UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
|
|||||||||||||||||||||||||||||
Washington,
D.C. 20549
|
|||||||||||||||||||||||||||||
FORM
10-Q
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
(Mark
One)
|
|||||||||||||||||||||||||||||
[X] |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934 FOR THE QUARTERLY PERIOD ENDED MARCH
31, 2008 .
|
||||||||||||||||||||||||||||
OR
|
|||||||||||||||||||||||||||||
[ ] |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934 FOR THE TRANSITION PERIOD FROM
_______________ to _______________
:
|
||||||||||||||||||||||||||||
Commission
File Number 0-26584
|
|||||||||||||||||||||||||||||
BANNER
CORPORATION
|
|||||||||||||||||||||||||||||
(Exact
name of registrant as specified in its charter)
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
Washington
(State
or other jurisdiction of incorporation or
organization)
|
91-1691604
(I.R.S.
Employer Identification Number)
|
||||||||||||||||||||||||||||
10
South First Avenue, Walla Walla, Washington 99362
|
|||||||||||||||||||||||||||||
(Address
of principal executive offices and zip
code)
|
|||||||||||||||||||||||||||||
Registrant's
telephone number, including area code: (509)
527-3636
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
Indicate
by check mark whether the registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports),
|
|||||||||||||||||||||||||||||
and
(2) has been subject to such filing requirements for the past 90
days.
|
Yes
|
[X] |
No
|
[ ] | |||||||||||||||||||||||||
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer or a smaller reporting
company. See the definitions of “large accelerated filer,”
“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the
Exchange Act (check one)
|
|||||||
Large accelerated filer | [ ] | Accelerated filer | [X] | Non-accelerated filer | [ ] | Smaller reporting company | [ ] |
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
|
Yes
|
[ ] |
No
|
[X] | |||
APPLICABLE
ONLY TO CORPORATE ISSUERS
|
|||||||
Indicate
the number of shares outstanding of each of the issuer’s classes of common
stock, as of the latest practicable
date.
|
Title of class:
Common Stock, $.01 par value per share
|
As
of April 30, 2008
15,977,000 shares*
|
* Includes
240,381 shares held by the Employee Stock Ownership Plan that have not
been released, committed to be released,
or allocated to participant
accounts.
|
|||||||
PART
I - FINANCIAL INFORMATION
|
|
Item
1 - Financial Statements. The Consolidated Financial Statements
of Banner Corporation and Subsidiaries filed as a part of the report are
as follows:
|
|
Consolidated
Statements of Financial Condition as of March 31, 2008 and December 31,
2007
|
3
|
Consolidated
Statements of Income for the Quarters Ended March 31, 2008 and
2007
|
4
|
Consolidated
Statements of Comprehensive Income for the Quarters Ended March 31, 2008
and 2007
|
5
|
Consolidated
Statements of Changes in Stockholders’ Equity for the Quarters Ended March
31, 2008 and 2007
|
6
|
Consolidated
Statements of Cash Flows for the Quarters Ended March 31, 2008 and
2007
|
9
|
Selected
Notes to Consolidated Financial Statements
