Maryland
|
|
43-1524856
|
(State or other jurisdiction of incorporation
or organization)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
1451 E. Battlefield, Springfield, Missouri
|
|
65804
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
(417) 887-4400
|
Large accelerated filer / /
|
Accelerated filer /X/
|
Non-accelerated filer / /
|
Smaller reporting company / /
|
|
|
(Do not check if a smaller
reporting company)
|
|
SEPTEMBER 30,
|
DECEMBER 31,
|
|||||||
2015
|
2014
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Cash
|
$
|
107,194
|
$
|
109,052
|
||||
Interest-bearing deposits in other financial institutions
|
125,450
|
109,595
|
||||||
Cash and cash equivalents
|
232,644
|
218,647
|
||||||
Available-for-sale securities
|
273,245
|
365,506
|
||||||
Held-to-maturity securities (fair value $389 – September 2015;
|
||||||||
$499 - December 2014)
|
353
|
450
|
||||||
Mortgage loans held for sale
|
9,806
|
14,579
|
||||||
Loans receivable, net of allowance for loan losses of
|
||||||||
$39,878 – September 2015; $38,435 - December 2014
|
3,269,963
|
3,038,848
|
||||||
FDIC indemnification asset
|
27,572
|
44,334
|
||||||
Interest receivable
|
11,041
|
11,219
|
||||||
Prepaid expenses and other assets
|
56,151
|
60,452
|
||||||
Other real estate owned, net
|
35,125
|
45,838
|
||||||
Premises and equipment, net
|
127,948
|
124,841
|
||||||
Goodwill and other intangible assets
|
6,196
|
7,508
|
||||||
Investment in Federal Home Loan Bank stock
|
11,444
|
16,893
|
||||||
Current and deferred income taxes
|
9,150
|
2,219
|
||||||
Total Assets
|
$
|
4,070,638
|
$
|
3,951,334
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Liabilities:
|
||||||||
Deposits
|
$
|
3,246,740
|
$
|
2,990,840
|
||||
Federal Home Loan Bank advances
|
164,569
|
271,641
|
||||||
Securities sold under reverse repurchase agreements with customers
|
148,117
|
168,993
|
||||||
Short-term borrowings
|
1,307
|
42,451
|
||||||
Subordinated debentures issued to capital trusts
|
25,774
|
30,929
|
||||||
Accrued interest payable
|
961
|
1,067
|
||||||
Advances from borrowers for taxes and insurance
|
8,007
|
4,929
|
||||||
Accounts payable and accrued expenses
|
27,566
|
20,739
|
||||||
Total Liabilities
|
3,623,041
|
3,531,589
|
||||||
Stockholders' Equity:
|
||||||||
Capital stock
|
||||||||
Serial preferred stock – $.01 par value; authorized 1,000,000 shares; issued
and outstanding September 2015 and December 2014 - 57,943 shares,
$1,000 liquidation amount
|
57,943
|
57,943
|
||||||
Common stock, $.01 par value; authorized 20,000,000 shares;
issued and outstanding September 2015 – 13,861,037 shares;
|
||||||||
December 2014 - 13,754,806 shares
|
139
|
138
|
||||||
Additional paid-in capital
|
24,136
|
22,345
|
||||||
Retained earnings
|
359,224
|
332,283
|
||||||
Accumulated other comprehensive income
|
6,155
|
7,036
|
||||||
Total Stockholders' Equity
|
447,597
|
419,745
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
4,070,638
|
$
|
3,951,334
|
THREE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
(Unaudited)
|
||||||||
INTEREST INCOME
|
||||||||
Loans
|
$
|
44,103
|
$
|
44,948
|
||||
Investment securities and other
|
1,652
|
2,659
|
||||||
TOTAL INTEREST INCOME
|
45,755
|
47,607
|
||||||
INTEREST EXPENSE
|
||||||||
Deposits
|
3,500
|
2,884
|
||||||
Federal Home Loan Bank advances
|
468
|
461
|
||||||
Short-term borrowings and repurchase agreements
|
14
|
13
|
||||||
Subordinated debentures issued to capital trusts
|
248
|
143
|
||||||
TOTAL INTEREST EXPENSE
|
4,230
|
3,501
|
||||||
NET INTEREST INCOME
|
41,525
|
44,106
|
||||||
PROVISION FOR LOAN LOSSES
|
1,703
|
945
|
||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
39,822
|
43,161
|
||||||
NON-INTEREST INCOME
|
||||||||
Commissions
|
400
|
284
|
||||||
Service charges and ATM fees
|
5,162
|
5,168
|
||||||
Net realized gains on sales of loans
|
1,079
|
1,543
|
||||||
Net realized gains on sales of available-for-sale securities
|
2
|
321
|
||||||
Late charges and fees on loans
|
371
|
248
|
||||||
Gain (loss) on derivative interest rate products
|
(133
|
)
|
10
|
|||||
Amortization of income/expense related to business acquisitions
|
(3,326
|
)
|
(6,463
|
)
|
||||
Other income
|
1,565
|
667
|
||||||
TOTAL NON-INTEREST INCOME
|
5,120
|
1,778
|
||||||
NON-INTEREST EXPENSE
|
||||||||
Salaries and employee benefits
|
15,078
|
14,884
|
||||||
Net occupancy and equipment expense
|
7,546
|
6,172
|
||||||
Postage
|
1,042
|
935
|
||||||
Insurance
|
837
|
940
|
||||||
Advertising
|
545
|
522
|
||||||
Office supplies and printing
|
328
|
393
|
||||||
Telephone
|
806
|
695
|
||||||
Legal, audit and other professional fees
|
586
|
1,389
|
||||||
Expense on foreclosed assets
|
616
|
982
|
||||||
Partnership tax credit investment amortization
|
420
|
420
|
||||||
Other operating expenses
|
2,210
|
2,066
|
||||||
TOTAL NON-INTEREST EXPENSE
|
30,014
|
29,398
|
||||||
INCOME BEFORE INCOME TAXES
|
14,928
|
15,541
|
||||||
PROVISION FOR INCOME TAXES
|
3,732
|
3,951
|
||||||
NET INCOME
|
11,196
|
11,590
|
||||||
Preferred stock dividends
|
145
|
145
|
||||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
11,051
|
$
|
11,445
|
THREE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
BASIC EARNINGS PER COMMON SHARE
|
$
|
0.80
|
$
|
0.84
|
||||
DILUTED EARNINGS PER COMMON SHARE
|
$
|
0.79
|
$
|
0.83
|
||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.22
|
$
|
0.20
|
NINE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
(Unaudited)
|
||||||||
INTEREST INCOME
|
||||||||
Loans
|
$
|
133,999
|
$
|
125,669
|
||||
Investment securities and other
|
5,396
|
8,617
|
||||||
TOTAL INTEREST INCOME
|
139,395
|
134,286
|
||||||
INTEREST EXPENSE
|
||||||||
Deposits
|
9,794
|
8,297
|
||||||
Federal Home Loan Bank advances
|
1,331
|
2,446
|
||||||
Short-term borrowings and repurchase agreements
|
51
|
1,082
|
||||||
Subordinated debentures issued to capital trusts
|
560
|
418
|
||||||
TOTAL INTEREST EXPENSE
|
11,736
|
12,243
|
||||||
NET INTEREST INCOME
|
127,659
|
122,043
|
||||||
PROVISION FOR LOAN LOSSES
|
4,303
|
4,099
|
||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
123,356
|
117,944
|
||||||
NON-INTEREST INCOME
|
||||||||
Commissions
|
981
|
910
|
||||||
Service charges and ATM fees
|
14,833
|
14,064
|
||||||
Net realized gains on sales of loans
|
3,078
|
2,700
|
||||||
Net realized gains on sales of available-for-sale securities
|
2
|
963
|
||||||
Late charges and fees on loans
|
1,482
|
827
|
||||||
Gain (loss) on derivative interest rate products
|
(112
|
)
|
(223
|
)
|
||||
Initial gain recognized on business acquisition
|
—
|
10,805
|
||||||
Amortization of income/expense related to business acquisitions
|
(15,380
|
)
|
(20,061
|
)
|
||||
Other income
|
3,638
|
3,347
|
||||||
TOTAL NON-INTEREST INCOME
|
8,522
|
13,332
|
||||||
NON-INTEREST EXPENSE
|
||||||||
Salaries and employee benefits
|
44,261
|
41,371
|
||||||
Net occupancy and equipment expense
|
19,715
|
16,786
|
||||||
Postage
|
2,843
|
2,572
|
||||||
Insurance
|
2,672
|
2,820
|
||||||
Advertising
|
1,728
|
1,690
|
||||||
Office supplies and printing
|
1,043
|
1,050
|
||||||
Telephone
|
2,338
|
2,112
|
||||||
Legal, audit and other professional fees
|
1,873
|
3,230
|
||||||
Expense on foreclosed assets
|
1,319
|
3,173
|
||||||
Partnership tax credit investment amortization
|
1,260
|
1,300
|
||||||
Other operating expenses
|
6,153
|
13,585
|
||||||
TOTAL NON-INTEREST EXPENSE
|
85,205
|
89,689
|
||||||
INCOME BEFORE INCOME TAXES
|
46,673
|
41,587
|
||||||
PROVISION FOR INCOME TAXES
|
11,821
|
10,125
|
||||||
NET INCOME
|
34,852
|
31,462
|
||||||
Preferred stock dividends
|
435
|
435
|
||||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
34,417
|
$
|
31,027
|
NINE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
BASIC EARNINGS PER COMMON SHARE
|
$
|
2.49
|
$
|
2.27
|
||||
DILUTED EARNINGS PER COMMON SHARE
|
$
|
2.46
|
$
|
2.25
|
||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.64
|
$
|
0.60
|
THREE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
(Unaudited)
|
||||||||
Net Income
|
$
|
11,196
|
$
|
11,590
|
||||
Unrealized appreciation on available-for-sale securities, net
|
||||||||
of taxes of $160 and $127, for 2015 and 2014, respectively
|
281
|
236
|
||||||
Reclassification adjustment for gains included in net income,
|
||||||||
net of taxes of $(1) and $(112), for 2015 and 2014, respectively
|
(1
|
)
|
(209
|
)
|
||||
Change in fair value of cash flow hedge, net of taxes of $6
|
||||||||
and $29, for 2015 and 2014, respectively
|
10
|
53
|
||||||
Comprehensive Income
|
$
|
11,486
|
$
|
11,670
|
||||
NINE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
(Unaudited)
|
||||||||
Net Income
|
$
|
34,852
|
$
|
31,462
|
||||
Unrealized appreciation (depreciation) on available-for-sale securities, net
|
||||||||
of taxes (credit) of $(221) and $2,805, for 2015 and 2014, respectively
|
(785
|
)
|
5,209
|
|||||
Reclassification adjustment for gains included in net income,
|
||||||||
net of taxes of $(1) and $(337), for 2015 and 2014, respectively
|
(1
|
)
|
(626
|
)
|
||||
Change in fair value of cash flow hedge, net of taxes (credit) of $(59)
|
||||||||
and $(67), for 2015 and 2014, respectively
|
(95
|
)
|
(90
|
)
|
||||
Comprehensive Income
|
$
|
33,971
|
$
|
35,955
|
||||
NINE MONTHS ENDED SEPTEMBER 30,
|
||||||||
2015
|
2014
|
|||||||
(Unaudited)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
34,852
|
$
|
31,462
|
||||
Proceeds from sales of loans held for sale
|
126,859
|
101,872
|
||||||
Originations of loans held for sale
|
(122,166
|
)
|
(122,252
|
)
|
||||
Items not requiring (providing) cash:
|
||||||||
Depreciation
|
8,088
|
6,410
|
||||||
Amortization of other assets
|
2,572
|
2,385
|
||||||
Compensation expense for stock option grants
|
395
|
409
|
||||||
Provision for loan losses
|
4,303
|
4,099
|
||||||
Net gains on loan sales
|
(3,078
|
)
|
(2,700
|
)
|
||||
Net gains on sale of available-for-sale investment securities
|
(2
|
)
|
(963
|
)
|
||||
Net gains on sale of premises and equipment
|
(561
|
)
|
(46
|
)
|
||||
(Gain) loss on sale of foreclosed assets
|
(694
|
)
|
1,360
|
|||||
Gain on redemption of trust preferred securities
|
(1,115
|
)
|
—
|
|||||
Initial gain recognized on business acquisition
|
—
|
(10,805
|
)
|
|||||
Amortization of deferred income, premiums, discounts
|
||||||||
and fair value adjustments
|
8,711
|
17,023
|
||||||
Loss on derivative interest rate products
|
112
|
223
|
||||||
Deferred income taxes
|
(7,357
|
)
|
(4,370
|
)
|
||||
Changes in:
|
||||||||
Interest receivable
|
178
|
1,232
|
||||||
