United Community Banks, Inc. Form 8-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported):
October 28, 2003

United Community Banks, Inc.
(Exact name of registrant as specified in its charter)

Georgia

No. 0-21656

No. 58-180-7304

(State or other jurisdiction of

(Commission File Number)

(IRS Employer

 incorporation)

 

Identification No.)

 

63 Highway 515, P.O. Box 398
Blairsville, Georgia 30512

(Address of principal executive offices)

Registrant’s telephone number, including area code:  (706) 781-2265

 

Not applicable

(Former name or former address, if changed since last report)

 


 

Item 7.

Exhibits.

     

 

 99.1

 News Release issued by United Community Banks, Inc. dated October 28, 2003.

 

Item 12.

Results of Operations and Financial Condition

 

 

 

The information, including exhibits hereto, in this Current Report is being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities and Exchange Act of 1934 or otherwise subject to the liabilities of that Section.  The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, except as otherwise expressly stated in such filing.

On October 28, 2003, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the third quarter ended September 30, 2003 (the “News Release”). The News Release, including financial schedules, is attached as Exhibit 99.1 to this report and is incorporated into this Item 12 by reference. In connection with issuing the News Release, on October 28, 2003 at 11:00 a.m. EST, the Registrant intends to hold a conference call/webcast to discuss the News Release.

The News Release contains a description of the Registrant’s earnings excluding merger-related expenses (referred to as “Operating Earnings”, “Net Operating Income”, “Diluted Operating Earnings Per Share”) related to the March 31, 2003 acquisition of First Central Bancshares, Inc., headquartered in Lenoir City, Tennessee, and the May 1, 2003 acquisition of First Georgia Holding, Inc., headquartered in Brunswick, Georgia. Management believes that a presentation of the Registrant’s earnings excluding merger-related expenses as a financial measure provides useful information to investors because it provides information about the Registrant’s financial performance from its ongoing business operations. The merger-related expenses are principally related to equipment lease termination, legal and other professional fees and systems conversion costs.




 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 


/s/ Rex S. Schuette                           
Rex S. Schuette
Executive Vice President and
Chief Financial Officer

October 28, 2003

 

United Community Banks, Inc. Reports Record Third Quarter Earnings

Exhibit 99.1

For Immediate Release

October 28, 2003
 

For more information:    Rex S. Schuette
Chief Financial Officer
706-781-2265
rex_schuette@ucbi.com

UNITED COMMUNITY BANKS, INC. REPORTS
RECORD THIRD QUARTER EARNINGS

Strong Loan and Fee Revenue Growth Drive Performance

BLAIRSVILLE, GA, October 28, 2003 – United Community Banks, Inc. (Nasdaq: UCBI), Georgia’s third largest bank holding company, today announced net income for the third quarter of 2003 rose 23% to a record $10.4 million from $8.4 million for the third quarter of 2002.  Diluted earnings per share of $.43 increased 13% from $.38 for the same period a year ago.  Total revenue, on a taxable equivalent basis, of $45.2 million increased 25% from the year-ago third quarter.  Return on tangible equity was 19.94% compared with 17.88% a year ago and return on assets was 1.06% compared with 1.12% a year ago.

For the nine months ended September 30, 2003, net operating income of $28.9 million rose $4.7 million, or 19%, from $24.2 million for the same period a year ago.  Diluted operating earnings per share totaled $1.24, an increase of $.15, or 14%, from $1.09 a year earlier.  Total revenue of $126.5 million increased $19.7 million, or 18%, from the same period a year ago.  Return on tangible equity was 19.12% compared with 17.96% a year ago.

Net operating income for the first nine months of 2003 excludes pre-tax merger-related charges of $1.5 million, or $1.0 million after tax, and $.04 per diluted share.  The merger-related charges were for legal, investment advisor and other professional fees, as well as the termination of equipment leases and conversion costs related to the acquisitions of First Georgia Holding, Inc. (“First Georgia Bank”) completed on May 1, 2003 and First Central Bancshares, Inc. (“First Central Bank”) completed on March 31, 2003.  Including those merger-related charges, net income, diluted earnings per share, return on equity and return on assets for the nine months ended September 30, 2003 were $27.9 million, $1.20, 15.02% and 1.02%, respectively.


