UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. |
|
|
|
For the quarterly period ended September 30, 2007 |
||
|
|
|
OR |
||
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the transition period from to . |
||
|
|
|
Commission file number 1-13661 |
S.Y. BANCORP, INC.
(Exact name of registrant as specified in its charter)
Kentucky |
|
61-1137529 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
|
|
|
1040 East Main Street, Louisville, Kentucky 40206 |
||
(Address of principal executive offices including zip code) |
||
|
|
|
(502) 582-2571 |
||
(Registrants telephone number, including area code) |
||
|
|
|
Not Applicable |
||
(Former name, former address and former fiscal year, |
||
if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
o |
Accelerated filer |
x |
|
Non-accelerated filer |
o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.).
Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Common Stock, no par value 13,829,887
Shares issued and outstanding at November 1, 2007
S.Y. BANCORP, INC. AND SUBSIDIARY
Index
PART I FINANCIAL INFORMATION |
|
||
|
|
||
Item 1. Financial Statements |
|
||
|
|
||
The following consolidated financial statements of S.Y. Bancorp, Inc. and Subsidiary, Stock Yards Bank & Trust Company, are submitted herewith: |
|||
|
|
||
|
UnUnaudited Condensed Consolidated Balance Sheets September 30, 2007 and December 31, 2006 |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements |
|
|
|
|
||
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
S.Y. BANCORP, INC. AND SUBSIDIARY
Condensed Consolidated Balance Sheets
September 30, 2007 and December 31, 2006
(In thousands, except share data)
|
|
(Unaudited) |
|
|
|
||
|
|
September 30, |
|
December 31, |
|
||
|
|
2007 |
|
2006 |
|
||
Assets |
|
|
|
|
|
||
Cash and due from banks |
|
$ |
32,900 |
|
$ |
44,007 |
|
Federal funds sold |
|
978 |
|
15,671 |
|
||
Mortgage loans held for sale |
|
3,096 |
|
4,035 |
|
||
Securities available for sale (amortized cost of $145,699 in 2007 and $146,859 in 2006) |
|
145,628 |
|
145,695 |
|
||
Securities held to maturity (fair value of $2,091 in 2007 and $3,159 in 2006) |
|
2,091 |
|
3,148 |
|
||
Federal Home Loan Bank stock |
|
3,797 |
|
3,591 |
|
||
Loans |
|
1,156,899 |
|
1,148,954 |
|
||
Less allowance for loan losses |
|
12,550 |
|
12,203 |
|
||
Net loans |
|
1,144,349 |
|
1,136,751 |
|
||
Premises and equipment, net |
|
25,063 |
|
24,823 |
|
||
Accrued interest receivable and other assets |
|
52,551 |
|
48,600 |
|
||
Total assets |
|
$ |
1,410,453 |
|
$ |
1,426,321 |
|
|
|
|
|
|
|
||
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Deposits: |
|
|
|
|
|
||
Non-interest bearing |
|
$ |
167,614 |
|
$ |
179,657 |
|
Interest bearing |
|
899,815 |
|
923,585 |
|
||
Total deposits |
|
1,067,429 |
|
1,103,242 |
|
||
Securities sold under agreements to repurchase and federal funds purchased |
|
93,280 |
|
84,313 |
|
||
Other short-term borrowings |
|
1,001 |
|
734 |
|
||
Accrued interest payable and other liabilities |
|
40,030 |
|
40,468 |
|
||
Federal Home Loan Bank advances |
|
70,000 |
|
60,000 |
|
||
Subordinated debentures |
|
90 |
|
120 |
|
||
Total liabilities |
|
1,271,830 |
|
1,288,877 |
|
||
Stockholders equity: |
|
|
|
|
|
||
Preferred stock, no par value. Authorized 1,000,000 shares; no shares issued or outstanding |
|
|
|
|
|
||
Common stock, no par value. Authorized 20,000,000 shares; issued and outstanding 14,004,897 and 14,400,420 shares in 2007 and 2006, respectively |
|
7,564 |
|
8,878 |
|
||
Additional paid-in capital |
|
18,424 |
|
27,703 |
|
||
Retained earnings |
|
112,943 |
|
101,876 |
|
||
Accumulated other comprehensive loss |
|
(308 |
) |
(1,013 |
) |
||
Total stockholders equity |
|
138,623 |
|
137,444 |
|
||
Total liabilities and stockholders equity |
|
$ |
1,410,453 |
|
$ |
1,426,321 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
2
S.Y. BANCORP, INC. AND SUBSIDIARY
Unaudited Condensed Consolidated Statements of Income
For the three and nine months ended September 30, 2007 and 2006
(In thousands, except per share data)
|
|
For three months ended |
|
For nine month ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
||||
Interest income: |
|
|
|
|
|
|
|
|
|
||||
Loans |
|
$ |
21,290 |
|
$ |
20,402 |
|
$ |
63,164 |
|
$ |
58,429 |
|
Federal funds sold |
|
168 |
|
206 |
|
756 |
|
771 |
|
||||
Mortgage loans held for sale |
|
57 |
|
66 |
|
181 |
|
177 |
|
||||
Securities taxable |
|
1,284 |
|
1,047 |
|
3,560 |
|
3,297 |
|
||||
Securities tax-exempt |
|
263 |
|
308 |
|
822 |
|
926 |
|
||||
Total interest income |
|
23,062 |
|
22,029 |
|
68,483 |
|
63,600 |
|
||||
Interest expense: |
|
|
|
|
|
|
|
|
|
||||
Deposits |
|
7,855 |
|
7,188 |
|
23,540 |
|
19,753 |
|
||||
Securities sold under agreements to repurchase and federal funds purchased |
|
799 |
|
642 |
|
2,151 |
|
1,628 |
|
||||
Other short-term borrowings |
|
11 |
|
278 |
|
17 |
|
296 |
|
||||
Federal Home Loan Bank advances |
|
854 |
|
312 |
|
2,236 |
|
959 |
|
||||
Subordinated debentures |
|
2 |
|
2 |
|
5 |
|
934 |
|
||||
Total interest expense |
|
9,521 |
|
8,422 |
|
27,949 |
|
23,570 |
|
||||
Net interest income |
|
13,541 |
|
13,607 |
|
40,534 |
|
40,030 |
|
||||
Provision for loan losses |
|
850 |
|
450 |
|
2,090 |
|
1,400 |
|
||||
Net interest income after provision for loan losses |
|
12,691 |
|
13,157 |
|
38,444 |
|
38,630 |
|
||||
Non-interest income: |
|
|
|
|
|
|
|
|
|
||||
Investment management and trust services |
|
3,227 |
|
2,882 |
|
9,760 |
|
8,600 |
|
||||
Service charges on deposit accounts |
|
2,260 |
|
2,188 |
|
6,482 |
|
6,596 |
|
||||
Bankcard transaction revenue |
|
596 |