Prepaid expenses and other assets
|
8,370
|
4,187
|
||||||
Accounts payable and accrued expenses
|
4,781
|
2,685
|
||||||
Income taxes refundable/payable
|
707
|
1,744
|
||||||
Net cash provided by operating activities
|
64,955
|
33,955
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Net increase in loans
|
(139,782
|
)
|
(243,837
|
)
|
||||
Purchase of loans
|
(95,720
|
)
|
(73,244
|
)
|
||||
Cash received from acquisitions
|
—
|
189,437
|
||||||
Cash received from FDIC loss sharing reimbursements
|
2,390
|
7,532
|
||||||
Purchase of premises and equipment
|
(12,839
|
)
|
(11,598
|
)
|
||||
Proceeds from sale of premises and equipment
|
2,205
|
198
|
||||||
Proceeds from sale of foreclosed assets
|
17,888
|
17,661
|
||||||
Capitalized costs on foreclosed assets
|
(20
|
)
|
(95
|
)
|
||||
Proceeds from sales of available-for-sale investment securities
|
56,167
|
179,204
|
||||||
Proceeds from maturing investment securities
|
110
|
110
|
||||||
Proceeds from called investment securities
|
6,143
|
6,235
|
||||||
Principal reductions on mortgage-backed securities
|
48,137
|
78,228
|
||||||
Purchase of available-for-sale securities
|
(21,339
|
)
|
(40,661
|
)
|
||||
Redemption (purchase) of Federal Home Loan Bank stock
|
5,449
|
(2,191
|
)
|
|||||
Net cash provided by (used in) investing activities
|
(131,211
|
)
|
106,979
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net increase (decrease) in certificates of deposit
|
199,842
|
(89,219
|
)
|
|||||
Net increase (decrease) in checking and savings deposits
|
56,502
|
(106,924
|
)
|
|||||
Proceeds from Federal Home Loan Bank advances
|
5,277,500
|
2,517,000
|
||||||
Repayments of Federal Home Loan Bank advances
|
(5,384,548
|
)
|
(2,450,300
|
)
|
||||
Net increase (decrease) in short-term borrowings
|
(62,020
|
)
|
36,307
|
|||||
Repayments of structured repurchase agreements
|
—
|
(50,000
|
)
|
|||||
Advances from borrowers for taxes and insurance
|
3,078
|
3,395
|
||||||
Redemption of trust preferred securities
|
(3,885
|
)
|
—
|
|||||
Dividends paid
|
(8,976
|
)
|
(8,371
|
)
|
||||
Purchase of company stock
|
—
|
(512
|
)
|
|||||
Stock options exercised
|
2,760
|
1,151
|
||||||
Net cash provided by (used in) financing activities
|
80,253
|
(147,473
|
)
|
|||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
13,997
|
(6,539
|
)
|
|||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
218,647
|
227,925
|
||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
232,644
|
$
|
221,386
|
Three Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
(In Thousands, Except Per Share Data)
|
||||||||
Basic:
|
||||||||
Average shares outstanding
|
13,840
|
13,696
|
||||||
Net income available to common stockholders
|
$
|
11,051
|
$
|
11,445
|
||||
Per common share amount
|
$
|
0.80
|
$
|
0.84
|
||||
Diluted:
|
||||||||
Average shares outstanding
|
13,840
|
13,696
|
||||||
Net effect of dilutive stock options – based on the treasury
|
||||||||
stock method using average market price
|
178
|
89
|
||||||
Diluted shares
|
14,018
|
13,785
|
||||||
Net income available to common stockholders
|
$
|
11,051
|
$
|
11,445
|
||||
Per common share amount
|
$
|
0.79
|
$
|
0.83
|
Nine Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
(In Thousands, Except Per Share Data)
|
||||||||
Basic:
|
||||||||
Average shares outstanding
|
13,815
|
13,693
|
||||||
Net income available to common stockholders
|
$
|
34,417
|
$
|
31,027
|
||||
Per common share amount
|
$
|
2.49
|
$
|
2.27
|
||||
Diluted:
|
||||||||
Average shares outstanding
|
13,815
|
13,693
|
||||||
Net effect of dilutive stock options – based on the treasury
|
||||||||
stock method using average market price
|
178
|
75
|
||||||
Diluted shares
|
13,993
|
13,768
|
||||||
Net income available to common stockholders
|
$
|
34,417
|
$
|
31,027
|
||||
Per common share amount
|
$
|
2.46
|
$
|
2.25
|
||||
September 30, 2015
|
||||||||||||||||||||
Gross
|
Gross
|
Tax
|
||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Equivalent
|
||||||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
Yield
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||||||
AVAILABLE-FOR-SALE SECURITIES:
|
||||||||||||||||||||
U.S. government agencies
|
$
|
20,000
|
$
|
—
|
$
|
17
|
$
|
19,983
|
2.00
|
%
|
||||||||||
Mortgage-backed securities
|
169,293
|
2,756
|
119
|
171,930
|
1.97
|
|||||||||||||||
States and political subdivisions
|
72,984
|
4,876
|
7
|
77,853
|
5.71
|
|||||||||||||||
Equity securities
|
847
|
2,632
|
—
|
3,479
|
—
|
|||||||||||||||
$
|
263,124
|
$
|
10,264
|
$
|
143
|
$
|
273,245
|
3.00
|
%
|
|||||||||||
HELD-TO-MATURITY SECURITIES:
|
||||||||||||||||||||
States and political subdivisions
|
$
|
353
|
$
|
36
|
$
|
—
|
$
|
389
|
7.37
|
%
|
December 31, 2014
|
||||||||||||||||||||
Gross
|
Gross
|
Tax
|
||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Equivalent
|
||||||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
Yield
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||||||
AVAILABLE-FOR-SALE SECURITIES:
|
||||||||||||||||||||
U.S. government agencies
|
$
|
20,000
|
$
|
—
|
$
|
486
|
$
|
19,514
|
2.00
|
%
|
||||||||||
Mortgage-backed securities
|
254,294
|
4,325
|
821
|
257,798
|
1.97
|
|||||||||||||||
States and political subdivisions
|
79,237
|
5,810
|
7
|
85,040
|
5.76
|
|||||||||||||||
Equity securities
|
847
|
2,307
|
—
|
3,154
|
—
|
|||||||||||||||
$
|
354,378
|
$
|
12,442
|
$
|
1,314
|
$
|
365,506
|
2.82
|
%
|
|||||||||||
HELD-TO-MATURITY SECURITIES:
|
||||||||||||||||||||
States and political subdivisions
|
$
|
450
|
$
|
49
|
$
|
—
|
$
|
499
|
7.37
|
%
|
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
(In Thousands)
|
||||||||
One year or less
|
$
|
—
|
$
|
—
|
||||
After one through five years
|
616
|
652
|
||||||
After five through ten years
|
3,290
|
3,455
|
||||||
After ten years
|
89,078
|
93,729
|
||||||
Securities not due on a single maturity date
|
169,293
|
171,930
|
||||||
Equity securities
|
847
|
3,479
|
||||||
$
|
263,124
|
$
|
273,245
|
|||||
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
(In Thousands)
|
||||||||
After one through five years
|
$
|
353
|
$
|
389
|
September 30, 2015
|
||||||||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
U.S. government agencies
|
$
|
20,000
|
$
|
(17
|
)
|
$
|
—
|
$
|
—
|
$
|
20,000
|
$
|
(17
|
)
|
||||||||||
Mortgage-backed securities
|
1,402
|
(19
|
)
|
9,693
|
(100
|
)
|
11,095
|
(119
|
)
|
|||||||||||||||
State and political
|
||||||||||||||||||||||||
subdivisions
|
—
|
—
|
913
|
(7
|
)
|
913
|
(7
|
)
|
||||||||||||||||
$
|
21,402
|
$
|
(36
|
)
|
$
|
10,606
|
$
|
(107
|
)
|
$
|
32,008
|
$
|
(143
|
)
|
December 31, 2014
|
||||||||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
U.S. government agencies
|
$
|
—
|
—
|
$
|
20,000
|
$
|
(486
|
)
|
$
|
20,000
|
$
|
(486
|
)
|
|||||||||||
Mortgage-backed securities
|
40,042
|
(328
|
)
|
45,056
|
(493
|
)
|
85,098
|
(821
|
)
|
|||||||||||||||
State and political
|
||||||||||||||||||||||||
subdivisions
|
—
|
—
|
925
|
(7
|
)
|
925
|
(7
|
)
|
||||||||||||||||
$
|
40,042
|
$
|
(328
|
)
|
$
|
65,981
|
$
|
(986
|
)
|
$
|
106,023
|
$
|
(1,314
|
)
|
Amounts Reclassified from Other Comprehensive Income
Three Months Ended
September 30,
|
Affected Line Item in the Statements of Income
|
||||||||
2015
|
2014
|
||||||||
(In Thousands)
|
|||||||||
Unrealized gains on available-
|
Net realized gains on available-
|
||||||||
for-sale securities
|
$
|
2
|
$
|
321
|
for-sale securities
|
||||
(Total reclassified amount before tax)
|
|||||||||
Income Taxes
|
(1
|
)
|
(112
|
)
|
Provision for income taxes
|
||||
Total reclassifications out of accumulated
|
|||||||||
other comprehensive income
|
$
|
1
|
$
|
209
|
Amounts Reclassified from Other Comprehensive Income
Nine Months Ended
September 30,
|
Affected Line Item in the Statements of Income
|
||||||||
2015
|
2014
|
||||||||
(In Thousands)
|
|||||||||
Unrealized gains on available-
|
Net realized gains on available-
|
||||||||
for-sale securities
|
$
|
2
|
$
|
963
|
for-sale securities
|
||||
(Total reclassified amount before tax)
|
|||||||||
Income Taxes
|
(1
|
)
|
(337
|
)
|
Provision for income taxes
|
||||
Total reclassifications out of accumulated
|
|||||||||
other comprehensive income
|
$
|
1
|
$
|
626
|
September 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
One- to four-family residential construction
|
$
|
39,160
|
$
|
40,361
|
||||
Subdivision construction
|
44,008
|
28,593
|
||||||
Land development
|
47,165
|
52,096
|
||||||
Commercial construction
|
448,571
|
392,929
|
||||||
Owner occupied one- to four-family residential
|
99,730
|
87,549
|
||||||
Non-owner occupied one- to four-family residential
|
150,410
|
143,051
|
||||||
Commercial real estate
|
1,041,645
|
945,876
|
||||||
Other residential
|
407,945
|
392,414
|
||||||
Commercial business
|
411,258
|
354,012
|
||||||
Industrial revenue bonds
|
38,241
|
41,061
|
||||||
Consumer auto
|
403,677
|
323,353
|
||||||
Consumer other
|
76,647
|
78,029
|
||||||
Home equity lines of credit
|
75,768
|
66,272
|
||||||
Acquired FDIC-covered loans, net of discounts
|
249,544
|
286,608
|
||||||
Acquired loans no longer covered by FDIC loss sharing agreements,
|
||||||||
net of discounts
|
36,642
|
49,945
|
||||||
Acquired non-covered loans, net of discounts
|
100,345
|
121,982
|
||||||
3,670,756
|
3,404,131
|
|||||||
Undisbursed portion of loans in process
|
(357,789
|
)
|
(323,572
|
)
|
||||
Allowance for loan losses
|
(39,878
|
)
|
(38,435
|
)
|
||||
Deferred loan fees and gains, net
|
(3,126
|
)
|
(3,276
|
)
|
||||
$
|
3,269,963
|
$
|
3,038,848
|
|||||
Weighted average interest rate
|
4.54
|
%
|
4.66
|
%
|
September 30, 2015
|
||||||||||||||||||||||||||||
Total Loans
|
||||||||||||||||||||||||||||
Past Due
|
> 90 Days
|
|||||||||||||||||||||||||||
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Loans
|
Past Due and
|
|||||||||||||||||||||||
Past Due
|
Past Due
|
or More
|
Due
|
Current
|
Receivable
|
Still Accruing
|
||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||
One- to four-family
|
||||||||||||||||||||||||||||
residential construction
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
39,160
|
$
|
39,160
|
$
|
—
|
||||||||||||||
Subdivision construction
|
—
|
—
|
—
|
—
|
44,008
|
44,008
|
—
|
|||||||||||||||||||||
Land development
|
4,028
|
—
|
113
|
4,141
|
43,024
|
47,165
|
—
|
|||||||||||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
448,571
|
448,571
|
—
|
|||||||||||||||||||||
Owner occupied one- to four-
|
||||||||||||||||||||||||||||
family residential
|
198
|
394
|
769
|
1,361
|
98,369
|
99,730
|
127
|
|||||||||||||||||||||