“Loan demand across all of our markets and higher fee revenue drove our third quarter performance, pushing earnings for the quarter above $10 million for the first time,” said Jimmy Tallent, President and Chief Executive Officer. “This record performance also marked a significant milestone for quarterly earnings, since only seven years ago we earned $10 million for the entire year.”

“Our ability to service customers, combined with the strength of our markets relative to the national economy, helped increase loans by $277 million, or 12%, from a year ago,” Tallent added.  “In addition, the acquisitions of First Central Bank and First Georgia Bank contributed $310 million in new loans, bringing our total loan growth to $587 million.  Mortgage refinancing together with new deposit products and services were key drivers for the rise in fee revenue.”

“Our long-term financial goals are sustained double-digit earnings per share growth and return on tangible equity above 16%,” Tallent said.  “Return on tangible equity, which excludes the effects of acquisition-related intangibles, was 19.94% for the third quarter compared with 17.88% for the same period a year ago. Excluding those intangibles, our return on equity for the quarter was 14.90% compared with 16.56% a year ago. As a result of the acquisitions, we expected our return on equity this quarter to decline by approximately 150 basis points to the 15% level,” Tallent added.

Taxable equivalent net interest revenue for the third quarter rose $6.2 million, or 20%, to $36.3 million from the same period a year ago.  Recent acquisitions contributed approximately $3.5 million, leaving the core growth rate at approximately 9%.  “Even without the acquisitions and despite the weak national economy, United Community Banks still experienced strong loan growth and new business,” Tallent said. 

Taxable equivalent net interest margin for the third quarter was 3.97% versus 4.31% a year ago, due to margin compression caused by lower interest rates. “Over the past four quarters, our net interest margin has stabilized around the 4% level and we expect to continue around that level in the fourth quarter,” Tallent said. “On a consecutive quarter basis, excluding acquisitions, our net interest revenue grew at an annualized rate of approximately 10%.  With a stable margin, we are prepared to maintain our earnings momentum by achieving a strong base of core business growth combined with continued focus on expense controls.”


The third quarter provision for loan losses was $1.5 million, down $.3 million from a year earlier and unchanged from the second quarter of 2003.  Non-performing assets totaled $8.0 million and were down $1.6 million from a year ago while loans outstanding were up almost $600 million over the same period. Non-performing assets as a percentage of total assets were .20% at September 30, 2003, compared with .31% at September 30, 2002.  “Our high credit quality provides the foundation on which our financial performance is built,” Tallent said. “Credit quality remains excellent thanks to the tireless efforts of our exceptional team of bankers.  Our strategy of securing loans with hard assets is key to our credit quality success.” 

Fee revenue of $10.4 million for the third quarter increased $2.7 million, or 35%, from $7.7 million a year ago.  Excluding the contribution of recent mergers, fee revenue grew 15%, primarily driven by higher mortgage fees and service charges and fees on deposit accounts.   Low interest rates continued to help generate higher mortgage fees of $3.1 million for the quarter, up $1.3 million over 2002.  Service charges and fees on deposit accounts were $5.0 million, up $1.4 million due to the recent acquisitions, increasing popularity of new products and services introduced last year, and growth in transactions and new accounts.

Operating expenses were $28.7 million, up $6.2 million, or 27%, from the third quarter of 2002.  Included in this third quarter were operating expenses for the two banks acquired earlier this year, which totaled approximately $3.7 million, leaving the underlying core expense growth rate at 11%.  Salaries and employee benefits of $18.0 million increased $3.6 million, or 25%, with approximately $2.2 million of this increase resulting from the recent acquisitions.  The balance of the increase was due to normal merit increases for staff and higher incentive compensation associated with the growth in mortgage refinancing activities.  Staff levels at September 30, 2003, excluding acquisitions, were down slightly from a year ago.  Communications and equipment expenses increased $.6 million primarily resulting from the recent acquisitions. Excluding the acquisitions, communications and equipment expenses increased approximately 10% due to depreciation and amortization costs for software, telecommunications, and technology equipment added over the last twelve months.  Increases in all other expense categories can be attributed to the recent acquisitions and business growth. 


“We continue to diligently monitor and control expenses while growing our customer base and revenue,” Tallent said.  “Excluding acquisitions, total revenue increased 12% while operating expenses rose 11%, providing for a positive operating leverage of 1%, which contributed to our 13% growth in diluted earnings per share this quarter.  Our efficiency ratio was 61.34% for the quarter compared with 59.66% a year ago and down slightly from the prior quarter.  Costs associated with recent acquisitions accounted for a significant portion of the increase over last year.  We are striving for an efficiency ratio in the range of 58% to 60%, which we believe is reasonable given our service-oriented community banking model.”

