| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | % | | | | | $ | | | |
Underwriting discounts and commissions
|
| | | | % | | | | | $ | | | |
Proceeds to us (before expenses)
|
| | | | % | | | | | $ | | | |
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-11 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-27 | | | |
| | | | S-35 | | | |
| | | | S-38 | | | |
| | | | S-40 | | | |
| | | | S-42 | | | |
| | | | S-42 | | |
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | |
Report(s)
|
| |
Period(s) of Report(s) or Date(s) Filed
|
|
•
Annual Report on Form 10-K (including the portions of our proxy statement for the annual meeting of stockholders held on May 4, 2016 that have been incorporated by reference therein)
|
| | For the fiscal year ended December 31, 2015 | |
•
Quarterly Reports on Form 10-Q
|
| |
For the quarters ended March 31 and June 30, 2016
|
|
•
Current Reports on Form 8-K
|
| | Filed on January 28, 2016, February 1, 2016, February 2, 2016, March 16, 2016, April 29, 2016, May 9, 2016 and June 15, 2016 | |
•
Registration Statement on Form 8-A (for the description of our common stock), and all amendments or reports filed for the purpose of updating such description
|
| | Filed on November 1, 1989 | |
| | | | | | | | |
December 31,
|
| |||||||||||||||||||||||||||
| | |
June 30, 2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||
Summary Statement of Condition Information:
|
| | | | | | | ||||||||||||||||||||||||||||||
Assets
|
| | | $ | 4,408,474 | | | | | $ | 4,104,189 | | | | | $ | 3,951,334 | | | | | $ | 3,560,250 | | | | | $ | 3,955,182 | | | | | $ | 3,790,012 | | |
Loans receivable, net
|
| | | | 3,668,246 | | | | | | 3,352,797 | | | | | | 3,053,427 | | | | | | 2,446,769 | | | | | | 2,346,467 | | | | | | 2,153,081 | | |
Allowance for loan losses
|
| | | | 38,133 | | | | | | 38,149 | | | | | | 38,435 | | | | | | 40,116 | | | | | | 40,649 | | | | | | 41,232 | | |
Available-for-sale securities
|
| | | | 238,200 | | | | | | 262,856 | | | | | | 365,506 | | | | | | 555,281 | | | | | | 807,010 | | | | | | 875,411 | | |
Other real estate owned, net
|
| | | | 34,873 | | | | | | 31,893 | | | | | | 45,838 | | | | | | 53,514 | | | | | | 68,874 | | | | | | 67,621 | | |
Deposits
|
| | | | 3,384,020 | | | | | | 3,268,626 | | | | | | 2,990,840 | | | | | | 2,808,626 | | | | | | 3,153,193 | | | | | | 2,963,539 | | |
Total borrowings
|
| | | | 580,351 | | | | | | 406,797 | | | | | | 514,014 | | | | | | 343,795 | | | | | | 391,114 | | | | | | 485,853 | | |
Stockholders’ equity (retained earnings substantially restricted)
|
| | | | 414,222 | | | | | | 398,227 | | | | | | 419,745 | | | | | | 380,698 | | | | | | 369,874 | | | | | | 324,587 | | |
Common stockholders’ equity
|
| | | | 414,222 | | | | | | 398,227 | | | | | | 361,802 | | | | | | 322,755 | | | | | | 311,931 | | | | | | 266,644 | | |
Number of deposit accounts
|
| | | | 233,774 | | | | | | 217,139 | | | | | | 217,877 | | | | | | 192,323 | | | | | | 197,733 | | | | | | 189,288 | | |
Number of full-service offices
|
| | | | 106 | | | | | | 110 | | | | | | 108 | | | | | | 96 | | | | | | 107 | | | | | | 104 | | |