Non-owner occupied one- to
|
||||||||||||||||||||||||||||
four-family residential
|
103
|
96
|
559
|
758
|
149,652
|
150,410
|
254
|
|||||||||||||||||||||
Commercial real estate
|
6,590
|
—
|
3,955
|
10,545
|
1,031,100
|
1,041,645
|
—
|
|||||||||||||||||||||
Other residential
|
—
|
—
|
—
|
—
|
407,945
|
407,945
|
—
|
|||||||||||||||||||||
Commercial business
|
238
|
—
|
287
|
525
|
410,733
|
411,258
|
—
|
|||||||||||||||||||||
Industrial revenue bonds
|
—
|
—
|
—
|
—
|
38,241
|
38,241
|
—
|
|||||||||||||||||||||
Consumer auto
|
2,566
|
612
|
632
|
3,810
|
399,867
|
403,677
|
—
|
|||||||||||||||||||||
Consumer other
|
1,040
|
115
|
528
|
1,683
|
74,964
|
76,647
|
—
|
|||||||||||||||||||||
Home equity lines of credit
|
182
|
87
|
261
|
530
|
75,238
|
75,768
|
—
|
|||||||||||||||||||||
Acquired FDIC-covered
|
||||||||||||||||||||||||||||
loans, net of discounts
|
837
|
1,539
|
13,119
|
15,495
|
234,049
|
249,544
|
761
|
|||||||||||||||||||||
Acquired loans no longer
|
||||||||||||||||||||||||||||
covered by loss sharing
|
||||||||||||||||||||||||||||
agreements, net of
|
||||||||||||||||||||||||||||
discounts
|
117
|
—
|
38
|
155
|
36,487
|
36,642
|
—
|
|||||||||||||||||||||
Acquired non-covered loans,
|
||||||||||||||||||||||||||||
net of discounts
|
405
|
450
|
5,756
|
6,611
|
93,734
|
100,345
|
74
|
|||||||||||||||||||||
16,304
|
3,293
|
26,017
|
45,614
|
3,625,142
|
3,670,756
|
1,216
|
||||||||||||||||||||||
Less FDIC-supported loans,
|
||||||||||||||||||||||||||||
and acquired non-covered
|
||||||||||||||||||||||||||||
loans, net of discounts
|
1,359
|
1,989
|
18,913
|
22,261
|
364,270
|
386,531
|
835
|
|||||||||||||||||||||
Total
|
$
|
14,945
|
$
|
1,304
|
$
|
7,104
|
$
|
23,353
|
$
|
3,260,872
|
$
|
3,284,225
|
$
|
381
|
December 31, 2014
|
||||||||||||||||||||||||||||
Total Loans
|
||||||||||||||||||||||||||||
Total
|
> 90 Days Past
|
|||||||||||||||||||||||||||
30-59 Days
|
60-89 Days
|
Over 90
|
Total Past
|
Loans
|
Due and
|
|||||||||||||||||||||||
Past Due
|
Past Due
|
Days
|
Due
|
Current
|
Receivable
|
Still Accruing
|
||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||
One- to four-family
|
||||||||||||||||||||||||||||
residential construction
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
40,361
|
$
|
40,361
|
$
|
—
|
||||||||||||||
Subdivision construction
|
109
|
—
|
—
|
109
|
28,484
|
28,593
|
—
|
|||||||||||||||||||||
Land development
|
110
|
—
|
255
|
365
|
51,731
|
52,096
|
—
|
|||||||||||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
392,929
|
392,929
|
—
|
|||||||||||||||||||||
Owner occupied one- to four-
|
||||||||||||||||||||||||||||
family residential
|
2,037
|
441
|
1,029
|
3,507
|
84,042
|
87,549
|
170
|
|||||||||||||||||||||
Non-owner occupied one- to
|
||||||||||||||||||||||||||||
four-family residential
|
583
|
—
|
296
|
879
|
142,172
|
143,051
|
—
|
|||||||||||||||||||||
Commercial real estate
|
6,887
|
—
|
4,699
|
11,586
|
934,290
|
945,876
|
187
|
|||||||||||||||||||||
Other residential
|
—
|
—
|
—
|
—
|
392,414
|
392,414
|
—
|
|||||||||||||||||||||
Commercial business
|
59
|
—
|
411
|
470
|
353,542
|
354,012
|
—
|
|||||||||||||||||||||
Industrial revenue bonds
|
—
|
—
|
—
|
—
|
41,061
|
41,061
|
—
|
|||||||||||||||||||||
Consumer auto
|
1,801
|
244
|
316
|
2,361
|
320,992
|
323,353
|
—
|
|||||||||||||||||||||
Consumer other
|
1,301
|
260
|
801
|
2,362
|
75,667
|
78,029
|
397
|
|||||||||||||||||||||
Home equity lines of credit
|
89
|
—
|
340
|
429
|
65,843
|
66,272
|
22
|
|||||||||||||||||||||
Acquired FDIC-covered loans,
net of discounts
|
6,236
|
1,062
|
16,419
|
23,717
|
262,891
|
286,608
|
194
|
|||||||||||||||||||||
Acquired loans no longer covered by FDIC loss sharing agreements,
|
||||||||||||||||||||||||||||
net of discounts
|
754
|
46
|
243
|
1,043
|
48,902
|
49,945
|
—
|
|||||||||||||||||||||
Acquired non-covered loans, net of discounts
|
2,638
|
640
|
11,248
|
14,526
|
107,456
|
121,982
|
—
|
|||||||||||||||||||||
22,604
|
2,693
|
36,057
|
61,354
|
3,342,777
|
3,404,131
|
970
|
||||||||||||||||||||||
Less FDIC-supported loans,
|
||||||||||||||||||||||||||||
and acquired non-covered
loans, net of discounts
|
9,628
|
1,748
|
27,910
|
39,286
|
419,249
|
458,535
|
194
|
|||||||||||||||||||||
Total
|
$
|
12,976
|
$
|
945
|
$
|
8,147
|
$
|
22,068
|
$
|
2,923,528
|
$
|
2,945,596
|
$
|
776
|
September 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
One- to four-family residential construction
|
$
|
—
|
$
|
—
|
||||
Subdivision construction
|
—
|
—
|
||||||
Land development
|
113
|
255
|
||||||
Commercial construction
|
—
|
—
|
||||||
Owner occupied one- to four-family residential
|
642
|
859
|
||||||
Non-owner occupied one- to four-family residential
|
305
|
296
|
||||||
Commercial real estate
|
3,955
|
4,512
|
||||||
Other residential
|
—
|
—
|
||||||
Commercial business
|
287
|
411
|
||||||
Industrial revenue bonds
|
—
|
—
|
||||||
Consumer auto
|
632
|
316
|
||||||
Consumer other
|
528
|
404
|
||||||
Home equity lines of credit
|
261
|
318
|
||||||
Total
|
$
|
6,723
|
$
|
7,371
|
One- to Four-
|
||||||||||||||||||||||||||||
Family
|
||||||||||||||||||||||||||||
Residential and
|
Other
|
Commercial
|
Commercial
|
Commercial
|
||||||||||||||||||||||||
Construction
|
Residential
|
Real Estate
|
Construction
|
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||
Allowance for loan losses
|
||||||||||||||||||||||||||||
Balance July 1, 2015
|
$
|
3,886
|
$
|
3,342
|
$
|
20,191
|
$
|
3,288
|
$
|
3,992
|
$
|
4,999
|
$
|
39,698
|
||||||||||||||
Provision (benefit) charged to expense
|
515
|
162
|
(284
|
)
|
(158
|
)
|
728
|
740
|
1,703
|
|||||||||||||||||||
Losses charged off
|
—
|
—
|
(803
|
)
|
(132
|
)
|
(193
|
)
|
(1,312
|
)
|
(2,440
|
)
|
||||||||||||||||
Recoveries
|
36
|
12
|
32
|
81
|
45
|
711
|
917
|
|||||||||||||||||||||
Balance September 30, 2015
|
$
|
4,437
|
$
|
3,516
|
$
|
19,136
|
$
|
3,079
|
$
|
4,572
|
$
|
5,138
|
$
|
39,878
|
||||||||||||||
Balance January 1, 2015
|
$
|
3,455
|
$
|
2,941
|
$
|
19,773
|
$
|
3,562
|
$
|
3,679
|
$
|
5,025
|
$
|
38,435
|
||||||||||||||
Provision (benefit) charged to expense
|
961
|
546
|
(45
|
)
|
(348
|
)
|
1,618
|
1,571
|
4,303
|
|||||||||||||||||||
Losses charged off
|
(66
|
)
|
(2
|
)
|
(807
|
)
|
(329
|
)
|
(968
|
)
|
(3,394
|
)
|
(5,566
|
)
|
||||||||||||||
Recoveries
|
87
|
31
|
215
|
194
|
243
|
1,936
|
2,706
|
|||||||||||||||||||||
Balance September 30, 2015
|
$
|
4,437
|
$
|
3,516
|
$
|
19,136
|
$
|
3,079
|
$
|
4,572
|
$
|
5,138
|
$
|
39,878
|
||||||||||||||
Ending balance:
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
763
|
$
|
—
|
$
|
3,340
|
$
|
1,405
|
$
|
473
|
$
|
311
|
$
|
6,292
|
||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
2,907
|
$
|
3,497
|
$
|
15,398
|
$
|
1,491
|
$
|
3,943
|
$
|
4,509
|
$
|
31,745
|
||||||||||||||
Loans acquired and
|
||||||||||||||||||||||||||||
accounted for under ASC
|
||||||||||||||||||||||||||||
310-30
|
$
|
767
|
$
|
19
|
$
|
398
|
$
|
183
|
$
|
156
|
$
|
318
|
$
|
1,841
|
||||||||||||||
Loans
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
8,558
|
$
|
9,567
|
$
|
32,232
|
$
|
7,416
|
$
|
2,701
|
$
|
2,016
|
$
|
62,490
|
||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
324,750
|
$
|
398,378
|
$
|
1,009,413
|
$
|
488,320
|
$
|
446,798
|
$
|
554,076
|
$
|
3,221,735
|
||||||||||||||
Loans acquired and
|
||||||||||||||||||||||||||||
accounted for under ASC
|
||||||||||||||||||||||||||||
310-30
|
$
|
199,047
|
$
|
43,268
|
$
|
81,832
|
$
|
6,149
|
$
|
11,617
|
$
|
44,618
|
$
|
386,531
|
||||||||||||||
One- to Four-
|
||||||||||||||||||||||||||||
Family
|
||||||||||||||||||||||||||||
Residential and
|
Other
|
Commercial
|
Commercial
|
Commercial
|
||||||||||||||||||||||||
Construction
|
Residential
|
Real Estate
|
Construction
|
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||
Allowance for loan losses
|
||||||||||||||||||||||||||||
Balance July 1, 2014
|
$
|
5,073
|
$
|
1,723
|
$
|
16,476
|
$
|
8,249
|
$
|
2,582
|
$
|
3,979
|
$
|
38,082
|
||||||||||||||
Provision (benefit) charged to expense
|
(1,647
|
)
|
545
|
2,838
|
(2,499
|
)
|
632
|
1,076
|
945
|
|||||||||||||||||||
Losses charged off
|
(106
|
)
|
—
|
(520
|
)
|
(1
|
)
|
(50
|
)
|
(1,107
|
)
|
(1,784
|
)
|
|||||||||||||||
Recoveries
|
120
|
14
|
170
|
24
|
—
|
510
|
838
|
|||||||||||||||||||||
Balance September 30, 2014
|
$
|
3,440
|
$
|
2,282
|
$
|
18,964
|
$
|
5,773
|
$
|
3,164
|
$
|
4,458
|
$
|
38,081
|
||||||||||||||
Balance January 1, 2014
|
$
|
6,235
|
$
|
2,678
|
$
|
16,939
|
$
|
4,464
|
$
|
6,451
|
$
|
3,349
|
$
|
40,116
|
||||||||||||||
Provision (benefit) charged to expense
|
(1,280
|
)
|
(423
|
)
|
2,704
|
1,263
|
(619
|
)
|
2,454
|
4,099
|
||||||||||||||||||
Losses charged off
|
(1,803
|
)
|
(2
|
)
|
(1,239
|
)
|
(131
|
)
|
(2,737
|
)
|
(2,891
|
)
|
(8,803
|
)
|
||||||||||||||
Recoveries
|
288
|
29
|
560
|
177
|
69
|
1,546
|
2,669
|
|||||||||||||||||||||
Balance September 30, 2014
|
$
|
3,440
|
$
|
2,282
|
$
|
18,964
|
$
|
5,773
|
$
|
3,164
|
$
|
4,458
|
$
|
38,081
|
One- to Four-
|
||||||||||||||||||||||||||||
Family
|
||||||||||||||||||||||||||||
Residential and
|
Other
|
Commercial
|
Commercial
|
Commercial
|
||||||||||||||||||||||||
Construction
|
Residential
|
Real Estate
|
Construction
|
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||
Allowance for loan losses
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
829
|
$
|
—
|
$
|
1,751
|
$
|
1,507
|
$
|
823
|
$
|
232
|
$
|
5,142
|
||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
2,532
|
$
|
2,923
|
$
|
16,671
|
$
|
1,905
|
$
|
2,805
|
$
|
4,321
|
$
|
31,157
|
||||||||||||||
Loans acquired and
|
||||||||||||||||||||||||||||
accounted for under ASC
|
||||||||||||||||||||||||||||
310-30
|
$
|
94
|
$
|
18
|
$
|
1,351
|
$
|
150
|
$
|
51
|
$
|
472
|
$
|
2,136
|
||||||||||||||
Loans
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
11,488
|
$
|
9,804
|
$
|
28,641
|
$
|
7,601
|
$
|
2,725
|
$
|
1,480
|
$
|
61,739
|
||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$
|
288,066
|
$
|
382,610
|
$
|
917,235
|
$
|
437,424
|
$
|
392,348
|
$
|
466,174
|
$
|
2,883,857
|
||||||||||||||
Loans acquired and
|
||||||||||||||||||||||||||||
accounted for under ASC
|
||||||||||||||||||||||||||||
310-30
|
$
|
234,158
|
$
|
48,470
|
$
|
107,278
|
$
|
1,937
|
$
|
17,789
|
$
|
48,903
|
$
|
458,535
|
·
|
The one-to four-family residential and construction segment includes the one- to four-family residential construction, subdivision construction, owner occupied one- to four-family residential and non-owner occupied one- to four-family residential classes
|
·
|