“Looking forward, we believe United Community Banks remains on target to achieve earnings per share growth within our long-term goal of 12% to 15% for the balance of 2003 and next year,” Tallent said.  “We anticipate loan growth in the range of 10% to 14% for the fourth quarter and through 2004, and our net interest margin will continue to be around the 4% level through 2004.  Our outlook is based on assumptions that include a continued, stable economic environment in our markets combined with strong credit quality.  We remain committed to providing superior customer service, growing our franchise -- both internally and through selective mergers, and improving our operating efficiency while maintaining solid credit quality.” 

On September 24, 2003, United Community Banks issued $35 million in subordinated step-up notes due September 30, 2015.  The subordinated notes qualify as Tier II capital under risk based capital guidelines.  The notes bear interest at a fixed rate of 6.25% through September 30, 2010, and a rate of 7.50% thereafter until maturity or earlier redemption.  The notes are callable at par on September 30, 2010, and September 30 of each year thereafter until maturity.  Proceeds from the offering will be used for general corporate purposes.


Under the stock purchase program, a total of 1.5 million shares of common stock may be purchased through December 31, 2004.  As of September 30, 2003, a total of 874,000 shares have been purchased over the past two years with an average cost per share of $22.17.

On October 23, 2003, the Board of Directors declared a regular fourth quarter cash dividend of $.075 per common share payable January 2, 2004, to shareholders of record as of the close of business on December 15, 2003.  “Earlier this year, we increased our annual dividend rate for 2003 to $.30 per share, up $.05, or 20%, over the dividends paid for 2002,” Tallent said.  “This increase reflects our continued strong performance and commitment to deliver value to our shareholders.”

During the third quarter, United Community Banks announced an agreement to purchase three branches located in Avery, Mitchell, and Graham counties in western North Carolina from another financial institution.  In aggregate, the branches had deposits of  $74 million and loans of approximately $11 million as of September 30. The transaction has received all required regulatory approvals and will close in the fourth quarter of this year. "We are delighted to have this opportunity to expand our western North Carolina footprint in these excellent markets and to be able to serve our new customers with the same high level of customer service and community-focused banking style for which we are known," Tallent said.

United Community Banks completed the acquisitions of First Central Bank, headquartered in Lenoir City, Tennessee and First Georgia Bank, headquartered in Brunswick, Georgia during the first six months of 2003.  Combined, the acquisitions added 14 banking offices with approximately $310 million in loans, $410 million in deposits and $53 million in intangible assets.  “We successfully completed the last of the systems conversions during the third quarter and we are well on our way to meeting our strategic objectives with these mergers,” Tallent said.  “We are moving swiftly to take advantage of the outstanding growth opportunities available in these new markets.  Both acquisitions will be slightly accretive to earnings in 2003.”


Conference Call

United Community Banks will hold a conference call to discuss the contents of this news release, as well as business highlights and financial outlook, on Tuesday, October 28, 2003 at 11:00 a.m. ET.  The telephone number for the conference call is (800) 915-4836.  The conference call will also be available by web-cast within the Investor Relations section of the company's web site, www.ucbi.com.  

About United Community Banks, Inc.

Headquartered in Blairsville, United Community Banks is the third-largest bank holding company in Georgia.  United Community Banks has assets of $3.9 billion and operates 20 community banks with 70 banking offices located throughout north Georgia, metro Atlanta, coastal Georgia, western North Carolina, and east Tennessee.  The company specializes in providing personalized community banking services to individuals and small to mid-size businesses in its markets.  United Community Banks also offers the convenience of 24-hour access to its services through a network of ATMs, telephone and on-line banking.  United Community Banks common stock is listed on the Nasdaq National Market under the symbol UCBI.  Additional information may be found at the company’s web site, www.ucbi.com.

Safe Harbor

This news release contains forward-looking statements, as defined by Federal Securities Laws, including statements about financial outlook and business environment.  These statements are provided to assist in the understanding of future financial performance and such performance involves risks and uncertainties that may cause actual results to differ materially from those in such statements.  Any such statements are based on current expectations and involve a number of risks and uncertainties.  For a discussion of factors that may cause such forward-looking statements to differ materially from actual results, please refer to the section entitled “Forward Looking Statements” on page 4 of United Community Banks, Inc. annual report filed on Form 10-K with the Securities and Exchange Commission.