| | |
For the
Six Months Ended June 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Summary Statement of Operations Information: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest income: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans
|
| | | $ | 88,125 | | | | | $ | 89,896 | | | | | $ | 177,240 | | | | | $ | 172,569 | | | | | $ | 163,903 | | | | | $ | 170,163 | | | | | $ | 171,201 | | |
Investment securities and other
|
| | | | 3,257 | | | | | | 3,744 | | | | | | 7,111 | | | | | | 10,793 | | | | | | 14,892 | | | | | | 23,345 | | | | | | 27,466 | | |
| | | | | 91,382 | | | | | | 93,640 | | | | | | 184,351 | | | | | | 183,362 | | | | | | 178,795 | | | | | | 193,508 | | | | | | 198,667 | | |
Interest expense: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Deposits
|
| | | | 8,056 | | | | | | 6,294 | | | | | | 13,511 | | | | | | 11,225 | | | | | | 12,346 | | | | | | 20,720 | | | | | | 26,370 | | |
Federal Home Loan Bank advances
|
| | | | 696 | | | | | | 863 | | | | | | 1,707 | | | | | | 2,910 | | | | | | 3,972 | | | | | | 4,430 | | | | | | 5,242 | | |
Short-term borrowings and repurchase agreements
|
| | | | 487 | | | | | | 37 | | | | | | 65 | | | | | | 1,099 | | | | | | 2,324 | | | | | | 2,610 | | | | | | 2,965 | | |
Subordinated debentures issued to capital
trust |
| | | | 363 | | | | | | 312 | | | | | | 714 | | | | | | 567 | | | | | | 561 | | | | | | 617 | | | | | | 569 | | |
| | | | | 9,602 | | | | | | 7,506 | | | | | | 15,997 | | | | | | 15,801 | | | | | | 19,203 | | | | | | 28,377 | | | | | | 35,146 | | |
Net interest income
|
| | | | 81,780 | | | | | | 86,134 | | | | | | 168,354 | | | | | | 167,561 | | | | | | 159,592 | | | | | | 165,131 | | | | | | 163,521 | | |
Provision for loan losses
|
| | | | 4,401 | | | | | | 2,600 | | | | | | 5,519 | | | | | | 4,151 | | | | | | 17,386 | | | | | | 43,863 | | | | | | 35,336 | | |
Net interest income after provision for loan
losses |
| | | | 77,379 | | | | | | 83,534 | | | | | | 162,835 | | | | | | 163,410 | | | | | | 142,206 | | | | | | 121,268 | | | | | | 128,185 | | |
Noninterest income: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Commissions
|
| | | | 518 | | | | | | 580 | | | | | | 1,136 | | | | | | 1,163 | | | | | | 1,065 | | | | | | 1,036 | | | | | | 896 | | |
Service charges and ATM fees
|
| | | | 10,653 | | | | | | 9,670 | | | | | | 19,841 | | | | | | 19,075 | | | | | | 18,227 | | | | | | 19,087 | | | | | | 18,063 | | |
Net realized gains on sales of loans
|
| | | | 1,845 | | | | | | 1,999 | | | | | | 3,888 | | | | | | 4,133 | | | | | | 4,915 | | | | | | 5,505 | | | | | | 3,524 | | |
Net realized gains on sales of available-for-sale
securities |
| | | | 2,738 | | | | | | — | | | | | | 2 | | | | | | 2,139 | | | | | | 243 | | | | | | 2,666 | | | | | | 483 | | |
Recognized impairment of available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (680) | | | | | | (615) | | |
Late charges and fees on loans
|
| | | | 879 | | | | | | 1,110 | | | | | | 2,129 | | | | | | 1,400 | | | | | | 1,264 | | | | | | 1,028 | | | | | | 651 | | |
Gain (loss) on derivative interest rate
products |
