|
| ||
|
3 | ||
|
4 | ||
|
5 - 6 | ||
|
7 - 15 | ||
|
15 - 28 | ||
|
29 - 31 | ||
|
31 | ||
|
32 | ||
|
32 | ||
|
33 | ||
|
| ||
|
September 30, |
December 31, | |
|
2004 |
2003 | |
|
ASSETS |
||
|
Cash and due from banks |
$ 94,607 |
$ 91,283 |
|
Interest bearing deposits with banks |
8,306 |
6,647 |
|
Investment securities available for sale |
1,380,803 |
1,112,110 |
|
Loans held for sale |
593 |
3,830 |
|
Loans (net of allowance for loan losses of $44,392 at September 30, 2004 and $39,572 at December 31, 2003) |
3,143,927 |
2,786,222 |
|
Lease investments, net |
60,105 |
73,440 |
|
Premises and equipment, net |
105,656 |
80,410 |
|
Cash surrender value of life insurance |
85,298 |
82,547 |
|
Goodwill, net |
123,644 |
70,293 |
|
Other intangibles, net |
13,815 |
7,560 |
|
Other assets |
52,657 |
40,751 |
|
Total assets |
$ 5,069,411 |
$ 4,355,093 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
||
|
Liabilities |
||
|
Deposits: |
||
|
Noninterest bearing |
$ 635,506 |
$ 598,961 |
|
Interest bearing |
3,206,922 |
2,833,074 |
|
Total deposits |
3,842,428 |
3,432,035 |
|
Short-term borrowings |
493,136 |
391,600 |
|
Long-term borrowings |
121,917 |
21,464 |
|
Junior subordinated notes issued to capital trusts |
87,443 |
87,443 |
|
Accrued expenses and other liabilities |
53,164 |
47,058 |
|
Total liabilities |
4,598,088 |
3,979,600 |
|
Stockholders' Equity |
||
|
| ||
|
Common stock, ($0.01 par value; authorized 40,000,000 shares; issued 28,846,986 shares at September 30, 2004 and 26,807,430 at December 31, 2003) |
288 |
268 |
|
Additional paid-in capital |
137,413 |
71,837 |
|
Retained earnings |
333,523 |
296,906 |
|
Unearned compensation |
(1,168) |
(198) |
|
Accumulated other comprehensive income |
7,976 |
8,531 |
|
Less: 188,843 and 57,300 shares of treasury stock, at cost, at September 30, 2004 and December 31, 2003, respectively |
(6,709) |
(1,851) |
|
Total stockholders' equity |
471,323 |
375,493 |
|
Total liabilities and stockholders' equity |
$ 5,069,411 |
$ 4,355,093 |
| 3 | ||
|
| ||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, | |||
|
2004 |
2003 |
2004 |
2003 | |
|
Interest income: |
||||
|
Loans |
$ 47,546 |
$ 40,767 |
$ 128,452 |
$ 124,219 |
|
Investment securities: |
||||
|
Taxable |
10,783 |
9,418 |
31,045 |
27,458 |
|
Nontaxable |
2,242 |
1,526 |
5,873 |
3,579 |
|
Federal funds sold |
4 |
1 |
48 |
187 |
|
Other interest bearing accounts |
26 |
8 |
61 |
44 |
|
Total interest income |
60,601 |
51,720 |
165,479 |
155,487 |
|
Interest expense: |
||||
|
Deposits |
13,891 |
12,185 |
38,298 |
41,385 |
|
Short-term borrowings |
1,752 |
1,134 |
4,359 |
2,947 |
|
Long-term borrowings and junior subordinated notes |
2,547 |
1,972 |
6,564 |
6,177 |
|
Total interest expense |
18,190 |
15,291 |
49,221 |
50,509 |
|
Net interest income |
42,411 |
36,429 |
116,258 |
104,978 |
|
Provision for loan losses |
1,750 |
5,405 |
5,550 |
10,219 |
|
Net interest income after provision for loan losses |
40,661 |
31,024 |
110,708 |
94,759 |
|
Other income: |
||||
|
Loan service fees |
1,064 |
1,615 |
3,248 |
4,576 |
|
Deposit service fees |
4,873 |
4,745 |
13,801 |
12,942 |
|
Lease financing, net |
3,624 |
4,683 |
11,902 |
11,136 |
|
Trust, asset management and brokerage fees |
3,837 |
3,498 |
11,830 |
9,980 |
|
Net gain on sale of securities available for sale |
- |
827 |
1,082 |
529 |
|
Increase in cash surrender value of life insurance |
910 |
872 |
2,751 |
2,690 |
|
Gain on sale of bank subsidiary |
- |
- |
- |
3,083 |
|
Other operating income |
1,163 |
919 |
4,031 |
4,631 |
|
15,471 |
17,159 |
48,645 |
49,567 | |
|
Other expense: |
||||
|
Salaries and employee benefits |
17,941 |
15,927 |
51,011 |
46,706 |
|
Occupancy and equipment expense |
5,392 |
4,190 |
14,553 |
13,325 |
|
Computer services expense |
1,268 |
942 |
3,590 |
3,074 |
|
Advertising and marketing expense |
1,220 |
1,053 |
3,633 |
3,018 |
|
Professional and legal expense |
474 |
585 |
1,905 |
4,167 |
|
Brokerage fee expense |
1,151 |
1,130 |
3,578 |
2,739 |
|
Telecommunication expense |
674 |
696 |
2,008 |
1,846 |
|
Other intangibles amortization expense |
231 |
296 |
787 |
867 |
|
Prepayment fee on Federal Home Loan Bank advances |
- |
- |
- |
1,146 |
|
Other operating expenses |
3,858 |
3,718 |
11,164 |
10,444 |
|
32,209 |
28,537 |
92,229 |
87,332 | |
|
Income before income taxes |
23,923 |
19,646 |
67,124 |
56,994 |
|
Income taxes |
7,198 |
6,028 |
20,341 |
17,882 |
|
Net Income |
$ 16,725 |
$ 13,618 |
$ 46,783 |
$ 39,112 |
|
Common share data: |
||||
|
Basic earnings per common share |
$ 0.58 |
$ 0.51 |
$ &n | |