|
509 |
|
1,728 |
|
1,495 |
|
||||
Gains on sales of mortgage loans held for sale |
|
227 |
|
326 |
|
874 |
|
933 |
|
||||
Gains on sales of securities available for sale |
|
|
|
|
|
|
|
|
|
||||
Brokerage commissions and fees |
|
498 |
|
460 |
|
1,443 |
|
1,559 |
|
||||
Other |
|
758 |
|
644 |
|
2,159 |
|
1,968 |
|
||||
Total non-interest income |
|
7,566 |
|
7,009 |
|
22,446 |
|
21,151 |
|
||||
Non-interest expenses: |
|
|
|
|
|
|
|
|
|
||||
Salaries and employee benefits |
|
6,865 |
|
6,356 |
|
20,104 |
|
19,800 |
|
||||
Net occupancy expense |
|
917 |
|
899 |
|
2,737 |
|
2,608 |
|
||||
Data processing expense |
|
979 |
|
929 |
|
3,045 |
|
2,819 |
|
||||
Furniture and equipment expense |
|
291 |
|
285 |
|
873 |
|
888 |
|
||||
Amortization and writeoff of issuance costs of trust preferred |
|
|
|
879 |
|
|
|
897 |
|
||||
State bank taxes |
|
326 |
|
327 |
|
815 |
|
971 |
|
||||
Other |
|
2,149 |
|
2,238 |
|
6,811 |
|
6,986 |
|
||||
Total non-interest expenses |
|
11,527 |
|
11,913 |
|
34,385 |
|
34,969 |
|
||||
Income before income taxes |
|
8,730 |
|
8,253 |
|
26,505 |
|
24,812 |
|
||||
Income tax expense |
|
2,843 |
|
2,832 |
|
8,617 |
|
8,203 |
|
||||
Net income |
|
$ |
5,887 |
|
$ |
5,421 |
|
$ |
17,888 |
|
$ |
16,609 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.42 |
|
$ |
0.38 |
|
$ |
1.25 |
|
$ |
1.15 |
|
Diluted |
|
0.41 |
|
0.37 |
|
1.23 |
|
1.13 |
|
||||
Average common shares: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
14,185 |
|
14,426 |
|
14,299 |
|
14,471 |
|
||||
Diluted |
|
14,400 |
|
14,718 |
|
14,525 |
|
14,736 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
3
S.Y. BANCORP, INC. AND SUBSIDIARY
Unaudited Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 2007 and 2006
(In thousands)
|
|
2007 |
|
2006 |
|
||
Operating activities: |
|
|
|
|
|
||
Net income |
|
$ |
17,888 |
|
$ |
16,609 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Provision for loan losses |
|
2,090 |
|
1,400 |
|
||
Depreciation, amortization and accretion, net |
|
1,930 |
|
2,264 |
|
||
Amortization and writeoff of issuance costs of trust preferred |
|
|
|
897 |
|
||
Provision for deferred income taxes |
|
(505 |
) |
(442 |
) |
||
Gain on sales of securities available for sale |
|
|
|
|
|
||
Gains on sales of mortgage loans held for sale |
|
(874 |
) |
(933 |
) |
||
Origination of mortgage loans held for sale |
|
(59,917 |
) |
(66,568 |
) |
||
Proceeds from sale of mortgage loans held for sale |
|
61,730 |
|
70,876 |
|
||
Loss on the sale of premises and equipment |
|
|
|
13 |
|
||
Bank owned life insurance income |
|
733 |
|
674 |
|
||
Loss (gain) on the sales of other real estate |
|
28 |
|
(15 |
) |
||
Stock compensation expense |
|
386 |
|
469 |
|
||
Excess tax benefits from share-based compensation arrangements |
|
(33 |
) |
(297 |
) |
||
Increase in accrued interest receivable and other assets |
|
(10,964 |
) |
(3,227 |
) |
||
Decrease in accrued interest payable and other liabilities |
|
(3 |
) |
(902 |
) |
||
Net cash provided by operating activities |
|
12,489 |
|
20,818 |
|
||
Investing activities: |
|
|
|
|
|
||
Purchases of securities available for sale |
|
(62,029 |
) |
(40,618 |
) |
||
Proceeds from maturities of securities available for sale |
|
62,985 |
|
69,744 |
|
||
Proceeds from maturities of securities held to maturity |
|
1,054 |
|
725 |
|
||
Net increase in loans |
|
(6,946 |
) |
(63,921 |
) |
||
Purchases of premises and equipment |
|
(2,169 |
) |
(2,013 |
) |
||
Proceeds from sales of other real estate |
|
3,122 |
|
567 |
|
||
Net cash used in investing activities |
|
(3,983 |
) |
(35,516 |
) |
||
Financing activities: |
|
|
|
|
|
||
Net (decrease) increase in deposits |
|
(35,813 |
) |
35,607 |
|
||
Net increase in securities sold under agreements to repurchase and federal funds purchased |
|
8,967 |
|
11,918 |
|
||
Net increase (decrease) in other short-term borrowings |
|
267 |
|
(929 |
) |
||
Proceeds from Federal Home Loan Bank advances |
|
20,000 |
|
|
|
||
Repayments of Federal Home Loan Bank advances |
|
(10,000 |
) |
(10,000 |
) |
||
Repayments of subordinated debentures |
|
(30 |
) |
(20,649 |
) |
||
Issuance of common stock for options and dividend reinvestment plan |
|
1,089 |
|
1,534 |
|
||
Excess tax benefits from share-based compensation arrangements |
|
33 |
|
297 |
|
||
Common stock repurchases |
|
(12,211 |
) |
(3,993 |
) |
||
Cash dividends paid |
|
(6,608 |
) |
(5,778 |
) |
||
Net cash (used in) provided by financing activities |
|
(34,306 |
) |
8,007 |
|
||
Net decrease in cash and cash equivalents |
|
(25,800 |
) |
(6,691 |
) |
||
Cash and cash equivalents at beginning of period |
|
59,678 |
|
44,039 |
|
||
Cash and cash equivalents at end of period |
|
$ |
33,878 |
|
$ |
37,348 |
|
Supplemental cash flow information: |
|
|
|
|
|
||
Income tax payments |
|
$ |
7,570 |
|
$ |
5,860 |
|
Cash paid for interest |
|
27,371 |
|
23,600 |
|
||
Supplemental non-cash activity: |
|
|
|
|
|
||
Transfers from loans to other real estate owned |
|
$ |
2,742 |
|
$ |
824 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
4
S.Y. BANCORP, INC. AND SUBSIDIARY
Unaudited Condensed Consolidated Statement of Changes in Stockholders Equity
For the nine months ended September 30, 2007
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||
|
|
Common stock |
|
|
|
|
|
other |
|
|
|
|||||||
|
|
Number of |
|
|
|
Additional |
|
Retained |
|
comprehensive |
|
|
|
|||||
|
|
shares |
|
Amount |
|
Paid in Capital |
|
earnings |
|
loss |
|
Total |
|
|||||
Balance December 31, 2006 |
|
14,400 |
|
$ |
8,878 |
|
$ |
27,703 |
|
$ |
101,876 |
|
$ |
(1,013 |
) |
$ |
