TrustCo Announces First Quarter Pretax Earnings Up 25%; Net Income Up 21%


GLENVILLE, N.Y., April 23, 2012 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced net income for the first quarter of 2012 of $8.9 million, up 20.7% over the prior-year period and equal to diluted earnings per share of $0.095, compared to net income of $7.4 million and diluted earnings per share of $0.096 for the first quarter of 2011. First quarter 2012 per share results include the full quarter effect of the common stock offering completed on July 6, 2011.

On a pre-tax basis, earnings were up 24.6% from $11.4 million in the first quarter of 2011 to $14.2 million in the first quarter of 2012. The first quarter of 2012 also saw continued core balance sheet growth. Robert J. McCormick, President and Chief Executive Officer noted, "We are pleased that the first quarter resulted in solid earnings gains and continued core loan and deposit growth. We look forward to the rest of 2012 with optimism, though we note that our industry continues to face challenges. Return on average equity and return on average assets were 10.45% and 0.84%, respectively, for the first quarter of 2012, compared to 11.61% and 0.75% for the first quarter of 2011. Increased capital from the common stock offering led to a lower return on average equity for the first quarter of 2012. The efficiency ratio was 52.51% for the first quarter of 2012, compared to 52.18% for the first quarter of 2011.

Mr. McCormick also noted "We continue to see some signs of economic improvement in the markets in which we operate, although some core problems remain, particularly high levels of unemployment. We believe our long-term focus on traditional lending criteria and conservative balance sheet management has helped us avoid most of the problems that have affected many banks, which has enabled us to maintain a strong balance sheet with continued profitability. As a result, we have been able to focus on conducting business, which has put us in a position to take advantage of the significant upheaval that customers of other banks have seen. We are particularly encouraged by the continued growth of our core loan and deposit portfolios."

TrustCo continued to report solid growth in loans and deposits on a year-over-year basis. For the quarter ended March 31, 2012, average loans were up $171.2 million or 7.3% compared to the same period in 2011, while average deposits increased $197.6 million or 5.5% over the same period. One new office was added to the branch network, with 137 offices open at the end of the quarter. Mr. McCormick noted that, "In addition to growth throughout the franchise, we are especially pleased with the progress that we have made in growing loans and deposits through our recently completed branch expansion program. We remain mindful that fully achieving our goals for our newer branches will take time and continued hard work. We believe our success in growing customer relationships provides the basic building blocks that will help drive profit growth over the coming years."

Nonperforming loans were $51.2 million as of March 31, 2012, compared to $48.8 million at December 31, 2011 and $50.4 million at March 31, 2011. Nonperforming assets were $54.9 million at March 31, 2012, compared to $54.0 million at December 31, 2011 and $57.1 million at March 31, 2011. At March 31, 2012, nonperforming loans were equal to 2.03% of total loans, compared to 1.93% at December 31, 2011 and 2.14% at March 31, 2011. Nonperforming assets to total assets fell to 1.25% at March 31, 2012, compared to 1.27% at December 31, 2011 and 1.42% at March 31, 2011. The allowance for loan losses as a percentage of gross loans and as a multiple of net charge-offs remains strong. Allowance to total loans were 1.92% at March 31, 2012, compared to 1.85% at March 31, 2011, and covered annualized first quarter net charge-offs by 3.7 times, compared to an annualized 3.9 times for the first quarter of 2011. The coverage ratio, or allowance for loan losses to nonperforming loans was 94.9% at March 31, 2012, compared to 99.9% at December 31, 2011 and 86.7% at March 31, 2011.

Net interest margin for the first quarter of 2012 was 3.23%, down from 3.35% in the fourth quarter of 2011 and from 3.40% in the first quarter of 2011. The decline in the margin reflects the continued effect of the low rate environment on both the loan and investment portfolios, partly offset by lower deposit pricing as well as management's decision to maintain a higher level of short term liquidity.

On July 6, 2011 the Company completed an offering of 15.6 million common shares, raising net proceeds of $67.6 million. The additional capital significantly improved the Company's capital position. At March 31, 2012 the tangible equity ratio was 7.87% compared to 6.44% at March 31, 2011. Tangible book value per share also increased, from $3.34 per share to $3.68 per share over that period.