|
11
|
Item
2 - Management's Discussion and Analysis of Financial Condition and
Results of Operations
|
|
Special
Note Regarding Forward-Looking Statements
|
21
|
Executive
Overview
|
21
|
Comparison
of Financial Condition at March 31, 2008 and December 31,
2007
|
23
|
Comparison
of Results of Operations for the Quarters Ended March 31, 2008 and
2007
|
25
|
Asset
Quality
|
32
|
Liquidity
and Capital Resources
|
33
|
Financial
Instruments with Off-Balance-Sheet Risk
|
34
|
Capital
Requirements
|
34
|
Item
3 - Quantitative and Qualitative Disclosures About Market
Risk
|
|
Market
Risk and Asset/Liability Management
|
36
|
Sensitivity
Analysis
|
36
|
Item
4 - Controls and Procedures
|
40
|
PART
II - OTHER INFORMATION
|
|
Item
1 - Legal Proceedings
|
41
|
Item
1A - Risk Factors
|
41
|
Item
2 - Unregistered Sales of Equity Securities and Use of Proceeds
|
41
|
Item
3 - Defaults upon Senior Securities
|
41
|
Item
4 - Submission of Matters to a Vote of Security Holders
|
41
|
Item
5 - Other Information
|
41
|
Item
6 - Exhibits
|
42
|
SIGNATURES
|
44
|
March
31
|
December
31
|
|||||||
ASSETS
|
2008
|
2007
|
||||||
Restated
|
||||||||
Cash
and due from banks
|
$ | 122,394 | $ | 98,430 | ||||
Securities
at fair value, cost $233,869 and $204,279, respectively
|
226,910 | 202,863 | ||||||
Securities
held to maturity, fair value $57,113 and $55,010,
respectively
|
55,647 | 53,516 | ||||||
Federal
Home Loan Bank (FHLB) stock
|
37,371 | 37,371 | ||||||
Loans
receivable:
|
||||||||
Held
for sale, fair value $6,228 and $4,680, respectively
|
6,118 | 4,596 | ||||||
Held
for portfolio
|
3,833,875 | 3,805,021 | ||||||
Allowance
for loan losses
|
(50,446 | ) | (45,827 | ) | ||||
3,789,547 | 3,763,790 | |||||||
Accrued
interest receivable
|
23,795 | 24,980 | ||||||
Real
estate owned, held for sale, net
|
7,572 | 1,867 | ||||||
Property
and equipment, net
|
98,808 | 98,098 | ||||||
Goodwill
and other intangibles, net
|
136,918 | 137,654 | ||||||
Income
taxes receivable, net
|
-- | 1,610 | ||||||
Bank-owned
life insurance (BOLI)
|
51,725 | 51,483 | ||||||
Other
assets
|
21,538 | 20,996 | ||||||
$ | 4,572,225 | $ | 4,492,658 | |||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Non-interest-bearing
|
$ | 486,201 | $ | 484,251 | ||||
Interest-bearing
transactions and savings accounts
|
1,297,215 | 1,288,112 | ||||||
Interest-bearing
certificates
|
1,909,894 | 1,848,230 | ||||||
3,693,310 | 3,620,593 | |||||||
Advances
from FHLB at fair value
|
155,405 | 167,045 | ||||||
Other
borrowings
|
135,032 | 91,724 | ||||||
Junior
subordinated debentures at fair value (issued in connection with Trust
Preferred Securities)
|
105,516 | 113,270 | ||||||
Accrued
expenses and other liabilities
|
39,263 | 47,989 | ||||||
Deferred
compensation
|
12,224 | 11,596 | ||||||
Deferred
income tax liability, net
|
38 | 2,595 | ||||||
Income
taxes payable, net
|
1,899 | -- | ||||||
4,142,687 | 4,054,812 | |||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Preferred
stock - $0.01 par value, 500,000 shares authorized, none
issued
|
-- | -- | ||||||
Common