137,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
|
|
17,888 |
|
|
|
17,888 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Change in accumulated other comprehensive loss, net of tax |
|
|
|
|
|
|
|
|
|
705 |
|
705 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock compensation expense |
|
|
|
|
|
386 |
|
|
|
|
|
386 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock issued for stock options exercised and dividend reinvestment plan |
|
77 |
|
257 |
|
865 |
|
|
|
|
|
1,122 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock issued for non- vested restricted stock |
|
4 |
|
14 |
|
96 |
|
(110 |
) |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash dividends, $0.47 per share |
|
|
|
|
|
|
|
(6,711 |
) |
|
|
(6,711 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shares repurchased |
|
(476 |
) |
(1,585 |
) |
(10,626 |
) |
|
|
|
|
(12,211 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance September 30, 2007 |
|
14,005 |
|
$ |
7,564 |
|
$ |
18,424 |
|
$ |
112,943 |
|
$ |
(308 |
) |
$ |
138,623 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
5
S.Y. BANCORP, INC. AND SUBSIDIARY
Unaudited Condensed Consolidated Statements of Comprehensive Income
For the three and nine months ended September 30, 2007 and 2006
(In thousands)
|
|
Three months ended |
|
Nine months ended |
|
||||||||
|
|
September 30 |
|
September 30 |
|
||||||||
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
||||
Net income |
|
$ |
5,887 |
|
$ |
5,421 |
|
$ |
17,888 |
|
$ |
16,609 |
|
Other comprehensive gain, net of tax: |
|
|
|
|
|
|
|
|
|
||||
Unrealized gains on securities available for sale - |
|
|
|
|
|
|
|
|
|
||||
Unrealized gains arising during the period (net of tax of $454, $631, $380 and $6, respectively) |
|
844 |
|
1,171 |
|
705 |
|
11 |
|
||||
Other comprehensive income |
|
844 |
|
1,171 |
|
705 |
|
11 |
|
||||
Comprehensive income |
|
$ |
6,731 |
|
$ |
6,592 |
|
$ |
18,593 |
|
$ |
16,620 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
6
S.Y. BANCORP, INC. AND SUBSIDIARY
Notes to Unaudited Condensed Consolidated Financial Statements
(1) Summary of Significant Accounting Policies
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. The consolidated financial statements of S.Y. Bancorp, Inc. (Bancorp) and its subsidiary reflect all adjustments (consisting only of adjustments of a normal recurring nature) which are, in the opinion of management, necessary for a fair presentation of financial condition and results of operations for the interim periods.
The consolidated financial statements include the accounts of S.Y. Bancorp, Inc. and its wholly-owned subsidiary, Stock Yards Bank & Trust Company (Bank). Significant intercompany transactions and accounts have been eliminated in consolidation.
A description of other significant accounting policies is presented in the notes to the Consolidated Financial Statements for the year ended December 31, 2006 included in S.Y. Bancorp, Inc.s Annual Report on Form 10-K. Certain reclassifications have been made in the prior year financial statements to conform to current year classifications.
Interim results for the three and nine month periods ended September 30, 2007 are not necessarily indicative of the results for the entire year.
(a) Critical Accounting Policies
Management has identified the accounting policy related to the allowance for loan losses as critical to the understanding of Bancorps results of operations and discussed this conclusion with the Audit Committee of the Board of Directors. Since the application of this policy requires significant management assumptions and estimates, it could result in materially different amounts to be reported if conditions or underlying circumstances were to change. Assumptions include many factors such as changes in borrowers financial condition which can change quickly or historical loss ratios related to certain loan portfolios which may or may not be indicative of future losses. To the extent that managements assumptions prove incorrect, the results from operations could be materially affected by a higher or lower provision for loan losses. The accounting policy related to the allowance for loan losses is applicable to the commercial banking segment of Bancorp.
Additionally, management has identified the accounting policy related to accounting for income taxes as critical to the understanding of Bancorps results of operations and discussed this conclusion with the Audit Committee of the Board of Directors. The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in an entitys financial statements or tax returns. Judgment is required in assessing the future tax consequences of events that have been recognized in Bancorps financial statements or tax returns. Fluctuations in the actual outcome of these future tax consequences, including the effects of periodic IRS and state agency examinations, could materially impact Bancorps financial position and its results from operations.
(b) Securities
Unrealized losses on Bancorps bond portfolio have not been recognized in income because the bonds are of high credit quality, management has the intent and the ability to hold for the foreseeable future, and the decline in fair values is largely due to an increase in prevailing interest rates since the
7
purchase date. The fair value is expected to recover as the securities reach their maturity date and/or interest rates decline. Bonds with gross unrealized losses consist of 61 and 69 separate investment positions as of September 30, 2007 and December 31, 2006, respectively that are not considered other-than-temporarily impaired.