TrustCo Bank Corp NY is a $4.4 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 137 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at March 31, 2011.

In addition, the Bank's Financial Services Department offers a full range of investment services, retirement planning and trust and estate administration services. The common shares of TrustCo are traded on the NASDAQ Global Select Market under the symbol TRST.

A conference call to discuss first quarter 2012 results will be held at 9:00 a.m. Eastern Time on April 24, 2012. Those wishing to participate in the call may dial toll-free 1-877-317-6789. International callers must dial + 1-412-317-6789. A replay of the call will be available until July 24, 2012 by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10012389. The call will also be audio webcast at: http://services.choruscall.com/links/trst120424.html, and will be available until April 24, 2013.

Safe Harbor Statement

All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended. The "forward-looking statements" may include statements regarding future events or performance and statements regarding TrustCo's ability to offer and sell securities under its shelf registration statement. Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The following important factors, among others, in some cases have affected and in the future could affect our actual results and could cause our actual financial performance to differ materially from that expressed in any forward-looking statement: credit risk, the effects of and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, inflation, interest rates, market and monetary fluctuations, competition, the effect of changes in financial services laws and regulations (including laws concerning taxation, banking and securities), real estate and collateral values, changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board ("FASB") or the Public Company Accounting Oversight Board; changes in local market areas and general business and economic trends and the matters described under the heading "Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2011, as amended, and in our subsequent securities filings.

TRUSTCO BANK CORP NY    
GLENVILLE, NY    
           
FINANCIAL HIGHLIGHTS    
           
(dollars in thousands, except per share data)    
(Unaudited)    
  Three Months Ended    
  03/31/12 12/31/11 03/31/11    
Summary of operations          
Net interest income (TE)  $ 33,637  34,220  32,924    
Provision for loan losses  3,100  4,200  4,600    
Net securities transactions  677  132  287    
Noninterest income  3,841  3,604  3,984    
Noninterest expense  20,644  18,909  20,846    
Net income  8,909  8,714  7,382    
           
Per common share          
Net income per share:          
- Basic  $ 0.095  0.093  0.096    
- Diluted  0.095  0.093  0.096    
Cash dividends  0.066  0.066  0.066    
Tangible Book value at period end  3.68  3.62  3.34    
Market price at period end  5.71  5.61  5.93    
           
At period end          
Full time equivalent employees 734 726 740    
Full service banking offices 137 136 134    
           
Performance ratios          
Return on average assets 0.84% 0.83% 0.75    
Return on average equity 10.45 10.15 11.61    
Efficiency (1) 52.51 46.68 52.18    
Net interest spread (TE) 3.14 3.26 3.31    
Net interest margin (TE) 3.23 3.35 3.40    
Dividend payout ratio 68.91 70.50 68.67    
           
Capital ratio at period end          
Consolidated tangible equity to tangible assets (2) 7.87 7.97 6.44    
           
Asset quality analysis at period end          
Nonperforming loans to total loans 2.03 1.93 2.14    
Nonperforming assets to total assets 1.25 1.27 1.42    
Allowance for loan losses to total loans 1.92 1.93 1.85    
Coverage ratio (3) 0.9X 1.0 0.9    
           
           
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net securities transactions).
(2) The tangible equity ratio excludes $553,000 of intangibles from both equity and assets.        
(3) Calculated as allowance for loan losses divided by total nonperforming loans.          
TE = Taxable equivalent.          
           
           
CONSOLIDATED STATEMENTS OF INCOME
           
(dollars in thousands, except per share data)
(Unaudited)
  Three Months Ended
  3/31/2012 12/31/2011 9/30/2011 6/30/2011 3/31/2011
Interest and dividend income:           
Interest and fees on loans $32,425  32,711  32,640  32,184 31,677
Interest and dividends on securities available for sale:           
U.S. government sponsored enterprises  2,304  2,661  3,347  3,791 3,199
State and political subdivisions   410  490  557  640 784
Mortgage-backed securities and collateralized mortgage obligations-residential  1,093  1,083  778  622 608
Corporate bonds  822  886  953  1,081 1,139
Other securities  95  85  89  89 61
Total interest and dividends on securities available for sale  4,724  5,205  5,724  6,223 5,791
           