| | | | (237) | | | | | | 20 | | | | | | (43) | | | | | | (345) | | | | | | 295 | | | | | | (38) | | | | | | (10) | | |
Gain recognized on business acquisitions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,805 | | | | | | — | | | | | | 31,312 | | | | | | 16,486 | | |
Accretion (amortization) of income/expense related to business acquisition
|
| | | | (4,872) | | | | | | (12,054) | | | | | | (18,345) | | | | | | (27,868) | | | | | | (25,260) | | | | | | (18,693) | | | | | | (37,797) | | |
Other income
|
| | | | 2,366 | | | | | | 2,074 | | | | | | 4,973 | | | | | | 4,229 | | | | | | 4,566 | | | | | | 4,779 | | | | | | 2,450 | | |
| | | | | 13,890 | | | | | | 3,399 | | | | | | 13,581 | | | | | | 14,731 | | | | | | 5,315 | | | | | | 46,002 | | | | | | 4,131 | | |
Noninterest expense: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Salaries and employee benefits
|
| | | | 30,610 | | | | | | 29,183 | | | | | | 58,682 | | | | | | 56,032 | | | | | | 52,468 | | | | | | 51,262 | | | | | | 43,606 | | |
Net occupancy expense
|
| | | | 13,221 | | | | | | 12,169 | | | | | | 25,985 | | | | | | 23,541 | | | | | | 20,658 | | | | | | 20,179 | | | | | | 15,220 | | |
Postage
|
| | | | 1,958 | | | | | | 1,801 | | | | | | 3,787 | | | | | | 3,578 | | | | | | 3,315 | | | | | | 3,301 | | | | | | 3,096 | | |
Insurance
|
| | | | 1,983 | | | | | | 1,835 | | | | | | 3,566 | | | | | | 3,837 | | | | | | 4,189 | | | | | | 4,476 | | | | | | 4,840 | | |
Advertising
|
| | | | 963 | | | | | | 1,182 | | | | | | 2,317 | | | | | | 2,404 | | | | | | 2,165 | | | | | | 1,572 | | | | | | 1,316 | | |
Office supplies and printing
|
| | | | 860 | | | | | | 715 | | | | | | 1,333 | | | | | | 1,464 | | | | | | 1,303 | | | | | | 1,389 | | | | | | 1,268 | | |
Telephone
|
| | | | 1,826 | | | | | | 1,532 | | | | | | 3,235 | | | | | | 2,866 | | | | | | 2,868 | | | | | | 2,768 | | | | | | 2,270 | | |
Legal, audit and other professional fees
|
| | | | 1,652 | | | | | | 1,287 | | | | | | 2,713 | | | | | | 3,957 | | | | | | 4,348 | | | | | | 4,323 | | | | | | 3,803 | | |
Expense on other real estate owned
|
| | | | 1,785 | | | | | | 703 | | | | | | 2,526 | | | | | | 5,636 | | | | | | 4,068 | | | | | | 8,748 | | | | | | 11,846 | | |
Partnership tax credit
|
| | | | 840 | | | | | | 840 | | | | | | 1,680 | | | | | | 1,720 | | | | | | 2,108 | | | | | | 1,825 | | | | | | 2,035 | | |
Other operating expenses
|
| | | | 5,028 | | | | | | 3,942 | | | | | | 8,526 | | | | | | 15,824 | | | | | | 8,128 | | | | | | 8,760 | | | | | | 6,226 | | |
| | | | | 60,726 | | | | | | 55,189 | | | | | | 114,350 | | | | | | 120,859 | | | | | | 105,618 | | | | | | 108,603 | | | | | | 95,526 | | |
Income from continuing operations before income
taxes |
| | | | 30,543 | | | | | | 31,744 | | | | | | 62,006 | | | | | | 57,282 | | | | | | 41,903 | | | | | | 58,667 | | | | | | 36,790 | | |
Provision for income taxes
|
| | | | 8,216 | | | | | | 8,088 | | | | | | 15,564 | | | | | | 13,753 | | | | | | 8,174 | | | | | | 14,580 | | | | | | 7,133 | | |
Net income from continuing operations
|
| | | | 22,327 | | | | | | 23,656 | | | | | | 46,502 | | | | | | 43,529 | | | | | | 33,729 | | | | | | 44,087 | | | | | | 29,657 | | |
