Westamerica Bancorporation (NASDAQ:
WABC), parent company of Westamerica Bank, today reported second
quarter 2009 net income applicable to common equity of $22.1 million, or
$0.75 diluted earnings per common share (EPS), a return on average
common equity of 19 percent (annualized). Second quarter 2009 results
include FDIC insurance assessments of $3.2 million, compared to $157
thousand in the prior quarter. The increase in FDIC assessments was
equivalent to $0.06 EPS. Second quarter 2009 results include the
operations of the former County Bank, which was acquired from the
Federal Deposit Insurance Corporation (FDIC) on February 6, 2009.
“The integration of the acquired County Bank is proceeding in accordance
with our plans. We expect branch and systems integrations to be
completed in the third quarter 2009. For the second quarter 2009, our
net interest margin of 5.34 percent was stable with the prior quarter’s
margin of 5.35 percent. Westamerica’s credit management practices remain
conservative; our $43 million allowance for loan losses is equivalent to
143 percent of non-performing loans which are not covered by FDIC loss
sharing agreements,” said Chairman, President and CEO David Payne. “Our
common shareholders’ equity grew $22.5 million in the second quarter
2009. Westamerica intends to redeem a portion of the preferred stock
issued to the United States Treasury this month, which will increase
returns to common shareholders,” Payne added.
Second quarter 2009 results compare to first quarter of 2009 net income
applicable to common equity of $52.2 million and EPS of $1.80. First
quarter 2009 results include a gain recognized under Financial
Accounting Standard 141R and a federal income tax refund which,
combined, were equivalent to $1.00 EPS. The estimated fair value of
County Bank assets purchased exceeded the estimated fair value of
liabilities assumed, which resulted in the FAS 141R gain.
Net interest income on a fully taxable equivalent basis (FTE) was $62.3
million for the second quarter of 2009, compared to $59.4 million (FTE)
for the prior quarter and $49.7 million (FTE) reported for the second
quarter of 2008. The second quarter 2009 annualized net interest margin
was 5.34 percent (FTE), compared to 5.35 percent (FTE) for the prior
quarter and 5.16 percent (FTE) for the second quarter of 2008. Net
interest income for the six months ended June 30, 2009 was $121.7
million (FTE) generating an annualized margin of 5.35 percent (FTE),
compared to net interest income of $97.7 million (FTE) and an annualized
margin of 4.97 percent (FTE) for the six months ended June 30, 2008. The
improved net interest income is attributable to earning asset growth
from the County Bank acquisition and a higher net interest margin. The
net interest margin has increased in the first half of 2009 relative to
the first half of 2008 as lower short-term interest rates caused funding
costs to decline at a faster pace than earning asset yields.
The provision for loan losses was $4.4 million for the six months ended
June 30, 2009 compared to $1.2 million for the six months ended June 30,
2008. Net loan charge-offs for the six months ended June 30, 2009
totaled $5.7 million, or 0.49 percent (annualized) of average
non-covered loans, compared to $2.7 million, or 0.22 percent
(annualized) of average non-covered loans for the six months ended June
30, 2008. Non-covered non-performing loans at June 30, 2009 totaled
$30.2 million, increased from $11.7 million at March 31, 2009. The
increase in non-covered non-performing loans is primarily due to one
residential construction loan relationship with four single family
properties ($6 million), seven consumer mortgages ($3.6 million), and
one commercial real estate relationship ($3.4 million). Non-covered
classified loans, which include loans graded "substandard," "doubtful"
and "loss" using regulatory guidelines, totaled $53.4 million at June
30, 2009 compared to $41.5 million at March 31, 2009.
Noninterest income for the second quarter 2009 was $16.4 million,
compared to $64.0 million in the first quarter 2009 which included the
$48.8 million FAS 141R gain. Service charges on deposit accounts, ATM
fees and debit card fees have increased following the assumption of
County Bank deposit accounts.
Noninterest expense for the second quarter of 2009 totaled $38.7
million, compared to $34.1 million for the prior quarter and $26.3
million for the second quarter of 2008. The increase in expenses is
primarily due to the acquisition of County Bank and higher FDIC
insurance assessments. FDIC insurance assessments were $3.2 million,
$157 thousand, and $133 thousand in the second quarter 2009, first
quarter 2009, and second quarter 2008, respectively. Management
anticipates quarterly FDIC insurance assessments of $1.5 million
beginning in the third quarter, subject to changes in the assessment
rate structure and any additional special assessments. Relative to the
second quarter 2009, Management expects lower noninterest expenses,
excluding FDIC insurance assessments, in the third and fourth quarters
of 2009 as County Bank branch and systems integrations are completed in
the third quarter 2009.
Shareholders' equity at June 30, 2009 was $559 million, increased from
$537 million at March 31, 2009. The increase in shareholders’ equity is
attributable to the retention of earnings in excess of shareholder
dividends and the exercise of stock options. Westamerica paid a regular
quarterly dividend of $0.35 per common share in May 2009, totaling $10.2
million. At June 30, 2009, Westamerica Bancorporation’s total regulatory
capital ratio was 15.9 percent and Westamerica Bank’s total regulatory
capital ratio was 15.1 percent; both measurements exceed the
"well-capitalized" level of ten percent under regulatory requirements.
Westamerica Bancorporation, through its wholly owned subsidiary
Westamerica Bank, operates commercial banking offices throughout
Northern and Central California. At June 30, 2009, the Company's total
assets and total loans outstanding were $5.2 billion and $3.4 billion,
respectively.
Westamerica Bancorporation Web Address: www.westamerica.com
FORWARD-LOOKING INFORMATION:
This press release contains forward-looking statements about Westamerica
Bancorporation for which it claims the protection of the safe harbor
provisions contained in the Private Securities Litigation Reform Act of
1995. Examples of forward-looking statements include, but are not
limited to: (i) projections of revenues, expenses, income or loss,
earnings or loss per share, the payment or nonpayment of dividends,
capital structure and other financial items; (ii) statements of plans,
objectives and expectations of the Company or its management or board of
directors, including those relating to products or services; (iii)
statements of future economic performance; and (iv) statements of
assumptions underlying such statements. Words such as "believes",
"anticipates", "expects", "intends", "targeted", "projected",
"continue", "remain", "will", "should", "may" and other similar
expressions are intended to identify forward-looking statements but are
not the exclusive means of identifying such statements.
These forward-looking statements are based on Management’s current
knowledge and belief and include information concerning the Company’s
possible or assumed future financial condition and results of
operations. A number of factors, some of which are beyond the Company’s
ability to predict or control, could cause future results to differ
materially from those contemplated. The Company’s most recent quarterly
report for the quarter ended March 31, 2009 and annual report for the
year ended December 31, 2008 filed with the Securities and Exchange
Commission describe some of these factors. These factors include but are
not limited to (1) the length and severity of current difficulties in
the national and California economies and the effects of federal and
state government efforts to address those difficulties; (2) continued
low liquidity levels in capital markets; (3) fluctuations in asset
prices including, but not limited to, stocks, bonds, real estate, and
commodities; (4) the effect of acquisitions and integration of acquired
businesses including the recently acquired County Bank; (5) economic
uncertainty created by terrorist threats and attacks on the United
States, the actions taken in response, and the uncertain effect of these
events on the national and regional economies; (6) changes in the
interest rate environment; (7) changes in the regulatory environment;
(8) significantly increasing competitive pressure in the banking
industry; (9) operational risks including data processing system
failures or fraud; (10) volatility of rate sensitive loans, deposits and
investments; (11) asset/liability management risks and liquidity risks;
and (12) changes in the securities markets. The Company undertakes no
obligation to update any forward-looking statements to reflect
circumstances or events that occur after the date forward-looking
statements are made.
Forward-looking statements speak only as of the date they are made.
|
|
|
Public Information July 14, 2009
|
|
|
|
WESTAMERICA BANCORPORATION
|
|
|
|
|
|
|
|
|
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
June 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Net Income Summary.