Interest on held to maturity securities:           
U.S. government sponsored enterprises  25  97  164  --  --
Mortgage-backed securities and collateralized mortgage obligations-residential  1,290  1,151  1,186  1,240 1,188
Corporate bonds  509  590  565  595 715
Total interest on held to maturity securities  1,824  1,838  1,915  1,835 1,903
           
Interest on federal funds sold and other short-term investments  320  284  318  254 246
Total interest income  39,293  40,038  40,597  40,496 39,617
           
Interest expense:           
Interest on deposits:           
Interest-bearing checking  78  76  74  70 65
Savings  1,102  1,018  952  885 933
Money market deposit accounts  923  1,030  1,158  1,184 1,227
Time deposits  3,418  3,552  3,904  4,099 4,443
Interest on short-term borrowings  388  401  384  382 407
Total interest expense  5,909  6,077  6,472  6,620 7,075
           
Net interest income  33,384  33,961  34,125  33,876  32,542
           
Provision for loan losses  3,100  4,200  5,100  4,850  4,600
Net interest income after provision for loan losses   30,284  29,761  29,025  29,026 27,942
           
Noninterest income:          
Trust department income  1,394  1,086  1,242  1,186 1,574
Fees for services to customers  2,240  2,305  2,189  2,325 2,094
Net gain on securities transactions  677  132  158  851 287
Other  207  213  214  209 316
Total noninterest income  4,518  3,736  3,803  4,571 4,271
           
Noninterest expenses:           
Salaries and employee benefits  7,743  7,638  7,087  7,000 7,026
Net occupancy expense  3,795  3,664  3,614  3,672 3,737
Equipment expense  1,520  1,200  1,639  1,481 1,332
Professional services  1,436  1,411  1,152  1,681 1,485
Outsourced services  1,250  1,050  1,350  1,350 1,350
Advertising expense  809  607  763  708 706
FDIC and other insurance  880  577  835  1,392 1,851
Other real estate expense, net  966  1,254  754  2,095 1,590
Other  2,245  1,508  1,249  2,173 1,769
Total noninterest expenses  20,644  18,909  18,443  21,552 20,846
           
Income before taxes  14,158  14,588  14,385  12,045 11,367
Income taxes  5,249  5,874  5,160  4,279 3,985
           
Net income $8,909  8,714  9,225  7,766 7,382
Net income per Common Share:           
- Basic $0.095 0.093 0.100 0.100 0.096
           
- Diluted 0.095 0.093 0.100 0.100 0.096
           
Average basic shares (thousands)  93,546  93,308  92,124  77,363  77,241
Average diluted shares (thousands)  93,546  93,308  92,124  77,363  77,241
           
Note: Taxable equivalent net interest income  33,637  34,220  34,390  34,183  32,924
           
           
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
           
(dollars in thousands)
(Unaudited)
           
           
  3/31/2012 12/31/2011 9/30/2011 6/30/2011 3/31/2011
ASSETS:          
           
Cash and due from banks $39,426 44,395 40,875 41,229 37,022
Federal funds sold and other short term investments 486,055 488,548 434,950 479,647 353,566
Total cash and cash equivalents 525,481 532,943 475,825 520,876 390,588
           
Securities available for sale:          
U.S. government sponsored enterprises 744,725 563,460 633,812 676,062 753,546
States and political subdivisions 38,367 43,968 51,289 57,670 70,393
Mortgage-backed securities and collateralized mortgage obligations-residential 219,301 204,022 200,516 66,333 67,334
Corporate bonds 81,654 96,608 97,464 103,194 116,561
Other securities 9,664 9,664 7,521 7,522 7,632
Total securities available for sale 1,093,711 917,722 990,602 910,781 1,015,466
           
Held to maturity securities:          
U.S. government sponsored enterprises  --  15,000 25,000  --   -- 
Mortgage-backed securities and collateralized mortgage obligations-residential 143,629 141,857 109,603 105,509 112,315
Corporate bonds 35,312 59,431 59,555 49,019 59,036
Total held to maturity securities 178,941 216,288 194,158 154,528 171,351
           
