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):
July 22, 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 July 22, 2003.

 

Item 9.

Regulation FD Disclosure.

 

 

 

The following information is being furnished under Item 12 - Results of Operations and Financial Condition pursuant to and in accordance with interim guidance issued by the SEC in Release No. 33-8216.  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 July, 22, 2003, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the second quarter ended June 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 July 22, 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 Accounting Officer

July 22, 2003

 

UNITED COMMUNITY BANKS, INC. PRESS RELEASE

For Immediate Release

July 22, 2003
 

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

UNITED COMMUNITY BANKS, INC. REPORTS
17% GAIN IN OPERATING EARNINGS PER SHARE
FOR SECOND QUARTER 2003

Strong Loan and Fee Revenue Growth

BLAIRSVILLE, GA, July 22, 2003 – United Community Banks, Inc. (Nasdaq: UCBI), Georgia’s third largest bank holding company, today announced net operating income of $9.9 million for the second quarter of 2003, up 22% from $8.1 million for the second quarter of 2002.  Diluted operating earnings per share of $.42 increased 17% from $.36 in the second quarter of 2002.  Total revenue, on a taxable equivalent basis, of $43.6 million increased 21% from the year-ago second quarter.  On an operating basis, return on equity was 15.43%, compared with 16.67% a year ago and return on assets was 1.06%, compared with 1.12% a year ago.

For the first six months of 2003, net operating income of $18.5 million rose $2.7 million, or 17%, from $15.8 million for the same period a year ago.  Diluted operating earnings per share totaled $.81, an increase of $.10, or 14%, from $.71 a year earlier.  Total revenue of $81.3 million increased 15%, while operating expenses of $51.6 million were up 13%.

Operating earnings for the second quarter and first six months of 2003 exclude pre-tax merger-related charges of $.7 million and $1.5 million, respectively, or $.02 and $.04 per diluted share.  The merger-related charges were for legal, investment advisor and other professional fees, the termination of equipment leases and conversion costs related to the acquisitions of First Georgia Holding, Inc. (“First Georgia Bank”) that was completed on May 1, 2003 and First Central Bancshares, Inc. (“First Central Bank”) that was completed on March 31, 2003.  Including those charges, second quarter net income, diluted earnings per share, return on equity and return on assets were $9.5 million, $.40, 14.76% and 1.01%, respectively.  For the first six months, net income, diluted earnings per share, return on equity and return on assets were $17.5 million, $.77, 15.09% and 1.01%, respectively.


“United Community Bank’s second quarter performance was driven by strong loan demand across all of our markets and a rise in fee revenue,” said Jimmy Tallent, President and Chief Executive Officer.  “The strength of our markets relative to the national economy helped us increase loans by $281 million, or, 12%, from a year ago.  The acquisitions of First Central Bank and First Georgia Bank contributed an additional $310 million in loans.  The latest wave of mortgage refinancing and new deposit products and services introduced last year were responsible for the rise in fee revenue.”

First Georgia Bank, which was acquired in the second quarter (May 1) for approximately $13 million in cash and 1,177,000 shares of common stock, added approximately $220 million in loans, $250 million in deposits and $33 million in intangible assets.  The acquisition of First Central Bank at the end of the first quarter of 2003 (March 31), added approximately $90 million in loans, $160 million in deposits and $20 million in intangible assets.  First Georgia Bank’s and First Central Bank’s earnings have been included in United’s consolidated results immediately following their acquisition dates.

“Our stated long-term financial goals are to achieve sustained double-digit earnings per share growth and return on equity in the range of 16% to 18%,” Tallent said.  “We expect our return on common equity to remain in the 15% range for the rest of the year due to our recent acquisitions that reduced our expected return on equity by approximately 100 basis points.  We believe, however, that over time our return on equity will return to our targeted range by combining revenue growth with disciplined expense controls. Our return on tangible equity, which excludes the effects of acquisition-related intangibles, was 19.54% for the second quarter compared with 18.05% for the same period a year ago.”


