Georgia | No. 0-21656 | No. 58-180-7304 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c)) |
(a) | Financial statements: None | ||
(b) | Pro forma financial information: None | ||
(c) | Exhibits: | ||
99.1 Press Release, dated April 17, 2007 |
/s/ Rex S. Schuette
|
||||
Executive Vice President and | ||||
April 17, 2007
|
Chief Financial Officer |
| Record First Quarter Earnings Diluted Earnings per Share of 44 Cents Up 13 Percent Net Income of $19.3 Million Up 21 Percent |
| Loan and Fee Revenue Growth Drive Performance |
| Completed Circling of Atlanta with Announcement of Gwinnett Acquisition |
| Opened Two De Novo Offices |
| Added to Standard & Poors SmallCap 600 Index |
First | ||||||||||||||||||||||||
2007 | 2006 | Quarter | ||||||||||||||||||||||
(in thousands, except per share | First | Fourth | Third | Second | First | 2007-2006 | ||||||||||||||||||
data; taxable equivalent) | Quarter | Quarter | Quarter | Quarter | Quarter | Change | ||||||||||||||||||
INCOME SUMMARY |
||||||||||||||||||||||||
Interest revenue |
$ | 129,028 | $ | 123,463 | $ | 116,304 | $ | 107,890 | $ | 99,038 | ||||||||||||||
Interest expense |
63,923 | 60,912 | 55,431 | 49,407 | 43,065 | |||||||||||||||||||
Net interest revenue |
65,105 | 62,551 | 60,873 | 58,483 | 55,973 | 16 | % | |||||||||||||||||
Provision for loan losses |
3,700 | 3,700 | 3,700 | 3,700 | 3,500 | |||||||||||||||||||
Fee revenue |
14,382 | 13,215 | 12,146 | 11,976 | 11,758 | 22 | ||||||||||||||||||
Total revenue |
75,787 | 72,066 | 69,319 | 66,759 | 64,231 | 18 | ||||||||||||||||||
Operating expenses |
44,841 | 42,521 | 41,441 | 39,645 | 38,463 | 17 | ||||||||||||||||||
Income before taxes |
30,946 | 29,545 | 27,878 | 27,114 | 25,768 | 20 | ||||||||||||||||||
Income taxes |
11,601 | 11,111 | 10,465 | 10,185 | 9,729 | |||||||||||||||||||
Net income |
$ | 19,345 | $ | 18,434 | $ | 17,413 | $ | 16,929 | $ | 16,039 | 21 | |||||||||||||
PERFORMANCE MEASURES |
||||||||||||||||||||||||
Per common share: |
||||||||||||||||||||||||
Basic earnings |
$ | .45 | $ | .45 | $ | .43 | $ | .42 | $ | .40 | 13 | |||||||||||||
Diluted earnings |
.44 | .44 | .42 | .41 | .39 | 13 | ||||||||||||||||||
Cash dividends declared |
.09 | .08 | .08 | .08 | .08 | 13 | ||||||||||||||||||
Book value |
14.83 | 14.37 | 13.07 | 12.34 | 12.09 | 23 | ||||||||||||||||||
Tangible book value (2) |
11.06 | 10.57 | 10.16 | 9.50 | 9.25 | 20 | ||||||||||||||||||
Key performance ratios: |
||||||||||||||||||||||||
Return on tangible equity (1)(2)(3) |
17.18 | % | 17.49 | % | 17.29 | % | 17.68 | % | 17.66 | % | ||||||||||||||
Return on equity (1)(3) |
12.48 | 13.26 | 13.22 | 13.41 | 13.25 | |||||||||||||||||||
Return on assets (3) |
1.11 | 1.10 | 1.09 | 1.10 | 1.09 | |||||||||||||||||||
Net interest margin (3) |
3.99 | 3.99 | 4.07 | 4.07 | 4.06 | |||||||||||||||||||
Efficiency ratio |
56.56 | 55.93 | 56.46 | 56.27 | 56.79 | |||||||||||||||||||
Dividend payout ratio |
20.00 | 17.78 | 18.60 | 19.05 | 20.00 | |||||||||||||||||||
Equity to assets |
8.80 | 8.21 | 8.04 | 7.95 | 8.04 | |||||||||||||||||||
Tangible equity to assets (2) |
6.66 | 6.46 | 6.35 | 6.22 | 6.24 | |||||||||||||||||||
ASSET QUALITY |
||||||||||||||||||||||||
Allowance for loan losses |
$ | 68,804 | $ | 66,566 | $ | 60,901 | $ | 58,508 | $ | 55,850 | ||||||||||||||
Non-performing assets |
14,290 | 13,654 | 9,347 | 8,805 | 8,367 | |||||||||||||||||||
Net charge-offs |
1,462 | 1,930 | 1,307 | 1,042 | 1,245 | |||||||||||||||||||
Allowance for loan losses to loans |
1.27 | % | 1.24 | % | 1.23 | % | 1.22 | % | 1.22 | % | ||||||||||||||
Non-performing assets to total assets |
.20 | .19 | .14 | .14 | .14 | |||||||||||||||||||