stock - $0.01 par value per share, 25,000,000 shares authorized,
15,903,637 shares issued:
15,663,256
shares and 16,025,768 shares outstanding at March 31, 2008 and December
31, 2007, respectively
|
292,061 | 300,486 | ||||||
Retained
earnings
|
139,722 | 139,636 | ||||||
Accumulated
other comprehensive income (loss):
|
||||||||
Unrealized
loss on securities available for sale transferred to held to
maturity
|
(162 | ) | (176 | ) | ||||
Unearned
shares of common stock issued to Employee Stock Ownership Plan (ESOP)
trust at cost:
|
||||||||
240,381
and 240,381 restricted shares outstanding at March 31, 2008 and December
31, 2007, respectively
|
(1,987 | ) | (1,987 | ) | ||||
Carrying
value of shares held in trust for stock related compensation
plans
|
(8,100 | ) | (7,960 | ) | ||||
Liability
for common stock issued to deferred, stock related, compensation
plans
|
8,004 | 7,847 | ||||||
(96 | ) | (113 | ) | |||||
429,538 | 437,846 | |||||||
$ | 4,572,225 | $ | 4,492,658 |
2008
|
2007
|
|||||||||||
INTEREST
INCOME:
|
||||||||||||
Loans
receivable
|
$
|
68,073
|
$
|
61,828
|
||||||||
Mortgage-backed
securities
|
1,153
|
1,775
|
||||||||||
Securities
and cash equivalents
|
2,727
|
1,843
|
||||||||||
71,953
|
65,446
|
|||||||||||
INTEREST
EXPENSE:
|
||||||||||||
Deposits
|
30,063
|
27,610
|
||||||||||
FHLB
advances
|
1,849
|
2,277
|
||||||||||
Other
borrowings
|
610
|
928
|
||||||||||
Junior
subordinated debentures
|
2,064
|
2,454
|
||||||||||
34,586
|
33,269
|
|||||||||||
Net
interest income before provision for loan losses
|
37,367
|
32,177
|
||||||||||
PROVISION
FOR LOAN LOSSES
|
6,500
|
1,000
|
||||||||||
Net
interest income
|
30,867
|
31,177
|
||||||||||
OTHER
OPERATING INCOME:
|
||||||||||||
Deposit
fees and other service charges
|
5,013
|
2,963
|
||||||||||
Mortgage
banking operations
|
1,615
|
1,355
|
||||||||||
Loan
servicing fees
|
402
|
375
|
||||||||||
Miscellaneous
|
331
|
461
|
||||||||||
7,361
|
5,154
|
|||||||||||
Gain
on sale of securities
|
--
|
--
|
||||||||||
Net
change in valuation of financial instruments carried at fair
value
|
823
|
1,180
|
||||||||||
Total
other operating income
|
8,184
|
6,334
|
||||||||||
OTHER
OPERATING EXPENSES:
|
||||||||||||
Salary
and employee benefits
|
19,638
|
16,468
|
||||||||||
Less
capitalized loan origination costs
|
(2,241
|
)
|
(2,594
|
)
|
||||||||
Occupancy
and equipment
|
5,868
|
4,352
|
||||||||||
Information/computer
data services
|
1,989
|
1,369
|
||||||||||
Payment
and card processing expenses
|
1,531
|
988
|
||||||||||
Professional
services
|
755
|
559
|
||||||||||
Advertising
and marketing
|
1,418
|
1,857
|
||||||||||
State/municipal
business and use taxes
|
564
|
408
|
||||||||||
Amortization
of core deposit intangibles
|
736
|
--
|
||||||||||
Miscellaneous
|
3,450
|
2,664
|
||||||||||
Total
other operating expenses
|
33,708
|
26,071
|
||||||||||
Income
before provision for income taxes
|
5,343
|
11,440
|
||||||||||
PROVISION
FOR INCOME TAXES
|
1,509
|
3,627
|
||||||||||
NET
INCOME
|
$
|
3,834
|
$
|
7,813
|
||||||||
Earnings
per common share (see Note 8):
|
||||||||||||
Basic
|
$
|
0.24
|
$
|
0.63
|
||||||||
Diluted
|
$