(c) Stock-Based Compensation
On January 1, 2006, Bancorp adopted the modified version of prospective application of Statement of Financial Standard No. 123 (R) Share-based Payment, (SFAS No. 123R). Under this method, the fair value of all new and modified awards granted subsequent to the date of adoption will be recognized as compensation expense, net of estimated forfeitures. Further, the fair value of any unvested awards at the date of adoption was recognized as compensation expense, net of estimated forfeitures.
Bancorps 1995 Stock Incentive Plan expired in 2005; however, options or share grants under this plan expire as late as 2015. The 2005 Stock Incentive Plan reserved 735,000 shares of common stock for issuance of stock based awards. As of September 30, 2007, there were 404,980 shares available for future awards. Options granted have been subject to a vesting schedule of 20% per year except for those granted to certain executive officers which vest six months after grant date. All outstanding options were granted at an exercise price equal to the market value of common stock at the time of grant and expire ten years after the grant date. Restricted shares granted to executive officers are subject to a vesting schedule of one-third per year. Certain other officers received grants vesting over two to five years.
The fair value of Bancorps stock options is estimated at the date of grant using the Black-Scholes option pricing model, an accepted and widely used formula for calculating the value of stock options. This model requires the input of subjective assumptions, changes to which can materially affect the fair value estimate. As a result of applying the provisions of SFAS No. 123R, Bancorp recognized for the nine months ended September 30, 2007 and 2006, within salaries and employee benefits in the unaudited condensed consolidated income statements, stock-based compensation expense of $386,000 and $469,000 before income taxes and a deferred tax benefit of $135,000 and $164,000 resulting in a reduction of net income of $251,000 and $305,000, or $0.02, in both years, per basic and diluted shares. For the third quarter of 2007 and 2006, Bancorp recognized $144,000 and $85,000 of compensation expense before taxes, a deferred tax benefit of $50,000 and $30,000 and a reduction of net income of $94,000 and $55,000, or less than $0.01, in both years, per basic and diluted shares, respectively. Bancorp expects to record an additional $85,000 of compensation expense in 2007. As of September 30, 2007 Bancorp has $1,193,000 of unrecognized stock-based compensation expense. The remaining compensation expense related to stock options is $1,097,000, which will be recorded as expense over the next 4.25 years, the weighted-average remaining life of these options. The remaining compensation expense related to restricted shares is $96,000, which will be recorded as expense over the next 2.25 years, the weighted average remaining life of these restricted shares.
In accordance with the Financial Accounting Standards Board Staff Position SFAS No. 123R3, Transition Election to Accounting for the Tax Effects of Share-Based Payment Awards, Bancorp has elected the alternative transition method to calculate the beginning balance of the pool of excess tax benefits. The beginning balance of excess tax benefits was calculated as the sum of all net increases in additional paid-in-capital related to tax benefits from stock-based employee compensation, less the incremental stock-based after-tax compensation costs that would have been
8
recognized if the fair value recognition provisions of SFAS No. 123 had been used to account for stock-based compensation costs.
SFAS No. 123R requires the cash flows resulting from excess tax deductions related to the compensation costs recognized for the share-based awards be classified as financing cash inflows. Cash flows provided by financing activities relating to excess tax benefits from share-based compensation arrangements increased by $33,000 and $297,000 and cash flows used in operating activities decreased by $33,000 and $297,000 for the nine months ended September 30, 2007 and 2006, respectively.
Under SFAS No. 123R, Bancorp is required to reduce future stock-based compensation expense by estimated forfeitures at the grant date. These forfeiture estimates are based on historical experience.
The following assumptions were used in option valuations:
|
|
2007 |
|
2006 |
|
|
|
|
|
|
|
Dividend yield |
|
1.81 |
% |
1.63 |
% |
Expected volatility |
|
14.49 |
|
16.53 |
|
Risk free interest rate |
|
4.69 |
|
4.42 |
|
Forfeitures |
|
5.55 |
|
5.69 |
|
Expected life of options (in years) |
|
7.7 |
|
7.7 |
|
The expected life of options is based on actual experience of past like-term options. All outstanding options have a 10-year contractual term. Bancorp evaluated historical exercise and post-vesting termination behavior when determining the expected life of 7.7 years for options granted during the first nine months of 2007 and 2006.
The dividend yield and expected volatility are based on historical information corresponding to the expected life of options granted. The expected volatility is the volatility of the underlying shares for the expected term on a quarterly basis.
The risk free interest rate is the implied yield currently available on U. S. Treasury issues with a remaining term equal to the expected life of the options.
A summary of stock option activity and related information for the nine months ended September 30, 2007 follows. The number of options and aggregate intrinsic value are stated in thousands of dollars.
9
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|||
|
|
|
|
|
|
Weighted |
|
|
|
Weighted |
|
Average |
|
|||
|
|
|
|
|
|
Average |
|
Aggregate |
|
Average |
|
Remaining |
|
|||
|
|
|
|
|
|
Exercise |
|
Intrinsic |
|
Fair |
|
Contractual |
|
|||
(In thousands, except per share data) |
|
Options |
|
Exercise Price |
|
Price |
|
Value |
|
Value |
|
Life |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
At December 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Vested and exercisable |
|
818 |
|
$6.90-$24.07 |
|
$ |
17.13 |
|
$ |
14,009 |
|
$ |
3.64 |
|
|
|
Unvested |
|
139 |
|
18.05-24.07 |
|
23.89 |
|
3,322 |
|
5.76 |
|
|
|
|||
Total outstanding |
|
957 |
|
6.90-24.07 |
|
18.12 |
|
17,331 |
|
3.95 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Granted |
|
153 |
|
24.02-26.83 |
|
26.81 |
|
4,090 |
|
6.14 |
|
|
|
|||
Exercised |
|
(76 |
) |
6.90-24.07 |
|
14.18 |
|
(870 |
) |
2.86 |
|
|
|
|||
Forfeited |
|
(12 |
) |
20.95-26.83 |
|
24.81 |
|
(287 |
) |
5.88 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
At September 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Vested and exercisable |
|
806 |
|
9.76-24.83 |
|
18.08 |
|
14,579 |
|
3.89 |
|
5.37 |
|
|||
Unvested |
|
216 |
|
18.05-26.83 |
|
25.43 |
|
5,487 |
|
5.96 |
|
8.85 |
|
|||
Total outstanding |
|
1,022 |
|
9.76-26.83 |
|
19.63 |
|
20,066 |
|
4.33 |
|
6.10 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Vested during quarter |
|
67 |
|
18.05-26.83 |
|
25.41 |
|
1,707 |
|
5.94 |
|
|
|
|||
In February 2007, Bancorp granted 151,550 options to purchase common stock shares at the current market price of $26.83 and a fair value of $6.14. These options were awarded to employees and will primarily vest 20% per year over the next five years. Of these options, 36,500 were granted to certain executive officers and will vest six months from the date of grant. In May 2007, Bancorp granted 1,000 options to purchase common stock shares at the current market price of $24.02 and a fair value of $6.14. All options expire ten years from the date of grant.