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands except per-share amounts)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income (FTE)
|
$62,318
|
|
|
$49,731
|
|
|
25.3
|
%
|
|
$59,359
|
|
|
|
Provision for Loan Losses
|
2,600
|
|
|
600
|
|
|
333.3
|
%
|
|
1,800
|
|
|
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
Net Loss From Equity Securities
|
0
|
|
|
(18,178
|
)
|
|
n/m
|
|
|
0
|
|
|
|
FAS 141R Gain
|
0
|
|
|
0
|
|
|
n/m
|
|
|
48,844
|
|
|
|
Other
|
16,386
|
|
|
14,335
|
|
|
14.3
|
%
|
|
15,124
|
|
|
|
Total Noninterest Income (Loss)
|
16,386
|
|
|
(3,843
|
)
|
|
n/m
|
|
|
63,968
|
|
|
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|
VISA Litigation
|
0
|
|
|
0
|
|
|
n/m
|
|
|
0
|
|
|
|
Other
|
38,666
|
|
|
26,337
|
|
|
46.8
|
%
|
|
34,123
|
|
|
|
Total Noninterest Expense
|
38,666
|
|
|
26,337
|
|
|
46.8
|
%
|
|
34,123
|
|
|
|
Income Before Taxes (FTE)
|
37,438
|
|
|
18,951
|
|
|
97.5
|
%
|
|
87,404
|
|
|
|
Income Tax Provision (FTE)
|
14,255
|
|
|
6,749
|
|
|
111.2
|
%
|
|
34,579
|
|
|
|
Net Income
|
23,183
|
|
|
12,202
|
|
|
90.0
|
%
|
|
52,825
|
|
|
|
Preferred Stock Dividends and
|
|
|
|
|
|
|
|
|
|
Discount Accretion
|
1,107
|
|
|
0
|
|
|
n/m
|
|
|
578
|
|
|
|
Net Income Applicable to
|
|
|
|
|
|
|
|
|
|
Common Equity
|
$22,076
|
|
|
$12,202
|
|
|
80.9
|
%
|
|
$52,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding
|
29,126
|
|
|
28,916
|
|
|
0.7
|
%
|
|
28,876
|
|
|
|
Diluted Average Common Shares
|
29,403
|
|
|
29,392
|
|
|
0.0
|
%
|
|
29,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Ratios:
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common Share
|
$0.76
|
|
|
$0.42
|
|
|
81.0
|
%
|
|
$1.81
|
|
|
|
Diluted Earnings Per Common Share
|
0.75
|
|
|
0.42
|
|
|
78.6
|
%
|
|
1.80
|
|
|
|
Return On Assets (a)
|
1.68
|
%
|
|
1.15
|
%
|
|
|
|
4.24
|
%
|
|
|
Return On Common Equity (a)
|
19.0
|
%
|
|
11.9
|
%
|
|
|
|
48.0
|
%
|
|
|
Net Interest Margin (FTE) (a)
|
5.34
|
%
|
|
5.16
|
%
|
|
|
|
5.35
|
%
|
|
|
Efficiency Ratio (FTE)
|
49.1
|
%
|
|
57.4
|
%
|
|
|
|
27.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid Per Common Share
|
$0.35
|
|
|
$0.35
|
|
|
0.0
|
%
|
|
$0.36
|
|
|
|
Common Dividend Payout Ratio
|
47
|
%
|
|
83
|
%
|
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income (FTE)
|
$121,677
|
|
|
$97,713
|
|
|
24.5
|
%
|
|
|
|
|
Provision for Loan Losses
|
4,400
|
|
|
1,200
|
|
|
266.7
|
%
|
|
|
|
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
Net Loss From Equity Securities
|
0
|
|
|
(12,480
|
)
|
|
n/m
|
|
|
|
|
|
FAS 141R Gain
|
48,844
|
|
|
0
|
|
|
n/m
|
|
|
|
|
|
Other
|
31,510
|
|
|
28,015
|
|
|
12.5
|
%
|
|
|
|
|
Total Noninterest Income
|
80,354
|
|
|
15,535
|
|
|
n/m
|
|
|
|
|
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|
VISA Litigation
|
0
|
|
|
(2,338
|
)
|
|
n/m
|
|
|
|
|
|
Other
|
72,789
|
|
|
51,731
|
|
|
40.7
|
%
|
|
|
|
|
Total Noninterest Expense
|
72,789
|
|
|
49,393
|
|
|
47.4
|
%
|
|
|
|
|
Income Before Taxes (FTE)
|
124,842
|
|
|
62,655
|
|
|
99.3
|
%
|
|
|
|
|
Income Tax Provision (FTE)
|
48,834
|
|
|
23,675
|
|
|
106.3
|
%
|
|
|
|
|
Net Income
|
76,008
|
|
|
38,980
|
|
|
95.0
|
%
|
|
|
|
|
Preferred Stock Dividends and
|
|
|
|
|
|
|
|
|
|
Discount Accretion
|
1,685
|
|
|
0
|
|
|
n/m
|
|
|
|
|
|
Net Income Applicable to
|
|
|
|
|
|
|
|
|
|
Common Equity
|
$74,323
|
|
|
$38,980
|
|
|
90.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding
|
29,002
|
|
|
28,888
|
|
|
0.4
|
%
|
|
|
|
|
Diluted Average Common Shares
|
29,254
|
|
|
29,301
|
|
|
-0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Ratios:
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common Share
|
$2.56
|
|
|
$1.35
|
|
|
89.6
|
%
|
|
|
|
|
Diluted Earnings Per Common Share
|
2.54
|
|
|
1.33
|
|
|
91.0
|
%
|
|
|
|
|
Return On Assets (a)
|
2.92
|
%
|
|
1.80
|
%
|
|
|
|
|
|
|
Return On Common Equity (a)
|
33.1
|
%
|
|
19.4
|
%
|
|
|
|
|
|
|
Net Interest Margin (FTE) (a)
|
5.35
|
%
|
|
4.97
|
%
|
|
|
|
|
|
|
Efficiency Ratio (FTE)
|
36.0
|
%
|
|
43.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid Per Common Share
|
$0.71
|
|
|
$0.69
|
|
|
2.9
|
%
|
|
|
|
|
Common Dividend Payout Ratio
|
28
|
%
|
|
52
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
|
2. Net Interest Income.
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Fee Income (FTE)
|
$68,063
|
|
|
$58,117
|
|
|
17.1
|
%
|
$64,192
|
|
|
|
Interest Expense
|
5,745
|
|
|
8,386
|
|
|
-31.5
|
%
|
4,833
|
|
|
|
Net Interest Income (FTE)
|
$62,318
|
|
|
$49,731
|
|
|
25.3
|
%
|
$59,359
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Earning Assets
|
$4,678,615
|
|
|
$3,865,110
|
|
|
21.0
|
%
|
$4,475,371
|
|
|
|
Average Interest-
|
|
|
|
|
|
|
|
|
Bearing Liabilities
|
3,311,650
|
|
|
2,590,406
|
|
|
27.8
|
%
|
3,155,685
|
|
|
|
|
|
|
|
|
|
|
|
|
Yield on Earning Assets (FTE) (a)
|
5.83
|
%
|
|
6.03
|
%
|
|
|
5.79
|
%
|
|
|
Cost of Funds (a)
|
0.49
|
%
|
|
0.87
|
%
|
|
|
0.44
|
%
|
|
|
Net Interest Margin (FTE) (a)
|
5.34
|
%
|
|
5.16
|
%
|
|
|
5.35
|
%
|
|
|
Interest Expense/
|
|
|
|
|
|
|
|
|
Interest-Bearing Liabilities (a)
|
0.70
|
%
|
|
1.30
|
%
|
|
|
0.62
|
%
|
|
|
Net Interest Spread (FTE) (a)
|
5.13
|
%
|
|
4.73
|
%
|
|
|
5.17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Fee Income (FTE)
|
$132,255
|
|
|
$118,927
|
|
|
11.2
|
%
|
|
|
|
Interest Expense
|
10,578
|
|
|
21,214
|
|
|
-50.1
|
%
|
|
|
|
Net Interest Income (FTE)
|
$121,677
|
|
|
$97,713
|
|
|
24.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Earning Assets
|
$4,577,554
|
|
|
$3,946,665
|
|
|
16.0
|
%
|
|
|
|
Average Interest-
|
|
|
|
|
|
|
|
|
Bearing Liabilities
|
3,234,098
|
|
|
2,680,966
|
|
|
20.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Yield on Earning Assets (FTE) (a)
|
5.82
|
%
|
|
6.05
|
%
|
|
|
|
|
|
Cost of Funds (a)
|
0.47
|
%
|
|
1.08
|
%
|
|
|
|
|
|
Net Interest Margin (FTE) (a)
|
5.35
|
%
|
|
4.97
|
%
|
|
|
|
|
|
Interest Expense/
|
|
|
|
|
|
|
|
|
Interest-Bearing Liabilities (a)
|
0.66
|
%
|
|
1.58
|
%
|
|
|
|
|
|
Net Interest Spread (FTE) (a)