|
0.24
|
$
|
0.62
|
||||||||
Cumulative
dividends declared per common share:
|
$
|
0.20
|
$
|
0.19
|
||||||||
2008
|
2007
|
|||||||||||
NET
INCOME
|
$
|
3,834
|
$
|
7,813
|
||||||||
OTHER
COMPREHENSIVE INCOME, NET OF INCOME TAXES:
|
||||||||||||
Amortization
of unrealized loss on tax exempt securities transferred from
available-for-sale to held-to-maturity
|
14
|
14
|
||||||||||
Other
comprehensive income
|
14
|
14
|
||||||||||
COMPREHENSIVE
INCOME
|
$
|
3,848
|
$
|
7,827
|
Common
Stock
|
Retained
Earnings
|
Accumulated
Other Comprehensive Income (Loss)
|
Unearned
Restricted
ESOP
Shares
|
Carrying
Value,
Net
of Liability, Of Shares Held in Trust for Stock-Related Compensation
Plans
|
Stockholders’
Equity
|
|||||||||||||||||||
BALANCE,
January 1, 2008
|
$ | 300,486 | $ | 139,636 | $ | (176 | ) | $ | (1,987 | ) | $ | (113 | ) | $ | 437,846 | |||||||||
Net
income
|
3,834 | 3,834 | ||||||||||||||||||||||
Cumulative
effect of adoption of EITF 06-4 relating to liabilities under split dollar
life insurance arrangements
|
(617 | ) | (617 | ) | ||||||||||||||||||||
Amortization
of unrealized loss on tax exempt securities transferred from available for
sale to held to maturity
|
14 | 14 | ||||||||||||||||||||||
Cash
dividend on common stock ($.20/share cumulative)
|
(3,131 | ) | (3,131 | ) | ||||||||||||||||||||
Purchase
and retirement of common stock
|
(14,265 | ) | (14,265 | ) | ||||||||||||||||||||
Proceeds
from issuance of common stock for exercise of stock
options
|
551 | 551 | ||||||||||||||||||||||
Proceeds
from issuance of common stock for stockholder reinvestment
program
|
5,193 | 5,193 | ||||||||||||||||||||||
Net
issuance of stock through employer’s stock plans, including tax
benefit
|
-- | |||||||||||||||||||||||
Amortization
of compensation expense related to stock options
|
96 | 96 | ||||||||||||||||||||||
Amortization
of compensation expense related to MRP
|
17 | 17 | ||||||||||||||||||||||
BALANCE,
March 31, 2008
|
$ | 292,061 | $ | 139,722 | $ | (162 | ) | $ | (1,987 | ) | $ | (96 | ) | $ | 429,538 | |||||||||
Common
Stock
|
Retained
Earnings
|
Accumulated
Other Comprehensive Income (Loss)
|
Unearned
Restricted
ESOP
Shares
|
Carrying
Value,
Net
of Liability, Of Shares Held in Trust for Stock-Related Compensation
Plans
|
Stockholders’
Equity
|
|||||||||||||||||||
BALANCE,
January 1, 2007
(As
previously reported)
|
$ | 135,149 | $ | 120,206 | $ | (2,852 | ) | $ | (1,987 | ) | $ | (289 | ) | $ | 250,227 | |||||||||
Cumulative
ESOP tax expense
|
(2,452 | ) | (2,452 | ) | ||||||||||||||||||||
Tax
benefit from prior periods
|
2,832 | 2,832 | ||||||||||||||||||||||
Balance,
January 1, 2007 (Restated)
|
137,981 | 117,754 | (2,852 | ) | (1,987 | ) | (289 | ) | 250,607 | |||||||||||||||
Net
income
|
7,813 | 7,813 | ||||||||||||||||||||||
Cumulative
effect of early adoption of SFAS Nos. 157 & 159 Fair Value
Option
|
(3,520 | ) | 2,623 | (897 | ) | |||||||||||||||||||
Amortization
of unrealized loss on tax exempt securities transferred from available for
sale to held to maturity
|
14 | 14 | ||||||||||||||||||||||
Cash
dividend on common stock ($.19/share cumulative)