The other residential segment corresponds to the other residential class
|
·
|
The commercial real estate segment includes the commercial real estate and industrial revenue bonds classes
|
·
|
The commercial construction segment includes the land development and commercial construction classes
|
·
|
The commercial business segment corresponds to the commercial business class
|
·
|
The consumer segment includes the consumer auto, consumer other and home equity lines of credit classes
|
September 30, 2015
|
||||||||||||
Unpaid
|
||||||||||||
Recorded
|
Principal
|
Specific
|
||||||||||
Balance
|
Balance
|
Allowance
|
||||||||||
(In Thousands)
|
||||||||||||
One- to four-family residential construction
|
$
|
712
|
$
|
712
|
$
|
—
|
||||||
Subdivision construction
|
2,531
|
2,535
|
218
|
|||||||||
Land development
|
7,416
|
7,421
|
1,405
|
|||||||||
Commercial construction
|
—
|
—
|
—
|
|||||||||
Owner occupied one- to four-family residential
|
3,462
|
3,732
|
411
|
|||||||||
Non-owner occupied one- to four-family residential
|
1,853
|
2,064
|
134
|
|||||||||
Commercial real estate
|
32,232
|
33,618
|
3,340
|
|||||||||
Other residential
|
9,567
|
9,567
|
—
|
|||||||||
Commercial business
|
2,701
|
2,783
|
473
|
|||||||||
Industrial revenue bonds
|
—
|
—
|
—
|
|||||||||
Consumer auto
|
725
|
762
|
109
|
|||||||||
Consumer other
|
861
|
993
|
129
|
|||||||||
Home equity lines of credit
|
430
|
456
|
73
|
|||||||||
Total
|
$
|
62,490
|
$
|
64,643
|
$
|
6,292
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30, 2015
|
September 30, 2015
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Investment
|
Interest
|
Investment
|
Interest
|
|||||||||||||
in Impaired
|
Income
|
in Impaired
|
Income
|
|||||||||||||
Loans
|
Recognized
|
Loans
|
Recognized
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
One- to four-family residential construction
|
$
|
634
|
$
|
7
|
$
|
755
|
$
|
35
|
||||||||
Subdivision construction
|
3,749
|
32
|
|
4,218
|
99
|
|||||||||||
Land development
|
7,425
|
72
|
7,425
|
204
|
||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
||||||||||||
Owner occupied one- to four-family residential
|
3,424
|
44
|
3,696
|
132
|
||||||||||||
Non-owner occupied one- to four-family residential
|
1,739
|
30
|
1,737
|
75
|
||||||||||||
Commercial real estate
|
28,026
|
559
|
26,979
|
1,189
|
||||||||||||
Other residential
|
9,612
|
106
|
9,711
|
286
|
||||||||||||
Commercial business
|
2,058
|
62
|
2,163
|
109
|
||||||||||||
Industrial revenue bonds
|
—
|
—
|
—
|
—
|
||||||||||||
Consumer auto
|
626
|
19
|
502
|
40
|
||||||||||||
Consumer other
|
732
|
30
|
628
|
63
|
||||||||||||
Home equity lines of credit
|
395
|
7
|
402
|
20
|
||||||||||||
Total
|
$
|
58,420
|
$
|
968
|
$
|
58,216
|
$
|
2,252
|
At or for the Year Ended December 31, 2014 | ||||||||||||||||||||
Average
|
||||||||||||||||||||
Unpaid
|
Investment
|
Interest
|
||||||||||||||||||
Recorded
|
Principal
|
Specific
|
in Impaired
|
Income
|
||||||||||||||||
Balance
|
Balance
|
Allowance
|
Loans
|
Recognized
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||||||
One- to four-family residential construction
|
$
|
1,312
|
$
|
1,312
|
$
|
—
|
$
|
173
|
$
|
76
|
||||||||||
Subdivision construction
|
4,540
|
4,540
|
344
|
2,593
|
226
|
|||||||||||||||
Land development
|
7,601
|
8,044
|
1,507
|
9,691
|
292
|
|||||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Owner occupied one- to four-family
|
||||||||||||||||||||
residential
|
3,747
|
4,094
|
407
|
4,808
|
212
|
|||||||||||||||
Non-owner occupied one- to four-family
|
||||||||||||||||||||
residential
|
1,889
|
2,113
|
78
|
4,010
|
94
|
|||||||||||||||
Commercial real estate
|
28,641
|
30,781
|
1,751
|
29,808
|
1,253
|
|||||||||||||||
Other residential
|
9,804
|
9,804
|
—
|
10,469
|
407
|
|||||||||||||||
Commercial business
|
2,725
|
2,750
|
823
|
2,579
|
158
|
|||||||||||||||
Industrial revenue bonds
|
—
|
—
|
—
|
2,644
|
—
|
|||||||||||||||
Consumer auto
|
420
|
507
|
63
|
219
|
37
|
|||||||||||||||
Consumer other
|
629
|
765
|
94
|
676
|
71
|
|||||||||||||||
Home equity lines of credit
|
431
|
476
|
75
|
461
|
25
|
|||||||||||||||
Total
|
$
|
61,739
|
$
|
65,186
|
$
|
5,142
|
$
|
68,131
|
$
|
2,851
|
September 30, 2014
|
||||||||||||
Unpaid
|
||||||||||||
Recorded
|
Principal
|
Specific
|
||||||||||
Balance
|
Balance
|
Allowance
|
||||||||||
(In Thousands)
|
||||||||||||
One- to four-family residential construction
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Subdivision construction
|
2,304
|
4,716
|
373
|
|||||||||
Land development
|
7,791
|
8,224
|
1,514
|
|||||||||
Commercial construction
|
—
|
—
|
—
|
|||||||||
Owner occupied one- to four-family residential
|
4,366
|
5,064
|
517
|
|||||||||
Non-owner occupied one- to four-family residential
|
4,614
|
4,837
|
450
|
|||||||||
Commercial real estate
|
28,899
|
30,210
|
1,736
|
|||||||||
Other residential
|
10,203
|
10,203
|
—
|
|||||||||
Commercial business
|
2,150
|
2,173
|
596
|
|||||||||
Industrial revenue bonds
|
2,976
|
4,288
|
—
|
|||||||||
Consumer auto
|
175
|
227
|
26
|
|||||||||
Consumer other
|
635
|
764
|
95
|
|||||||||
Home equity lines of credit
|
446
|
473
|
77
|
|||||||||
Total
|
$
|
64,559
|
$
|
71,179
|
$
|
5,384
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30, 2014
|
September 30, 2014
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Investment
|
Interest
|
Investment
|
Interest
|
|||||||||||||
in Impaired
|
Income
|
in Impaired
|
Income
|
|||||||||||||
Loans
|
Recognized
|
Loans
|
Recognized
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
One- to four-family residential construction
|
$
|
121
|
$
|
—
|
$
|
59
|
$
|
—
|
||||||||
Subdivision construction
|
2,207
|
8
|
2,549
|
38
|
||||||||||||
Land development
|
7,650
|
70
|
10,403
|
213
|
||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
||||||||||||
Owner occupied one- to four-family residential
|
4,665
|
56
|
5,100
|
168
|
||||||||||||
Non-owner occupied one- to four-family residential
|
4,550
|
53
|
4,137
|
163
|
||||||||||||
Commercial real estate
|
29,531
|
298
|
30,204
|
988
|
||||||||||||
Other residential
|
10,304
|
86
|
10,665
|
296
|
||||||||||||
Commercial business
|
2,163
|
31
|
2,657
|
99
|
||||||||||||
Industrial revenue bonds
|
3,362
|
192
|
2,998
|
192
|
||||||||||||
Consumer auto
|
216
|
4
|
182
|
11
|
||||||||||||
Consumer other
|
678
|
15
|
690
|
57
|
||||||||||||
Home equity lines of credit
|
415
|
6
|
461
|
20
|
||||||||||||
Total
|
$
|
65,862
|
$
|
819
|
$
|
70,105
|
$
|
2,245
|
Three Months Ended September 30, 2015
|
||||||||||||||||
Total
|
||||||||||||||||
Interest Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
One -to four- family residential
|
$
|
—
|
$
|
48
|
$
|
158
|
$
|
206
|
||||||||
Commercial business
|
—
|
1,095
|
—
|
1,095
|
||||||||||||
Consumer
|
—
|
21
|
—
|
21
|
||||||||||||
$
|
—
|
$
|
1,164
|
$
|
158
|
$
|
1,322
|
Nine Months Ended September 30, 2015
|
||||||||||||||||
Total
|
||||||||||||||||
Interest Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
One -to four- family residential
|
$
|
—
|
$
|
257
|
$
|
158
|
$
|
415
|
||||||||
Commercial real estate
|
—
|
115
|
—
|
115
|
||||||||||||
Commercial business
|
—
|
1,095
|
—
|
1,095
|
||||||||||||
Consumer
|
—
|
69
|
—
|
69
|
||||||||||||
$
|
—
|
$
|
1,536
|
$
|
158
|
$
|
1,694
|
September 30, 2015
|
||||||||||||||||||||||||
Special
|
||||||||||||||||||||||||
Satisfactory
|
Watch
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
One- to four-family residential
|
||||||||||||||||||||||||
construction
|
$
|
38,449
|
$
|
—
|
$
|
—
|
$
|
711
|
$
|
—
|
$
|
39,160
|
||||||||||||
Subdivision construction
|
40,120
|
1,996
|
—
|
1,892
|
—
|
44,008
|
||||||||||||||||||
Land development
|
36,204
|
5,324
|
—
|
5,637
|
—
|
47,165
|
||||||||||||||||||
Commercial construction
|
448,571
|
—
|
—
|
—
|
—
|
448,571
|
||||||||||||||||||
Owner occupied one- to four-
|
||||||||||||||||||||||||
family residential
|
97,614
|
592
|
—
|
1,524
|
—
|
99,730
|
||||||||||||||||||
Non-owner occupied one- to four-
|
||||||||||||||||||||||||
family residential
|
148,744
|
518
|
—
|
1,148
|
—
|
150,410
|
||||||||||||||||||
Commercial real estate
|
1,005,628
|
18,438
|
—
|
17,579
|
—
|
1,041,645
|
||||||||||||||||||
Other residential
|
395,512
|
10,477
|
—
|
1,956
|
—
|
407,945
|
||||||||||||||||||
Commercial business
|
409,198
|
1,302
|
—
|
758
|
—
|
411,258
|
||||||||||||||||||
Industrial revenue bonds
|
38,241
|
—
|
—
|
—
|
—
|
38,241
|
||||||||||||||||||
Consumer auto
|
403,008
|
—
|
—
|
669
|
—
|
403,677
|
||||||||||||||||||
Consumer other
|
75,928
|
—
|
—
|
719
|
—
|
76,647
|
||||||||||||||||||
Home equity lines of credit
|
75,343
|
—
|
—
|
425
|
—
|
75,768
|
||||||||||||||||||
Acquired FDIC-covered loans,
|
||||||||||||||||||||||||
net of discounts
|
249,515
|
—
|
—
|
29
|
—
|
249,544
|
||||||||||||||||||
Acquired loans no longer covered
|
||||||||||||||||||||||||
by FDIC loss sharing
|
||||||||||||||||||||||||
agreements, net of discounts
|
36,506
|
—
|
—
|
136
|
—
|
36,642
|
||||||||||||||||||
Acquired non-covered loans,
|
||||||||||||||||||||||||
net of discounts
|
98,493
|
—
|
—
|
1,852
|
—
|
100,345
|
||||||||||||||||||
Total
|
$
|
3,597,074
|
$
|
38,647
|
$
|
—
|
$
|
35,035
|
$
|
—
|
$
|
3,670,756
|
December 31, 2014
|
||||||||||||||||||||||||
Special
|
||||||||||||||||||||||||
Satisfactory
|
Watch
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
One- to four-family residential
|
||||||||||||||||||||||||
construction
|
$
|
39,049
|
$
|
—
|
$
|
—
|
$
|
1,312
|
$
|
—
|
$
|
40,361
|
||||||||||||
Subdivision construction
|
24,269
|
21
|
—
|
4,303
|
—
|
28,593
|
||||||||||||||||||
Land development
|
41,035
|
5,000
|
—
|
6,061
|
—
|
52,096
|
||||||||||||||||||
Commercial construction
|
392,929
|
—
|
—
|
—
|
—
|
392,929
|
||||||||||||||||||
Owner occupied one- to-four-
|
||||||||||||||||||||||||
family residential
|
85,041
|
745
|
—
|
1,763
|
—
|
87,549
|
||||||||||||||||||
Non-owner occupied one- to-
|
||||||||||||||||||||||||
four-family residential
|
141,198
|
580
|
—
|
1,273
|
—
|
143,051
|
||||||||||||||||||
Commercial real estate
|
901,167
|
32,155
|
—
|
12,554
|
—
|
945,876
|
||||||||||||||||||
Other residential
|
380,811
|
9,647
|
—
|
1,956
|
—
|
392,414
|
||||||||||||||||||
Commercial business
|
351,744
|
423
|
—
|
1,845
|
—
|
354,012
|
||||||||||||||||||
Industrial revenue bonds
|
40,037
|
1,024
|
—
|
—
|
—
|
41,061
|
||||||||||||||||||
Consumer auto
|
323,002
|
—
|
—
|
351
|
—
|
323,353
|
||||||||||||||||||
Consumer other
|
77,507
|
3
|
—
|
519
|
—
|
78,029
|
||||||||||||||||||
Home equity lines of credit
|
65,841
|
—
|
—
|
431