|
5.16
|
%
|
|
4.47
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
3. Loans & Other Earning Assets.
|
|
|
|
|
|
|
|
|
|
|
(average volume, dollars in thousands)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
$5,265,101
|
|
|
$4,257,325
|
|
|
23.7
|
%
|
|
$4,998,964
|
|
|
|
Total Earning Assets
|
4,678,615
|
|
|
3,865,110
|
|
|
21.0
|
%
|
|
4,475,371
|
|
|
|
Total Loans
|
3,383,654
|
|
|
2,439,062
|
|
|
38.7
|
%
|
|
3,135,944
|
|
|
|
Commercial Loans
|
944,257
|
|
|
609,082
|
|
|
55.0
|
%
|
|
885,232
|
|
|
|
Commercial RE Loans
|
1,361,420
|
|
|
843,793
|
|
|
61.3
|
%
|
|
1,191,260
|
|
|
|
Consumer Loans
|
1,077,977
|
|
|
986,187
|
|
|
9.3
|
%
|
|
1,059,452
|
|
|
|
Total Investment Securities
|
1,294,961
|
|
|
1,426,048
|
|
|
-9.2
|
%
|
|
1,339,427
|
|
|
|
Available For Sale (Market)
|
433,065
|
|
|
433,190
|
|
|
0.0
|
%
|
|
399,824
|
|
|
|
Held To Maturity
|
861,896
|
|
|
992,858
|
|
|
-13.2
|
%
|
|
939,603
|
|
|
|
Unrealized Gain (Loss)
|
243
|
|
|
(3,053
|
)
|
|
n/m
|
|
|
1,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans/Deposits
|
80.5
|
%
|
|
76.6
|
%
|
|
|
|
81.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
$5,133,941
|
|
|
$4,345,630
|
|
|
18.1
|
%
|
|
|
|
|
Total Earning Assets
|
4,577,554
|
|
|
3,946,665
|
|
|
16.0
|
%
|
|
|
|
|
Total Loans
|
3,260,483
|
|
|
2,458,364
|
|
|
32.6
|
%
|
|
|
|
|
Commercial Loans
|
914,907
|
|
|
613,037
|
|
|
49.2
|
%
|
|
|
|
|
Commercial RE Loans
|
1,276,810
|
|
|
847,149
|
|
|
50.7
|
%
|
|
|
|
|
Consumer Loans
|
1,068,766
|
|
|
998,178
|
|
|
7.1
|
%
|
|
|
|
|
Total Investment Securities
|
1,317,071
|
|
|
1,488,301
|
|
|
-11.5
|
%
|
|
|
|
|
Available For Sale (Market)
|
416,670
|
|
|
475,704
|
|
|
-12.4
|
%
|
|
|
|
|
Held To Maturity
|
900,401
|
|
|
1,012,597
|
|
|
-11.1
|
%
|
|
|
|
|
Unrealized Gain (Loss)
|
243
|
|
|
(3,053
|
)
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans/Deposits
|
80.8
|
%
|
|
76.9
|
%
|
|
|
|
|
|
4. Deposits & Other Interest-Bearing Liabilities.
|
|
|
|
|
|
|
|
|
|
(average volume, dollars in thousands)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Deposits