|
(2,429 | ) | (2,429 | ) | ||||||||||||||||||||
Purchase
and retirement of common stock
|
(335 | ) | (335 | ) | ||||||||||||||||||||
Proceeds
from issuance of common stock for exercise of stock
options
|
502 | 502 | ||||||||||||||||||||||
Proceeds
from issuance of common stock for stockholder reinvestment
program
|
26,445 | 26,445 | ||||||||||||||||||||||
Net
issuance of stock through employer’s stock plans, including tax
benefit
|
-- | |||||||||||||||||||||||
Amortization
of compensation expense related to stock options
|
84 | 84 | ||||||||||||||||||||||
Amortization
of compensation expense related to MRP
|
46 | 46 | ||||||||||||||||||||||
BALANCE,
March 31, 2007
|
$ | 164,677 | $ | 119,618 | $ | (215 | ) | $ | (1,987 | ) | $ | (243 | ) | $ | 281,850 |
2008
|
2007
|
|||||||||||
SHARES
ISSUED AND OUTSTANDING:
|
||||||||||||
Common
stock, shares issued, beginning of period
|
16,266
|
12,314
|
||||||||||
Purchase
and retirement of common stock
|
(614
|
)
|
(8
|
)
|
||||||||
Issuance
of common stock for exercised stock options and/or
employee stock plans
|
28
|
27
|
||||||||||
Issuance
of common stock for stockholder reinvestment program
|
223
|
646
|
||||||||||
Number
of shares (retired) issued during the period
|
(363
|
)
|
665
|
|||||||||
SHARES
ISSUED AND OUTSTANDING, END OF PERIOD
|
15,903
|
12,979
|
||||||||||
UNEARNED,
RESTRICTED ESOP SHARES:
|
||||||||||||
Number
of shares, beginning of period
|
(240
|
)
|
(240
|
)
|
||||||||
Issuance/adjustment
of earned shares
|
--
|
--
|
||||||||||
Number
of shares, end of period
|
(240
|
)
|
(240
|
)
|
||||||||
NET
SHARES OUTSTANDING
|
15,663
|
12,739
|
2008
|
2007
|
|||||||||||
OPERATING
ACTIVITIES:
|
||||||||||||
Net
income
|
$
|
3,834
|
$
|
7,813
|
||||||||
Adjustments
to reconcile net income to net cash provided by
operating
activities:
|
||||||||||||
Depreciation
|
2,535
|
1,654
|
||||||||||
Deferred
income and expense, net of amortization
|
(152
|
)
|
(851
|
)
|
||||||||
Loss
(gain) on sale of securities
|
--
|
--
|
||||||||||
Net
change in valuation of financial instruments carried at fair
value
|
(823
|
)
|
(1,180
|
)
|
||||||||
Purchases
of securities at fair value
|
(49,012
|
)
|
(769
|
)
|
||||||||
Principal
repayments and maturities of securities at fair value
|
16,800
|
6,285
|
||||||||||
Proceeds
from sales of securities at fair value
|
2,598
|
3,122
|
||||||||||
Deferred
taxes
|
(2,557
|
)
|
429
|
|||||||||
Equity-based
compensation
|
113
|
130
|
||||||||||
Tax
benefits realized from equity-based compensation
|
--
|
--
|
||||||||||
Increase
in cash surrender value of bank-owned life insurance
|
(242
|
)
|
(408
|
)
|
||||||||
Gain
on sale of loans, excluding capitalized servicing rights
|
(1,218
|
)
|
(1200
|
)
|
||||||||
Loss
(gain) on disposal of real estate held for sale and property
and
equipment
|
58
|
(113
|
)
|
|||||||||
Provision
for losses on loans and real estate held for sale
|
6,500
|
1,000
|
||||||||||
Origination
of loans held for sale
|
(111,088
|
)
|
(83,887
|
)
|
||||||||
Proceeds
from sales of loans held for sale
|
109,566
|
83,627
|
||||||||||
Net
change in:
|
||||||||||||