 

(Tables Follow)

 

 

 

 


 

UNITED COMMUNITY BANKS, INC.                                    
                                       
For the Three and Nine Months Ended September 30, 2003              
                                       
                     

Third

             
 

2003

 

2002

 

 Quarter

 

 For the Nine

 

 YTD

(in thousands, except per share   Third     Second     First     Fourth     Third   2003-2002   Months Ended   2003-2002
data; taxable equivalent) Quarter   Quarter   Quarter   Quarter   Quarter     Change   2003   2002     Change
INCOME SUMMARY (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)         (Unaudited)   (Audited)      
Interest revenue

$

53,731  

$

53,261     $ 48,403     $ 48,579  

  $

49,076           $ 155,395     $ 147,353      
Interest expense 17,446   18,467   17,589    18,964    18,942         53,502   57,393      
       Net interest revenue 36,285   34,794   30,814    29,615    30,134   20 %   101,893   89,960   13 %
Provision for loan losses 1,500   1,500   1,500      1,800      1,800         4,500   5,100      
Total fee revenue 10,401   10,316   8,377      8,784      7,727   35     29,094   21,950   33  
       Total revenue 45,186   43,610   37,691    36,599    36,061   25     126,487   106,810   18  
Operating expenses (1)  28,712    27,699   23,917    23,005    22,551   27     80,328   68,119   18  
       Income before taxes 16,474   15,911   13,774    13,594    13,510   22     46,159   38,691   19  
Income taxes 6,110   6,014   5,164      5,034      5,109         17,288   14,471      
       Net operating income 10,364   9,897   8,610      8,560      8,401   23     28,871   24,220   19  
Merger-related charges, net of tax -   428   546    -    -          974    -      
       Net income $ 10,364   $ 9,469   $ 8,064   $ 8,560   $ 8,401   23       $ 27,897     $ 24,220   15  
                                              
OPERATING PERFORMANCE   (1)                                      
  Earnings per common share:                                      
     Basic $ ..44   $ .43    $ ..40    $ ..40    $ ..39   13      $ 1.28   $ 1.13   13  
     Diluted  ..43   .42   .39   .39   ..38   13     1.24   1.09   14  
  Return on equity (2) 14.90

%

15.43

%

16.55

  %

16.42

%

16.56

%

      15.55

%

16.58

%

   
  Return on tangible equity (3) 19.94   19.54   17.79   17.68   17.88         19.12   17.96      
  Return on assets 1.06   1.06   1.07   1.08   1.12         1.06   1.12      
  Efficiency ratio 61.34      61.40   61.03      59.94      59.66         61.27   60.90      
  Dividend payout ratio 17.05   17.44   18.75   15.63   16.03         17.58   16.59      
                                       
GAAP PERFORMANCE                                      
PER COMMON SHARE                                      
  Basic earnings

$

.44

 

$

.41

   $ .38    $ .40    $ ..39   13     $ 1.24     $ 1.13   10  
  Diluted earnings .43   .40   .37   .39   ..38   13     1.20   1.09   10  
  Cash dividends declared .075   .075   .075   .0625   ..0625   20     .225   .1875   20  
  Book value 12.31   12.22   11.09   10.34   10.01   23     12.31   10.01   23  
  Tangible book value (3) 9.66   9.55   9.59   9.74   9.41   3     9.66   9.41   3  
                                       
KEY PERFORMANCE RATIOS                                      
  Return on equity (2) 14.90 % 14.76 % 15.50 % 16.42 % 16.56 %     15.02 % 16.58 %  
  Return on assets 1.06   1.01   1.00   1.08   1.12         1.02   1.12      
  Efficiency ratio

61.34

 

   62.88

  63.17      59.94      59.66         62.42   60.90      
  Net interest margin

3.97

 

3.99

  4.05   4.03   4.31         4.00   4.44      
  Dividend payout ratio 17.05   18.29   19.74   15.63   16.03         18.15   16.59      
  Equity to assets 7.35   7.31   6.87   6.90   6.86         7.35   6.86      
  Equity to assets (tangible) (3) 5.85   5.80   5.96   6.47   6.42         5.85   6.42      
                                       
