UNITED COMMUNITY BANKS, INC.
Table of Contents

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 27, 2004

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
incorporation)
  (Commission File Number)   (IRS Employer
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)

 


TABLE OF CONTENTS

SIGNATURES
EX-99.1 NEWS RELEASE


Table of Contents

     
Item 7.
  Exhibits.
 
   
  99.1 News Release issued by United Community Banks, Inc. dated July 27, 2004.
 
   
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 July 27, 2004, United Community Banks, Inc. (the “Registrant”) issued a news release announcing its financial results for the second quarter ended June 30, 2004 (the “News Release”). The News Release, including financial schedules, is attached as Exhibit 99.1 to this report and is incorporated by reference into this Item 12. In connection with issuing the News Release, on July 27, 2004 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, the May 1, 2003 acquisition of First Georgia Holding, Inc., headquartered in Brunswick, Georgia, the October 24, 2003 and November 14, 2003 acquisitions of three branches in western North Carolina, and the June 1, 2004 acquisition of Fairbanco Holding Company, Inc., headquartered in Fairburn, 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.

 


Table of Contents

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.

     
July 27, 2004   /s/ Rex S. Schuette

Rex S. Schuette
Executive Vice President and
Chief Financial Officer

 

EX-99.1 NEWS RELEASE
 

EXHIBIT 99.1

(UNITED COMMUNITY BANKS LOGO)

For Immediate Release

For more information:

Rex S. Schuette
Chief Financial Officer
(706) 781-2265
Rex_Schuette@ucbi.com

UNITED COMMUNITY BANKS, INC. REPORTS
15% GAIN IN OPERATING EARNINGS
FOR SECOND QUARTER 2004

HIGHLIGHTS:

  Record Second Quarter Operating Earnings of $11.4 million, Up 15% From a Year Ago

  Strong Loan Demand and Stable Net Interest Margin Provided Foundation for Performance

  Return on Tangible Equity Exceeded 19%

BLAIRSVILLE, GA, July 27, 2004 – United Community Banks, Inc. (Nasdaq: UCBI), Georgia’s third largest bank holding company, today announced second quarter 2004 results that included a 15% rise in net operating income, an 11% gain in diluted operating earnings per share, and an 8% increase in total revenue from the same period last year.

For the quarter, net operating income rose to a record $11.4 million from $9.9 million a year earlier. Diluted operating earnings per share of $.31 increased 11% from $.28 for the second quarter a year ago. Total revenue, on a taxable equivalent basis, was $47.1 million compared with $43.6 million for the second quarter of 2003. Also, on an operating basis, return on tangible equity was 19.70% compared with 19.54% a year ago and return on assets was 1.07% compared with 1.06% a year ago.

For the first six months, net operating income was $22.3 million, up 20% from the same period a year ago. Diluted operating earnings per share of $.61 rose 13% from $.54 for the first half of

 


 

2003. Taxable equivalent total revenue was $92.4 million, up $11.1 million, or 14%, from $81.3 million a year ago. On an operating basis, return on tangible equity was 19.79%, up from 18.69% a year ago and return on assets was 1.07% compared with 1.06% a year ago.

Net operating income for the second quarter of 2004 and 2003 excludes pre-tax merger-related charges of $464 thousand and $668 thousand, respectively. Merger-related charges recorded in the second quarter of 2004 related to the acquisition of Fairbanco Holding Company (“1st Community Bank”) completed on June 1, 2004. Charges recorded in the second quarter of 2003, related to the acquisition of First Georgia Holding (“First Georgia Bank”) completed on May 1, 2003. The first quarter of 2003, also included pre-tax merger-related charges of $840 thousand related to the acquisition of First Central Bancshares, Inc. (“First Central Bank”) completed on March 31, 2003, bringing total merger-related charges for the first six months of 2003 to $1.5 million.

The merger-related charges for these acquisitions were for legal, investment advisor and other professional fees, as well as the termination of equipment leases and conversion costs. Including those merger-related charges, net income for the second quarter of 2004 was $11.0 million or $.30 per diluted share and for the second quarter of 2003 was $9.5 million or $.27 per diluted share. For the first six months of 2004, net income and diluted earnings per share were $22.0 million and $.60, respectively, and for 2003 were $17.5 million and $.51, respectively.