|
$4,202,607
|
|
|
$3,183,812
|
|
|
32.0
|
%
|
|
$3,862,435
|
|
|
|
Noninterest Demand
|
1,333,412
|
|
|
1,186,921
|
|
|
12.3
|
%
|
|
1,286,013
|
|
|
|
Interest Checking
|
741,084
|
|
|
547,574
|
|
|
35.3
|
%
|
|
667,425
|
|
|
|
Savings
|
968,048
|
|
|
763,575
|
|
|
26.8
|
%
|
|
877,729
|
|
|
|
Time greater than $100K
|
629,646
|
|
|
492,932
|
|
|
27.7
|
%
|
|
664,474
|
|
|
|
Time less than $100K
|
530,417
|
|
|
192,810
|
|
|
175.1
|
%
|
|
366,794
|
|
|
|
Total Short-Term Borrowings
|
415,871
|
|
|
556,794
|
|
|
-25.3
|
%
|
|
552,645
|
|
|
|
Fed Funds Purchased
|
119,837
|
|
|
414,632
|
|
|
-71.1
|
%
|
|
314,856
|
|
|
|
Other Short-Term Funds
|
296,034
|
|
|
142,162
|
|
|
108.2
|
%
|
|
237,789
|
|
|
|
Long-Term Debt
|
26,584
|
|
|
36,721
|
|
|
-27.6
|
%
|
|
26,618
|
|
|
|
Shareholders' Equity
|
547,816
|
|
|
412,263
|
|
|
32.9
|
%
|
|
485,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Deposits/
|
|
|
|
|
|
|
|
|
|
Total Deposits
|
31.7
|
%
|
|
37.3
|
%
|
|
|
|
33.3
|
%
|
|
|
Transaction & Savings
|
|
|
|
|
|
|
|
|
|
Deposits / Total Deposits
|
72.4
|
%
|
|
78.5
|
%
|
|
|
|
73.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Deposits
|
$4,033,461
|
|
|
$3,198,079
|
|
|
26.1
|
%
|
|
|
|
|
Noninterest Demand
|
1,309,844
|
|
|
1,193,262
|
|
|
9.8
|
%
|
|
|
|
|
Interest Checking
|
704,458
|
|
|
546,995
|
|
|
28.8
|
%
|
|
|
|
|
Savings
|
923,138
|
|
|
766,009
|
|
|
20.5
|
%
|
|
|
|
|
Time greater than $100K
|
642,747
|
|
|
496,934
|
|
|
29.3
|
%
|
|
|
|
|
Time less than $100K
|
453,274
|
|
|
194,879
|
|
|
132.6
|
%
|
|
|
|
|
Total Short-Term Borrowings
|
483,880
|
|
|
639,410
|
|
|
-24.3
|
%
|
|
|
|
|
Fed Funds Purchased
|
216,807
|
|
|
490,024
|
|
|
-55.8
|
%
|
|
|
|
|
Other Short-Term Funds
|
267,073
|
|
|
149,386
|
|
|
78.8
|
%
|
|
|
|
|
Long-Term Debt
|
26,601
|
|
|
36,739
|
|
|
-27.6
|
%
|
|
|
|
|
Shareholders' Equity
|
516,608
|
|
|
403,268
|
|
|
28.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Deposits/
|
|
|
|
|
|
|
|
|
|
Total Deposits
|
32.5
|
%
|
|
37.3
|
%
|
|
|
|
|
|
|
Transaction & Savings
|
|
|
|
|
|
|
|
|
|
Deposits / Total Deposits
|
72.8
|
%
|
|
78.4
|
%
|
|
|
|
|
|
5. Interest Yields Earned & Rates Paid.
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
Q2'09
|
|
|
|
Average
|
|
Income/
|
|
Yield (a) /
|
|
|
|
Volume
|
|
Expense
|
|
Rate
|
|
|
|
|
|
|
|
|
|
|
Interest Income Earned
|
|
|
|
|
|
|
|
Total Earning Assets (FTE)
|
$4,678,615
|
|
$68,063
|
|
5.83
|
%
|
|
|
Total Loans (FTE)
|
3,383,654
|
|
50,611
|
|
6.00
|
%
|
|
|
Commercial Loans (FTE)
|
944,257
|
|
13,327
|
|
5.66
|
%
|
|
|
Commercial RE Loans
|
1,361,420
|
|
22,316
|
|
6.57
|
%
|
|
|
Consumer Loans
|
1,077,977
|
|
14,968
|
|
5.57
|
%
|
|
|
Total Investments (FTE)
|
1,294,961
|
|
17,452
|
|
5.39
|
%
|
|
|
|
|
|
|
|
|
|
|
Interest Expense Paid
|
|
|
|
|
|
|
|
Total Earning Assets
|
4,678,615
|
|
5,745
|
|
0.49
|
%
|
|
|
Total Interest-Bearing Liabilities
|
3,311,650
|
|
5,745
|
|
0.70
|
%
|
|
|
Total Interest-Bearing Deposits
|
2,869,195
|
|
4,468
|
|
0.62
|
%
|
|
|
Interest-Bearing Transaction
|
741,084
|
|
293
|
|
0.16
|
%
|
|
|
Savings
|
968,048
|
|
1,059
|
|
0.44
|
%
|
|
|
Time less than $100K
|
530,417
|
|
1,381
|
|
1.04
|
%
|
|
|
Time greater than $100K
|
629,646
|
|
1,735
|
|
1.11
|
%
|
|
|
Total Short-Term Borrowings
|
415,871
|
|
856
|
|
0.83
|
%
|
|
|
Fed Funds Purchased
|
119,837
|
|
47
|
|
0.15
|
%
|
|
|
Other Short-Term Funds
|
296,034
|
|
809
|
|
1.10
|
%
|
|
|
Long-Term Debt
|
26,584
|
|
421
|
|
6.35
|
%
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income and
|
|
|
|
|
|
|
|
Margin (FTE)
|
|
|
$62,318
|
|
5.34
|
%
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
|
Q2'08
|
|
|
|
Average
|
|
Income/
|
|
Yield (a) /
|
|
|
|
Volume
|
|
Expense
|
|
Rate
|
|
|
|
|
|
|
|
|
|
|
Interest Income Earned
|
|
|
|
|
|
|
|
Total Earning Assets (FTE)
|
$3,865,110
|
|
$58,117
|
|
6.03
|
%
|
|
|
Total Loans (FTE)
|
2,439,062
|
|
38,469
|
|
6.34
|
%
|
|
|
Commercial Loans (FTE)
|
609,082
|
|
10,364
|
|
6.84
|
%
|
|
|
Commercial RE Loans
|
843,793
|
|
14,972
|
|
7.14
|
%
|
|
|
Consumer Loans
|
986,187
|
|
13,133
|
|
5.36
|
%
|
|
|
Total Investments (FTE)
|
1,426,048
|
|
19,648
|
|
5.51
|
%
|
|
|
|
|
|
|
|
|
|
|
Interest Expense Paid
|
|
|
|
|
|
|
|
Total Earning Assets
|
3,865,110
|
|
8,386
|
|
0.87
|
%
|
|
|
Total Interest-Bearing Liabilities
|
2,590,406
|
|
8,386
|
|
1.30
|
%
|
|
|
Total Interest-Bearing Deposits
|
1,996,891
|
|
5,325
|
|
1.07
|
%
|
|
|
Interest-Bearing Transaction
|
547,574
|
|
347
|
|
0.25
|
%
|
|
|
Savings
|
763,575
|
|
1,105
|
|
0.58
|
%
|
|
|
Time less than $100K
|
192,810
|
|
1,354
|
|
2.82
|
%
|
|
|
Time greater than $100K
|
492,932
|
|
2,519
|
|
2.06
|
%
|
|
|
Total Short-Term Borrowings
|
556,794
|
|
2,483
|
|
1.77
|
%
|
|
|
Fed Funds Purchased
|
414,632
|
|
2,220
|
|
2.12
|
%
|
|
|
Other Short-Term Funds
|
142,162
|
|
263
|
|
0.74
|
%
|
|
|
Long-Term Debt
|
36,721
|
|
578
|
|
6.30
|
%
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income and
|
|
|
|
|
|
|
|
Margin (FTE)
|
|
|
$49,731
|
|
5.16
|
%
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
6. Noninterest Income.
|
|
|
|
|
|
|
|
|
|
(dollars in thousands except per-share amounts)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
|
Service Charges on Deposits
|
$9,116
|
|
|
$7,529
|
|
|
21.1
|
%
|
$8,422
|
|
|
|
Merchant Credit Card Income
|
2,223
|
|
|
2,712
|
|
|
-18.0
|
%
|
2,432
|
|
|
|
ATM Fees & Interchange
|
1,013
|
|
|
763
|
|
|
32.7
|
%
|
813
|
|
|
|
Debit Card Fees
|
1,323
|
|
|
978
|
|
|
35.2
|
%
|
1,066
|
|
|
|
Financial Services Commissions
|
137
|
|
|
274
|
|
|
-49.7
|
%
|
154
|
|
|
|
Mortgage Banking Income
|
25
|
|
|
27
|
|
|
-7.5
|
%
|
17
|
|
|
|
Trust Fees
|
373
|
|
|
377
|
|
|
-1.2
|
%
|
364
|
|
|
|
Other Income
|
2,176
|
|
|
1,675
|
|
|
29.9
|
%
|
1,857
|
|
|
|
Sub-total
|
16,386
|
|
|
14,335
|
|
|
14.3
|
%
|
15,124
|
|
|
|
Net Loss From Equity Securities
|
0
|
|
|
(18,178
|
)
|
|
n/m
|
|
0
|
|
|
|
FAS 141R Gain
|
0
|
|
|
0
|
|
|
n/m
|
|
48,844
|
|
|
|
Total Noninterest Income (Loss)
|
$16,386
|
|
|
($3,843
|
)
|
|
n/m
|
|
$63,968
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (FTE)
|
$78,704
|
|
|
$45,888
|
|
|
71.5
|
%
|
$123,327
|
|
|
|
Noninterest Income/Revenue (FTE)
|
20.8
|
%
|
|
-8.4
|
%
|
|
|
51.9
|
%
|
|
|
Service Charges/Avg. Deposits (a)
|
0.87
|
%
|
|
0.95
|
%
|
|
|
0.88
|
%
|
|
|
Total Revenues (FTE) Per Avg.
|
|
|
|
|
|
|
|
|
Common Share (a)
|
$10.84
|
|
|
$6.38
|
|
|
69.8
|
%
|
$17.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Charges on Deposits
|
$17,538
|
|
|
$14,825
|
|
|
18.3
|
%
|
|
|
|
Merchant Credit Card Income
|
4,655
|
|
|
5,292
|
|
|
-12.0
|
%
|
|
|
|
ATM Fees & Interchange
|
1,826
|
|
|
1,481
|
|
|
23.3
|
%
|
|
|
|
Debit Card Fees
|
2,389
|
|
|
1,882
|
|
|
26.9
|
%
|
|
|
|
Financial Services Commissions
|
291
|
|
|
504
|
|
|
-42.3
|
%
|
|
|
|
Mortgage Banking Income
|
42
|
|
|
67
|
|
|
-37.3
|
%
|
|
|
|
Trust Fees
|
737
|
|
|
680
|
|
|
8.3
|
%
|
|
|
|
Other Income
|
4,032
|
|
|
3,284
|
|
|
22.8
|
%
|
|
|
|
Sub-total
|
31,510
|
|
|
28,015
|
|
|
12.5
|
%
|
|
|
|
Net Loss From Equity Securities
|
0
|
|
|
(12,480
|
)
|
|
n/m
|
|
|
|
|
FAS 141R Gain
|
48,844
|
|
|
0
|
|
|
n/m
|
|
|
|
|
Total Noninterest Income
|
$80,354
|
|
|
$15,535
|
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (FTE)
|
$202,031
|
|
|
$113,248
|
|
|
78.4
|
%
|
|
|
|
Noninterest Income/Revenue (FTE)
|
39.8
|
%
|
|
13.7
|
%
|
|
|
|
|
|
Service Charges/Avg. Deposits (a)
|
0.88
|
%
|
|
0.93
|
%
|
|
|
|
|
|
Total Revenues (FTE) Per Avg.