Other
assets
|
2,826
|
(335
|
)
|
|||||||||
Other
liabilities
|
(6,759
|
)
|
9,373
|
|||||||||
Net
cash (used) provided by operating activities
|
(27,021
|
)
|
24,690
|
|||||||||
INVESTING
ACTIVITIES:
|
||||||||||||
Purchases
of securities held to maturity
|
(2,176
|
)
|
--
|
|||||||||
Principal
repayments and maturities of securities held to maturity
|
27
|
21
|
||||||||||
Origination
of loans, net of principal repayments
|
(30,602
|
)
|
(43,669
|
)
|
||||||||
Purchases
of loans and participating interest in loans
|
(4,229
|
)
|
(10
|
)
|
||||||||
Purchases
of property and equipment, net
|
(3,286
|
)
|
(6,634
|
)
|
||||||||
Proceeds
from sale of real estate held for sale, net
|
400
|
33
|
||||||||||
Other
|
(414
|
)
|
(735
|
)
|
||||||||
Net
cash used by investing activities
|
(40,280
|
)
|
(50,994
|
)
|
||||||||
FINANCING
ACTIVITIES:
|
||||||||||||
Increase
in deposits
|
72,717
|
126,556
|
||||||||||
Proceeds
from FHLB advances
|
92,800
|
--
|
||||||||||
Repayment
of FHLB advances
|
(105,835
|
)
|
(83,500
|
)
|
||||||||
Increase
(decrease) in repurchase agreement borrowings, net
|
--
|
(7,802
|
)
|
|||||||||
Increase
(decrease) in other borrowings, net
|
43,308
|
(1,013
|
)
|
|||||||||
Cash
dividends paid
|
(3,204
|
)
|
(2,291
|
)
|
||||||||
Repurchases
of stock, net of forfeitures
|
(14,265
|
)
|
(335
|
)
|
||||||||
Tax
benefits realized from equity-based compensation
|
--
|
--
|
||||||||||
Cash
proceeds from issuance of stock, net of registration costs
|
5,193
|
26,445
|
||||||||||
Exercise
of stock options
|
551
|
502
|
||||||||||
Net
cash provided by financing activities
|
91,265
|
58,562
|
||||||||||
NET
INCREASE IN CASH AND DUE FROM BANKS
|
23,964
|
32,258
|
||||||||||
CASH
AND DUE FROM BANKS, BEGINNING OF PERIOD
|
98,430
|
73,385
|
||||||||||
CASH
AND DUE FROM BANKS, END OF PERIOD
|
$
|
122,394
|
$
|
105,643
|
2008
|
2007
|
|||||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||
Interest
paid in cash
|
$
|
35,362
|
$
|
29,664
|
||||||||
Taxes
paid in cash
|
544
|
163
|
||||||||||
Non-cash
investing and financing transactions:
|
||||||||||||
Loans,
net of discounts, specific loss allowances and unearned income,
transferred to real estate owned and other repossessed
assets
|
6,112
|
67
|
||||||||||
Net
change in accrued dividends payable
|
73
|
138
|
||||||||||
Change
in other assets/liabilities
|
141
|
805
|
||||||||||
Adoption
of EITF 06-4
Accrual
of liability for split-dollar life insurance
|
617
|
--
|
||||||||||
Adoption
of SFAS Nos. 157 and 159:
|
||||||||||||
Securities
available for sale
transferred
to fair value
|
226,153
|
|||||||||||
FHLB
advances adjustment to fair value
|
678
|
|||||||||||
Junior
subordinated debentures
including
unamortized origination costs adjustment to fair value
|
2,079
|
|||||||||||
Deferred
tax asset related to fair value adjustments
|
504
|
December
31, 2006 (January 1, 2007)
|
|||||||||
As
Previously Reported Rate
|
Adjustment
|
Restated
|
|||||||
Consolidated
Statement of Financial Condition
|
|||||||||
Income
taxes payable
|
$
|
2,504
|
$
|
(380
|
)
|
$
|
2,124
|
||
Common
stock
|
135,149
|
2,832
|
137,981