As previously announced, effective April 28, 2004, United Community Banks completed a three-for-two split of its common stock. All comparative per share amounts presented in this press release and accompanying schedules have been adjusted to reflect the stock split as if it had occurred prior to the earliest period presented.

“For United Community Banks, the second quarter results continued our track record of outstanding performance,” said Jimmy Tallent, president and chief executive officer. “Loan demand remained strong across all our markets, providing significant growth opportunities.” At June 30, 2004, total loans were $3.3 billion, up 14% from last year excluding acquisitions. “This core loan growth was achieved in a disciplined, step-by-step process throughout the year,

 


 

without compromising credit quality,” Tallent added. “I’m especially pleased to report that, due to the overwhelming success of our efforts to grow deposits, we were able to fund a significant portion of this loan growth with core deposits.”

“For the second quarter, we again achieved our stated goals of sustained double-digit growth in operating earnings per share and a return on tangible equity above 18%,” Tallent said. “For 2004, our earnings per share target is a range of 12% to 15% and, for the first half, we are on track to meet that goal,” added Tallent. Return on tangible equity excludes the effects of merger charges and acquisition-related intangibles.

“Our ability to serve the needs of our customers, combined with the strength of our markets, helped increase core loans by $387 million, or 14%, from a year ago,” Tallent said. “In addition, the acquisitions of three banking offices in western North Carolina and 1st Community Bank in metro Atlanta contributed $90 million in new loans, bringing our total loan growth to $477 million, or 17%, from a year ago.”

Taxable equivalent net interest revenue for the second quarter of 2004 rose $4.5 million, or 13%, to $39.2 million from the same period a year ago. Taxable equivalent net interest margin for the second quarter was 3.95% versus 3.99% a year ago. “Our core business growth remains strong. We have maintained a net interest margin near the 4% level for the past seven quarters and expect our margin to remain at this level through 2004,” Tallent said. “With our balance sheet slightly asset sensitive, we are well positioned for a rising interest rate environment.”

The second quarter provision for loan losses was $1.8 million, up $300 thousand from a year earlier and unchanged from the first quarter of 2004. Net charge-offs to average loans were .10% for the second quarter, compared with ..16% for the second quarter of 2003 and .08% for the first quarter. Non-performing assets totaled $8.8 million, up $600 thousand from a year ago, while loans increased $477 million over that same period. Non-performing assets as a percentage of total assets were .19% at June 30, 2004, compared with .19% at December 31, 2003 and .21% at June 30, 2003.

 


 

“Our excellent credit quality continues to be one of the key drivers of our high performance and growth,” Tallent said. “Credit quality remains sound thanks to the tireless efforts of our exceptional team of bankers, and our strategy of securing loans with hard assets remains critical to our credit quality success.”

Fee revenue of $9.6 million for the second quarter was down $700 thousand from $10.3 million a year ago due to a decline in mortgage refinancing activities that were at record levels last year. Mortgage loan and related fees of $1.6 million were down $1.8 million from a year ago. “The decline in volume and revenue was anticipated,” stated Tallent. “We have had lower levels of refinancing activities since the rise in long-term interest rates late last year. We have added new products and mortgage originators to help offset some of the decline in revenue and so far the results have been positive. On a consecutive quarter basis, mortgage revenue is up $300 thousand,” Tallent added. “Additionally, we were able to grow fee revenue in other products and services. Service charges and fees on deposit accounts were $5.3 million, up $600 thousand due to acquisitions and the growth in transactions and new accounts resulting from our efforts to increase core deposits and consulting fees of $1.4 million were up $250 thousand,” Tallent commented.

“We are focused on growing core deposits and related fee revenue,” Tallent added. “Early in the first quarter of 2004, we began a company-wide initiative to increase our deposit base by engaging our loyal customer base in the process. Our community-banking focus on customer service has generated customer satisfaction scores exceeding 90 percent, well above the industry average of 75 percent. This has allowed us to leverage our “Refer a Friend’ core deposit program, along with other initiatives, to grow core deposits by $125 million in the first half of 2004 and adding over 23,000 new accounts.”