ASSET QUALITY                                      
  Allowance for loan losses $ 37,773   $ 37,353    $ 33,022    $ 30,914    $ 30,300          $ 37,773     $ 30,300      
  Non-performing assets 7,998      8,232   7,745      8,019      9,591         7,998   9,591      
  Net charge-offs     1,080      1,069   1,030      1,186    690         3,179   1,924      
  Allowance for loan losses to loans 1.29

%

1.31

%

1.30

 %

1.30

%

1.30 

%

      1.29

%

1.30

%

   
  Non-performing assets to total assets ..20   .21   .22   .25   ..31         .20   .31      
  Net charge-offs to average loans ..15   .16   .17   .20   ..12         .16   .12      
                                       
AVERAGE BALANCES                                      
  Loans $ 2,881,375   $ 2,742,952    $ 2,422,542    $ 2,358,021   2,300,681   25       $ 2,683,970     $ 2,200,061   22  
  Earning assets (4)  3,629,819    3,497,851   3,072,719    2,919,613    2,780,276   31     3,402,170   2,707,904   26  
  Total assets 3,888,141    3,756,689   3,269,481    3,138,747    2,976,509   31     3,640,371   2,898,823   26  
  Deposits 2,826,900    2,829,986   2,466,801    2,408,773    2,378,656   19     2,709,215   2,279,009   19  
  Stockholders’ equity 285,790       269,972   223,599       217,051       212,703   34     260,015   204,030   27  
  Common shares outstanding:                                      
     Basic 23,408    22,853   21,218    21,293    21,392         22,501   21,402      
     Diluted 24,123    23,592   21,957    22,078    22,233         23,233   22,227      
                                       
AT PERIOD END                                      
  Loans $ 2,918,412   $ 2,861,481    $ 2,546,001    $ 2,381,798   2,331,862   25       $ 2,918,412     $ 2,331,862   25  
  Earning assets 3,676,018   3,642,545   3,304,232    3,029,409    2,908,577   26     3,676,018   2,908,577   26  
  Total assets 3,942,139   3,905,929   3,579,004    3,211,344    3,142,393   25     3,942,139   3,142,393   25  
  Deposits 2,790,331   2,870,926   2,723,574   2,385,239    2,386,962   17     2,790,331   2,386,962   17  
  Stockholders’ equity 289,713      285,500   245,699   221,579    215,430   34     289,713   215,430   34  
  Common shares outstanding 23,488   23,311   22,037   21,263   21,345   10     23,488   21,345   10  
                                       
                                       
(1)  Excludes pre-tax merger-related charges totaling $840,000 or $.02 per diluted common share and $668,000 or $.02 per diluted common share recorded in the first and second quarters,  respectively, of 2003.
(2)  Net income available to common stockholders divided by average realized common equity which excludes accumulated other comprehensive income.      
(3)  Excludes effect of acquisition related intangibles and associated amortization.
(4)  Excludes unrealized gains and losses on securities available for sale.

 


UNITED COMMUNITY BANKS, INC.              
Consolidated Statement of Income          
For the Three and Nine Months Ended September 30, 2003 and 2002        
                   
    Three Months Ended     Nine Months Ended
    September 30,     September 30,
(in thousands, except per share data)   2003   2002     2003   2002
Interest revenue:   (Unaudited)   (Unaudited)     (Unaudited)   (Audited)

Interest and fees on loans

  $ 46,623   $ 42,533     $ 133,461   $ 126,167

Interest on federal funds sold and deposits in banks

  140   76     307   427

Interest on investment securities:

                 

Taxable

  5,738   5,087     17,803   16,528

Tax-exempt

  694   795     2,164   2,435

Total interest revenue

  53,195   48,491     153,735   145,557
                   
Interest expense:                  

Interest on deposits:

                 

Demand

  1,728   3,073     6,119   8,469

Savings

  82   134     287   398

Time

  9,784   11,303     30,673   34,355

Other borrowings

  5,852   4,432     16,423   14,171

Total interest expense

  17,446   18,942     53,502   57,393

Net interest revenue

  35,749   29,549     100,233   88,164
Provision for loan losses   1,500   1,800     4,500   5,100

Net interest revenue after provision for loan losses

  34,249   27,749     95,733   83,064
                   
Fee revenue:                  