|
|
|
|
|
|
|
|
|
Common Share (a)
|
$14.05
|
|
|
$7.88
|
|
|
78.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
7. Noninterest Expense.
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries & Benefits
|
$17,448
|
|
|
$13,065
|
|
|
33.5
|
%
|
|
$16,371
|
|
|
|
Occupancy
|
5,413
|
|
|
3,443
|
|
|
57.2
|
%
|
|
5,410
|
|
|
|
Equipment
|
1,607
|
|
|
1,001
|
|
|
60.6
|
%
|
|
1,222
|
|
|
|
Data Processing
|
2,378
|
|
|
2,105
|
|
|
13.0
|
%
|
|
2,104
|
|
|
|
Courier
|
994
|
|
|
824
|
|
|
20.6
|
%
|
|
898
|
|
|
|
Postage
|
531
|
|
|
390
|
|
|
36.2
|
%
|
|
462
|
|
|
|
Telephone
|
478
|
|
|
346
|
|
|
38.2
|
%
|
|
387
|
|
|
|
Professional Fees
|
779
|
|
|
683
|
|
|
14.0
|
%
|
|
888
|
|
|
|
Stationery & Supplies
|
374
|
|
|
285
|
|
|
31.1
|
%
|
|
367
|
|
|
|
Loan Expense
|
205
|
|
|
233
|
|
|
-12.1
|
%
|
|
994
|
|
|
|
Operational Losses
|
221
|
|
|
196
|
|
|
12.9
|
%
|
|
195
|
|
|
|
Amortization of
|
|
|
|
|
|
|
|
|
|
Identifiable Intangibles
|
1,695
|
|
|
788
|
|
|
115.2
|
%
|
|
1,685
|
|
|
|
FDIC Insurance Assessment
|
3,221
|
|
|
133
|
|
|
n/m
|
|
|
157
|
|
|
|
Other Operating
|
3,322
|
|
|
2,845
|
|
|
16.8
|
%
|
|
2,983
|
|
|
|
Sub-total
|
38,666
|
|
|
26,337
|
|
|
46.8
|
%
|
|
34,123
|
|
|
|
VISA Litigation
|
0
|
|
|
0
|
|
|
n/m
|
|
|
0
|
|
|
|
Total Noninterest Expense
|
$38,666
|
|
|
$26,337
|
|
|
46.8
|
%
|
|
$34,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Time Equivalent Staff
|
1,176
|
|
|
892
|
|
|
31.8
|
%
|
|
1,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Assets per FTE Staff
|
$4,477
|
|
|
$4,773
|
|
|
-6.2
|
%
|
|
$4,370
|
|
|
|
Revenues (FTE) per FTE Staff (a)
|
268
|
|
|
207
|
|
|
29.5
|
%
|
|
437
|
|
|
|
Noninterest Expense/
|
|
|
|
|
|
|
|
|
|
Avg. Earning Assets (a)
|
3.31
|
%
|
|
2.74
|
%
|
|
|
|
3.09
|
%
|
|
|
Noninterest Expense/Revenues (FTE)
|
49.1
|
%
|
|
57.4
|
%
|
|
|
|
27.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries & Benefits
|
$33,819
|
|
|
$26,049
|
|
|
29.8
|
%
|
|
|
|
|
Occupancy
|
10,823
|
|
|
6,833
|
|
|
58.4
|
%
|
|
|
|
|
Equipment
|
2,829
|
|
|
1,922
|
|
|
47.2
|
%
|
|
|
|
|
Data Processing
|
4,482
|
|
|
4,225
|
|
|
6.1
|
%
|
|
|
|
|
Courier
|
1,892
|
|
|
1,653
|
|
|
14.4
|
%
|
|
|
|
|
Postage
|
993
|
|
|
773
|
|
|
28.5
|
%
|
|
|
|
|
Telephone
|
865
|
|
|
681
|
|
|
26.9
|
%
|
|
|
|
|
Professional Fees
|
1,667
|
|
|
1,219
|
|
|
36.8
|
%
|
|
|
|
|
Stationery & Supplies
|
741
|
|
|
564
|
|
|
31.4
|
%
|
|
|
|
|
Loan Expense
|
1,199
|
|
|
403
|
|
|
197.7
|
%
|
|
|
|
|
Operational Losses
|
416
|
|
|
380
|
|
|
9.5
|
%
|
|
|
|
|
Amortization of
|
|
|
|
|
|
|
|
|
|
Identifiable Intangibles
|
3,380
|
|
|
1,646
|
|
|
105.4
|
%
|
|
|
|
|
FDIC Insurance Assessment
|
3,378
|
|
|
228
|
|
|
n/m
|
|
|
|
|
|
Other Operating
|
6,305
|
|
|
5,155
|
|
|
22.3
|
%
|
|
|
|
|
Sub-total
|
72,789
|
|
|
51,731
|
|
|
40.7
|
%
|
|
|
|
|
VISA Litigation
|
0
|
|
|
(2,338
|
)
|
|
n/m
|
|
|
|
|
|
Total Noninterest Expense
|
$72,789
|
|
|
$49,393
|
|
|
47.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Time Equivalent Staff
|
1,160
|
|
|
889
|
|
|
30.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Assets per FTE Staff
|
$4,426
|
|
|
$4,888
|
|
|
-9.5
|
%
|
|
|
|
|
Revenues (FTE) per FTE Staff (a)
|
351
|
|
|
256
|
|
|
37.1
|
%
|
|
|
|
|
Noninterest Expense/
|
|
|
|
|
|
|
|
|
|
Avg. Earning Assets (a)
|
3.21
|
%
|
|
2.52
|
%
|
|
|
|
|
|
|
Noninterest Expense/Revenues (FTE)
|
36.0
|
%
|
|
43.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
|
8. Provision for Loan Losses.
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
%
|
|
|
|
|
|
Q2'09
|
Q2'08
|
Change
|
|
Q1'09
|
|
|
|
|
|
|
|
|
|
|
Average (Avg.) Total Loans
|
$3,383,654
|
|
$2,439,062
|
|
38.7
|
%
|
|
$3,135,944
|
|
|
|
Avg. Total Covered Loans (1)
|
1,045,360
|
|
0
|
|
n/m
|
|
|
761,855
|
|
|
|
Avg. Total Non-Covered Loans
|
2,338,294
|
|
2,439,062
|
|
-4.1
|
%
|
|
2,374,089
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Loans:
|
|
|
|
|
|
|
|
Provision for Loan Losses
|
$2,600
|
|
$600
|
|
333.3
|
%
|
|
$1,800
|
|
|
|
Gross Loan Losses
|
3,937
|
|
2,208
|
|
78.3
|
%
|
|
2,928
|
|
|
|
Net Loan Losses
|
3,281
|
|
1,870
|
|
75.5
|
%
|
|
2,467
|
|
|
|
Recoveries/Gross Losses
|
17
|
%
|
15
|
%
|
|
|
16
|
%
|
|
|
Net Loan Losses/Avg.
|
|
|
|
|
|
|
|
Non-Covered Loans (a)
|
0.56
|
%
|
0.31
|
%
|
|
|
0.42
|
%
|
|
|
Provision for Loan Losses/Avg. Loans (a)
|
0.45
|
%
|
0.10
|
%
|
|
|
0.31
|
%
|
|
|
Provision for Loan Losses/
|
|
|
|
|
|
|
|
Net Loan Losses
|
79.2
|
%
|
32.1
|
%
|
|
|
73.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30'09YTD
|
6/30'08YTD
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Average (Avg.) Total Loans
|
$3,260,483
|
|
$2,458,364
|
|
32.6
|
%
|
|
|
|
|
Avg. Total Covered Loans (1)
|
904,195
|
|
0
|
|
n/m
|
|
|
|
|
|
Avg. Total Non-Covered Loans
|
2,356,288
|
|
2,458,364
|
|
-4.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Loans:
|
|
|
|
|
|
|
|
Provision for Loan Losses
|
$4,400
|
|
$1,200
|
|
266.7
|
%
|
|
|
|
|
Gross Loan Losses
|
6,865
|
|
3,745
|
|
83.3
|
%
|
|
|
|
|
Net Loan Losses
|
5,748
|
|
2,742
|
|
109.6
|
%
|
|
|
|
|
Recoveries/Gross Losses
|
16
|
%
|
27
|
%
|
|
|
|
|
|
Net Loan Losses/Avg.
|
|
|
|
|
|
|
|
Non-Covered Loans (a)
|
0.49
|
%
|
0.22
|
%
|
|
|
|
|
|
Provision for Loan Losses/Avg. Loans (a)
|
0.38
|
%
|
0.10
|
%
|
|
|
|
|
|
Provision for Loan Losses/
|
|
|
|
|
|
|
|
Net Loan Losses
|
76.5
|
%
|
43.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Annualized
|
|
|
|
|
|
|
|
(1) Covered loans represent purchased loans on which losses are
shared with the FDIC per a Loss Sharing Agreement. Covered
loans were recorded at estimated fair value at the time of purchase.