Also, in February 2007, Bancorp adopted a restricted stock program under the terms of the Companys 2005 Incentive Stock Plan. Bancorp granted 2,775 shares of common stock at the current market price of $26.83. Shares were granted to executive officers and will vest one-third per year over the next three years. Certain other officers received grants vesting over two to five years. In July 2007, Bancorp granted 1,500 shares of common stock at the current market price of $24.13. As of September 30, 2007, none of these restricted shares had vested or canceled.
10
(2) Allowance for Loan Losses
An analysis of the changes in the allowance for loan losses for the nine months ended September 30 follows (in thousands):
|
|
2007 |
|
2006 |
|
||
Beginning balance January 1, |
|
$ |
12,203 |
|
$ |
12,035 |
|
Provision for loan losses |
|
2,090 |
|
1,400 |
|
||
Loans charged off |
|
(2,447 |
) |
(1,733 |
) |
||
Recoveries |
|
704 |
|
740 |
|
||
Ending balance September 30, |
|
$ |
12,550 |
|
$ |
12,442 |
|
(3) Federal Home Loan Bank Advances
Under a blanket collateral agreement with the Federal Home Loan Bank of Cincinnati and secured by certain commercial and residential real estate loans, the Bank has outstanding borrowings of $70,000,000, at September 30, 2007, via three separate advances. The first two are fixed rate, non-callable advances of $20,000,000 and $30,000,000, which are due in October of 2008 and November of 2009, respectively. The third advance of $20,000,000 is a fixed rate advance eligible to be called by the FHLB after 12 months, in May of 2008, and then quarterly going forward until its maximum maturity in May of 2012. At September 30, 2007, the weighted average rate of these advances was 4.84%. Interest payments are due monthly, with principal due at maturity.
(4) Intangible Assets
Statement of Financial Accounting Standards No. 142, Goodwill and Intangible Assets (SFAS No. 142), requires that goodwill and intangible assets with indefinite useful lives no longer be amortized, but instead be tested for impairment at least annually. Annual evaluations have resulted in no charges for impairment. Bancorp currently has goodwill from the acquisition of a bank in southern Indiana in the amount of $682,000. This goodwill is assigned to the commercial banking segment of Bancorp.
(5) Defined Benefit Retirement Plan
The Bank sponsors an unfunded, non-qualified, defined benefit retirement plan for certain key officers. Benefits vest based on years of service. The Bank does not make contributions to this plan. Information about the components of the net periodic benefit cost of the defined benefit plan follows:
11
|
|
Three months ended September 30 |
|
||||
|
|
2007 |
|
2006 |
|
||
Components of net periodic benefit cost: |
|
|
|
|
|
||
Service cost |
|
$ |
|
|
$ |
|
|
Interest cost |
|
28 |
|
29 |
|
||
Expected return on plan assets |
|
|
|
|
|
||
Amortization of prior service cost |
|
|
|
|
|
||
Amortization of the net loss |
|
7 |
|
7 |
|
||
Net periodic benefit cost |
|
$ |
35 |
|
$ |
36 |
|
|
|
Nine months ended September 30 |
|
||||
|
|
2007 |
|
2006 |
|
||
Components of net periodic benefit cost: |
|
|
|
|
|
||
Service cost |
|
$ |
|
|
$ |
|
|
Interest cost |
|
85 |
|
88 |
|
||
Expected return on plan assets |
|
|
|
|
|
||
Amortization of prior service cost |
|
|
|
|
|
||
Amortization of the net loss |
|
20 |
|
21 |
|
||
Net periodic benefit cost |
|
$ |
105 |
|
$ |
109 |
|
(6) Commitments to Extend Credit
As of September 30, 2007, Bancorp had various commitments outstanding that arose in the normal course of business, including standby letters of credit and commitments to extend credit, which are properly not reflected in the financial statements. In managements opinion, commitments to extend credit of $456,538,000, and standby letters of credit of $12,287,000, represent normal banking transactions, and no significant losses are anticipated to result from these commitments as of September 30, 2007. Commitments to extend credit were $359,070,000, and letters of credit were $17,044,000, as of December 31, 2006. Bancorps exposure to credit loss in the event of nonperformance by the other party to these commitments is represented by the contractual amount of these instruments. Bancorp uses the same credit and collateral policies in making commitments and conditional guarantees as for on-balance sheet instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses. Commitments to extend credit are primarily made up of commercial lines of credit, construction and development loans and home equity credit lines. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Bancorp evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by Bancorp upon extension of credit, is based on managements credit evaluation of the customer. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, income-producing commercial properties, residential properties and real estate under development.
12
Standby letters of credit and financial guarantees written are conditional commitments issued by Bancorp to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing arrangements.
(7) Preferred Stock
At Bancorps annual meeting of shareholders held in April 2003, the shareholders approved an amendment to the Articles of Incorporation to create a class of preferred stock and authorize 1,000,000 shares of this preferred stock with no par value. The relative rights, preferences and other terms of this stock or any series within the class will be determined by the Board of Directors prior to any issuance. Some of this preferred stock will be used in connection with a shareholders rights plan upon the occurrence of certain triggering events. None of this stock had been issued as of September 30, 2007.