Operating expenses were $29.4 million, up $1.7 million, or 6%, from the second quarter of 2003. Salaries and employee benefits of $18.7 million increased $1.1 million, or 6%, with approximately $800 thousand of this increase resulting from acquisitions. The balance was due to normal merit increases for staff that were partially offset by lower incentive compensation associated with the slowdown in mortgage refinancing activities. Communications and

 


 

equipment expenses of $2.7 million increased $600 thousand, or 27%, due to acquisitions and investments in technology equipment to support business growth and enhance operating efficiency. Increases in all other operating expense categories were primarily due to acquisitions and business growth.

“We continue to diligently monitor and control operating expenses while growing our customer base and revenue,” Tallent said. “Total revenue for the quarter increased 8% while operating expenses rose 6%. This positive operating leverage contributed to our 11% growth in diluted operating earnings per share for the second quarter. We are especially pleased with this performance in light of the decline in mortgage refinancing activities. We were able to sustain our earnings momentum by carefully managing our expenses while at the same time growing revenue in other areas. Our operating efficiency ratio was 60.05% compared with 61.40% a year ago. We are striving for a long-term efficiency ratio in the range of 58% to 60%, which we believe is reasonable given our service-oriented community banking model,” Tallent added.

“On June 1, we completed our merger with Fairbanco Holding Company, Inc., the parent company of 1st Community Bank located on the south side of metro Atlanta in Fairburn, Georgia,” Tallent said. “1st Community Bank had assets of $190 million with five full-service banking offices in Peachtree City in Fayette County, Newnan in Coweta County, and Fairburn, Union City and Palmetto in south Fulton County.”

“Looking forward, we believe United Community Banks is on target for 2004 to achieve operating earnings per share growth within our long-term goal of 12% to 15%,” Tallent said. “For the balance of 2004, we anticipate core loan growth will continue in the range of 10% to 14% and that our net interest margin will remain near the 4% level. Our outlook is based on a continued, stable economic environment in our markets combined with maintaining strong credit quality. We are well positioned for additional increases in short-term interest rates and should benefit slightly if and when they occur. We remain committed to providing superior customer service and operating performance while maintaining solid credit quality and growing our franchise – both internally and through selective de novo offices and mergers.”

 


 

Conference Call

United Community Banks will hold a conference call on Tuesday, July 27, 2004 at 11:00 a.m. ET to discuss the contents of this news release, as well as business highlights and the financial outlook for the remainder of 2004. The telephone number for the conference call is (888) 266-1047. The conference call will also be available by web-cast within the Investor Relations section of the company’s web site.

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 $4.5 billion and operates 21 community banks with 78 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, 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.
Selected Financial Information
For the Three and Six Months Ended June 30, 2004

                                                                         
    2004
  2003
    Second
Quarter
  For the Six   YTD  
(in thousands, except per share   Second   First   Fourth   Third   Second   2004-2003   Months Ended   2004-2003
data; taxable equivalent)   Quarter   Quarter   Quarter   Quarter   Quarter     Change   2004   2003   Change
   
 
 
 
 
 
 
 
 
INCOME SUMMARY
  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)     (Unaudited)   (Unaudited)        
Interest revenue
  $ 56,680     $ 54,587     $ 53,943     $ 53,731     $ 53,261             $ 111,267     $ 101,664          
Interest expense
    17,432       16,772       17,098       17,446       18,467               34,204       36,056          
   
 
     
 
     
 
     
 
     
 
             
 
     
 
         
Net interest revenue
    39,248       37,815       36,845       36,285       34,794       13 %     77,063       65,608       17 %
Provision for loan losses
    1,800       1,800       1,800       1,500       1,500               3,600       3,000          
Fee revenue
    9,647       9,278       9,090       10,401       10,316       (6 )     18,925       18,693       1  
   
 
     
 
     
 
     
 
     
 
             
 
     
 
         
Total revenue
    47,095       45,293       44,135       45,186       43,610       8       92,388       81,301       14  
Operating expenses (1)
    29,363       28,176       27,572       28,712       27,699       6       57,539       51,616       11  
   