|
—
|
66,272
|
||||||||||||||||||
Acquired FDIC-covered loans,
|
||||||||||||||||||||||||
net of discounts
|
286,049
|
—
|
—
|
559
|
—
|
286,608
|
||||||||||||||||||
Acquired loans no longer covered
|
||||||||||||||||||||||||
by FDIC loss sharing
|
||||||||||||||||||||||||
agreements, net of discounts
|
48,592
|
—
|
—
|
1,353
|
—
|
49,945
|
||||||||||||||||||
Acquired non-covered loans,
|
||||||||||||||||||||||||
net of discounts
|
121,982
|
—
|
—
|
—
|
—
|
121,982
|
||||||||||||||||||
Total
|
$
|
3,320,253
|
$
|
49,598
|
$
|
—
|
$
|
34,280
|
$
|
—
|
$
|
3,404,131
|
Three Months Ended
|
Three Months Ended
|
|||||||||
September 30, 2015
|
September 30, 2014
|
|||||||||
(In Thousands, Except Per Share Data
|
||||||||||
and Basis Points Data)
|
||||||||||
Impact on net interest income/
|
||||||||||
net interest margin (in basis points)
|
$
|
6,661
|
71 bps
|
$
|
8,848
|
98 bps
|
||||
Non-interest income
|
(4,139
|
)
|
(7,438
|
)
|
||||||
Net impact to pre-tax income
|
$
|
2,522
|
$
|
1,410
|
||||||
Net impact net of taxes
|
$
|
1,639
|
$
|
917
|
||||||
Impact to diluted earnings per common share
|
$
|
0.12
|
$
|
0.07
|
Nine Months Ended
|
Nine Months Ended
|
|||||||||
September 30, 2015
|
September 30, 2014
|
|||||||||
(In Thousands, Except Per Share Data
|
||||||||||
and Basis Points Data)
|
||||||||||
Impact on net interest income/
|
||||||||||
net interest margin (in basis points)
|
$
|
22,882
|
82 bps
|
$
|
25,836
|
101 bps
|
||||
Non-interest income
|
(16,191
|
)
|
(21,915
|
)
|
||||||
Net impact to pre-tax income
|
$
|
6,691
|
$
|
3,921
|
||||||
Net impact net of taxes
|
$
|
4,349
|
$
|
2,549
|
||||||
Impact to diluted earnings per common share
|
$
|
0.31
|
$
|
0.19
|
September 30, 2015
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
32,421
|
$
|
—
|
||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(1,439
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(30,815
|
)
|
—
|
|||||
Expected loss remaining
|
167
|
—
|
||||||
Assumed loss sharing recovery percentage
|
90
|
%
|
—
|
%
|
||||
Estimated loss sharing value
|
151
|
—
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
286
|
—
|
||||||
FDIC indemnification asset
|
$
|
437
|
$
|
—
|
December 31, 2014
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
43,855
|
$
|
132
|
||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(1,923
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(41,560
|
)
|
(119
|
)
|
||||
Expected loss remaining
|
372
|
13
|
||||||
Assumed loss sharing recovery percentage
|
85
|
%
|
77
|
%
|
||||
Estimated loss sharing value
|
315
|
10
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
359
|
—
|
||||||
FDIC indemnification asset
|
$
|
674
|
$
|
10
|
September 30, 2015
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
33,283
|
$
|
669
|
||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(556
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(32,472
|
)
|
(479
|
)
|
||||
Expected loss remaining
|
255
|
190
|
||||||
Assumed loss sharing recovery percentage
|
61
|
%
|
—
|
%
|
||||
Estimated loss sharing value(1)
|
155
|
—
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
383
|
—
|
||||||
FDIC indemnification asset
|
$
|
538
|
$
|
—
|
(1)
|
Includes $152,000 impairment of indemnification asset for foreclosed assets. Resolution of certain items related to commercial foreclosed assets did not occur prior to the expiration of the non-single-family loss sharing agreement for Vantus Bank on September 30, 2014.
|
December 31, 2014
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
42,138
|
$
|
1,084
|
||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(504
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(40,997
|
)
|
(894
|
)
|
||||
Expected loss remaining
|
637
|
190
|
||||||
Assumed loss sharing recovery percentage
|
72
|
%
|
—
|
%
|
||||
Estimated loss sharing value
|
461
|
—
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
324
|
—
|
||||||
FDIC indemnification asset
|
$
|
785
|
$
|
—
|
September 30, 2015
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
46,362
|
$
|
669
|
||||
Reclassification from nonaccretable discount to accretable discount
due to change in expected losses (net of accretion to date)
|
(2,098
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(42,165
|
)
|
(573
|
)
|
||||
Expected loss remaining
|
2,099
|
96
|
||||||
Assumed loss sharing recovery percentage
|
51
|
%
|
80
|
%
|
||||
Estimated loss sharing value
|
1,068
|
77
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
1,668
|
—
|
||||||
Accretable discount on FDIC indemnification asset
|
(81
|
)
|
(63
|
)
|
||||
FDIC indemnification asset
|
$
|
2,655
|
$
|
14
|
December 31, 2014
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
59,618
|
$
|
2,325
|
||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(3,341
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(52,166
|
)
|
(1,488
|
)
|
||||
Expected loss remaining
|
4,111
|
837
|
||||||
Assumed loss sharing recovery percentage
|
65
|
%
|
80
|
%
|
||||
Estimated loss sharing value
|
2,676
|
670
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
2,662
|
—
|
||||||
Accretable discount on FDIC indemnification asset
|
(267
|
)
|
(64
|
)
|
||||
FDIC indemnification asset
|
$
|
5,071
|
$
|
606
|
September 30, 2015
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
207,398
|
$
|
2,670
|
||||
Non-credit premium/(discount), net of activity since acquisition date
|
1,010
|
—
|
||||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(7,695
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(180,734
|
)
|
(1,959
|
)
|
||||
Expected loss remaining
|
19,979
|
711
|
||||||
Assumed loss sharing recovery percentage
|
83
|
%
|
80
|
%
|
||||
Estimated loss sharing value(1)
|
16,538
|
569
|
||||||
FDIC loss share clawback
|
2,690
|
—
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
6,155
|
—
|
||||||
Accretable discount on FDIC indemnification asset
|
(1,991
|
)
|
(33
|
)
|
||||
FDIC indemnification asset
|
$
|
23,392
|
$
|
536
|
(1)
|
Includes $400,000 impairment of indemnification asset for loans
|
December 31, 2014
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis for loss sharing determination,
|
||||||||
net of activity since acquisition date
|
$
|
244,977
|
$
|
4,494
|
||||
Non-credit premium/(discount), net of activity since acquisition date
|
1,361
|
—
|
||||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(19,566
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(201,830
|
)
|
(3,986
|
)
|
||||
Expected loss remaining
|
24,942
|
508
|
||||||
Assumed loss sharing recovery percentage
|
82
|
%
|
80
|
%
|
||||
Estimated loss sharing value
|
20,509
|
406
|
||||||
FDIC loss share clawback
|
3,620
|
—
|
||||||
Indemnification asset to be amortized resulting from
|
||||||||
change in expected losses
|
15,652
|
—
|
||||||
Accretable discount on FDIC indemnification asset
|
(2,967
|
)
|
(33
|
)
|
||||
FDIC indemnification asset
|
$
|
36,814
|
$
|
373
|
September 30, 2015
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis, net of activity since acquisition date
|
$
|
118,864
|
$
|
1,100
|
||||
Non-credit premium/(discount), net of activity since acquisition date
|
899
|
—
|
||||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(3,727
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(100,345
|
)
|
(1,078
|
)
|
||||
Expected loss remaining
|
$
|
15,691
|
$
|
22
|
December 31, 2014
|
||||||||
Foreclosed
|
||||||||
Loans
|
Assets
|
|||||||
(In Thousands)
|
||||||||
Initial basis, net of activity since acquisition date
|
$
|
145,845
|
$
|
778
|
||||
Non-credit premium/(discount), net of activity since acquisition date
|
1,514
|
—
|
||||||
Reclassification from nonaccretable discount to accretable discount
|
||||||||
due to change in expected losses (net of accretion to date)
|
(1,519
|
)
|
—
|
|||||
Original estimated fair value of assets, net of activity since
|
||||||||
acquisition date
|
(121,982
|
)
|
(778
|
)
|
||||
Expected loss remaining
|
$
|
23,858
|
$
|
—
|
Sun Security
|
||||||||||||||||||||
TeamBank
|
Vantus Bank
|
Bank
|
InterBank
|
Valley Bank
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||||||
Balance, July 1, 2014
|
$
|
7,434
|
$
|
4,578
|
$
|
9,427
|
$
|
41,108
|
$
|
22,811
|
||||||||||
Accretion
|
(887
|
)
|
(859
|
)
|
(2,119
|
)
|
(10,002
|
)
|
(2,062
|
)
|
||||||||||
Reclassification from
|
||||||||||||||||||||
nonaccretable yield(1)
|
725
|
916
|
789
|
4,857
|
—
|
|||||||||||||||
Balance, September 30, 2014
|
$
|
7,272
|
$
|
4,635
|
$
|
8,097
|
$
|
35,963
|
$
|
20,749
|
||||||||||
Balance July 1, 2015
|
$
|
4,740
|
$
|
3,975
|
$
|
6,684
|
$
|
24,727
|
$
|
9,366
|
||||||||||
Accretion
|
(669
|
)
|
(576
|
)
|
(1,090
|
)
|
(6,464
|
)
|
(3,136
|
)
|
||||||||||
Reclassification from
|
||||||||||||||||||||
nonaccretable yield(1)
|
301
|
231
|
860
|
634
|
3,504
|
|||||||||||||||
Balance, September 30, 2015
|
$
|
4,372
|
$
|
3,630
|
$
|
6,454
|
$
|
18,897
|
$
|
9,734
|
(1)
|
Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the three months ended September 30, 2015, totaling $301,000, $231,000, $860,000, $634,000 and $154,000, respectively, and for the three months ended September 30, 2014, totaling $522,000, $831,000, $139,000, $707,000 and $-0-, respectively.
|
Sun Security
|
||||||||||||||||||||
TeamBank
|
Vantus Bank
|
Bank
|
InterBank
|
Valley Bank
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||||||
Balance January 1, 2014
|
$
|
7,402
|
$
|
5,725
|
$
|
11,113
|
$
|
40,095
|
$
|
—
|
||||||||||
Additions
|
—
|
—
|
—
|
—
|
22,976
|
|||||||||||||||
Accretion
|
(3,169
|
)
|
(2,990
|
)
|
(7,343
|
)
|
(28,404
|
)
|
(2,227
|
)
|
||||||||||
Reclassification from
|
||||||||||||||||||||
nonaccretable yield(1)
|
3,039
|
1,900
|
4,327
|
24,272
|
—
|
|||||||||||||||
Balance, September 30, 2014
|
$
|
7,272
|
$
|
4,635
|
$
|
8,097
|
$
|
35,963
|
$
|
20,749
|
||||||||||
Balance January 1, 2015
|
$
|
6,865
|
$
|
4,453
|
$
|
7,952
|
$
|
36,092
|
$
|
11,132
|
||||||||||
Accretion
|
(2,783
|
)
|
(1,967
|
)
|
(4,408
|
)
|
(23,461
|
)
|
(7,997
|
)
|
||||||||||
Reclassification from
|
||||||||||||||||||||
nonaccretable yield(1)
|
290
|
1,144
|
2,910
|
6,266
|
6,599
|
|||||||||||||||
Balance, September 30, 2015
|
$
|
4,372
|
$
|
3,630
|
$
|
6,454
|
$
|
18,897
|
$
|
9,734
|
(1)
|
Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the nine months ended September 30, 2015, totaling $125,000, $758,000, $2.0 million, $2.3 million and $499,000, respectively, and for the nine months ended September 30, 2014, totaling $2.8 million, $1.8 million, $1.5 million, $2.4 million and $-0-, respectively.