|
|
|
|
|
9. Credit Quality.
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30/09
|
|
|
6/30/08
|
|
Change
|
|
3/31/09
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Nonperforming Loans:
|
|
|
|
|
|
|
|
Nonperforming Nonaccrual
|
$29,603
|
|
|
$11,713
|
|
152.7
|
%
|
|
$10,943
|
|
|
|
Performing Nonaccrual
|
26
|
|
|
28
|
|
-6.9
|
%
|
|
27
|
|
|
|
Total Nonaccrual Loans
|
29,629
|
|
|
11,741
|
|
152.3
|
%
|
|
10,970
|
|
|
|
Past Due Accruing Loans
|
614
|
|
|
254
|
|
141.7
|
%
|
|
777
|
|
|
|
Total Non-Covered
|
|
|
|
|
|
|
|
|
Nonperforming Loans
|
30,243
|
|
|
11,995
|
|
152.1
|
%
|
|
11,747
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Repossessed
|
|
|
|
|
|
|
|
|
Loan Collateral
|
4,715
|
|
|
920
|
|
412.7
|
%
|
|
4,756
|
|
|
|
Total Non-Covered
|
|
|
|
|
|
|
|
|
Nonperforming Assets
|
34,958
|
|
|
12,915
|
|
170.7
|
%
|
|
16,503
|
|
|
|
|
|
|
|
|
|
|
|
|
Covered Nonperforming Loans(1):
|
|
|
|
|
|
|
|
|
Nonperforming Nonaccrual
|
65,910
|
|
|
0
|
|
n/m
|
|
|
34,437
|
|
|
|
Performing Nonaccrual
|
16,901
|
|
|
0
|
|
n/m
|
|
|
3,632
|
|
|
|
Total Nonaccrual Loans
|
82,811
|
|
|
0
|
|
n/m
|
|
|
38,069
|
|
|
|
Past Due Accruing Loans
|
8,622
|
|
|
0
|
|
n/m
|
|
|
9,866
|
|
|
|
Total Covered
|
|
|
|
|
|
|
|
|
Nonperforming Loans (1)
|
91,433
|
|
|
0
|
|
n/m
|
|
|
47,935
|
|
|
|
|
|
|
|
|
|
|
|
|
Covered Repossessed
|
|
|
|
|
|
|
|
|
Loan Collateral (1)
|
13,691
|
|
|
0
|
|
n/m
|
|
|
13,391
|
|
|
|
Total Covered Nonperforming
|
|
|
|
|
|
|
|
|
Assets (1)
|
105,124
|
|
|
0
|
|
n/m
|
|
|
61,326
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Nonperforming Assets
|
$140,082
|
|
|
$12,915
|
|
|
|
$77,829
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Classified Loans
|
$53,359
|
|
|
$33,546
|
|
59.1
|
%
|
|
$41,453
|
|
|
|
Covered Classified Loans
|
153,972
|
|
|
0
|
|
n/m
|
|
|
169,778
|
|
|
|
Total Classified Loans
|
$207,331
|
|
|
$33,546
|
|
n/m
|
|
|
$211,231
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Covered Loans Outstanding
|
$2,322,005
|
|
|
$2,431,011
|
|
-4.5
|
%
|
|
$2,356,237
|
|
|
|
Total Covered Loans Outstanding (1)
|
1,031,643
|
|
|
0
|
|
n/m
|
|
|
1,089,071
|
|
|
|
Total Loans Outstanding
|
$3,353,648
|
|
|
$2,431,011
|
|
38.0
|
%
|
|
$3,445,308
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
$5,193,595
|
|
|
$4,188,868
|
|
24.0
|
%
|
|
$5,428,865
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Covered loans and repossessed loan collateral represent
purchased assets on which losses are shared with the FDIC per a
Loss-Sharing Agreement. Covered assets were recorded at estimated
fair value at the time of purchase.
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Loans:
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses
|
$43,122
|
|
|
$50,964
|
|
-15.4
|
%
|
|
$43,803
|
|
|
|
Allowance/Non-Covered Loans
|
1.86
|
%
|
|
2.10
|
%
|
|
|
1.86
|
%
|
|
|
Non-Covered Nonperforming Loans/
|
|
|
|
|
|
|
|
|
Total Non-Covered Loans
|
1.30
|
%
|
|
0.49
|
%
|
|
|
0.50
|
%
|
|
|
Non-Covered Nonperforming Assets/
|
|
|
|
|
|
|
|
|
Total Assets
|
0.67
|
%
|
|
0.31
|
%
|
|
|
0.30
|
%
|
|
|
Allowance/Non-Covered
|
|
|
|
|
|
|
|
|
Nonperforming Loans
|
143
|
%
|
|
425
|
%
|
|
|
373
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Covered Loans (1):
|
|
|
|
|
|
|
|
|
Fair Value Discount on Covered Loans
|
$114,276
|
|
|
n/a
|
|
|
|
$149,290
|
|
|
|
Discount/Covered Loans
|
9.97
|
%
|
|
n/a
|
|
|
|
12.06
|
%
|
|
|
Covered Nonperforming Assets/
|
|
|
|
|
|
|
|
|
Total Assets
|
2.02
|
%
|
|
n/a
|
|
|
|
1.13
|
%
|
|
|
Fair Value Discount on Repossessed
|
|
|
|
|
|
|
|
|
Loan Collateral
|
$7
|
|
|
n/a
|
|
|
|
$11,178
|
|
|
|
Discount/Covered Repossessed
|
|
|
|
|
|
|
|
|
Loan Collateral
|
0.05
|
%
|
|
n/a
|
|
|
|
45.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(1) Covered loans and repossessed loan collateral represent
purchased assets on which losses are shared with the FDIC per a
Loss-Sharing Agreement. Covered assets were recorded at estimated
fair value at the time of purchase.
|
|
|
|
|
10. Capital.
|
|
|
|
|
|
|
|
(dollars in thousands, except per-share amounts)
|
|
|
|
|
|
%
|
|
|
|
|
6/30/09
|
|
6/30/08
|
|
Change
|
3/31/09
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity
|
$559,231
|
|
$410,445
|
|
36.2
|
%
|
$536,668
|
|
|
|
Tier I Regulatory Capital
|
421,048
|
|
290,864
|
|
44.8
|
%
|
394,829
|
|
|
|
Total Regulatory Capital
|
458,182
|
|
327,631
|
|
39.8
|
%
|
432,822
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
5,193,595
|
|
4,188,868
|
|
24.0
|
%
|
5,428,865
|
|
|
|
Risk-Adjusted Assets
|
2,890,291
|
|
2,845,553
|
|
1.6
|
%
|
2,993,229
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity/
|
|
|
|
|
|
|
Total Assets
|
10.77
|
%
|
9.80
|
%
|
|
9.89
|
%
|
|
|
Shareholders' Equity/
|
|
|
|
|
|
|
Total Loans
|
16.68
|
%
|
16.88
|
%
|
|
15.58
|
%
|
|
|
Tier I Capital/Total Assets
|
8.11
|
%
|
6.94
|
%
|
|
7.27
|
%
|
|
|
Tier I Capital/
|
|
|
|
|
|
|
Risk-Adjusted Assets
|
14.57
|
%
|
10.22
|
%
|
|
13.19
|
%
|
|
|
Total Capital/
|
|
|
|
|
|
|
Risk-Adjusted Assets
|
15.85
|
%
|
11.51
|
%
|
|
14.46
|
%
|
|
|
Tangible Common Equity Ratio
|
6.26
|
%
|
6.71
|
%
|
|
5.52
|
%
|
|
|
Common Shares Outstanding
|
29,214
|
|
28,889
|
|
1.1
|
%
|
28,874
|
|
|
|
Book Value Per Common Share
|
$16.31
|
|
$14.21
|
|
14.8
|
%
|
$15.73
|
|
|
|
Market Value Per Common Share
|
$49.61
|
|
$52.59
|
|
-5.7
|
%
|
$45.56
|
|
|
|
|
|
|
|
|
|
|
Share Repurchase Programs
|
|
|
|
|
|
|
|
(shares in thousands)
|
|
|
|
|
|
%
|
|
|
|
|
Q2'09
|
Q2'08
|
Change
|
Q1'09
|
|
|
|
|
|
|
|
|
|
Total Shares Repurchased
|
6
|
|
172
|
|
-96.5
|
%
|
16
|
|
|
|
Average Repurchase Price
|
$51.90
|
|
$54.89
|
|
-5.4
|
%
|
$41.58
|
|
|
|
Net Shares (Issued) Repurchased
|
(340
|
)
|
(117
|
)
|
189.3
|
%
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
6/30'09YTD
|
6/30'08YTD
|
Change
|
|
|
|
|
|
|
|
|
|
|
Total Shares Repurchased
|
22
|
|
596
|
|
-96.3
|
%
|
|
|
|
Average Repurchase Price
|
$44.42
|
|
$49.76
|
|
-10.7
|
%
|
|
|
|
Net Shares (Issued) Repurchased
|
(334
|
)