|
||||||
Retained
earnings
|
120,206
|
(2,452
|
)
|
117,754
|
|||||
Total
stockholders’ equity
|
250,227
|
380
|
250,607
|
||||||
Consolidated
Statements of Changes in Stockholders’ Equity
|
|||||||||
Common
stock
|
$
|
135,149
|
2,832
|
137,981
|
|||||
Retained
earnings
|
120,206
|
(2,452
|
)
|
117,754
|
|||||
Total
stockholders’ equity
|
250,227
|
380
|
250,607
|
||||||
Date of acquisition | F&M
May
1, 2007
(in
thousands)
|
SJFHC
May
1, 2007
(in
thousands)
|
NCW
October
10, 2007
(in
thousands)
|
Total
(in
thousands)
|
|||
New
shares issued in acquisition
|
1,773,402 | 819,209 | 339,860 | 2,932,471 | |||
Cash
paid to shareholders
|
$ 19,404 | $ 6,159 | $ 6,505 | $ 32,068 | |||
Total
value of Banner’s common stock exchange with
acquiree’s
shareholders
|
78,030
|
35,177
|
11,813
|
125,020
|
|||
Transaction
closing costs
|
680 | 253 | 143 | 1,076 | |||
Total
purchase price
|
$ 98,114 | 41,589 | 18,461 | 158,164 | |||
Allocation
of purchase price
|
|||||||
Acquisitions’
equity
|
$ 32,849 | $ 16,782 | $ 9,601 | $ 59,232 | |||
Adjustments
to record assets and liabilities at estimated
fair
value
|
|||||||
Loans
|
(195 | ) | (604 | ) | (90 | ) | (889) |
Premises
and equipment
|
3,315 | 1,800 | -- | 5,115 | |||
Core
deposit intangible (CDI)
|
10,867 | 6,147 | 1,245 | 18,259 | |||
Deposits
|
(336 | ) | 37 | (197 | ) | (496) | |
Deferred
taxes, net
|
(4,916 | ) | (2,659 | ) | (345 | ) | (7,920) |
Estimated
fair value of net assets acquired
|
41,584 | 21,503 | 10,214 | 73,301 | |||
Goodwill
resulting from acquisition
|
$ 56,530 | $ 20,086 | $ 8,247 | $ 84,863 | |||
Date
of acquisition
|
F&M
May
1, 2007
(in
thousands)
|
SJFHC
May
1, 2007
(in
thousands)
|
NCW
October
10, 2007
(in
thousands)
|
Total
(in
thousands)
|
|||||
Cash
|
$ | 12,056 | $ | 7,449 | $ | 2,916 | $ | 22,421 | |
Securities
–available for sale
|
6,768 | 26,263 | 1,200 | 34,231 | |||||
Federal
funds sold and interest bearing deposits at
banks
|
137 | -- | -- | 137 | |||||
Loans-net
of allowance for loan losses of $4,528, $1,429 and
$1,319, respectively
|
389,290 | 116,999 | 90,522 | 596,811 | |||||
Premises
and equipment, net
|
11,872 | 5,756 | 3,012 | 20,640 | |||||
BOLI
|
8,662 | 2,315 | 10,977 | ||||||
Other assets | 7,529 | 2,082 | 1,597 | 11,208 | |||||
Goodwill
|
56,530 | 20,086 | 8,247 | 84,863 | |||||
Core
deposit intangible (CDI)
|
10,867 | 6,298 | 1,245 | 18,410 | |||||
Total
assets
|
503,711 | 187,248 | 108,739 | 799,698 | |||||
Deposits
|
(348,822 | ) | (124,264 | ) | (86,756 | ) | (559,842 | ) | |
Advances
from Federal Home Loan Bank
|
(20,000 | ) | 15,726 | ) | -- | (35,726 | ) | ||
Federal
funds purchased and other borrowings
|
(19,625 | ) | -- | (1,590 | ) | (21,215 | ) | ||
Other
liabilities
|
(17,150 | ) | (5,669 | ) | (1,932 | ) | (24,751 | ) | |
Total liabilities | (405,597 | ) | (145,659 | ) | (90,278 | ) | (641,534 | ) | |
Net assets acquired | $ | 98,114 | $ | 41,589 | $ | 18,461 | $ | 158,164 | |
March
31
|
December
31
|
March
31
|
|||||||
2008
|
2007
|
2007
|
|||||||
Interest-bearing
deposits included in Cash and due from banks
|
$
|
28,760
|
$
|
310
|
$
|
46,122
|
|||