Net charge-offs to average loans (3) |
.11 | .15 | .11 | .09 | .11 | |||||||||||||||||||
AVERAGE BALANCES |
||||||||||||||||||||||||
Loans |
$ | 5,402,860 | $ | 5,134,721 | $ | 4,865,886 | $ | 4,690,196 | $ | 4,505,494 | 20 | |||||||||||||
Investment securities |
1,153,208 | 1,059,125 | 1,029,981 | 1,039,707 | 1,038,683 | 11 | ||||||||||||||||||
Earning assets |
6,599,035 | 6,225,943 | 5,942,710 | 5,758,697 | 5,574,712 | 18 | ||||||||||||||||||
Total assets |
7,092,710 | 6,669,950 | 6,350,205 | 6,159,152 | 5,960,801 | 19 | ||||||||||||||||||
Deposits |
5,764,426 | 5,517,696 | 5,085,168 | 4,842,389 | 4,613,810 | 25 | ||||||||||||||||||
Shareholders equity |
624,100 | 547,419 | 510,791 | 489,821 | 478,960 | 30 | ||||||||||||||||||
Common shares outstanding: |
||||||||||||||||||||||||
Basic |
43,000 | 41,096 | 40,223 | 40,156 | 40,088 | |||||||||||||||||||
Diluted |
43,912 | 42,311 | 41,460 | 41,328 | 41,190 | |||||||||||||||||||
AT PERIOD END |
||||||||||||||||||||||||
Loans |
$ | 5,402,198 | $ | 5,376,538 | $ | 4,965,365 | $ | 4,810,277 | $ | 4,584,155 | 18 | |||||||||||||
Investment securities |
1,150,424 | 1,107,153 | 980,273 | 974,524 | 983,846 | 17 | ||||||||||||||||||
Earning assets |
6,640,564 | 6,565,730 | 6,012,987 | 5,862,614 | 5,633,381 | 18 | ||||||||||||||||||
Total assets |
7,186,602 | 7,101,249 | 6,455,290 | 6,331,136 | 6,070,596 | 18 | ||||||||||||||||||
Deposits |
5,841,687 | 5,772,886 | 5,309,219 | 4,976,650 | 4,748,438 | 23 | ||||||||||||||||||
Shareholders equity |
638,456 | 616,767 | 526,734 | 496,297 | 485,414 | 32 | ||||||||||||||||||
Common shares outstanding |
43,038 | 42,891 | 40,269 | 40,179 | 40,119 |
(1) | Net income available to common shareholders, which excludes preferred stock dividends, divided by average realized common equity, which excludes accumulated other comprehensive income (loss). | |
(2) | Excludes effect of acquisition related intangibles and associated amortization. | |
(3) | Annualized. |
Three Months Ended | ||||||||
March 31, | ||||||||
(in thousands, except per share data) | 2007 | 2006 | ||||||
Interest revenue: |
||||||||
Loans, including fees |
$ | 114,073 | $ | 86,606 | ||||
Investment securities: |
||||||||
Taxable |
13,968 | 11,318 | ||||||
Tax exempt |
447 | 514 | ||||||
Federal funds sold and deposits in banks |
58 | 158 | ||||||
Total interest revenue |
128,546 | 98,596 | ||||||
Interest expense: |
||||||||
Deposits: |
||||||||
NOW |
10,627 | 5,987 | ||||||
Money market |
2,540 | 1,200 | ||||||
Savings |
309 | 228 | ||||||
Time |
41,625 | 25,386 | ||||||
Total deposit interest expense |
55,101 | 32,801 | ||||||
Federal funds purchased, repurchase agreements, & other short-term borrowings |
1,817 | 1,482 | ||||||
Federal Home Loan Bank advances |
4,801 | 6,629 | ||||||
Long-term debt |
2,204 | 2,153 | ||||||
Total interest expense |
63,923 | 43,065 | ||||||
Net interest revenue |
64,623 | 55,531 | ||||||
Provision for loan losses |
3,700 | 3,500 | ||||||
Net interest revenue after provision for loan losses |
60,923 | 52,031 | ||||||
Fee revenue: |
||||||||
Service charges and fees |
7,253 | 6,353 | ||||||
Mortgage loan and other related fees |
2,223 | 1,513 | ||||||
Consulting fees |
1,747 | 1,584 | ||||||
Brokerage fees |
944 | 850 | ||||||
Securities gains (losses), net |
207 | (3 | ) | |||||
Other |
2,008 | 1,461 | ||||||
Total fee revenue |
14,382 | 11,758 | ||||||
Total revenue |
75,305 | 63,789 | ||||||
Operating expenses: |
||||||||
Salaries and employee benefits |
28,317 | 23,884 | ||||||
Communications and equipment |
3,812 | 3,376 | ||||||
Occupancy |
3,191 | 2,932 | ||||||
Advertising and public relations |
2,016 | 1,888 | ||||||