 
     
 
     
 
     
 
     
 
             
 
     
 
         
Income before taxes
    17,732       17,117       16,563       16,474       15,911       11       34,849       29,685       17  
Income taxes
    6,379       6,179       5,959       6,110       6,014               12,558       11,178          
   
 
     
 
     
 
     
 
     
 
             
 
     
 
         
Net operating income
    11,353       10,938       10,604       10,364       9,897       15       22,291       18,507       20  
Merger-related charges, net of tax
    304       -       383       -       428               304       974          
   
 
     
 
     
 
     
 
     
 
             
 
     
 
         
Net income
  $ 11,049     $ 10,938     $ 10,221     $ 10,364     $ 9,469       17     $ 21,987     $ 17,533       25  
   
 
     
 
     
 
     
 
     
 
             
 
     
 
         
OPERATING PERFORMANCE(1)
                                                                       
Earnings per common share:
                                                                       
Basic
  $ .32     $ .31     $ .30     $ .29     $ .29       10     $ .63     $ .56       13  
Diluted
    .31       .30       .29       .29       .28       11       .61       .54       13  
Return on tangible equity(3)
    19.70 %     19.87 %     19.72 %     19.94 %     19.54 %             19.79 %     18.69 %        
Return on assets
    1.07       1.08       1.06       1.06       1.06               1.07       1.06          
Efficiency ratio
    60.05       59.83       59.81       61.34       61.40               59.94       61.23          
Dividend payout ratio
    18.75       19.35       16.67       17.24       17.24               19.05       17.86          
GAAP PERFORMANCE
                                                                       
Per common share:
                                                                       
Basic earnings
  $ .31     $ .31     $ .29     $ .29     $ .28       11     $ .62     $ .53       17  
Diluted earnings
    .30       .30       .28       .29       .27       11       .60       .51       18  
Cash dividends declared
    .06       .06       .05       .05       .05       20       .12       .10       20  
Book value
    9.10       8.80       8.47       8.20       8.15       12       9.10       8.15       12  
Tangible book value(3)
    6.77       6.86       6.52       6.44       6.37       6       6.77       6.37       6  
Key performance ratios:
                                                                       
Return on equity(2)
    14.40 %     14.87 %     14.19 %     14.90 %     14.76 %             14.63 %     15.09 %        
Return on assets
    1.04       1.08       1.02       1.06       1.01               1.06       1.01          
Net interest margin
    3.95       3.99       3.96       3.97       3.99               3.97       4.02          
Dividend payout ratio
    19.35       19.35       17.24       17.24       17.86               19.35       18.87          
Equity to assets
    7.30       7.46       7.41       7.35       7.19               7.38       7.03          
Tangible equity to assets(3)
    5.74       5.88       5.82       5.85       6.03               5.81       6.23          
ASSET QUALITY
                                                                       
Allowance for loan losses
  $ 42,558     $ 39,820     $ 38,655     $ 37,773     $ 37,353             $ 42,558     $ 37,353          
Non-performing assets
    8,812       7,251       7,589       7,998       8,232               8,812       8,232          
Net charge-offs
    789       635       918       1,080       1,069               1,424       2,099          
Allowance for loan losses to loans
    1.27 %     1.27 %     1.28 %     1.29 %     1.31 %             1.27 %     1.31 %        
Non-performing assets to total assets
    .19       .18       .19       .20       .21               .19       .21          
Net charge-offs to average loans
    .10       .08       .12       .15       .16               .09       .16          
AVERAGE BALANCES
                                                                       
Loans
  $ 3,235,262     $ 3,095,875     $ 2,959,626     $ 2,881,375     $ 2,742,952       18     $ 3,165,569     $ 2,583,632       23  
Investment securities
    715,586       652,867       699,059       664,523       689,384       4       684,226       652,389       5  
Earning assets
    3,991,797       3,808,877       3,695,197       3,629,819       3,497,851       14       3,900,337       3,286,461       19  
Total assets
    4,274,442       4,084,883       3,961,384       3,888,141       3,756,689       14       4,179,664       3,514,432       19  
Deposits
    3,178,776       2,955,726       2,843,600       2,826,900       2,829,986       12       3,067,251       2,649,397       16  
Stockholders’ equity
    311,942       304,926       293,464       285,790       269,972       16       308,434       246,914       25  
Common shares outstanding:
                                                                       