(8) Net Income Per Share
The following table reflects, for the three and nine month periods ended September 30, 2007 and 2006, net income (the numerator) and average shares outstanding (the denominator) for the basic and diluted net income per share computations (in thousands except per share data):
|
|
Three months ended |
|
Nine months ended |
|
||||||||
|
|
September 30 |
|
September 30 |
|
||||||||
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
||||
Net income, basic and diluted |
|
$ |
5,887 |
|
$ |
5,421 |
|
$ |
17,888 |
|
$ |
16,609 |
|
Average shares outstanding |
|
14,185 |
|
14,426 |
|
14,299 |
|
14,471 |
|
||||
Effect of dilutive securities |
|
215 |
|
292 |
|
226 |
|
265 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Average shares outstanding including dilutive securities |
|
14,400 |
|
14,718 |
|
14,525 |
|
14,736 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income per share, basic |
|
$ |
0.42 |
|
$ |
0.38 |
|
$ |
1.25 |
|
$ |
1.15 |
|
Net income per share, diluted |
|
$ |
0.41 |
|
$ |
0.37 |
|
$ |
1.23 |
|
$ |
1.13 |
|
(9) Segments
The Banks, and thus Bancorps, principal activities include commercial banking and investment management and trust. Commercial banking provides a full range of loan and deposit products to individual consumers and businesses. Commercial banking also includes the Banks mortgage banking and brokerage activity. Investment management and trust provides wealth management services including investment management, trust and estate administration, and retirement plan services.
The financial information for each business segment reflects that which is specifically identifiable or allocated based on an internal allocation method. Principally, all of the net assets of Bancorp are involved in the commercial banking segment. Income taxes are allocated based on the effective federal tax rate. The measurement of the performance of the business segments is based on the management structure of the Bank and is not necessarily comparable with similar information for any other financial institution. The
13
information presented is also not necessarily indicative of the segments operations, if they were independent entities.
Selected financial information by business segment for the three and nine months ended September 30, 2007 and 2006 follows:
|
|
Three months |
|
Nine months |
|
||||||||
|
|
ended September 30 |
|
ended September 30 |
|
||||||||
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
|
||||
|
|
(In thousands) |
|
(In thousands) |
|
||||||||
Net interest income (expense): |
|
|
|
|
|
|
|
|
|
||||
Commercial banking |
|
$ |
13,559 |
|
$ |
13,638 |
|
$ |
40,577 |
|
$ |
40,082 |
|
Investment management and trust |
|
(18 |
) |
(31 |
) |
(43 |
) |
(52 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
13,541 |
|
$ |
13,607 |
|
$ |
40,534 |
|
$ |
40,030 |
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for loan losses: |
|
|
|
|
|
|
|
|
|
||||
Commercial banking |
|
$ |
850 |
|
$ |
450 |
|
$ |
2,090 |
|
$ |
1,400 |
|
Investment management and trust |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
850 |
|
$ |
450 |
|
$ |
2,090 |
|
$ |
1,400 |
|
|
|
|
|
|
|
|
|
|
|
||||
Non-interest income: |
|
|
|
|
|
|
|
|
|
||||
Commercial banking |
|
$ |
4,339 |
|
$ |
4,127 |
|
$ |
12,686 |
|
$ |
12,551 |
|
Investment management and trust |
|
3,227 |
|
2,882 |
|
9,760 |
|
8,600 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
7,566 |
|
$ |
7,009 |
|
$ |
22,446 |
|
$ |
21,151 |
|
|
|
|
|
|
|
|
|
|
|
||||
Non-interest expense: |
|
|
|
|
|
|
|
|
|
||||
Commercial banking |
|
$ |
9,958 |
|
$ |
10,575 |
|
$ |
29,686 |
|
$ |
30,725 |
|
Investment management and trust |
|
1,569 |
|
1,338 |
|
4,699 |
|
4,244 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
11,527 |
|
$ |
11,913 |
|
$ |
34,385 |
|
$ |
34,969 |
|
|
|
|
|
|
|
|
|
|
|
||||
Tax expense |
|
|
|
|
|
|
|
|
|
||||
Commercial banking |
|
$ |
2,269 |
|
$ |
2,303 |
|
$ |
6,861 |
|
$ |
6,697 |
|
Investment management and trust |
|
574 |
|
529 |
|
1,756 |
|
1,506 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
2,843 |
|
$ |
2,832 |
|
$ |
8,617 |
|
$ |
8,203 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income: |
|
|
|
|
|
|
|
|
|
||||
Commercial banking |
|
$ |
4,821 |
|
$ |
4,437 |
|
$ |
14,626 |
|
$ |
13,811 |
|
Investment management and trust |
|
1,066 |
|
984 |
|
3,262 |
|
2,798 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
$ |
5,887 |
|
$ |
5,421 |
|
$ |
17,888 |
|
$ |
16,609 |
|
14
(10) Income Taxes
Effective January 1, 2007, Bancorp adopted Financial Accounting Standards Board Interpretation No. 48 Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (FIN 48). FIN 48 provides guidance on financial statement recognition and measurement of tax positions taken, or expected to be taken, in tax returns. The initial adoption of FIN 48 had no impact on the Companys financial statements. As of January 1, 2007, the gross amount of unrecognized tax benefits was $311,000. If recognized, all of the tax benefits would increase net income, resulting in a decrease of the effective tax rate. Management does not anticipate significant adjustments to the total amount of unrecognized tax benefits within the next twelve months.
The amount of unrecognized tax benefits may increase or decrease in the future for various reasons including adding amounts for current tax year positions, expiration of open income tax returns due to statutes of limitation, changes in managements judgment about the level of uncertainty, status of examination, litigation and legislative activity and the addition or elimination of uncertain tax positions.
Bancorps policy is to report interest and penalties, if any, related to unrecognized tax benefits in income tax expense. As of the date of adoption of FIN 48, the amount accrued for the potential payment of interest and penalties was $31,000. Federal and state income tax returns are subject to examination from the 2003 tax return year and forward.
There have been no material changes in unrecognized tax benefits from tax positions taken since the date of adoption.
15
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
This item discusses the results of operations for S.Y. Bancorp, Inc. (Bancorp or Company), and its subsidiary, Stock Yards Bank & Trust Company (Bank) for the three and nine month periods ended September 30, 2007 and compares those periods with the same periods of the previous year. Unless otherwise indicated, all references in this discussion to the Bank include Bancorp. In addition, the discussion describes the significant changes in the financial condition of Bancorp and the Bank that has occurred during the first nine months of 2007 compared to December 31, 2006. This discussion should be read in conjunction with the unaudited condensed consolidated financial statements and accompanying notes presented in Part 1, Item 1 of this report.