Taxable equivalent net interest revenue for the second quarter rose $4.2 million, or 14%, to $34.8 million from the same period a year ago.  Recent acquisitions contributed approximately $2.7 million, leaving the core growth rate at approximately 5%.  “Excluding the acquisitions and despite the weak national economy, United Community Banks still experienced strong loan growth and new business in our markets,” Tallent said. 

Net interest revenue was up $1.2 million, or 4%, from first quarter of 2003.  Taxable equivalent net interest margin for the second quarter was 3.99% versus 4.51% a year ago due to margin compression caused by lower interest rates, which partially offset the positive impact of the increase in loans. “Over the past three quarters, net interest margin has stabilized in the low 4% range and we expect to continue at that level for the remainder of the year,” Tallent said. “On a consecutive quarter basis, excluding acquisitions, our net interest revenue grew approximately 5%, and with our margin remaining in this 4% range we are prepared to maintain our earnings momentum by achieving a strong base of core business growth combined with tight expense controls.”

The second-quarter provision for loan losses was $1.5 million, down $.3 million from a year earlier and unchanged from the first quarter of 2003.  “We continue to carefully protect our credit quality as we pursue growth opportunities and add new business,” Tallent added.  “In fact, we reduced non-performing assets by $1.0 million from last year while significantly growing our loan portfolio.” 

Non-performing assets totaled $8.2 million compared with $9.2 million a year ago and $7.7 million at March 31, 2003.  As a percentage of total assets, non-performing assets were .21 % at June 30, 2003, compared to ..22 % at March 31, 2003, and .31% at June 30, 2002.  “Non-performing assets increased $.5 million from the first quarter, due primarily to our recent acquisition,” Tallent commented.  “However, we still reduced non-performing assets as a percentage of total assets.  Our conservative lending strategy of targeting loans secured by hard assets is at the very foundation of our high credit quality.” 


Fee revenue of $10.3 million for the second quarter increased $3.0 million, or 41%, from $7.3 million a year ago.  Excluding the contribution of recent mergers, fee revenue grew 23%, primarily driven by higher mortgage refinancing fees and service charges and fees on deposit accounts.  Mortgage refinancing activity reached record levels as customers took advantage of further declines in long-term interest rates pushing mortgage fees to $3.3 million for the quarter, up $1.9 million over 2002.  Service charges and fees on deposit accounts were $4.7 million, up $1.2 million primarily due to increasing popularity of new products and services introduced last year and continued growth in transaction volumes and new accounts.

Excluding merger-related charges, operating expenses were $27.7 million, up $4.5 million, or 19%, from the second quarter of 2002.  Operating expenses in the second quarter for the two bank acquisitions accounted for $2.8 million of this increase, leaving the underlying core expense growth rate at 7%.  Salaries and employee benefits of $17.6 million increased  $2.9 million, or 20%, with more than half of this increase resulting from the recent acquisitions.  The balance of the increase in salaries and benefits costs is due primarily to incentive compensation associated with the increase in mortgage refinancing activities and normal merit increases.  Headcount at June 30, 2003, excluding acquisitions, was at the same level as a year ago.  Communications and equipment expenses increased $.6 million primarily resulting from an increase in depreciation and amortization costs for investments in software, telecommunications and technology equipment over the last twelve months.  Increases in all other expense categories were primarily related to the recent acquisitions, as tighter expense controls have been successful in holding down core expense levels. 

“We continue to diligently monitor and control expenses while growing our balance sheet and total revenue,” Tallent said. “Excluding acquisitions, total revenue increased 9% while operating expenses rose 7%, providing for a positive operating leverage of 2%, which contributed to our 17% growth in diluted operating earnings per share this quarter.  Our efficiency ratio was 61.40% for the quarter compared with 61.25% a year ago.  We are striving for an efficiency ratio in the range of 58% to 60% over the next two years, which we believe is reasonable given our service-oriented community banking platform.


  “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,” Tallent said.  “Our outlook is based on assumptions that include a continued, stable economic environment in our markets combined with strong credit quality.  We anticipate loan growth will continue in the range of 10% to 14% for the year.  We stand by our commitment to superior customer service, growing both internally and through selective mergers, and improving our operating efficiency while maintaining solid credit quality.” 