Discontinued Operations
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Income from discontinued operations, net of income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,619 | | | | | | 612 | | |
Net income
|
| | | | 22,327 | | | | | | 23,656 | | | | | | 46,502 | | | | | | 43,529 | | | | | | 33,729 | | | | | | 48,706 | | | | | | 30,269 | | |
Preferred stock dividends and discount
accretion |
| | | | — | | | | | | 290 | | | | | | 554 | | | | | | 579 | | | | | | 579 | | | | | | 608 | | | | | | 2,798 | | |
Non-cash deemed preferred stock dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,212 | | |
Net income available to common shareholders
|
| | | $ | 22,327 | | | | | $ | 23,366 | | | | | $ | 45,948 | | | | | $ | 42,950 | | | | | $ | 33,150 | | | | | $ | 48,098 | | | | | $ | 26,259 | | |
|
| | |
At or For the
Six Months Ended June 30, |
| |
At or For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
| | |
(Number of shares in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Per Common Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Basic earnings per common share
|
| | | $ | 1.61 | | | | | $ | 1.69 | | | | | $ | 3.33 | | | | | $ | 3.14 | | | | | $ | 2.43 | | | | | $ | 3.55 | | | | | $ | 1.95 | | |
Diluted earnings per common share
|
| | | | 1.59 | | | | | | 1.67 | | | | | | 3.28 | | | | | | 3.10 | | | | | | 2.42 | | | | | | 3.54 | | | | | | 1.93 | | |
Diluted earnings from continuing operations per common share
|
| | | | 1.59 | | | | | | 1.67 | | | | | | 3.28 | | | | | | 3.10 | | | | | | 2.42 | | | | | | 3.20 | | | | | | 1.89 | | |
Cash dividends declared
|
| | | | 0.44 | | | | | | 0.42 | | | | | | 0.86 | | | | | | 0.80 | | | | | | 0.72 | | | | | | 0.72 | | | | | | 0.72 | | |
Book value per common share
|
| | | | 29.79 | | | | | | 27.51 | | | | | | 28.67 | | | | | | 26.30 | | | | | | 23.60 | | | | | | 22.94 | | | | | | 19.78 | | |
Average shares outstanding
|
| | | | 13,900 | | | | | | 13,790 | | | | | | 13,818 | | | | | | 13,700 | | | | | | 13,635 | | | | | | 13,534 | | | | | | 13,462 | | |
Period-end actual shares outstanding
|
| | | | 13,905 | | | | | | 13,801 | | | | | | 13,888 | | | | | | 13,755 | | | | | | 13,674 | | | | | | 13,596 | | | | | | 13,480 | | |
Average fully diluted shares outstanding
|
| | | | 14,024 | | | | | | 13,979 | | | | | | 14,000 | | | | | | 13,876 | | | | | | 13,715 | | | | | | 13,592 | | | | | | 13,626 | | |
Earnings Performance Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets(1)
|
| | | | 1.04% | | | | | | 1.16% | | | | | | 1.14% | | | | | | 1.14% | | | | | | 0.89% | | | | | | 1.22% | | | | | | 0.87% | | |
Return on average stockholders’ equity(2)
|
| | | | 10.92 | | | | | | 12.65 | | | | | | 12.13 | | | | | | 12.63 | | | | | | 10.52 | | | | | | 16.55 | | | | | | 11.67 | | |
Non-interest income to average total assets
|
| | | | 0.65 | | | | | | 0.17 | | | | | | 0.33 | | | | | | 0.39 | | | | | | 0.14 | | | | | | 1.49 | | | | | | 0.35 | | |
Non-interest expense to average total assets
|
| | | | 2.84 | | | | | | 2.71 | | | | | | 2.81 | | | | | | 3.16 | | | | | | 2.79 | | | | | | 2.71 | | | | | | 2.73 | | |