This report contains forward-looking statements under the Private Securities Litigation Reform Act that involve risks and uncertainties. Although Bancorp believes the assumptions underlying the forward-looking statements contained herein are reasonable, any of these assumptions could be inaccurate. Factors that could cause actual results to differ from results discussed in forward-looking statements include, but are not limited to the following: economic conditions both generally and more specifically in the markets in which Bancorp and its subsidiaries operate; competition for Bancorps customers from other providers of financial services; government legislation and regulation which change from time to time and over which Bancorp has no control; changes in interest rates; material unforeseen changes in liquidity, results of operations, or financial condition of Bancorps customers; and other risks detailed in Bancorps filings with the Securities and Exchange Commission, all of which are difficult to predict and many of which are beyond the control of Bancorp.
Overview of 2007 through September 30
The third quarter and first nine months of 2007 were highlighted by higher earnings, as compared to the year-earlier periods, driven primarily by continued growth in the Companys investment management and trust services and other sources of non-interest income. Increased non-interest income helped offset the impact of competitive pressures affecting loan growth and interest margin. With these factors, the Company completed the third quarter and year-to-date period with net income exceeding the comparable period of 2006 by 8.6% and 7.7%, respectively.
As is the case with most banks, the primary source of Bancorps revenue is net interest income and fees from various financial services provided to customers. Net interest income is the difference between interest income earned on loans, investment securities and other interest earning assets less interest expense on deposit accounts and other interest bearing liabilities. Loan volume and the interest rates earned on those loans are critical to overall profitability. Similarly deposit volume is crucial to funding loans, and rates paid on deposits directly impact profitability. Business volumes are influenced by overall economic factors including market interest rates, business spending, consumer confidence and competitive conditions within the marketplace.
Net interest income decreased 0.5% for the third quarter and increased 1.3% year to date compared with the year-earlier periods. The decrease for the third quarter reflected modest growth in the Companys loan portfolio, which was more than offset by net interest margin compression. Net interest margin for the third quarter, at 4.18%, declined eight basis points from 4.26% in the second quarter of 2007 and was 21 basis points lower than the 4.39% reported in the year-earlier period. This ongoing margin pressure, which began in the third quarter last year, reflects the August 2007 drop in prevailing short-term interest rates and persistence of a relatively flat yield curve coupled with the impact of higher interest expense associated with local competition for deposits. The Company expects continued competitive pressures on both loan and deposit rates in the near term, and further reductions in short-term rates by the Federal Reserve will add more pressure on net interest margins.
16
The Company increased its provision for loan losses to $850,000 in the third quarter from $450,000 in the third quarter of 2006. Although there has been an improvement in our non-performing loan metrics compared to the second quarter, management feels that this trend is not entirely indicative of potential exposure in the portfolio given the current uncertainty in the general economy. For the first nine months of 2007, the loan loss provision totaled $2,090,000 versus $1,400,000 in the year-earlier period. The Companys allowance for loan losses was 1.08% of total end-of-quarter loans at September 30, 2007, compared with 1.04% of total end-of-quarter loans at June 30, 2007, and 1.11% at September 30, 2006.
Non-performing loans at September 30, 2007 were 0.37%, relative to total loans, which showed improvement from 0.41% at the end of the second quarter of 2007, as well as from the 0.61% in the same quarter last year. Net charge-offs totaled 0.03% of average loans in the third quarter of 2007 compared with 0.04% in the same period last year. Management continues to view these metrics as an indication of overall sound asset quality and believes it has appropriately recognized the loan-loss exposure in its portfolio.
Non-interest income increased 7.9% in the third quarter compared with the same quarter last year, primarily due to higher investment management and trust income, which rose 12.0% compared to 2006. This, along with higher bankcard transaction revenue, service charges on deposit accounts, brokerage fees and commissions, and other non-interest income offset lower gains on sales of mortgage loans for the quarter. Non-interest income increased 6.1% in the first nine months of 2007 compared with the year-earlier period, again driven primarily by investment management and trust income.
Non-interest expense decreased 3.2% in the third quarter of 2007 versus the same period last year. The decline for the third quarter primarily reflected the impact in the year-earlier quarter of the write-off of $879,000 of unamortized issuance costs associated with the Companys trust preferred securities that were redeemed in July 2006. The non-recurring nature of this write-off more than offset a $509,000 or 8.0% rise in salaries and employee benefits, net of deferred salary expense related to loan originations, with the aggregate increase reflecting in part the addition of staff associated with the development of a second office in the Indianapolis market and the Companys recent entry into the Cincinnati market. Non-interest expense declined 1.7% in the first nine months of 2007 compared with the year-earlier period, again primarily due to the write-off of unamortized issuance costs on the Companys trust preferred securities in the year-earlier period and the impact of more deferred salary expense in 2007. For the year-to-date period of 2007, salaries and employee benefits increased $304,000 or 1.5%, net of deferred salary expense related to loan originations. Higher data processing and net occupancy expenses for the first nine months of 2007 were partially offset by a first quarter 2007 reduction in state bank taxes, resulting from tax credits purchased in the quarter. The Companys efficiency ratio was to 53.95% compared with 53.22% in the second quarter of 2007 and 57.07% in the third quarter last year.
The following sections provide more details on subjects presented in this overview.
a) Results Of Operations
Net income of $5,887,000 for the three months ended September 30, 2007 increased $466,000, or 8.6%, from $5,421,000 for the comparable 2006 period. Basic net income per share was $0.42 for the third quarter of 2007, an increase of 10.5% from the $0.38 for the same period in 2006. Net income per share on a diluted basis was $0.41 for the third quarter of 2007 compared to $0.37 for the third quarter of 2006; a 10.8% increase. Annualized return on average assets and annualized return on average stockholders equity were 1.66% and 16.50%, respectively, for the third quarter of 2007, compared to 1.60% and 16.29%, respectively, for the same period in 2006.
17
Net income of $17,888,000 for the nine months ended September 30, 2007 increased $1,279,000, or 7.7%, from $16,609,000 from the comparable 2006 period. Basic net income per share was $1.25 for the first nine months of 2007, an increase of 8.7% from the $1.15 for the same period in 2006. Net income per share on a diluted basis was $1.23 for the first nine months of 2007 compared to $1.13 for the first nine months of 2006. This represents an 8.8% increase. Annualized return on average assets and annualized return on average stockholders equity were 1.70% and 17.00%, respectively, for the first nine months of 2007, compared to 1.65% and 17.03%, respectively, for the same period in 2006.