Basic
    35,633       35,319       35,260       35,112       34,280               35,477       33,060          
Diluted
    36,827       36,482       36,391       36,185       35,387               36,655       34,166          
AT PERIOD END
                                                                       
Loans
  $ 3,338,309     $ 3,147,303     $ 3,015,997     $ 2,918,412     $ 2,861,481       17     $ 3,338,309     $ 2,861,481       17  
Investment securities
    739,667       617,787       659,891       634,421       660,625       12       739,667       660,625       12  
Earning assets
    4,172,049       3,851,968       3,796,332       3,676,018       3,642,545       15       4,172,049       3,642,545       15  
Total assets
    4,525,446       4,118,188       4,068,834       3,942,139       3,905,929       16       4,525,446       3,905,929       16  
Deposits
    3,339,848       3,074,193       2,857,449       2,790,331       2,870,926       16       3,339,848       2,870,926       16  
Stockholders’ equity
    330,458       311,247       299,373       289,713       285,500       16       330,458       285,500       16  
Common shares outstanding
    36,246       35,331       35,289       35,232       34,967               36,246       34,967          


(1)   Excludes pre-tax merger-related charges totaling $464,000 or $.01 per diluted common share in the second quarter of 2004, and $580,000 or $.01 per diluted common share, $668,000 or $.01 per diluted common share and $840,000 or $.01 per diluted common share recorded in the fourth, second and first 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.

 


 

UNITED COMMUNITY BANKS, INC.
Consolidated Statement of Income
For the Three and Six Months Ended June 30, 2004 and 2003

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
(in thousands, except per share data)
  2004
  2003
  2004
  2003
Interest revenue:   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
Loans, including fees
  $ 49,326     $ 45,732     $ 96,748     $ 86,838  
Federal funds sold and deposits in banks
    66       99       177       167  
Investment securities:
                               
Taxable
    6,339       6,099       12,408       12,065  
Tax exempt
    545       739       1,111       1,470  
 
   
 
     
 
     
 
     
 
 
Total interest revenue
    56,276       52,669       110,444       100,540  
 
   
 
     
 
     
 
     
 
 
Interest expense:
                               
Deposits:
                               
Demand
    1,920       2,163       3,714       4,391  
Savings
    93       115       176       205  
Time
    9,773       10,781       19,070       20,889  
Federal funds purchased
    499       146       770       233  
Other borrowings
    5,147       5,262       10,474       10,338  
 
   
 
     
 
     
 
     
 
 
Total interest expense
    17,432       18,467       34,204       36,056  
 
   
 
     
 
     
 
     
 
 
Net interest revenue
    38,844       34,202       76,240       64,484  
Provision for loan losses
    1,800       1,500       3,600       3,000  
 
   
 
     
 
     
 
     
 
 
Net interest revenue after provision for loan losses
    37,044       32,702       72,640       61,484  
 
   
 
     
 
     
 
     
 
 
Fee revenue:
                               
Service charges and fees
    5,312       4,687       10,335       8,261  
Mortgage loan and other related fees
    1,585       3,335       2,865       5,647  
Consulting fees
    1,402       1,154       2,529       2,274  
Brokerage fees
    515       448       1,223       868  
Securities losses, net
          (3 )     (4 )     (3 )
Other
    833       695       1,977       1,646  
 
   
 
     
 
     
 
     
 
 
Total fee revenue
    9,647       10,316       18,925       18,693  
 
   
 
     
 
     
 
     
 
 
Total revenue
    46,691       43,018       91,565       80,177  
 
   
 
     
 
     
 
     
 
 
Operating expenses:
                               
Salaries and employee benefits
    18,662       17,571       36,788       32,675  
Occupancy
    2,273       2,194       4,555       4,296  
Communications and equipment
    2,677       2,104       5,224       4,004  
Postage, printing and supplies
    1,068       1,172       2,210       2,117  
Professional fees
    795       1,076       1,632       1,971  
Advertising and public relations
    991       967       1,755       1,673  
Amortization of intangibles
    395       328       766       413  
Merger-related charges
    464       668       464       1,508  
Other
    2,502       2,287       4,609       4,467  
 