|
129
|
|
-359.1
|
%
|
|
|
11. Period-End Balance Sheets.
|
|
|
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30/09
|
|
|
6/30/08
|
|
|
Change
|
|
3/31/09
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Cash and Money Market Assets
|
$169,291
|
|
|
$134,432
|
|
|
25.9
|
%
|
|
$149,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Securities:
|
|
|
|
|
|
|
|
|
|
Available For Sale
|
407,127
|
|
|
391,028
|
|
|
4.1
|
%
|
|
436,343
|
|
|
|
Held to Maturity
|
830,618
|
|
|
978,298
|
|
|
-15.1
|
%
|
|
918,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Loans
|
2,322,005
|
|
|
2,431,011
|
|
|
-4.5
|
%
|
|
2,356,237
|
|
|
|
Allowance For Loan Losses
|
(43,122
|
)
|
|
(50,964
|
)
|
|
-15.4
|
%
|
|
(43,803
|
)
|
|
|
Non-Covered Loans, net
|
2,278,883
|
|
|
2,380,047
|
|
|
-4.3
|
%
|
|
2,312,434
|
|
|
|
Covered Loans, net (1)
|
1,031,643
|
|
|
0
|
|
|
n/m
|
|
|
1,089,071
|
|
|
|
Total Loans, net
|
3,310,526
|
|
|
2,380,047
|
|
|
39.1
|
%
|
|
3,401,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Covered Other Real Estate Owned
|
4,715
|
|
|
920
|
|
|
n/m
|
|
|
4,756
|
|
|
|
Covered Other Real Estate
|
|
|
|
|
|
|
|
|
|
Owned, net (1)
|
13,691
|
|
|
0
|
|
|
n/m
|
|
|
13,391
|
|
|
|
Premises and Equipment
|
26,490
|
|
|
27,460
|
|
|
-3.5
|
%
|
|
26,729
|
|
|
|
Identifiable Intangibles
|
39,934
|
|
|
16,784
|
|
|
137.9
|
%
|
|
41,630
|
|
|
|
Goodwill
|
121,699
|
|
|
121,719
|
|
|
0.0
|
%
|
|
121,699
|
|
|
|
Interest Receivable and Other
|
269,504
|
|
|
138,180
|
|
|
95.0
|
%
|
|
314,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
$5,193,595
|
|
|
$4,188,868
|
|
|
24.0
|
%
|
|
$5,428,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
Noninterest Bearing
|
$1,334,871
|
|
|
$1,195,004
|
|
|
11.7
|
%
|
|
$1,353,696
|
|
|
|
Interest-Bearing Transaction
|
716,706
|
|
|
527,109
|
|
|
36.0
|
%
|
|
730,153
|
|
|
|
Savings
|
968,408
|
|
|
754,677
|
|
|
28.3
|
%
|
|
968,411
|
|
|
|
Time
|
1,137,152
|
|
|
686,702
|
|
|
65.6
|
%
|
|
1,204,021
|
|
|
|
Total Deposits
|
4,157,137
|
|
|
3,163,492
|
|
|
31.4
|
%
|
|
4,256,281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-Term Borrowed Funds
|
316,466
|
|
|
514,131
|
|
|
-38.4
|
%
|
|
441,418
|
|
|
|
Federal Home Loan Bank Advances
|
86,338
|
|
|
0
|
|
|
n/m
|
|
|
86,772
|
|
|
|
Debt Financing and Notes
|
26,564
|
|
|
36,699
|
|
|
-27.6
|
%
|
|
26,598
|
|
|
|
Interest Payable and Other
|
47,859
|
|
|
64,101
|
|
|
-25.3
|
%
|
|
81,128
|
|
|
|
Total Liabilities
|
4,634,364
|
|
|
3,778,423
|
|
|
22.7
|
%
|
|
4,892,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
82,611
|
|
|
0
|
|
|
n/m
|
|
|
82,550
|
|
|
|
Paid-In Capital
|
367,840
|
|
|
351,157
|
|
|
4.8
|
%
|
|
356,326
|
|
|
|
Accumulated Other
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
|
1,747
|
|
|
1,074
|
|
|
62.7
|
%
|
|
2,274
|
|
|
|
Retained Earnings
|
107,033
|
|
|
58,214
|
|
|
83.9
|
%
|
|
95,518
|
|
|
|
Total Common Equity
|
476,620
|
|
|
410,445
|
|
|
16.1
|
%
|
|
454,118
|
|
|
|
Total Shareholders' Equity
|
559,231
|
|
|
410,445
|
|
|
36.2
|
%
|
|
536,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity
|
$5,193,595
|
|
|
$4,188,868
|
|
|
24.0
|
%
|
|
$5,428,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Covered loans and repossessed loan collateral represent
purchased assets on which losses are shared with the FDIC per a
Loss-Sharing Agreement. Covered assets were recorded at estimated
fair value at the time of purchase.
|
|
|
|
|
12. Income Statements.
|
|
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands except per-share amounts)
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
Q2'09
|
|
Q2'08
|
|
Change
|
|
Q1'09
|
|
|
Interest Income:
|
|
|
|
|
|
|
|
|
|
Loans
|
$49,523
|
|
$37,274
|
|
|
32.9
|
%
|
|
$45,095
|
|
|
Money Market Assets
|
1
|
|
1
|
|
|
n/m
|
|
|
1
|
|
|
Investment Securities:
|
|
|
|
|
|
|
|
|
|
Available for Sale
|
4,539
|
|
4,942
|
|
|
-8.1
|
%
|
|
3,739
|
|
|
Held to Maturity
|
9,009
|
|
10,438
|
|
|
-13.7
|
%
|
|
10,350
|
|
|
Total Interest Income
|
63,072
|
|
52,655
|
|
|
19.8
|
%
|
|
59,185
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense:
|
|
|
|
|
|
|
|
|
|
Transaction Deposits
|
293
|
|
347
|
|
|
-15.6
|
%
|
|
205
|
|
|
Savings Deposits
|
1,059
|
|
1,105
|
|
|
-4.1
|
%
|
|
900
|
|
|
Time Deposits
|
3,116
|
|
3,873
|
|
|
-19.5
|
%
|
|
2,679
|
|
|
Short-Term Borrowed Funds
|
856
|
|
2,483
|
|
|
-65.5
|
%
|
|
626
|
|
|
Debt Financing and Notes
|
421
|
|
578
|
|
|
-27.1
|
%
|
|
423
|
|
|
Total Interest Expense
|
5,745
|
|
8,386
|
|
|
-31.5
|
%
|
|
4,833
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
57,327
|
|
44,269
|
|
|
29.5
|
%
|
|
54,352
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan Losses
|
2,600
|
|
600
|
|
|
n/m
|
|
|
1,800
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
Service Charges
|
9,116
|
|
7,529
|
|
|
21.1
|
%
|
|
8,422
|
|
|
Merchant Credit Card
|
2,223
|
|
2,712
|
|
|
-18.0
|
%
|
|
2,432
|
|
|
ATM Fees & Interchange
|
1,013
|
|
763
|
|
|
32.7
|
%
|
|
813
|
|
|
Debit Card Fees
|
1,323
|
|
978
|
|
|
35.2
|
%
|
|
1,066
|
|
|
Financial Services Commissions
|
137
|
|
274
|
|
|
-49.7
|
%
|
|
154
|
|
|
Mortgage Banking
|
25
|
|
27
|
|
|