Loans:          
Commercial 235,513 248,163 244,389 249,124 250,851
Residential mortgage loans 1,970,278 1,955,951 1,925,144 1,876,699 1,813,611
Home equity line of credit 314,668 313,038 305,587 298,314 290,829
Installment loans 3,855 4,151 3,829 3,837 3,838
Loans, net of deferred fees and costs 2,524,314 2,521,303 2,478,949 2,427,974 2,359,129
Less:          
Allowance for loan losses 48,535 48,717 47,782 45,561 43,680
Net loans 2,475,779 2,472,586 2,431,167 2,382,413 2,315,449
           
Bank premises and equipment, net 37,099 37,006 35,946 36,032 36,275
Other assets 63,432 67,099 65,261 65,696 78,761
           
Total assets $4,374,443 4,243,644 4,192,959 4,070,326 4,007,890
           
LIABILITIES:          
Deposits:          
Demand $281,628 267,776 269,958 259,459 247,803
Interest-bearing checking 507,510 489,227 472,908 461,976 443,133
Savings accounts 1,068,058 978,819 923,893 891,181 859,799
Money market deposit accounts 631,761 635,434 642,054 638,774 626,669
Certificates of deposit (in denominations of $100,000 or more) 467,447 460,971 461,081 453,303 455,563
Other time accounts 894,946 903,746 910,633 947,838 960,074
Total deposits 3,851,350 3,735,973 3,680,527 3,652,531 3,593,041
           
Short-term borrowings 159,002 147,563 143,081 128,807 137,710
Due to broker  --   --  10,000  --   -- 
Accrued expenses and other liabilities 19,445 21,592 21,541 20,039 18,667
           
Total liabilities 4,029,797 3,905,128 3,855,149 3,801,377 3,749,418
           
SHAREHOLDERS' EQUITY:          
Capital stock 98,912 98,912 98,806 83,166 83,166
Surplus 176,199 176,638 177,448 126,196 126,638
Undivided profits 122,235 119,465 116,894 113,782 111,093
Accumulated other comprehensive income (loss), net of tax 53 (2,493) 258 2,846 (4,176)
Treasury stock at cost (52,753) (54,006) (55,596) (57,041) (58,249)
           
Total shareholders' equity 344,646 338,516 337,810 268,949 258,472
           
Total liabilities and shareholders' equity $4,374,443 4,243,644 4,192,959 4,070,326 4,007,890
           
Outstanding shares (thousands)  93,549  93,315  93,154  77,367  77,244
 
NONPERFORMING ASSETS
           
(dollars in thousands)
(Unaudited)
           
Nonperforming Assets
  03/31/12 12/31/11 09/30/11 06/30/11 03/31/11
New York and other states*          
Loans in nonaccrual status:          
Commercial  $ 5,667  4,981  5,086  5,090  5,697
Real estate mortgage - 1 to 4 family  29,894  27,820  25,932  24,148  22,712
Installment  9  3  4  13  13
Total non-accrual loans  35,570  32,804  31,022  29,251  28,422
Other nonperforming real estate mortgages - 1 to 4 family  306  312  317  324  330
Total nonperforming loans  35,876  33,116  31,339  29,575  28,752
Other real estate owned  2,411  2,382  2,372  725  1,481
Total nonperforming assets  $ 38,287  35,498  33,711  30,300  30,233
           
Florida          
Loans in nonaccrual status:          
Commercial  $ 5,874  5,000  5,400  7,186  7,786
Real estate mortgage - 1 to 4 family  9,404  10,662  10,231  12,770  13,860
Installment  --  --  --  --  --
Total non-accrual loans  15,278  15,662  15,631  19,956  21,646
Other nonperforming real estate mortgages - 1 to 4 family  --  --  --  --  --
Total nonperforming loans  15,278  15,662  15,631  19,956  21,646
Other real estate owned  1,293  2,883  3,739  4,119  5,219
Total nonperforming assets  $ 16,571  18,545  19,370  24,075  26,865
           