Net Interest Income
The following tables present the average balance sheets for the three and nine month periods ended September 30, 2007 and 2006 along with the related calculation of tax-equivalent net interest income, net interest margin and net interest spread for the related periods. See the notes following the tables for further explanation.
|
|
Three months ended September 30 |
|
||||||||||||||
|
|
2007 |
|
2006 |
|
||||||||||||
|
|
Average |
|
|
|
Average |
|
Average |
|
|
|
Average |
|
||||
(Dollars in thousands) |
|
Balances |
|
Interest |
|
Rate |
|
Balances |
|
Interest |
|
Rate |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Federal funds sold |
|
$ |
12,404 |
|
$ |
168 |
|
5.37 |
% |
$ |
16,090 |
|
$ |
206 |
|
5.08 |
% |
Mortgage loans held for sale |
|
3,369 |
|
57 |
|
6.71 |
% |
3,878 |
|
66 |
|
6.75 |
% |
||||
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
109,217 |
|
1,224 |
|
4.45 |
% |
98,662 |
|
995 |
|
4.00 |
% |
||||
Tax-exempt |
|
27,159 |
|
377 |
|
5.51 |
% |
32,073 |
|
441 |
|
5.46 |
% |
||||
FHLB stock |
|
3,792 |
|
60 |
|
6.28 |
% |
3,509 |
|
52 |
|
5.88 |
% |
||||
Loans, net of unearned income |
|
1,155,211 |
|
21,437 |
|
7.36 |
% |
1,097,176 |
|
20,527 |
|
7.42 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total earning assets |
|
1,311,152 |
|
23,323 |
|
7.06 |
% |
1,251,388 |
|
22,287 |
|
7.07 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less allowance for loan losses |
|
12,504 |
|
|
|
|
|
12,515 |
|
|
|
|
|
||||
|
|
1,298,648 |
|
|
|
|
|
1,238,873 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and due from banks |
|
35,284 |
|
|
|
|
|
34,524 |
|
|
|
|
|
||||
Premises and equipment |
|
24,720 |
|
|
|
|
|
24,982 |
|
|
|
|
|
||||
Accrued interest receivable and other assets |
|
51,001 |
|
|
|
|
|
49,275 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
1,409,653 |
|
|
|
|
|
$ |
1,347,654 |
|
|
|
|
|
||
18
|
|
Three months ended September 30 |
|
||||||||||||||
|
|
2007 |
|
2006 |
|
||||||||||||
|
|
Average |
|
|
|
Average |
|
Average |
|
|
|
Average |
|
||||
(Dollars in thousands) |
|
Balances |
|
Interest |
|
Rate |
|
Balances |
|
Interest |
|
Rate |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest bearing demand deposits |
|
$ |
204,458 |
|
$ |
764 |
|
1.48 |
% |
$ |
216,577 |
|
$ |
793 |
|
1.45 |
% |
Savings deposits |
|
41,595 |
|
49 |
|
0.47 |
% |
46,403 |
|
74 |
|
0.63 |
% |
||||
Money market deposits |
|
213,417 |
|
2,048 |
|
3.81 |
% |
178,804 |
|
1,648 |
|
3.66 |
% |
||||
Time deposits |
|
433,811 |
|
4,994 |
|
4.57 |
% |
443,510 |
|
4,673 |
|
4.18 |
% |
||||
Securities sold under agreements to repurchase and federal funds purchased |
|
92,552 |
|
799 |
|
3.43 |
% |
79,932 |
|
642 |
|
3.19 |
% |
||||
Other short-term borrowings |
|
1,215 |
|
11 |
|
3.59 |
% |
18,166 |
|
278 |
|
6.07 |
% |
||||
FHLB advances |
|
70,000 |
|
854 |
|
4.84 |
% |
30,000 |
|
312 |
|
4.13 |
% |
||||
Long-term debt |
|
90 |
|
2 |
|
8.91 |
% |
344 |
|
2 |
|
2.31 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest bearing liabilities |
|
1,057,138 |
|
9,521 |
|
3.57 |
% |
1,013,736 |
|
8,422 |
|
3.30 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-interest bearing demand deposits |
|
170,437 |
|
|
|
|
|
174,815 |
|
|
|
|
|
||||
Accrued interest payable and other liabilities |
|
40,495 |
|
|
|
|
|
27,037 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total liabilities |
|
1,268,070 |
|
|
|
|
|
1,215,588 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stockholders equity |
|
141,583 |
|
|
|
|
|
132,066 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total liabilities and stockholders equity |
|
$ |
1,409,653 |
|
|
|
|
|
$ |
1,347,654 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest income |
|
|
|
$ |
13,802 |
|
|
|
|
|
$ |
13,865 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest spread |
|
|
|
|
|
3.49 |
% |
|
|
|
|
3.77 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest margin |
|
|
|
|
|
4.18 |
% |
|
|
|
|
4.39 |
% |
19
|
|
Nine months ended September 30 |
|
||||||||||||||
|
|
2007 |
|
2006 |
|
||||||||||||
|
|
Average |
|
|
|
Average |
|
Average |
|
|
|
Average |
|
||||
(Dollars in thousands) |
|
Balances |
|
Interest |
|
Rate |
|
Balances |
|
Interest |
|
Rate |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Federal funds sold |
|
$ |
18,675 |
|
$ |
756 |
|
5.41 |
% |
$ |
22,209 |
|
$ |
771 |
|
4.64 |
% |
Mortgage loans held for sale |
|
3,711 |
|
181 |
|
6.52 |
% |
3,589 |
|
177 |
|
6.59 |
% |
||||
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
102,854 |
|
3,380 |
|
4.39 |
% |
105,152 |
|
3,148 |
|
4.00 |
% |
||||
Tax-exempt |
|
28,327 |
|
1,177 |
|
5.56 |
% |
32,771 |
|
1,325 |
|
5.41 |
% |
||||
FHLB stock |
|
3,713 |
|
180 |
|
6.48 |
% |
3,459 |
|
149 |
|
5.76 |
% |
||||
Loans, net of unearned income |
|
1,152,709 |
|
63,630 |
|
7.38 |
% |
1,082,517 |
|
58,777 |
|
7.26 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total earning assets |
|
1,309,989 |
|
69,304 |
|
7.07 |
% |
1,249,697 |
|
64,347 |
|
6.88 |
% |
||||
|
|
|
|
|
|
|
|
|