On July 17, 2003, the company’s Board of Directors declared a regular third-quarter cash dividend of $.075 per common share payable October 1, 2003, to shareholders of record as of the close of business on September 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 our commitment to deliver value to our shareholders.”

Under the stock purchase program, the company has authorization to purchase of up to 1.5 million shares of its common stock through December 31, 2004.  As of June 30, 2003, a total of 806,000 shares have been purchased with an average cost per share of $21.71.

On March 31, 2003, United Community Banks completed the acquisition of First Central Bank, headquartered in Lenoir City, with assets of $160 million and eight locations in the Knoxville area.  “We are proceeding with a smooth integration process and will complete the system conversions in the third quarter,” Tallent said.

On May 1, 2003, United Community Banks completed the acquisition of First Georgia Bank, headquartered in Brunswick, with assets of $260 million and six locations.  “During the second quarter, we successfully completed all systems conversions for First Georgia Bank and have increased product offerings in those markets,” Tallent said. “We are well on track to achieve our expected objectives as we take advantage of the growth opportunities in these new markets.  Both of these 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, July 22, 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.  At June 30, 2003, United Community Banks had assets of $3.9 billion and operated 19 community banks with 67 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 Six Months Ended June 30, 2003              
                                       
                      Second            
  2003   2002   Quarter   For the Six   YTD
(in thousands, except per share   Second   First     Fourth     Third     Second   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

$

53,261   $ 48,403     $ 48,579  

  $

49,076   $ 49,326           $ 101,664     $ 98,277      
Interest expense 18,467    17,589    18,964    18,942    18,761          36,056    38,451      
       Net interest revenue 34,794    30,814    29,615    30,134    30,565   14 %    65,608    59,826   10 %
Provision for loan losses 1,500      1,500      1,800      1,800      1,800            3,000      3,300      
Total fee revenue 10,316      8,377      8,784      7,727      7,302   41      18,693    14,223   31  
       Total revenue 43,610    37,691    36,599    36,061    36,067   21      81,301    70,749   15  
Operating expenses (1)  27,699    23,917    23,005    22,551    23,195   19      51,616    45,568   13  
       Income before taxes 15,911    13,774    13,594    13,510    12,872   24      29,685    25,181   18  
Income taxes 6,014      5,164      5,034      5,109      4,773          11,178      9,362      
       Net operating income 9,897      8,610      8,560      8,401      8,099   22      18,507    15,819   17  
Merger-related charges, net of tax 428    546    -    -    -          974    -      
       Net income $ 9,469   $ 8,064   $ 8,560   $ 8,401     $ 8,099   17       $ 17,533     $ 15,819   11  
                     

  

                     
OPERATING PERFORMANCE   (1)                                      
  Earnings per common share:                                      
     Basic $ .43   $ .40    $ ..40    $ ..39   $ .38   13      $ ..84   $ .74   14  
     Diluted  .42   .39   .39   .38   .36   17     .81   .71   14  
  Return on equity (3) 15.43

%

16.55

%

16.42

  %

16.56

%

16.67

%

      15.93

%

16.60

%

   
  Return on tangible equity (4) 19.54   17.79   17.68   17.88   18.05         18.69   18.00      
  Return on assets 1.06   1.07   1.08   1.12   1.12         1.06   1.12      
  Efficiency ratio    61.40      61.03      59.94      59.66      61.25            61.23      61.54      
  Dividend payout ratio  17.44   18.75   15.63   16.03   16.45         17.86   16.89      
                                       
GAAP PERFORMANCE                                      
PER COMMON SHARE                                      
  Basic earnings

$

.41

  $ .38    $ .40    $ .39   $  .38   8     $   ..79     $ .74   7  
  Diluted earnings .40   .37   .39   .38   .36   11     .77   .71   8  
  Cash dividends declared .075   .075   .0625   .0625   .0625   20     .15   .125   20  
  Book value 12.22   11.09   10.34   10.01   9.71   26     12.22   9.71   26  
  Tangible book value (4) 9.55   9.59   9.74   9.41   9.10   5     9.55   9.10   5  
                                       