Total          
Loans in nonaccrual status:          
Commercial  $ 11,541  9,981  10,486  12,276  13,483
Real estate mortgage - 1 to 4 family  39,298  38,482  36,163  36,918  36,572
Installment  9  3  4  13  13
Total non-accrual loans  50,848  48,466  46,653  49,207  50,068
Other nonperforming real estate mortgages - 1 to 4 family  306  312  317  324  330
Total nonperforming loans  51,154  48,778  46,970  49,531  50,398
Other real estate owned  3,704  5,265  6,111  4,844  6,700
Total nonperforming assets  $ 54,858  54,043  53,081  54,375  57,098
           
           
Quarterly Net Chargeoffs
  03/31/12 12/31/11 09/30/11 06/30/11 03/31/11
New York and other states*          
Commercial  $ 321  99  (3)  (32)  50
Real estate mortgage - 1 to 4 family  1,136  1,404  858  679  899
Installment  (8)  5  17  8  9
Total net chargeoffs  $ 1,449  1,508  872  655  958
           
Florida          
Commercial  $ 160  400  --  599  (3)
Real estate mortgage - 1 to 4 family  1,673  1,359  2,006  1,715  1,876
Installment  --  (2)  1  --  --
Total net chargeoffs  $ 1,833  1,757  2,007  2,314  1,873
           
Total          
Commercial  $ 481  499  (3)  567  47
Real estate mortgage - 1 to 4 family  2,809  2,763  2,864  2,394  2,775
Installment  (8)  3  18  8  9
Total net chargeoffs  $ 3,282  3,265  2,879  2,969  2,831
           
           
Asset Quality Ratios
  03/31/12 12/31/11 09/30/11 06/30/11 03/31/11
Total nonperforming loans(1)  $ 51,154  48,778  46,970  49,531  50,398
Total nonperforming assets(1)  54,858  54,043  53,081  54,375  57,098
Total net chargeoffs(2)  3,282  3,265  2,879  2,969  2,831
           
Allowance for loan losses(1) 48,535 48,717 47,782 45,561 43,680
           
Nonperforming loans to total loans(1) 2.03% 1.93% 1.89% 2.04% 2.14%
Nonperforming assets to total assets(1) 1.25% 1.27% 1.27% 1.34% 1.42%
Allowance for loan losses to total loans(1) 1.92% 1.93% 1.93% 1.88% 1.85%
Coverage ratio(1) 94.9% 99.9% 101.7% 92.0% 86.7%
Annualized net chargeoffs to average loans(2) 0.52% 0.52% 0.47% 0.50% 0.48%
Allowance for loan losses to annualized net chargeoffs(2) 3.7x 3.7x 4.1x 3.8x 3.9x
           
* Includes New York, New Jersey, Vermont and Massachusetts.
(1) At period-end
(2) For the period ended
 
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY--
INTEREST RATES AND INTEREST DIFFERENTIAL
             
(dollars in thousands) Three months ended Three months ended
(Unaudited) March 31, 2012 March 31, 2011
  Average Interest Average Average Interest Average
  Balance   Rate Balance   Rate
             
Assets            
             
Securities available for sale:            
U.S. government sponsored enterprises $590,746 2,304 1.56 % $669,915 3,199 1.91 %
Mortgage backed securities and
collateralized mortgage obligations-residential
204,659 1,093 2.14 69,787 608 3.49
State and political subdivisions 40,013 603 6.02 73,331 1,159 6.32
Corporate bonds 93,168 822 3.53 116,756 1,139 3.90
Other 9,664 95 3.96 7,724 61 3.17
             
Total securities available for sale 938,250 4,917 2.10 937,513 6,166 2.63
             
Federal funds sold and other
short-term Investments
512,380 320 0.25 399,184 246 0.25
             
Held to maturity securities:            
U.S. government sponsored enterprises  4,286  25 2.38  --   --  0.00
Corporate bonds 52,897 509 3.85 62,267 715 4.59
Mortgage backed securities and
collateralized mortgage obligations-residential
143,146 1,290 3.60 117,467 1,188 4.05
             
Total held to maturity securities 200,329 1,824 3.64 179,734 1,903 4.23
             
Commercial loans 241,269 3,363 5.57 253,465 3,677 5.80
Residential mortgage loans 1,962,648 26,112 5.33 1,803,268 25,189 5.59
Home equity lines of credit 314,999 2,865 3.66 290,666 2,666 3.72
Installment loans 3,615 145 15.16 3,895 152 15.84
             