Postage, printing and supplies |
1,660 | 1,516 | ||||||
Professional fees |
1,479 | 1,161 | ||||||
Amortization of intangibles |
564 | 503 | ||||||
Other |
3,802 | 3,203 | ||||||
Total operating expenses |
44,841 | 38,463 | ||||||
Income before income taxes |
30,464 | 25,326 | ||||||
Income taxes |
11,119 | 9,287 | ||||||
Net income |
$ | 19,345 | $ | 16,039 | ||||
Net income available to common shareholders |
$ | 19,341 | $ | 16,034 | ||||
Earnings per common share: |
||||||||
Basic |
$ | .45 | $ | .40 | ||||
Diluted |
.44 | .39 | ||||||
Dividends per common share |
.09 | .08 | ||||||
Weighted average common shares outstanding: |
||||||||
Basic |
43,000 | 40,088 | ||||||
Diluted |
43,912 | 41,190 |
March 31, | December 31, | March 31, | ||||||||||
(in thousands, except share and per share data) | 2007 | 2006 | 2006 | |||||||||
(unaudited) | (audited) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 159,543 | $ | 158,348 | $ | 150,378 | ||||||
Interest-bearing deposits in banks |
22,644 | 12,936 | 12,259 | |||||||||
Cash and cash equivalents |
182,187 | 171,284 | 162,637 | |||||||||
Securities available for sale |
1,150,424 | 1,107,153 | 983,846 | |||||||||
Mortgage loans held for sale |
31,633 | 35,325 | 18,455 | |||||||||
Loans, net of unearned income |
5,402,198 | 5,376,538 | 4,584,155 | |||||||||
Less allowance for loan losses |
68,804 | 66,566 | 55,850 | |||||||||
Loans, net |
5,333,394 | 5,309,972 | 4,528,305 | |||||||||
Premises and equipment, net |
150,332 | 139,716 | 120,021 | |||||||||
Accrued interest receivable |
60,677 | 58,291 | 41,895 | |||||||||
Goodwill and other intangible assets |
166,073 | 167,058 | 118,149 | |||||||||
Other assets |
111,882 | 112,450 | 97,288 | |||||||||
Total assets |
$ | 7,186,602 | $ | 7,101,249 | $ | 6,070,596 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Demand |
$ | 675,969 | $ | 659,892 | $ | 653,624 | ||||||
NOW |
1,406,287 | 1,307,654 | 1,106,106 | |||||||||
Money market |
277,184 | 255,862 | 171,328 | |||||||||
Savings |
176,891 | 175,631 | 176,205 | |||||||||
Time: |
||||||||||||
Less than $100,000 |
1,619,865 | 1,650,906 | 1,308,698 | |||||||||
Greater than $100,000 |
1,366,360 | 1,397,245 | 1,029,464 | |||||||||
Brokered |
319,131 | 325,696 | 303,013 | |||||||||
Total deposits |
5,841,687 | 5,772,886 | 4,748,438 | |||||||||
Federal funds purchased, repurchase agreements, and other short-term borrowings |
77,367 | 65,884 | 167,369 | |||||||||
Federal Home Loan Bank advances |
464,072 | 489,084 | 510,602 | |||||||||
Long-term debt |
113,151 | 113,151 | 111,869 | |||||||||
Accrued expenses and other liabilities |
51,869 | 43,477 | 46,904 | |||||||||
Total liabilities |
6,548,146 | 6,484,482 | 5,585,182 | |||||||||
Shareholders equity: |
||||||||||||
Preferred stock, $1 par value; $10 stated value; 10,000,000 shares authorized;
32,200, 32,200 and 32,200 shares issued and outstanding |
322 | 322 | 322 | |||||||||
Common stock, $1 par value; 100,000,000 shares authorized;
43,037,840, 42,890,863 and 40,119,288 shares issued and outstanding |
43,038 | 42,891 | 40,119 | |||||||||
Common stock issuable; 35,154, 29,821 and 16,549 shares |
1,043 | 862 | 451 | |||||||||
Capital surplus |
273,575 | 270,383 | 195,382 | |||||||||
Retained earnings |
321,721 | 306,261 | 263,384 | |||||||||
Accumulated other comprehensive loss |
(1,243 | ) | (3,952 | ) | (14,244 | ) | ||||||
Total shareholders equity |
638,456 | 616,767 | 485,414 | |||||||||
Total liabilities and shareholders equity |
$ | 7,186,602 | $ | 7,101,249 | $ | 6,070,596 | ||||||
2007 | 2006 | |||||||||||||||||||||||
Average | Avg. | Average | Avg. | |||||||||||||||||||||