Mortgage-backed
securities
|
94,954
|
99,775
|
145,490
|
||||||
Other
securities—taxable
|
123,864
|
98,067
|
74,577
|
||||||
Other
securities—tax exempt
|
56,653
|
50,812
|
42,777
|
||||||
Equity
securities with dividends
|
7,086
|
7,725
|
3,464
|
||||||
Total
securities
|
282,557
|
256,379
|
266,308
|
||||||
FHLB
stock
|
37,371
|
37,371
|
35,844
|
||||||
$
|
348,688
|
$
|
294,060
|
$
|
348,274
|
Quarters
Ended
March
31
|
||||||||||||
2008
|
2007
|
|||||||||||
Mortgage-backed
securities interest
|
$
|
1,153
|
$
|
1,775
|
||||||||
Taxable
interest income
|
1,916
|
1,302
|
||||||||||
Tax-exempt
interest income
|
583
|
465
|
||||||||||
Other
stock—dividend income
|
135
|
40
|
||||||||||
FHLB
stock dividends
|
93
|
36
|
||||||||||
2,727
|
1,843
|
|||||||||||
$
|
3,880
|
$
|
3,618
|
Cumulative
Adjustment on Adoption of SFAS 159
|
||||||||||||||||||||||||||||||||
January
1, 2007
|
March
31, 2007
|
|||||||||||||||||||||||||||||||
Amortized
Cost
|
Fair
Market Valuation Adjustment
|
Fair
Value
|
Related
Taxes
|
Cumulative
Effect of Adoption
|
Amortized
Cost
|
Fair
Market Valuation Adjustment
|
Fair
Value
|
|||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||||||
Securities
available for sale
reclassified to fair value
|
$ | 230,189 | $ | (4,036 | ) | $ | 226,153 | $ | 1,413 | $ | (2,623 | ) | $ | 221,427 | $ | (2,950 | ) | $ | 218,477 | |||||||||||||
Liabilities:
|
||||||||||||||||||||||||||||||||
Advances
from FHLB
|
$ | 177,430 | $ | (678 | ) | $ | 176,752 | $ | 244 | $ | (434 | ) | $ | 93,930 | $ | (499 | ) | $ | 93,431 | |||||||||||||
Junior
subordinated debentures,
|
||||||||||||||||||||||||||||||||
net
of unamortized deferred
origination
costs
|
122,287 | 2,079 | 124,366 | (748 | ) | 1,331 | 122,313 | 1,806 | 124,119 | |||||||||||||||||||||||
$ | 299,717 | $ | 1,401 | $ | 301,118 | $ | (504 | ) | $ | 897 | $ | 216,243 | $ | 1,307 | $ | 217,051 | ||||||||||||||||
Total
adjustment
|
$ | (5,437 | ) | $ | (3,520 | ) | $ | (4,257 | ) | |||||||||||||||||||||||
Less
transfer from accumulated other comprehensive loss to retained
earnings
|
2,623 | |||||||||||||||||||||||||||||||
Cumulative
reduction of opening stockholders’ equity at January 1, 2007 upon adoption
of SFAS No. 159
|
$ | (897 | ) | |||||||||||||||||||||||||||||
December
31, 2007
|
March
31, 2008
|
|||||||||||||||||||||||||||||||
Amortized
Cost
|
Fair
Market Valuation Adjustment
|
Basis
at
FMV
|
Amortized
Cost
|
Fair
Market Valuation Adjustment
|
Basis
at
FMV
|
|||||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||||||
Securities
available for sale reclassified
to fair value
|
$ | 204,279 | $ | (1,416 | ) | $ | 202,863 | $ | 233,869 | $ | (6,959 | ) | $ | 226,910 | ||||||||||||||||||
Liabilities:
|
||||||||||||||||||||||||||||||||
Advances
from FHLB
|
$ | 167,073 | $ | (28 | ) | $ | 167,045 | $ | 154,036 | $ | 1,369 | $ | 155,405 | |||||||||||||||||||
Junior
subordinated debentures,
|
||||||||||||||||||||||||||||||||
net
of unamortized deferred
origination
costs
|
122,884 | (9,614 | ) | 113,270 | 122,898 | (17,382 | ) | 105,516 | ||||||||||||||||||||||||
$ | 289,957 | $ | (9,642 | ) | $ | 280,315 |