KEY PERFORMANCE RATIOS                                      
  Return on equity (3) 14.76 % 15.50 % 16.42 % 16.56 % 16.67 %     15.09 % 16.60 %  
  Return on assets 1.01   1.00   1.08   1.12   1.12         1.01   1.12      
  Efficiency ratio

   62.88

     63.17      59.94      59.66      61.25            63.01      61.54      
  Net interest margin

3.99

  4.05   4.03   4.31   4.51         4.02   4.51      
  Dividend payout ratio 18.29   19.74   15.63   16.03   16.45         18.99   16.89      
  Equity to assets 7.31   6.87   6.90   6.86   6.95         7.31   6.95      
  Equity to assets (tangible) (4) 5.80   5.96   6.47   6.42   6.49         5.80   6.49      
                                       
ASSET QUALITY                                      
  Allowance for loan losses $ 37,353   $ 33,022    $ 30,914    $ 30,300     $ 29,190          $ 37,353     $ 29,190      
  Non-performing assets    8,232      7,745      8,019      9,591      9,221            8,232      9,221      
  Net charge-offs     1,069      1,030      1,186    690    745            2,099      1,234      
  Allowance for loan losses to loans 1.31

%

1.30

%

1.30

  %

1.30 

%

1.29

%

      1.31

%

1.29

%

   
  Non-performing assets to total assets .21   .22   .25   .31   .31         .21   .31      
  Net charge-offs to average loans .16   .17   .20   .12   .14         .16   .12      
                                       
AVERAGE BALANCES                                      
  Loans $ 2,742,952   $ 2,422,542    $ 2,358,021   2,300,681     $ 2,211,980   24       $ 2,583,632     $ 2,148,917   20  
  Earning assets (2)  3,497,851    3,072,719    2,919,613    2,780,276    2,717,074   29      3,286,461    2,671,119   23  
 Total assets  3,756,689    3,269,481    3,138,747    2,976,509    2,911,514   29      3,514,432    2,859,336   23  
  Deposits  2,829,986    2,466,801    2,408,773    2,378,656    2,286,231   24      2,649,397    2,228,360   19  
  Stockholders’ equity     269,972       223,599       217,051       212,703       202,319   33         246,914       199,622   24  
  Common shares outstanding:                                      
     Basic  22,853    21,218    21,293    21,392    21,407          22,040   21,407      
     Diluted  23,592    21,957    22,078    22,233   22,383          22,777   22,224      
                                       
AT PERIOD END                                      
  Loans $ 2,861,481    $ 2,546,001    $ 2,381,798   2,331,862     $ 2,269,973   26       $ 2,861,481     $ 2,269,973   26  
  Earning assets 3,642,545   3,304,232    3,029,409    2,908,577    2,823,262   29      3,642,545    2,823,262   29  
  Total assets 3,905,929   3,579,004    3,211,344    3,142,393    3,014,608   30      3,905,929    3,014,608   30  
  Deposits 2,870,926   2,723,574   2,385,239    2,386,962    2,340,376   23      2,870,926    2,340,376   23  
  Stockholders’ equity    285,500    245,699   221,579    215,430   209,587   36         85,500       209,587   36  
  Common shares outstanding 23,311    22,037   21,263   21,345   21,414   9     23,311   21,414   9  
                                       
                                       
(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)  Excludes unrealized gains and losses on securities available for sale.              
(3)  Net income available to common stockholders divided by average realized common equity which excludes accumulated other comprehensive income.
(4)  Excludes effect of acquisition related intangibles and associated amortization.