Average interest rate spread(3)
|
| | | | 4.08 | | | | | | 4.59 | | | | | | 4.44 | | | | | | 4.74 | | | | | | 4.60 | | | | | | 4.53 | | | | | | 5.06 | | |
Period-end interest rate spread
|
| | | | 3.76 | | | | | | 3.72 | | | | | | 3.80 | | | | | | 3.86 | | | | | | 3.88 | | | | | | 3.57 | | | | | | 3.68 | | |
Net interest margin(4)
|
| | | | 4.18 | | | | | | 4.67 | | | | | | 4.53 | | | | | | 4.84 | | | | | | 4.70 | | | | | | 4.61 | | | | | | 5.17 | | |
Efficiency ratio(5)
|
| | | | 63.47 | | | | | | 61.64 | | | | | | 62.85 | | | | | | 66.30 | | | | | | 64.05 | | | | | | 51.44 | | | | | | 56.98 | | |
Net overhead ratio(6)
|
| | | | 2.19 | | | | | | 2.54 | | | | | | 2.48 | | | | | | 2.77 | | | | | | 2.66 | | | | | | 1.56 | | | | | | 2.61 | | |
Common dividend pay-out ratio(7)
|
| | | | 27.67 | | | | | | 25.15 | | | | | | 26.22 | | | | | | 25.81 | | | | | | 29.75 | | | | | | 20.34 | | | | | | 37.31 | | |
Asset Quality Ratios(8): | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses/period-end loans
|
| | | | 1.10% | | | | | | 1.29% | | | | | | 1.20% | | | | | | 1.34% | | | | | | 1.92% | | | | | | 2.21% | | | | | | 2.33% | | |
Non-performing assets/period-end loans and foreclosed assets
|
| | | | 0.90 | | | | | | 1.18 | | | | | | 1.28 | | | | | | 1.39 | | | | | | 2.46 | | | | | | 2.98 | | | | | | 3.31 | | |
Allowance for loan losses/non-performing loans
|
| | | | 656.56 | | | | | | 777.03 | | | | | | 230.24 | | | | | | 471.77 | | | | | | 201.53 | | | | | | 180.84 | | | | | | 149.95 | | |
Net charge-offs/average loans
|
| | | | 0.27 | | | | | | 0.09 | | | | | | 0.20 | | | | | | 0.24 | | | | | | 0.91 | | | | | | 2.43 | | | | | | 2.09 | | |
Gross non-performing assets/period-end assets
|
| | | | 0.77 | | | | | | 0.95 | | | | | | 1.07 | | | | | | 1.11 | | | | | | 1.75 | | | | | | 1.84 | | | | | | 1.96 | | |
Non-performing loans/period-end loans
|
| | | | 0.16 | | | | | | 0.16 | | | | | | 0.49 | | | | | | 0.26 | | | | | | 0.80 | | | | | | 0.94 | | | | | | 1.25 | | |
Balance Sheet Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans to deposits
|
| | | | 108.40% | | | | | | 100.71% | | | | | | 102.58% | | | | | | 102.09% | | | | | | 87.12% | | | | | | 74.42% | | | | | | 72.65% | | |
Average interest-earning assets as a percentage
of average interest-bearing liabilities |
| | | | 121.08 | | | | | | 120.81 | | | | | | 121.60 | | | | | | 120.95 | | | | | | 116.03 | | | | | | 110.12 | | | | | | 110.55 | | |
Capital Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Average common stockholders’ equity to average assets
|
| | | | 9.6% | | | | | | 9.2% | | | | | | 9.4% | | | | | | 9.0% | | | | | | 8.5% | | | | | | 7.4% | | | | | | 7.4% | | |
Period-end tangible common stockholders’ equity to assets(9)
|
| | | | 9.1 | | | | | | 9.1 | | | | | | 9.6 | | | | | | 9.0 | | | | | | 8.9 | | | | | | 7.7 | | | | | | 6.9 | | |
Great Southern Bancorp, Inc.:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Tier 1 capital ratio
|
| | | | 10.8 | | | | | | 13.6 | | | | | | 11.5 | | | | | | 13.3 | | | | | | 15.6 | | | | | | 15.7 | | | | | | 14.8 | | |
Total capital ratio
|