|
September 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Foreclosed assets held for sale
|
||||||||
One- to four-family construction
|
$
|
—
|
$
|
223
|
||||
Subdivision construction
|
7,514
|
9,857
|
||||||
Land development
|
13,411
|
17,168
|
||||||
Commercial construction
|
—
|
—
|
||||||
One- to four-family residential
|
1,863
|
3,353
|
||||||
Other residential
|
2,150
|
2,625
|
||||||
Commercial real estate
|
3,551
|
1,632
|
||||||
Commercial business
|
48
|
59
|
||||||
Consumer
|
905
|
624
|
||||||
29,442
|
35,541
|
|||||||
FDIC-supported foreclosed assets, net of discounts
|
2,533
|
5,695
|
||||||
Acquired foreclosed assets no longer covered by FDIC loss
sharing agreements, net of discounts
|
478
|
879
|
||||||
Acquired foreclosed assets not covered by FDIC loss sharing
agreements, net of discounts
|
1,078
|
778
|
||||||
Foreclosed assets held for sale, net
|
33,531
|
42,893
|
||||||
Other real estate owned not acquired through foreclosure
|
1,594
|
2,945
|
||||||
Other real estate owned
|
$
|
35,125
|
$
|
45,838
|
Three Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Net (gain) loss on sales of foreclosed assets
|
$
|
(99
|
)
|
$
|
126
|
|||
Valuation write-downs
|
194
|
158
|
||||||
Operating expenses, net of rental income
|
521
|
698
|
||||||
$
|
616
|
$
|
982
|
Nine Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Net (gain) loss on sales of foreclosed assets
|
$
|
(709
|
)
|
$
|
72
|
|||
Valuation write-downs
|
385
|
1,357
|
||||||
Operating expenses, net of rental income
|
1,643
|
1,744
|
||||||
$
|
1,319
|
$
|
3,173
|
September 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Time Deposits:
|
||||||||
0.00% - 0.99%
|
$
|
914,635
|
$
|
798,932
|
||||
1.00% - 1.99%
|
336,226
|
227,476
|
||||||
2.00% - 2.99%
|
42,953
|
61,146
|
||||||
3.00% - 3.99%
|
1,401
|
8,065
|
||||||
4.00% - 4.99%
|
1,364
|
1,435
|
||||||
5.00% and above
|
293
|
420
|
||||||
Total time deposits (0.82% - 0.78%)
|
1,296,872
|
1,097,474
|
||||||
Non-interest-bearing demand deposits
|
539,919
|
518,266
|
||||||
Interest-bearing demand and savings deposits (0.23% - 0.19%)
|
1,409,949
|
1,375,100
|
||||||
Total Deposits
|
$
|
3,246,740
|
$
|
2,990,840
|
September 30, 2015
|
December 31, 2014
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Interest
|
Interest
|
|||||||||||||||
Due In
|
Amount
|
Rate
|
Amount
|
Rate
|
||||||||||||
(In Thousands)
|
(In Thousands)
|
|||||||||||||||
2015
|
$
|
133,017
|
0.52
|
%
|
$
|
240,065
|
0.41
|
%
|
||||||||
2016
|
70
|
5.14
|
70
|
5.14
|
||||||||||||
2017
|
30,826
|
3.26
|
30,826
|
3.26
|
||||||||||||
2018
|
81
|
5.14
|
81
|
5.14
|
||||||||||||
2019
|
28
|
5.14
|
28
|
5.14
|
||||||||||||
2020 and thereafter
|
500
|
5.54
|
500
|
5.54
|
||||||||||||
164,522
|
1.05
|
271,570
|
0.75
|
|||||||||||||
Unamortized fair value adjustment
|
47
|
71
|
||||||||||||||
$
|
164,569
|
$
|
271,641
|
September 30,
2015
|
December 31, 2014
|
|||||||
Overnight and
|
Overnight and
|
|||||||
Continuous
|
Continuous
|
|||||||
(In Thousands)
|
||||||||
FHLBank CD
|
$
|
—
|
$
|
10,000
|
||||
Mortgage-backed securities – GNMA, FNMA, FHLMC
|
148,117
|
158,993
|
||||||
$
|
148,117
|
$
|
168,993
|
|||||
Three Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
Tax at statutory rate
|
35.0
|
%
|
35.0
|
%
|
||||
Nontaxable interest and dividends
|
(2.5
|
)
|
(3.1
|
)
|
||||
Tax credits
|
(8.1
|
)
|
(8.4
|
)
|
||||
State taxes
|
1.0
|
1.7
|
||||||
Other
|
(0.4
|
)
|
0.2
|
|||||
25.0
|
%
|
25.4
|
%
|
Nine Months Ended September 30,
|
||||||||
2015
|
2014
|
|||||||
Tax at statutory rate
|
35.0
|
%
|
35.0
|
%
|
||||
Nontaxable interest and dividends
|
(2.4
|
)
|
(3.3
|
)
|
||||
Tax credits
|
(8.1
|
)
|
(9.2
|
)
|
||||
State taxes
|
1.1
|
1.5
|
||||||
Other
|
(0.3
|
)
|
0.4
|
|||||
25.3
|
%
|
24.4
|
%
|
· | Quoted prices in active markets for identical assets or liabilities (Level 1): Inputs that are quoted unadjusted prices in active markets for identical assets that the Company has the ability to access at the measurement date. An active market for the asset is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. |
· | Other observable inputs (Level 2): Inputs that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity including quoted prices for similar assets, quoted prices for securities in inactive markets and inputs derived principally from or corroborated by observable market data by correlation or other means. |
· | Significant unobservable inputs (Level 3): Inputs that reflect assumptions of a source independent of the reporting entity or the reporting entity's own assumptions that are supported by little or no market activity or observable inputs. |
Fair value measurements using
|
||||||||||||||||
Quoted prices
|
||||||||||||||||
in active
|
||||||||||||||||
markets
|
Other
|
Significant
|
||||||||||||||
for identical
|
observable
|
unobservable
|
||||||||||||||
assets
|
inputs
|
inputs
|
||||||||||||||
Fair value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
September 30, 2015
|
||||||||||||||||
U.S. government agencies
|
$
|
19,983
|
$
|
—
|
$
|
19,983
|
$
|
—
|
||||||||
Mortgage-backed securities
|
171,930
|
—
|
171,930
|
—
|
||||||||||||
States and political subdivisions
|
77,853
|
—
|
77,853
|
—
|
||||||||||||
Equity securities
|
3,479
|
—
|
3,479
|
—
|
||||||||||||
Mortgage servicing rights
|
149
|
—
|
—
|
149
|
||||||||||||
Interest rate derivative asset
|
3,705
|
—
|
—
|
3,705
|
||||||||||||
Interest rate derivative liability
|
(3,827
|
)
|
—
|
—
|
(3,827
|
)
|
||||||||||
December 31, 2014
|
||||||||||||||||
U.S. government agencies
|
$
|
19,514
|
$
|
—
|
$
|
19,514
|
$
|
—
|
||||||||
Mortgage-backed securities
|
257,798
|
—
|
257,798
|
—
|
||||||||||||
States and political subdivisions
|
85,040
|
—
|
85,040
|
—
|
||||||||||||
Equity securities
|
3,154
|
—
|
3,154
|
—
|
||||||||||||
Mortgage servicing rights
|
185
|
—
|
—
|
185
|
||||||||||||
Interest rate derivative asset
|
2,502
|
—
|
—
|
2,502
|
||||||||||||
Interest rate derivative liability
|
(2,187
|
)
|
—
|
—
|
(2,187
|
)
|
Mortgage Servicing Rights
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, July 1
|
$
|
166
|
$
|
196
|
||||
Additions
|
12
|
28
|
||||||
Amortization
|
(29
|
)
|
(35
|
)
|
||||
Balance, September 30
|
$
|
149
|
$
|
189
|
||||
Mortgage Servicing Rights
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, January 1
|
$
|
185
|
$
|
211
|
||||
Additions
|
54
|
81
|
||||||
Amortization
|
(90
|
)
|
(103
|
)
|
||||
Balance, September 30
|
$
|
149
|
$
|
189
|
||||
Interest Rate Derivative Asset
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, July 1
|
$
|
2,166
|
$
|
1,722
|
||||
Change in fair value through earnings
|
1,451
|
(210
|
)
|
|||||
Balance, September 30
|
$
|
3,617
|
$
|
1,512
|
||||
Interest Rate Derivative Asset
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, January 1
|
$
|
2,087
|
$
|
1,859
|
||||
Change in fair value through earnings
|
1,530
|
(347
|
)
|
|||||
Balance, September 30
|
$
|
3,617
|
$
|
1,512
|
||||
Interest Rate Cap Derivative Asset Designated as Hedging Instrument
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, July 1
|
$
|
207
|
$
|
462
|
||||
Change in fair value through other
|
||||||||
comprehensive income
|
—
|
81
|
||||||
Amortization of cost of interest rate cap
|
(119
|
)
|
(5
|
)
|
||||
Balance, September 30
|
$
|
88
|
$
|
538
|
||||
Interest Rate Cap Derivative Asset Designated as Hedging Instrument
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, January 1
|
$
|
415
|
$
|
685
|
||||
Change in fair value through other
|
||||||||
comprehensive income
|
(171
|
)
|
(138
|
)
|
||||
Amortization of cost of interest rate cap
|
(156
|
)
|
(9
|
)
|
||||
Balance, September 30
|
$
|
88
|
$
|
538
|
||||
Interest Rate Swap Liability
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, July 1
|
$
|
2,244
|
$
|
1,711
|
||||
Change in fair value through earnings
|
1,583
|
(222
|
)
|
|||||
Balance, September 30
|
$
|
3,827
|
$
|
1,489
|
||||
Interest Rate Swap Liability
|
||||||||
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||
Balance, January 1
|
$
|
2,187
|
$
|
1,613
|
||||
Change in fair value through earnings
|
1,640
|
(124
|
)
|
|||||
Balance, September 30
|
$
|
3,827
|
$
|
1,489
|
||||
Fair Value Measurements Using
|
||||||||||||||||
Quoted prices
|
||||||||||||||||
in active
|
||||||||||||||||
markets
|
Other
|
Significant
|
||||||||||||||
for identical
|
observable
|
unobservable
|
||||||||||||||
assets
|
inputs
|
inputs
|
||||||||||||||
Fair value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
September 30, 2015
|
||||||||||||||||
Impaired loans
|
||||||||||||||||
One- to four-family residential construction
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Subdivision construction
|
194
|
—
|
—
|
194
|
||||||||||||
Land development
|
968
|
—
|
—
|
968
|
||||||||||||
Owner occupied one- to four-family residential
|
270
|
—
|
—
|
270
|
||||||||||||
Non-owner occupied one- to four-family residential
|
161
|
—
|
—
|
161
|
||||||||||||
Commercial real estate
|
4,547
|
—
|
—
|
4,547
|
||||||||||||
Other residential
|
—
|
—
|
—
|
—
|
||||||||||||
Commercial business
|
916
|
—
|
—
|
916
|
||||||||||||
Consumer auto
|
146
|
—
|
—
|
146
|
||||||||||||
Consumer other
|
343
|
—
|
—
|
343
|
||||||||||||
Home equity lines of credit
|
210
|
—
|
—
|
210
|
||||||||||||
Total impaired loans
|
$
|
7,755
|
$
|
—
|
$
|
—
|
$
|
7,755
|
||||||||
Foreclosed assets held for sale
|
$
|
1,533
|
$
|
—
|
$
|
—
|
$
|
1,533
|
||||||||
December 31, 2014
|
||||||||||||||||
Impaired loans
|
||||||||||||||||
One- to four-family residential construction
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Subdivision construction
|
274
|
—
|
—
|
274
|
||||||||||||
Land development
|
3,946
|
—
|
—
|
3,946
|
||||||||||||
Owner occupied one- to four-family residential
|
862
|
—
|
—
|
862
|
||||||||||||
Non-owner occupied one- to four-family residential
|
288
|
—
|
—
|
288
|
||||||||||||
Commercial real estate
|
5,333
|
—
|
—
|
5,333
|
||||||||||||
Other residential
|
—
|
—
|
—
|
—
|
||||||||||||
Commercial business
|
320
|
—
|
—
|
320
|
||||||||||||
Consumer auto
|
38
|
—
|
—
|
38
|
||||||||||||
Consumer other
|
399
|
—
|
—
|
399
|
||||||||||||
Home equity lines of credit
|
198
|
—
|
—
|
198
|
||||||||||||
Total impaired loans
|
$
|
11,658
|
$
|
—
|
$
|
—
|
$
|
11,658
|
||||||||
Foreclosed assets held for sale
|
$
|
6,975
|
$
|
—
|
$
|
—
|
$
|
6,975
|
September 30, 2015
|
December 31, 2014
|
|||||||||||||||||||||||
Carrying
|
Fair
|
Hierarchy
|
Carrying
|
Fair
|
Hierarchy
|
|||||||||||||||||||
Amount
|
Value
|
Level
|
Amount
|
Value
|
Level
|
|||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
Financial assets