   
 
     
 
     
 
     
 
 
Total operating expenses
    29,827       28,367       58,003       53,124  
 
   
 
     
 
     
 
     
 
 
Income before income taxes
    16,864       14,651       33,562       27,053  
Income taxes
    5,815       5,182       11,575       9,520  
 
   
 
     
 
     
 
     
 
 
Net income
  $ 11,049     $ 9,469     $ 21,987     $ 17,533  
 
   
 
     
 
     
 
     
 
 
Net income available to common stockholders
  $ 11,048     $ 9,441     $ 21,970     $ 17,488  
 
   
 
     
 
     
 
     
 
 
Earnings per common share:
                               
Basic
  $ .31     $ .28     $ .62     $ .53  
Diluted
    .30       .27       .60       .51  
Weighted average common shares outstanding (in thousands):
                               
Basic
    35,633       34,280       35,477       33,060  
Diluted
    36,827       35,387       36,655       34,166  

 


 

UNITED COMMUNITY BANKS, INC.

Consolidated Balance Sheet
For the period ended

                         
    June 30,   December 31,   June 30,
($ in thousands)
  2004
  2003
  2003
ASSETS   (Unaudited)   (Audited)   (Unaudited)
Cash and due from banks
  $ 147,793     $ 91,819     $ 94,542  
Interest-bearing deposits in banks
    39,186       68,374       41,632  
 
   
 
     
 
     
 
 
Cash and cash equivalents
    186,979       160,193       136,174  
Securities available for sale
    739,667       659,891       660,625  
Mortgage loans held for sale
    18,610       10,756       38,536  
Loans, net of unearned income
    3,338,309       3,015,997       2,861,481  
Less — allowance for loan losses
    42,558       38,655       37,353  
 
   
 
     
 
     
 
 
Loans, net
    3,295,751       2,977,342       2,824,128  
Premises and equipment, net
    92,497       87,439       82,356  
Interest receivable
    23,150       20,962       22,564  
Intangible assets
    87,657       72,182       65,835  
Other assets
    81,135       80,069       75,711  
 
   
 
     
 
     
 
 
Total assets
  $ 4,525,446     $ 4,068,834     $ 3,905,929  
 
   
 
     
 
     
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
Liabilities:
                       
Deposits:
                       
Demand
  $ 479,439     $ 412,309     $ 397,043  
Interest-bearing demand
    935,489       846,022       790,518  
Savings
    160,550       140,619       134,223  
Time
    1,764,370       1,458,499       1,549,142  
 
   
 
     
 
     
 
 
Total deposits
    3,339,848       2,857,449       2,870,926  
Federal funds purchased and repurchase agreements
    181,439       102,849       51,990  
Federal Home Loan Bank advances
    535,343       635,420       585,725  
Other borrowings
    113,877       152,596       87,871  
Accrued expenses and other liabilities
    24,481       21,147       23,917  
 
   
 
     
 
     
 
 
Total liabilities
    4,194,988       3,769,461       3,620,429  
 
   
 
     
 
     
 
 
Stockholders’ equity:
                       
Preferred stock, $1 par value; $10 stated value; 10,000,000 shares authorized; 48,300, 55,900 and 65,500 shares issued and outstanding
    483       559       655  
Common stock, $1 par value; 100,000,000 shares authorized; 36,620,754, 35,706,573 and 35,706,573 shares issued
    36,621       35,707       35,707  
Capital surplus
    116,129       95,951       97,002  
Retained earnings
    184,572       166,887       149,843  
Treasury stock; 374,362, 417,525 and 739,581 shares, at cost
    (6,393 )     (7,120 )     (11,394 )
Accumulated other comprehensive (loss) income
    (954 )     7,389       13,687  
 
   
 
     
 
     
 
 
Total stockholders’ equity
    330,458       299,373       285,500  
 
   
 
     
 
     
 
 
Total liabilities and stockholders’ equity
  $ 4,525,446     $ 4,068,834     $ 3,905,929