| | | | 11.8 | | | | | | 14.8 | | | | | | 12.6 | | | | | | 14.5 | | | | | | 16.9 | | | | | | 16.9 | | | | | | 16.1 | | |
Tier 1 leverage ratio
|
| | | | 9.9 | | | | | | 11.3 | | | | | | 10.2 | | | | | | 11.1 | | | | | | 11.3 | | | | | | 9.5 | | | | | | 9.2 | | |
Common equity Tier 1 ratio
|
| | | | 10.2 | | | | | | 11.0 | | | | | | 10.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Great Southern Bank:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Tier 1 capital ratio
|
| | | | 10.3 | | | | | | 11.5 | | | | | | 11.0 | | | | | | 11.4 | | | | | | 14.2 | | | | | | 14.7 | | | | | | 14.1 | | |
Total capital ratio
|
| | | | 11.2 | | | | | | 12.7 | | | | | | 12.1 | | | | | | 12.6 | | | | | | 15.4 | | | | | | 15.9 | | | | | | 15.3 | | |
Tier 1 leverage ratio
|
| | | | 9.5 | | | | | | 9.6 | | | | | | 9.8 | | | | | | 9.5 | | | | | | 10.2 | | | | | | 8.9 | | | | | | 8.6 | | |
Common equity Tier 1 ratio
|
| | | | 10.3 | | | | | | 11.5 | | | | | | 11.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
At June 30,
|
| |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Common stockholders’ equity
|
| | | $ | 414,222 | | | | | $ | 379,637 | | | | | $ | 398,227 | | | | | $ | 361,802 | | | | | $ | 322,755 | | | | | $ | 311,931 | | | | | $ | 266,644 | | |
Less: intangible assets
|
| | | | 13,377 | | | | | | 6,633 | | | | | | 5,758 | | | | | | 7,508 | | | | | | 4,583 | | | | | | 5,811 | | | | | | 6,929 | | |
Tangible common stockholders’ equity(a)
|
| | | $ | 400,845 | | | | | $ | 373,004 | | | | | $ | 392,469 | | | | | $ | 354,294 | | | | | $ | 318,172 | | | | | $ | 306,120 | | | | | $ | 259,715 | | |
Total assets
|
| | | $ | 4,408,474 | | | | | $ | 4,111,170 | | | | | $ | 4,104,189 | | | | | $ | 3,951,334 | | | | | $ | 3,560,250 | | | | | $ | 3,955,182 | | | | | $ | 3,790,012 | | |
Less: intangible assets
|
| | | | 13,377 | | | | | | 6,633 | | | | | | 5,758 | | | | | | 7,508 | | | | | | 4,583 | | | | | | 5,811 | | | | | | 6,929 | | |
Tangible assets(b)
|
| | | $ | 4,395,097 | | | | | $ | 4,104,537 | | | | | $ | 4,098,431 | | | | | $ | 3,943,826 | | | | | $ | 3,555,667 | | | | | $ | 3,949,371 | | | | | $ | 3,783,083 | | |
Tangible common stockholders’ equity to tangible assets(a/b)
|
| | | | 9.1% | | | | | | 9.1% | | | | | | 9.6% | | | | | | 9.0% | | | | | | 8.9% | | | | | | 7.7% | | | | | | 6.9% | | |
| | |
For the Six Months
Ended June 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges | | | | | | | | | |||||||||||||||||||||||||||||||||||
Excluding interest on deposits
|
| | | | 20.76x | | | | | | 27.19x | | | | | | 25.97x | | | | | | 13.52x | | | | | | 7.11x | | | | | | 9.59x | | | | | | 5.30x | | |
Including interest on deposits
|
| | | | 4.18x | | | | | | 5.23x | | | | | | 4.88x | | | | | | 4.63x | | | | | | 3.18x | | | | | | 3.32x | | | | | | 2.07x | | |
Ratio of earnings to combined fixed charges and preferred stock dividends:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Excluding interest on deposits
|
| | | | 20.76x | | | | | | 20.58x | | | | | | 20.01x | | | | | | 11.59x | | | | | | 6.44x | | | | | | 8.66x | | | | | | 3.38x | | |
Including interest on deposits
|