Loans, net of unearned income 2,522,531 32,485 5.16 2,351,294 31,684 5.40
             
Total interest earning assets 4,173,490 39,546 3.79 3,867,725 39,999 4.14
             
Allowance for loan losses (49,840)     (43,564)    
Cash & non-interest earning assets 143,702     144,341    
             
             
Total assets $4,267,352     $3,968,502    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts $482,362 78 0.06 % $431,592 65 0.06 %
Money market accounts 631,892 923 0.59 616,838 1,227 0.81
Savings 1,019,597 1,102 0.43 816,581 933 0.46
Time deposits 1,365,104 3,418 1.01 1,452,592 4,443 1.24
             
Total interest bearing deposits 3,498,955 5,521 0.63 3,317,603 6,668 0.82
Short-term borrowings 145,484 388 1.07 129,966 407 1.27
             
Total interest bearing liabilities 3,644,439 5,909 0.65 3,447,569 7,075 0.83
             
Demand deposits 261,650     245,418    
Other liabilities 18,230     17,551    
Shareholders' equity 343,033     257,964    
             
Total liabilities and shareholders' equity $4,267,352     $3,968,502    
             
Net interest income , tax equivalent   33,637     32,924  
             
Net interest spread     3.14 %     3.31 %
             
Net interest margin (net interest income
to total interest earning assets)
    3.23 %     3.40 %
             
Tax equivalent adjustment   (253)     (382)  
             
             
Net interest income    33,384     32,542  

Non-GAAP Financial Measures Reconciliation

Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders' equity and total assets, respectively. We calculate tangible book value per share by dividing tangible equity by common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders' equity by common shares outstanding. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios.

The efficiency ratio is a non-GAAP measure of expense control relative to recurring revenue. We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, but excluding other real estate expense, net, which we refer to below as recurring expense, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, but excluding net gains on securities from this calculation, which we refer to below as recurring revenue. We believe that this provides one reasonable measure of core expenses relative to core revenue.

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial position, results and ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share and efficiency ratio to the underlying GAAP numbers is set forth below.

Non-GAAP Financial Measures Reconciliation
               
(dollars in thousands, except per share amounts)
(Unaudited)
  03/31/12 12/31/11 09/30/11 06/30/11 03/31/11    
Tangible Book Value Per Share              
               
Equity  $ 344,646  338,516  337,810  268,949 258,472    
Less: Intangible assets  553  553  553  553  553    
Tangible equity  344,093  337,963  337,257  268,396  257,919    
               
Shares outstanding  93,549  93,315  93,154  77,367  77,244    
Tangible book value per share  3.68  3.62  3.62  3.47  3.34    
Book value per share  3.68  3.63  3.63  3.48  3.35    
               
Tangible Equity to Tangible Assets              
Total Assets 4,374,443 4,243,644 4,192,959 4,070,326 4,007,890    
Less: Intangible assets  553  553  553  553  553    
Tangible assets  4,373,890  4,243,091  4,192,406  4,069,773  4,007,337    
               
Tangible Equity to Tangible Assets 7.87% 7.97% 8.04% 6.59% 6.44%    
Equity to Assets 7.88% 7.98% 8.06% 6.61% 6.45%    
               
  3 Months Ended Years Ended
Efficiency Ratio 03/31/12 12/31/11 09/30/11 06/30/11 03/31/11 12/31/11 12/31/10
               
Net interest income (fully taxable equivalent)  $ 33,637  34,220  34,390  34,183 32,924  135,717  128,963
Non-interest income  4,518  3,736  3,803  4,571  4,271  16,381  18,951
Less: Net gain on securities  677  132  158  851  287  1,428  3,352
Recurring revenue  37,478  37,824  38,035  37,903  36,908  150,670  144,562
               
Total Noninterest expense  20,644  18,909  18,443  21,552  20,846  79,750  78,964
Less: Other real estate expense, net  966  1,254  754  2,095  1,590  5,693  5,565
Recurring expense  19,678  17,655  17,689  19,457  19,256  74,057  73,399
               
Efficiency Ratio 52.51% 46.68% 46.51% 51.33% 52.18% 49.15% 50.77%


            

Contact Data