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
232,644
|
$
|
232,644
|
1
|
$
|
218,647
|
$
|
218,647
|
1
|
||||||||||||||
Held-to-maturity securities
|
353
|
389
|
2
|
450
|
499
|
2
|
||||||||||||||||||
Mortgage loans held for sale
|
9,806
|
9,806
|
2
|
14,579
|
14,579
|
2
|
||||||||||||||||||
Loans, net of allowance for loan losses
|
3,269,963
|
3,281,948
|
3
|
3,038,848
|
3,047,741
|
3
|
||||||||||||||||||
Accrued interest receivable
|
11,041
|
11,041
|
3
|
11,219
|
11,219
|
3
|
||||||||||||||||||
Investment in FHLBank stock
|
11,444
|
11,444
|
3
|
16,893
|
16,893
|
3
|
||||||||||||||||||
Financial liabilities
|
||||||||||||||||||||||||
Deposits
|
3,246,740
|
3,248,524
|
3
|
2,990,840
|
2,996,226
|
3
|
||||||||||||||||||
FHLBank advances
|
164,569
|
166,737
|
3
|
271,641
|
273,568
|
3
|
||||||||||||||||||
Short-term borrowings
|
149,424
|
149,424
|
3
|
211,444
|
211,444
|
3
|
||||||||||||||||||
Subordinated debentures
|
25,774
|
25,774
|
3
|
30,929
|
30,929
|
3
|
||||||||||||||||||
Accrued interest payable
|
961
|
961
|
3
|
1,067
|
1,067
|
3
|
||||||||||||||||||
Unrecognized financial instruments (net of
|
||||||||||||||||||||||||
contractual value)
|
||||||||||||||||||||||||
Commitments to originate loans
|
—
|
—
|
3
|
—
|
—
|
3
|
||||||||||||||||||
Letters of credit
|
163
|
163
|
3
|
92
|
92
|
3
|
||||||||||||||||||
Lines of credit
|
—
|
—
|
3
|
—
|
—
|
3
|
|
Location in
|
Fair Value
|
||||||||
|
Consolidated Statements
|
September 30,
|
December 31,
|
|||||||
|
of Financial Condition
|
2015
|
2014
|
|||||||
(In Thousands)
|
||||||||||
Derivatives designated as
|
||||||||||
hedging instruments
|
||||||||||
Interest rate caps
|
Prepaid expenses and other assets
|
$
|
88
|
$
|
415
|
|||||
Total derivatives designated
|
||||||||||
as hedging instruments
|
$
|
88
|
$
|
415
|
||||||
Derivatives not designated
|
||||||||||
as hedging instruments
|
||||||||||
Asset Derivatives
|
||||||||||
Interest rate products
|
Prepaid expenses and other assets
|
$
|
3,617
|
$
|
2,087
|
|||||
Total derivatives not designated
|
||||||||||
as hedging instruments
|
$
|
3,617
|
$
|
2,087
|
||||||
Liability Derivatives
|
||||||||||
Interest rate products
|
Accrued expenses and other liabilities
|
$
|
3,827
|
$
|
2,187
|
|||||
Total derivatives not designated
|
||||||||||
as hedging instruments
|
$
|
3,827
|
$
|
2,187
|
||||||
Amount of Gain (Loss)
Recognized in AOCI
|
||||||||
Three Months Ended September 30,
|
||||||||
Cash Flow Hedges
|
2015
|
2014
|
||||||
(In Thousands)
|
||||||||
Interest rate cap
|
$
|
10
|
$
|
53
|
||||
Amount of Gain (Loss)
Recognized in AOCI
|
||||||||
Nine Months Ended September 30,
|
||||||||
Cash Flow Hedges
|
2015
|
2014
|
||||||
(In Thousands)
|
||||||||
Interest rate cap
|
$
|
(95
|
)
|
$
|
(90
|
)
|
||
Beginning
Balance, January 1 |
Additions
to Non- Performing |
Removed
from Non- Performing |
Transfers to
Potential Problem Loans |
Transfers to
Foreclosed Assets |
Charge-
Offs |
Payments
|
Ending
Balance, September 30 |
|||||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||||
One- to four-family construction
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||
Subdivision construction
|
—
|
109
|
—
|
—
|
—
|
(55
|
)
|
(54
|
)
|
—
|
||||||||||||||||||||||
Land development
|
255
|
114
|
—
|
(50
|
)
|
—
|
(197
|
)
|
(9
|
)
|
113
|
|||||||||||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
One- to four-family residential
|
1,610
|
1,117
|
(332
|
)
|
(88
|
)
|
(316
|
)
|
(46
|
)
|
(356
|
)
|
1,589
|
|||||||||||||||||||
Other residential
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Commercial real estate
|
4,699
|
1,991
|
(187
|
)
|
—
|
(2,225
|
)
|
(2
|
)
|
(321
|
)
|
3,955
|
||||||||||||||||||||
Commercial business
|
466
|
287
|
(56
|
)
|
(35
|
)
|
—
|
(300
|
)
|
(75
|
)
|
287
|
||||||||||||||||||||
Consumer
|
1,117
|
1,351
|
(187
|
)
|
(114
|
)
|
(111
|
)
|
(246
|
)
|
(650
|
)
|
1,160
|
|||||||||||||||||||
Total
|
$
|
8,147
|
$
|
4,969
|
$
|
(762
|
)
|
$
|
(287
|
)
|
$
|
(2,652
|
)
|
$
|
(846
|
)
|
$
|
(1,465
|
)
|
$
|
7,104
|
Beginning
Balance, January 1 |
Additions to
Potential Problem |
Removed
from Potential Problem |
Transfers to
Non- Performing |
Transfers to
Foreclosed Assets |
Charge-
Offs |
Payments
|
Ending
Balance, September 30 |
|||||||||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||||||||||
One- to four-family construction
|
$
|
1,312
|
$
|
315
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
(915
|
)
|
$
|
712
|
|||||||||||||||
Subdivision construction
|
4,252
|
434
|
(2,108
|
)
|
(109
|
)
|
—
|
—
|
(578
|
)
|
1,891
|
|||||||||||||||||||||
Land development
|
5,857
|
—
|
(330
|
)
|
—
|
—
|
—
|
(3
|
)
|
5,524
|
||||||||||||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
One- to four-family residential
|
1,906
|
177
|
(117
|
)
|
(254
|
)
|
(157
|
)
|
(14
|
)
|
(46
|
)
|
1,495
|
|||||||||||||||||||
Other residential
|
1,956
|
—
|
—
|
—
|
—
|
—
|
—
|
1,956
|
||||||||||||||||||||||||
Commercial real estate
|
8,043
|
6,857
|
(670
|
)
|
(472
|
)
|
—
|
—
|
(134
|
)
|
13,624
|
|||||||||||||||||||||
Commercial business
|
1,435
|
131
|
(180
|
)
|
(21
|
)
|
—
|
(527
|
)
|
(367
|
)
|
471
|
||||||||||||||||||||
Consumer
|
214
|
227
|
—
|
—
|
—
|
(5
|
)
|
(67
|
)
|
369
|
||||||||||||||||||||||
Total
|
$
|
24,975
|
$
|
8,141
|
$
|
(3,405
|
)
|
$
|
(856
|
)
|
$
|
(157
|
)
|
$
|
(546
|
)
|
$
|
(2,110
|
)
|
$
|
26,042
|
Beginning
Balance, January 1 |
Additions
|
Sales
|
Capitalized
Costs |
Write-
Downs |
Ending
Balance, September 30 |
|||||||||||||||||||
(In Thousands)
|
||||||||||||||||||||||||
One- to four-family construction
|
$
|
223
|
$
|
—
|
$
|
(223
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||||
Subdivision construction
|
9,857
|
—
|
(2,171
|
)
|
—
|
(172
|
)
|
7,514
|
||||||||||||||||
Land development
|
17,168
|
—
|
(3,757
|
)
|
—
|
—
|
13,411
|
|||||||||||||||||
Commercial construction
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
One- to four-family residential
|
3,353
|
473
|
(1,862
|
)
|
—
|
(101
|
)
|
1,863
|
||||||||||||||||
Other residential
|
2,625
|
—
|
(488
|
)
|
13
|
—
|
2,150
|
|||||||||||||||||
Commercial real estate
|
1,632
|
2,225
|
(306
|
)
|
—
|
—
|
3,551
|
|||||||||||||||||
Commercial business
|
59
|
—
|
(11
|
)
|
—
|
—
|
48
|
|||||||||||||||||
Consumer
|
624
|
3,605
|
(3,324
|
)
|
—
|
—
|
905
|
|||||||||||||||||
Total
|
$
|
35,541
|
$
|
6,303
|
$
|
(12,142
|
)
|
$
|
13
|
$
|
(273
|
)
|
$
|
29,442
|
|
September 30,
2015(2)
|
Three Months Ended
September 30, 2015
|
Three Months Ended
September 30, 2014
|
|||||||||||||||||||||||||
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
|||||||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||||||
Loans receivable: (1)
|
||||||||||||||||||||||||||||
One- to four-family residential
|
4.41
|
%
|
$
|
458,181
|
$
|
8,363
|
7.24
|
%
|
$
|
550,479
|
$
|
11,353
|
8.18
|
%
|
||||||||||||||
Other residential
|
4.39
|
419,526
|
5,150
|
4.87
|
388,799
|
5,462
|
5.57
|
|||||||||||||||||||||
Commercial real estate
|
4.28
|
1,089,456
|
12,822
|
4.67
|
932,658
|
12,129
|
5.16
|
|||||||||||||||||||||
Construction
|
3.62
|
346,897
|
3,953
|
4.52
|
274,951
|
3,550
|
5.12
|
|||||||||||||||||||||
Commercial business
|
4.44
|
339,781
|
4,915
|
5.74
|
307,914
|
4,168
|
5.37
|
|||||||||||||||||||||
Other loans
|
5.12
|
578,898
|
8,326
|
5.71
|
428,946
|
7,625
|
7.05
|
|||||||||||||||||||||
Industrial revenue bonds
|
5.23
|
41,865
|
574
|
5.44
|
47,633
|
661
|
5.50
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total loans receivable
|
4.54
|
3,274,604
|
44,103
|
5.34
|
2,931,380
|
44,948
|
6.08
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Investment securities(1)
|
2.97
|
325,619
|
1,570
|
1.91
|
486,040
|
2,592
|
2.12
|
|||||||||||||||||||||
Other interest-earning assets
|
0.24
|
122,742
|
82
|
0.27
|
148,228
|
67
|
0.18
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total interest-earning assets
|
4.27
|
3,722,965
|
45,755
|
4.88
|
3,565,648
|
47,607
|
5.30
|
|||||||||||||||||||||
Non-interest-earning assets:
|
||||||||||||||||||||||||||||
Cash and cash equivalents
|
108,299
|
101,239
|
||||||||||||||||||||||||||
Other non-earning assets
|
237,114
|
266,846
|
||||||||||||||||||||||||||
Total assets
|
$
|
4,068,378
|
$
|
3,933,733
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||||||
Interest-bearing demand and savings
|
0.23
|
$
|
1,350,156
|
771
|
0.23
|
$
|
1,467,364
|
789
|
0.21
|
|||||||||||||||||||
Time deposits
|
0.82
|
1,275,643
|
2,729
|
0.85
|
1,090,111
|
2,095
|
0.76
|
|||||||||||||||||||||
Total deposits
|
0.52
|
2,625,799
|
3,500
|
0.53
|
2,557,475
|
2,884
|
0.45
|
|||||||||||||||||||||
Short-term borrowings and structured repurchase agreements
|
0.03
|
186,984
|
14
|
0.03
|
161,178
|
13
|
0.03
|
|||||||||||||||||||||
Subordinated debentures issued to capital trusts
|
1.90
|
27,455
|
248
|
3.58
|
30,929
|
143
|
1.83
|
|||||||||||||||||||||
FHLBank advances
|
1.05
|
210,657
|
468
|
0.88
|
214,282
|
461
|
0.85
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total interest-bearing liabilities
|
0.53
|
3,050,895
|
4,230
|
0.55
|
2,963,864
|
3,501
|
0.47
|
|||||||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||||||
Demand deposits
|
538,529
|
544,760
|
||||||||||||||||||||||||||
Other liabilities
|
32,585
|
18,397
|
||||||||||||||||||||||||||
Total liabilities
|
3,622,009
|
3,527,021
|
||||||||||||||||||||||||||
Stockholders' equity
|
446,369
|
406,712
|
||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
4,068,378
|
$
|
3,933,733
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Net interest income:
|
||||||||||||||||||||||||||||
Interest rate spread
|
3.74
|
%
|
$
|
41,525
|
4.33
|
%
|
$
|
44,106
|
4.83
|
%
|
||||||||||||||||||
Net interest margin*
|
4.43
|
%
|
4.91
|
%
|
||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities
|
122.0
|
%
|
120.3
|
%
|
_____________________
|
|
|
|
*
|
Defined as the Company's net interest income divided by total interest-earning assets.
|
|
|
(1)
|
|
Of the total average balances of investment securities, average tax-exempt investment securities were $78.4 million and $88.4 million for the three months ended September 30, 2015 and 2014, respectively. In addition, average tax-exempt loans and industrial revenue bonds were $36.0 million and $37.3 million for the three months ended September 30, 2015 and 2014, respectively. Interest income on tax-exempt assets included in this table was $1.1 million and $1.4 million for the three months ended September 30, 2015 and 2014, respectively. Interest income net of disallowed interest expense related to tax-exempt assets was $1.1 million and $1.4 million for the three months ended September 30, 2015 and 2014, respectively.