-7.5
|
%
|
|
17
|
|
|
Trust Fees
|
373
|
|
377
|
|
|
-1.2
|
%
|
|
364
|
|
|
Net Loss From Equity Securities
|
0
|
|
(18,178
|
)
|
|
n/m
|
|
|
0
|
|
|
FAS 141R Gain
|
0
|
|
0
|
|
|
n/m
|
|
|
48,844
|
|
|
Other
|
2,176
|
|
1,675
|
|
|
29.9
|
%
|
|
1,857
|
|
|
Total Noninterest Income (Loss)
|
16,386
|
|
(3,843
|
)
|
|
n/m
|
|
|
63,968
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|
Salaries and Benefits
|
17,448
|
|
13,065
|
|
|
33.5
|
%
|
|
16,371
|
|
|
Occupancy
|
5,413
|
|
3,443
|
|
|
57.2
|
%
|
|
5,410
|
|
|
Equipment
|
1,607
|
|
1,001
|
|
|
60.6
|
%
|
|
1,222
|
|
|
Data Processing
|
2,378
|
|
2,105
|
|
|
13.0
|
%
|
|
2,104
|
|
|
Professional Fees
|
779
|
|
683
|
|
|
14.0
|
%
|
|
888
|
|
|
FDIC Insurance Assessment
|
3,221
|
|
133
|
|
|
n/m
|
|
|
157
|
|
|
VISA Litigation
|
0
|
|
0
|
|
|
n/m
|
|
|
0
|
|
|
Other
|
7,820
|
|
5,907
|
|
|
32.4
|
%
|
|
7,971
|
|
|
Total Noninterest Expense
|
38,666
|
|
26,337
|
|
|
46.8
|
%
|
|
34,123
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
32,447
|
|
13,489
|
|
|
140.5
|
%
|
|
82,397
|
|
|
Income Tax Provision
|
9,264
|
|
1,287
|
|
|
n/m
|
|
|
29,572
|
|
|
Net Income
|
23,183
|
|
12,202
|
|
|
90.0
|
%
|
|
52,825
|
|
|
Preferred Stock Dividends and
|
|
|
|
|
|
|
|
|
|
Discount Accretion
|
1,107
|
|
0
|
|
|
n/m
|
|
|
578
|
|
|
Net Income Applicable to
|
|
|
|
|
|
|
|
|
|
Common Equity
|
$22,076
|
|
$12,202
|
|
|
80.9
|
%
|
|
$52,247
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding
|
29,126
|
|
28,916
|
|
|
0.7
|
%
|
|
28,876
|
|
|
Diluted Common Shares Outstanding
|
29,403
|
|
29,392
|
|
|
0.0
|
%
|
|
29,105
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share Data:
|
|
|
|
|
|
|
|
|
|
Basic Earnings
|
$0.76
|
|
$0.42
|
|
|
81.0
|
%
|
|
$1.81
|
|
|
Diluted Earnings
|
0.75
|
|
0.42
|
|
|
78.6
|
%
|
|
1.80
|
|
|
Dividends Paid
|
0.35
|
|
0.35
|
|
|
0.0
|
%
|
|
0.36
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
6/30'09YTD
|
|
6/30'08YTD
|
|
Change
|
|
|
|
|
Interest Income:
|
|
|
|
|
|
|
|
|
|
Loans
|
$94,618
|
|
$76,006
|
|
|
24.5
|
%
|
|
|
|
|
Money Market Assets
|
2
|
|
2
|
|
|
n/m
|
|
|
|
|
|
Investment Securities:
|
|
|
|
|
|
|
|
|
|
Available for Sale
|
8,278
|
|
10,744
|
|
|
-22.9
|
%
|
|
|
|
|
Held to Maturity
|
19,359
|
|
21,297
|
|
|
-9.1
|
%
|
|
|
|
|
Total Interest Income
|
122,257
|
|
108,049
|
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense:
|
|
|
|
|
|
|
|
|
|
Transaction Deposits
|
498
|
|
799
|
|
|
-37.6
|
%
|
|
|
|
|
Savings Deposits
|
1,959
|
|
2,435
|
|
|
-19.5
|
%
|
|
|
|
|
Time Deposits
|
5,795
|
|
9,419
|
|
|
-38.5
|
%
|
|
|
|
|
Short-Term Borrowed Funds
|
1,482
|
|
7,405
|
|
|
-80.0
|
%
|
|
|
|
|
Debt Financing and Notes
|
844
|
|
1,156
|
|
|
-27.0
|
%
|
|
|
|
|
Total Interest Expense
|
10,578
|
|
21,214
|
|
|
-50.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
111,679
|
|
86,835
|
|
|
28.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan Losses
|
4,400
|
|
1,200
|
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
Service Charges
|
17,538
|
|
14,825
|
|
|
18.3
|
%
|
|
|
|
|
Merchant Credit Card
|
4,655
|
|
5,292
|
|
|
-12.0
|
%
|
|
|
|
|
ATM Fees & Interchange
|
1,826
|
|
1,481
|
|
|
23.3
|
%
|
|
|
|
|
Debit Card Fees
|
2,389
|
|
1,882
|
|
|
26.9
|
%
|
|
|
|
|
Financial Services Commissions
|
291
|
|
504
|
|
|
-42.3
|
%
|
|
|
|
|
Mortgage Banking
|
42
|
|
67
|
|
|
-37.3
|
%
|
|
|
|
|
Trust Fees
|
737
|
|
680
|
|
|
8.3
|
%
|
|
|
|
|
Net Loss From Equity Securities
|
0
|
|
(12,480
|
)
|
|
n/m
|
|
|
|
|
|
FAS 141R Gain
|
48,844
|
|
0
|
|
|
n/m
|
|
|
|
|
|
Other
|
4,032
|
|
3,284
|
|
|
22.8
|
%
|
|
|
|
|
Total Noninterest Income
|
80,354
|
|
15,535
|
|
|
n/m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense:
|
|
|
|
|
|
|
|
|
|
Salaries and Benefits
|
33,819
|
|
26,049
|
|
|
29.8
|
%
|
|
|
|
|
Occupancy
|
10,823
|
|
6,833
|
|
|
58.4
|
%
|
|
|
|
|
Equipment
|
2,829
|
|
1,922
|
|
|
47.2
|
%
|
|
|
|
|
Data Processing
|
4,482
|
|
4,225
|
|
|
6.1
|
%
|
|
|
|
|
Professional Fees
|
1,667
|
|
1,219
|
|
|
36.8
|
%
|
|
|
|
|
VISA Litigation
|
0
|
|
(2,338
|
)
|
|
n/m
|
|
|
|
|
|
FDIC Insurance Assessment
|
3,378
|
|
228
|
|
|
n/m
|
|
|
|
|
|
Other
|
15,791
|
|
11,255
|
|
|
40.3
|
%
|
|
|
|
|
Total Noninterest Expense
|
72,789
|
|
49,393
|
|
|
47.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
114,844
|
|
51,777
|
|
|
121.8
|
%
|
|
|
|
|
Provision for Income Taxes
|
38,836
|
|
12,797
|
|
|
n/m
|
|
|
|
|
|
Net Income
|
76,008
|
|
38,980
|
|
|
95.0
|
%
|
|
|
|
|
Preferred Stock Dividends and
|
|
|
|
|
|
|
|
|
|
Discount Accretion
|
1,685
|
|
0
|
|
|
n/m
|
|
|
|
|
|
Net Income Applicable to
|
|
|
|
|
|
|
|
|
|
Common Equity
|
$74,323
|
|
$38,980
|
|
|
90.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding
|
29,002
|
|
28,888
|
|
|
0.4
|
%
|
|
|
|
|
Diluted Common Shares Outstanding
|
29,254
|
|
29,301
|
|
|
-0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share Data:
|
|
|
|
|
|
|
|
|
|
Basic Earnings
|
$2.56
|
|
$1.35
|
|
|
89.6
|
%
|
|
|
|
|
Diluted Earnings
|
2.54
|
|
1.33
|
|
|
91.0
|
%
|
|
|
|
|
Dividends Paid
|
0.71
|
|
0.69
|
|
|
2.9
|
%
|
|
|
Westamerica Bancorporation
Robert A. Thorson, 707-863-6840
SVP
& Chief Financial Officer