| | | | 4.18x | | | | | | 4.97x | | | | | | 4.66x | | | | | | 4.41x | | | | | | 3.07x | | | | | | 3.22x | | | | | | 1.82x | | |
| | |
At June 30, 2016
|
| ||||||
| | |
Actual
|
| |
As adjusted
|
| |||
| | |
(Dollars in Thousands)
|
| ||||||
Liabilities: | | | | |||||||
Deposits
|
| | | $ | 3,384,020 | | | | ||
Federal Home Loan Bank advances
|
| | | | 31,499 | | | | ||
Securities sold under reverse repurchase agreements with customers
|
| | | | 121,818 | | | | ||
Short term borrowings
|
| | | | 401,260 | | | | ||
Subordinated notes offered hereby
|
| | | | — | | | | ||
Subordinated debentures issued to capital trusts
|
| | | | 25,774 | | | | ||
Accrued interest payable and other liabilities
|
| | | | 29,881 | | | | ||
Total liabilities
|
| | | | 3,994,252 | | | | ||
Stockholders’ equity:
|
| | | |||||||
Serial preferred stock; $.01 par value; authorized 1,000,000 shares; issued and outstanding at June 30, 2016 – 0 shares
|
| | | | — | | | | ||
Common stock; $.01 par value; authorized 20,000,000 shares; issued and outstanding at June 30, 2016 – 13,904,832 shares
|
| | | | 139 | | | | ||
Additional paid-in capital
|
| | | | 24,896 | | | | ||
Retained earnings
|
| | | | 384,450 | | | | ||
Accumulated other comprehensive income
|
| | | | 4,737 | | | | ||
Total stockholders’ equity
|
| | | | 414,222 | | | | ||
Total liabilities and stockholders’ equity
|
| | | $ | 4,408,474 | | | | ||
Capital Ratios | | | | |||||||
Common equity tier 1 to risk-weighted assets
|
| | | | 10.2% | | | | ||
Tier 1 capital to risk-weighted assets
|
| | | | 10.8% | | | | ||
Total capital to risk-weighted assets
|
| | | | 11.8% | | | | ||
Tier 1 leverage to average assets
|
| | | | 9.9% | | | |
|
Per Note
|
| | | | % | | | | ||
|
Total
|
| | | $ | | | | | |
| | | | | | Page | | |
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | |
Report(s)
|
| |
Period(s) of Report(s) or Date(s) Filed
|
| |||
• | | | Annual Report on Form 10-K | | | For the fiscal year ended December 31, 2015 | |
• | | | Quarterly Report on Form 10-Q | | | For the quarter ended March 31, 2016 | |
• | | | Current Reports on Form 8-K | | | Filed on January 28, 2016, February 1, 2016, February 2, 2016, March 16, 2016, April 29, 2016, May 9, 2016 and June 15, 2016 | |
| | |
Three Months
Ended March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges | | | | | | | | | |||||||||||||||||||||||||||||||||||
Excluding interest on deposits
|
| | | | 19.86x | | | | | | 26.08x | | | | | | 25.97x | | | | | | 13.52x | | | | | | 7.11x | | | | | | 9.59x | | | | | | 5.30x | | |
Including interest on deposits
|
| | | | 3.83x | | | | | | 5.11x | | | | | | 4.88x | | | | | | 4.63x | | | | | | 3.18x | | | | | | 3.32x | | | | | | 2.07x | | |
Ratio of earnings to combined fixed charges and preferred stock dividends:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Excluding interest on deposits
|
| | | | 19.86x | | | | | | 19.88x | | | | | | 20.01x | | | | | | 11.59x | | | | | | 6.44x | | | | | | 8.66x | | | | | | 3.38x | | |
Including interest on deposits
|
| | | | 3.83x | | | | | | 4.86x | | | | | | 4.66x | | | | | | 4.41x | | | | | | 3.07x | | | | | | 3.22x | | | | | | 1.82x | | |