 


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

Interest and fees on loans

  $  45,732    $  42,235     $  86,838    $  83,634

Interest on federal funds sold and deposits in banks

  99    183     167    351

Interest on investment securities:

                 

Taxable

  6,099    5,495     12,065    11,441

Tax-exempt

  739    814     1,470    1,640

Total interest revenue

  52,669    48,727     100,540    97,066
                   
Interest expense:                  

Interest on deposits:

                 

Demand

  2,163    2,980     4,391    5,396

Savings

  115    132     205    264

Time

  10,781    10,961     20,889    23,052

Other borrowings

  5,408    4,688     10,571    9,739

Total interest expense

  18,467    18,761     36,056    38,451

Net interest revenue

  34,202    29,966     64,484    58,615
Provision for loan losses   1,500    1,800     3,000    3,300

Net interest revenue after provision for loan losses

  32,702    28,166     61,484    55,315
                   
Fee revenue:                  

Service charges and fees

  4,687    3,481     8,261    6,225

Mortgage loan and related fees

  3,335    1,436     5,647    3,243

Consulting fees

  1,154    1,174     2,274    2,165

Brokerage fees

  448    492     868    989

Securities gains (losses), net

  (3)   -     (3)   -

Other

  695    719     1,646    1,601

Total fee revenue

  10,316    7,302     18,693    14,223

Total revenue

  43,018    35,468     80,177    69,538
                   
Operating expenses:                  

Salaries and employee benefits

  17,571    14,658     32,675    28,434

Occupancy

  2,194    2,061     4,296    4,176

Communications and equipment

  2,104    1,514     4,004    3,023

Postage, printing and supplies

  1,172    965     2,117    1,966

Professional fees

  1,076    922     1,971    1,740

Advertising and public relations

  967    989     1,673    1,719

Amortization of intangibles

  328    85     413    170

Merger-related charges

  668    -     1,508    -

Other

  2,287    2,001     4,467    4,340

Total operating expenses

  28,367    23,195     53,124    45,568

Income before income taxes

  14,651    12,273     27,053    23,970
Income taxes   5,182    4,174     9,520    8,151

Net income

  9,469    $  8,099     17,533    15,819
                           

Net income available to common stockholders

  $  9,441    $  8,073     $  17,488    15,767
                           
Earnings per common share:                          

Basic

  $  .41    $  .38     $  .79    $  .74

Diluted

  .40    .36     .77    .71
Average common shares outstanding:                  

Basic

  22,853    21,407     22,040    21,407

Diluted

  23,592    22,383     22,777    22,224

 


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

Cash and due from banks

  94,542    75,027    86,103 

Interest-bearing deposits in banks

  41,632    31,318    64,442 

Federal funds sold

      27,635 

Cash and cash equivalents

  136,174    106,345    178,180 
             

Securities available for sale

  660,625    559,390    426,076 

Mortgage loans held for sale

  38,536    24,080    8,7 42 

Loans, net of unearned income

  2,861,481    2,381,798    2,269,973 

Less - allowance for loan losses

  37,353    30,914    29,190 

     Loans, net

  2,824,128    2,350,884    2,240,783 
             

Premises and equipment, net

  82,356    70,748    68,454 

Accrued interest receivable

  22,564    20,275    22,317

Intangible assets

  65,835    12,767    12,938 

Other assets

  75,711    66,855    57,118 

Total assets

  3,905,929    3,211,344    3,014,608 
             
LIABILITIES AND STOCKHOLDERS' EQUITY            
Liabilities:            

Deposits:

           

Demand

  397,043    297,613    323,854 

Interest-bearing demand

  790,518    734,494    655,015 

Savings

  134,223    100,523    99,417 

Time

  1,549,142    1,252,609    1,262,090 

Total deposits

  2,870,926    2,385,239    2,340,376 
             

Accrued expenses and other liabilities

  23,917    17,222    19,595 

Federal funds purchased and repurchase agreements

  51,990    20,263    48,843 

Federal Home Loan Bank advances

  585,725    492,130    335,859 

Long-term debt and other borrowings

  87,871    74,911    60,348 

Total liabilities

  3,620,429    2,989,765    2,805,021 
             
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

  108,905    62,495    62,510 

Retained earnings

  149,843    135,709    121,467 

Treasury stock; 493,054, 542,652 and 391,766 shares, at cost

  (11,394)   (11,432)   (7,637)

Accumulated other comprehensive income

  13,687    11,275    9,715

Total stockholders' equity

  285,500    221,579    209,587
             

Total liabilities and stockholders' equity

  3,905,929    3,211,344    3,014,608