Service charges and fees

  5,009   3,576     13,270   9,801

Mortgage loan and related fees

  3,115   1,844     8,762   5,087

Consulting fees

  1,092   1,216     3,366   3,381

Brokerage fees

  447   467     1,315   1,456

Securities gains (losses), net

  (122)   64     (125)   64

Other

  860   560     2,506   2,161

Total fee revenue

  10,401   7,727     29,094   21,950

Total revenue

  44,650   35,476     124,827   105,014
                   
Operating expenses:                  

Salaries and employee benefits

  17,990   14,352     50,665   42,786

Occupancy

  2,344   2,047     6,640   6,223

Communications and equipment

  2,310   1,685     6,314   4,708

Postage, printing and supplies

  1,237   870     3,354   2,836

Professional fees

  1,036   881     3,007   2,621

Advertising and public relations

  766   639     2,439   2,358

Amortization of intangibles

  370   85     783   255

Merger-related charges

  -   -     1,508   -

Other

  2,659   1,992     7,126   6,332

Total operating expenses

  28,712   22,551     81,836   68,119

Income before income taxes

  15,938   12,925     42,991   36,895
Income taxes   5,574   4,524     15,094   12,675

Net income

  10,364   $ 8,401     27,897   24,220
                           

Net income available to common stockholders

  $ 10,352   $ 8,375     $ 27,840   24,142
                           
Earnings per common share:                          

Basic

  $ .44   $ .39     $ 1.24   $ 1.13

Diluted

  .43   .38     1.20   1.09
Average common shares outstanding:                  

Basic

  23,408   21,392     22,501   21,402

Diluted

  24,123   22,233     23,233   22,227

 


UNITED COMMUNITY BANKS, INC.            
Consolidated Balance Sheet            
For the period ended            
    September 30,   December 31,   September 30,
($ in thousands)   2003   2002   2002
             
ASSETS   (Unaudited)   (Audited)   (Unaudited)
             

Cash and due from banks

  94,381    75,027    81,480 

Interest-bearing deposits in banks

  67,022    31,318    36,168 

Federal funds sold

      28,344 

Cash and cash equivalents

  161,403    106,345    145,992 
             

Securities available for sale

  634,421    559,390    460,673 

Mortgage loans held for sale

  14,348    24,080    24,766 

Loans, net of unearned income

  2,918,412    2,381,798    2,331,862

Less - allowance for loan losses

  37,773    30,914    30,300 

     Loans, net

  2,880,639    2,350,884    2,301,562 
             

Premises and equipment, net

  83,342    70,748    69,585 

Accrued interest receivable

  23,079    20,275    18,335

Intangible assets

  65,674    12,767    12,853 

Other assets

  79,233    66,855    108,627 

Total assets

  3,942,139    3,211,344    3,142,393 
             
LIABILITIES AND STOCKHOLDERS' EQUITY            
Liabilities:            

Deposits:

           

Demand

  404,752    297,613    317,783 

Interest-bearing demand

  798,072    734,494    684,577 

Savings

  137,613    100,523    99,244 

Time

  1,449,894   1,252,609    1,285,358 

Total deposits

  2,790,331    2,385,239    2,386,962 
             

Accrued expenses and other liabilities

  24,752    17,222    71,473 

Federal funds purchased and repurchase agreements

  78,900    20,263    80,219 

Federal Home Loan Bank advances

  650,572    492,130    332,860 

Long-term debt and other borrowings

  107,871    74,911    55,449 

Total liabilities

  3,652,426    2,989,765    2,926,963 
             
Stockholders' equity:            

Preferred stock, $1 par value; $10 stated value; 10,000,000 shares authorized;

           

       65,500, 172,600 and 172,600 shares issued and outstanding

  655    1,726    1,726 

Common stock, $1 par value; 50,000,000 shares authorized;

           

       23,804,382, 21,805,924 and 21,805,924 shares issued

  23,804    21,806    21,806 

Capital surplus

  106,925    62,495    62,419 

Retained earnings

  158,464    135,709    128,504 

Treasury stock; 216,370, 542,652 and 461,385 shares, at cost

  (8,015)   (11,432)   (9,401)

Accumulated other comprehensive income

  7,880    11,275    10,376

Total stockholders' equity

  289,713    221,579    215,430
             

Total liabilities and stockholders' equity

  3,942,139    3,211,344    3,142,393