|
(2)
|
The yield on loans at September 30, 2015 does not include the impact of the accretable yield (income) on loans acquired in the FDIC-assisted transactions. See "Net Interest Income" for a discussion of the effect on results of operations for the three months ended September 30, 2015.
|
|
September 30,
2015(2)
|
Nine Months Ended
September 30, 2015
|
Nine Months Ended
September 30, 2014
|
|||||||||||||||||||||||||
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
|||||||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||||||
Loans receivable:
|
||||||||||||||||||||||||||||
One- to four-family residential
|
4.41
|
%
|
$
|
461,378
|
$
|
27,171
|
7.87
|
%
|
$
|
483,101
|
$
|
30,709
|
8.50
|
%
|
||||||||||||||
Other residential
|
4.39
|
423,248
|
16,016
|
5.06
|
367,907
|
16,013
|
5.82
|
|||||||||||||||||||||
Commercial real estate
|
4.28
|
1,062,120
|
38,201
|
4.81
|
902,867
|
35,851
|
5.31
|
|||||||||||||||||||||
Construction
|
3.62
|
331,265
|
11,352
|
4.58
|
239,563
|
8,782
|
4.90
|
|||||||||||||||||||||
Commercial business
|
4.44
|
331,819
|
14,568
|
5.87
|
287,639
|
11,634
|
5.41
|
|||||||||||||||||||||
Other loans
|
5.12
|
552,758
|
24,916
|
6.03
|
375,048
|
20,736
|
7.39
|
|||||||||||||||||||||
Industrial revenue bonds (1)
|
5.23
|
42,820
|
1,775
|
5.54
|
46,771
|
1,944
|
5.56
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total loans receivable
|
4.54
|
3,205,408
|
133,999
|
5.59
|
2,702,896
|
125,669
|
6.22
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Investment securities (1)
|
2.97
|
347,436
|
5,165
|
1.99
|
528,794
|
8,367
|
2.12
|
|||||||||||||||||||||
Other interest-earning assets
|
0.24
|
166,552
|
231
|
0.19
|
201,414
|
250
|
0.17
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total interest-earning assets
|
4.27
|
3,719,396
|
139,395
|
5.01
|
3,433,104
|
134,286
|
5.23
|
|||||||||||||||||||||
Non-interest-earning assets:
|
||||||||||||||||||||||||||||
Cash and cash equivalents
|
106,318
|
93,901
|
||||||||||||||||||||||||||
Other non-earning assets
|
245,370
|
266,184
|
||||||||||||||||||||||||||
Total assets
|
$
|
4,071,084
|
$
|
3,793,189
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||||||
Interest-bearing demand and savings
|
0.23
|
$
|
1,403,079
|
1,994
|
0.19
|
$
|
1,438,496
|
2,364
|
0.22
|
|||||||||||||||||||
Time deposits
|
0.82
|
1,239,638
|
7,800
|
0.84
|
1,019,743
|
5,933
|
0.78
|
|||||||||||||||||||||
Total deposits
|
0.52
|
2,642,717
|
9,794
|
0.50
|
2,458,239
|
8,297
|
0.45
|
|||||||||||||||||||||
Short-term borrowings and structured repurchase agreements
|
0.03
|
208,856
|
51
|
0.03
|
189,845
|
1,082
|
0.76
|
|||||||||||||||||||||
Subordinated debentures issued to capital trusts
|
1.90
|
29,758
|
560
|
2.51
|
30,929
|
418
|
1.81
|
|||||||||||||||||||||
FHLBank advances
|
1.05
|
186,994
|
1,331
|
0.95
|
158,919
|
2,446
|
2.06
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total interest-bearing liabilities
|
0.53
|
3,068,325
|
11,736
|
0.51
|
2,837,932
|
12,243
|
0.58
|
|||||||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||||||
Demand deposits
|
538,069
|
537,436
|
||||||||||||||||||||||||||
Other liabilities
|
27,829
|
20,093
|
||||||||||||||||||||||||||
Total liabilities
|
3,634,223
|
3,395,461
|
||||||||||||||||||||||||||
Stockholders' equity
|
436,861
|
397,728
|
||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
4,071,084
|
$
|
3,793,189
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Net interest income:
|
||||||||||||||||||||||||||||
Interest rate spread
|
3.74
|
%
|
$
|
127,659
|
4.50
|
%
|
$
|
122,043
|
4.65
|
%
|
||||||||||||||||||
Net interest margin*
|
4.59
|
%
|
4.75
|
%
|
||||||||||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities
|
121.2
|
%
|
121.0
|
%
|
_____________________
|
|
|
|
*
|
Defined as the Company's net interest income divided by total interest-earning assets.
|
|
|
(1)
|
|
Of the total average balances of investment securities, average tax-exempt investment securities were $80.5 million and $88.5 million for the nine months ended September 30, 2015 and 2014, respectively. In addition, average tax-exempt loans and industrial revenue bonds were $36.4 million and $38.6 million for the nine months ended September 30, 2015 and 2014, respectively. Interest income on tax-exempt assets included in this table was $3.3 million and $4.0 million for the nine months ended September 30, 2015 and 2014, respectively. Interest income net of disallowed interest expense related to tax-exempt assets was $3.2 million and $3.9 million for the nine months ended September 30, 2015 and 2014, respectively.
|
(2)
|
The yield on loans at September 30, 2015 does not include the impact of the accretable yield (income) on loans acquired in the FDIC-assisted transactions. See "Net Interest Income" for a discussion of the effect on results of operations for the nine months ended September 30, 2015.
|
|
Three Months Ended September 30,
|
|||||||||||
|
2015 vs. 2014
|
|||||||||||
|
Increase
(Decrease)
Due to
|
|||||||||||
|
||||||||||||
|
Total
Increase
(Decrease)
|
|||||||||||
|
Rate
|
Volume
|
||||||||||
|
(Dollars in thousands)
|
|||||||||||
Interest-earning assets:
|
||||||||||||
Loans receivable
|
$
|
(5,794
|
)
|
$
|
4,949
|
$
|
(845
|
)
|
||||
Investment securities
|
(230
|
)
|
(792
|
)
|
(1,022
|
)
|
||||||
Other interest-earning assets
|
28
|
(13
|
)
|
15
|
||||||||
Total interest-earning assets
|
(5,996
|
)
|
4,144
|
(1,852
|
)
|
|||||||
Interest-bearing liabilities:
|
||||||||||||
Demand deposits
|
47
|
(65
|
)
|
(18
|
)
|
|||||||
Time deposits
|
253
|
381
|
634
|
|||||||||
Total deposits
|
300
|
316
|
616
|
|||||||||
Short-term borrowings and structured repo
|
(1
|
)
|
2
|
1
|
||||||||
Subordinated debentures issued to capital trust
|
123
|
(18
|
)
|
105
|
||||||||
FHLBank advances
|
15
|
(8
|
)
|
7
|
||||||||
Total interest-bearing liabilities
|
437
|
292
|
729
|
|||||||||
Net interest income
|
$
|
(6,433
|
)
|
$
|
3,852
|
$
|
(2,581
|
)
|
|
Nine Months Ended September 30,
|
|||||||||||
|
2015 vs. 2014
|
|||||||||||
|
Increase
(Decrease)
Due to
|
|||||||||||
|
||||||||||||
|
Total
Increase
(Decrease)
|
|||||||||||
|
Rate
|
Volume
|
||||||||||
|
(Dollars in thousands)
|
|||||||||||
Interest-earning assets:
|
||||||||||||
Loans receivable
|
$
|
(13,506
|
)
|
$
|
21,836
|
$
|
8,330
|
|||||
Investment securities
|
(480
|
)
|
(2,722
|
)
|
(3,202
|
)
|
||||||
Other interest-earning assets
|
27
|
(46
|
)
|
(19
|
)
|
|||||||
Total interest-earning assets
|
(13,959
|
)
|
19,068
|
5,109
|
||||||||
Interest-bearing liabilities:
|
||||||||||||
Demand deposits
|
(313
|
)
|
(57
|
)
|
(370
|
)
|
||||||
Time deposits
|
512
|
1,355
|
1,867
|
|||||||||
Total deposits
|
199
|
1,298
|
1,497
|
|||||||||
Short-term borrowings and structured repo
|
(1,130
|
)
|
99
|
(1,031
|
)
|
|||||||
Subordinated debentures issued to capital trust
|
158
|
(16
|
)
|
142
|
||||||||
FHLBank advances
|
(1,490
|
)
|
375
|
(1,115
|
)
|
|||||||
Total interest-bearing liabilities
|
(2,263
|
)
|
1,756
|
(507
|
)
|
|||||||
Net interest income
|
$
|
(11,696
|
)
|
$
|
17,312
|
$
|
5,616
|
Federal Home Loan Bank line
|
$600.8 million
|
|
Federal Reserve Bank line
|
$632.7 million
|
|
Cash and cash equivalents
|
$232.6 million
|
|
Unpledged securities
|
$61.2 million
|
|
|
Total Number
of Shares
Purchased
|
|
|
Average
Price
Per Share
|
|
|
Total Number
of Shares
Purchased
As Part of
Publicly
Announced
Plan
|
|
|
Maximum
Number of
Shares that
May Yet Be
Purchased
Under the
Plan(1)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
July 1, 2015 – July 31, 2015
|
|
|
—
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
378,562
|
|
August 1, 2015 – August 31, 2015
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
378,562
|
|
|
September 1, 2015 – September 30, 2015
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
378,562
|
|
|
|
|
—
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
|
|
_______________________
|
|
|
|
(1)
|
Amount represents the number of shares available to be repurchased under the November 2006 plan as of the last calendar day of the month shown.
|
a)
|
Exhibits
|
|
See Exhibit Index.
|
Great Southern Bancorp, Inc.
|
|
Registrant
|
|
Date: November 6, 2015
|
/s/ Joseph W. Turner
|
Joseph W. Turner
President and Chief Executive Officer
(Principal Executive Officer)
|
|
Date: November 6, 2015
|
/s/ Rex A. Copeland
|
Rex A. Copeland
Treasurer
(Principal Financial and Accounting Officer)
|
(2)
|
Plan of acquisition, reorganization, arrangement, liquidation, or succession
|
|
|
(i)
|
The Purchase and Assumption Agreement, dated as of March 20, 2009, among Federal Deposit Insurance Corporation, Receiver of TeamBank, N.A., Paola, Kansas, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on March 26, 2011 is incorporated herein by reference as Exhibit 2.1(i).
|
|
(ii)
|
The Purchase and Assumption Agreement, dated as of September 4, 2009, among Federal Deposit Insurance Corporation, Receiver of Vantus Bank, Sioux City, Iowa, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on September 11, 2011 is incorporated herein by reference as Exhibit 2.1(ii).
|
|
(iii)
|
The Purchase and Assumption Agreement, dated as of October 7, 2011, among Federal Deposit Insurance Corporation, Receiver of Sun Security Bank, Ellington, Missouri, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1(iii) to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2013 is incorporated herein by reference as Exhibit 2(iii).
|
|
(iv)
|
The Purchase and Assumption Agreement, dated as of April 27, 2013, among Federal Deposit Insurance Corporation, Receiver of Inter Savings Bank, FSB, Maple Grove, Minnesota, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1(iv) to the Registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 2011 is incorporated herein by reference as Exhibit 2(iv)
|
|
(v)
|
The Purchase and Assumption Agreement All Deposits, dated as of June 20, 2014, among Federal Deposit Insurance Corporation, Receiver of Valley Bank, Moline, Illinois, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1(v) to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2014 is incorporated herein by reference as Exhibit 2(v)
|
(3)
|
Articles of incorporation and Bylaws
|
|
|
(i)
|
The Registrant's Charter previously filed with the Commission as Appendix D to the Registrant's Definitive Proxy Statement on Schedule 14A filed on March 31, 2004 (File No. 000-18082), is incorporated herein by reference as Exhibit 3.1.
|
|
(iA)
|
The Articles Supplementary to the Registrant's Charter setting forth the terms of the Registrant's Senior Non-Cumulative Perpetual Preferred Stock, Series A, previously filed with the Commission (File no. 000-18082) as Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed on August 18, 2011, are incorporated herein by reference as Exhibit 3(i).
|
|
(ii)
|
The Registrant's Bylaws, previously filed with the Commission (File no. 000-18082) as Exhibit 3(ii) to the Registrant's Current Report on Form 8-K filed on October 23, 2007, is incorporated herein by reference as Exhibit 3.2.
|
(4)
|
Instruments defining the rights of security holders, including indentures
|
(9)
|
Voting trust agreement
|
(10)
|
Material contracts
|
(11)
|
Statement re computation of per share earnings
|
(15)
|
Letter re unaudited interim financial information
|
(18)
|
Letter re change in accounting principles
|
(19)
|
Report furnished to securityholders.
|
(22)
|
Published report regarding matters submitted to vote of security holders
|
(23)
|
Consents of experts and counsel
|
(24)
|
Power of attorney
|
(31.1)
|
Rule 13a-14(a) Certification of Chief Executive Officer
|
(31.2)
|
Rule 13a-14(a) Certification of Treasurer
|
(32)
|
Certification pursuant to Section 906 of Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)
|
(99)
|
Additional Exhibits
|
(101)
|