(dollars in thousands, taxable equivalent) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||
Assets: |
||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans, net of unearned income (1)(2) |
$ | 5,402,860 | $ | 113,868 | 8.55 | % | $ | 4,505,494 | $ | 86,495 | 7.79 | % | ||||||||||||
Taxable securities (3) |
1,109,847 | 13,968 | 5.03 | 989,683 | 11,318 | 4.57 | ||||||||||||||||||
Tax-exempt securities (1) (3) |
43,361 | 735 | 6.78 | 49,000 | 846 | 6.90 | ||||||||||||||||||
Federal funds sold and other interest-earning assets |
42,967 | 457 | 4.26 | 30,535 | 379 | 4.96 | ||||||||||||||||||
Total interest-earning assets |
6,599,035 | 129,028 | 7.92 | 5,574,712 | 99,038 | 7.19 | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||
Allowance for loan losses |
(68,187 | ) | (54,825 | ) | ||||||||||||||||||||
Cash and due from banks |
120,637 | 122,486 | ||||||||||||||||||||||
Premises and equipment |
146,832 | 115,590 | ||||||||||||||||||||||
Other assets (3) |
294,393 | 202,838 | ||||||||||||||||||||||
Total assets |
$ | 7,092,710 | $ | 5,960,801 | ||||||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||
NOW accounts |
$ | 1,322,818 | $ | 10,627 | 3.26 | $ | 1,082,342 | $ | 5,987 | 2.24 | ||||||||||||||
Money Market accounts |
261,753 | 2,540 | 3.94 | 163,404 | 1,200 | 2.98 | ||||||||||||||||||
Savings deposits |
175,275 | 309 | .71 | 175,796 | 228 | .53 | ||||||||||||||||||
Time deposits less than $100,000 |
1,641,507 | 19,796 | 4.89 | 1,270,078 | 12,035 | 3.84 | ||||||||||||||||||
Time deposits greater than $100,000 |
1,385,401 | 17,916 | 5.24 | 979,665 | 10,409 | 4.31 | ||||||||||||||||||
Brokered deposits |
334,753 | 3,913 | 4.74 | 315,090 | 2,942 | 3.79 | ||||||||||||||||||
Total interest-bearing deposits |
5,121,507 | 55,101 | 4.36 | 3,986,375 | 32,801 | 3.34 | ||||||||||||||||||
Federal funds purchased & other borrowings |
139,256 | 1,817 | 5.29 | 128,602 | 1,482 | 4.67 | ||||||||||||||||||
Federal Home Loan Bank advances |
395,746 | 4,801 | 4.92 | 586,722 | 6,629 | 4.58 | ||||||||||||||||||
Long-term debt |
113,234 | 2,204 | 7.89 | 111,869 | 2,153 | 7.81 | ||||||||||||||||||
Total borrowed funds |
648,236 | 8,822 | 5.52 | 827,193 | 10,264 | 5.03 | ||||||||||||||||||
Total interest-bearing liabilities |
5,769,743 | 63,923 | 4.49 | 4,813,568 | 43,065 | 3.63 | ||||||||||||||||||
Non-interest-bearing liabilities: |
||||||||||||||||||||||||
Non-interest-bearing deposits |
642,919 | 627,436 | ||||||||||||||||||||||
Other liabilities |
55,948 | 40,837 | ||||||||||||||||||||||
Total liabilities |
6,468,610 | 5,481,841 | ||||||||||||||||||||||
Shareholders equity |
624,100 | 478,960 | ||||||||||||||||||||||
Total liabilities
and shareholders equity |
$ | 7,092,710 | $ | 5,960,801 | ||||||||||||||||||||
Net interest revenue |
$ | 65,105 | $ | 55,973 | ||||||||||||||||||||
Net interest-rate spread |
3.43 | % | 3.56 | % | ||||||||||||||||||||
Net interest margin (4) |
3.99 | % | 4.06 | % | ||||||||||||||||||||
(1) | Interest revenue on tax-exempt securities and loans has been increased to reflect comparable interest on taxable securities and loans. The rate used was 39%, reflecting the statutory federal income tax rate and the federal tax adjusted state income tax rate. | |
(2) | Included in the average balance of loans outstanding are loans where the accrual of interest has been discontinued. | |
(3) | Securities available for sale are shown at amortized cost. Pretax unrealized losses of $10.0 million and $14.2 million in 2007 and 2006, respectively, are included in other assets for purposes of this presentation. | |
(4) | Net interest margin is taxable equivalent net-interest revenue divided by average interest-earning assets. |