WALLA WALLA, Wash., Jan. 22, 2008 (PRIME NEWSWIRE) -- Banner Corporation (Nasdaq:BANR), the parent company of Banner Bank and Islanders Bank, today reported that 2007 revenues increased 20% fueled by strong loan and deposit growth and that profits were significantly impacted by a substantial net change in the value of financial instruments carried at fair value. Net income for the year ended December 31, 2007 totaled $36.9 million, or $2.49 per diluted share, compared with $31.5 million, or $2.58 per diluted share, for the year ended December 31, 2006. In the fourth quarter of 2007, net income was $12.0 million, or $0.74 per diluted share, compared to $7.9 million, or $0.64 per diluted share, in the fourth quarter of 2006.
Banner's net income included net gains of $9.2 million ($5.9 million after tax) in the fourth quarter and $11.6 million ($7.4 million after tax) for the full year of 2007, as a result of changes in the valuation of financial instruments carried at fair value in accordance with the adoption of Statement of Financial Accounting Standards (SFAS) No. 159 and SFAS No. 157. Excluding fair value adjustments, net income from recurring operations was $6.1 million, or $0.38 per diluted share, in the fourth quarter and $29.5 million, or $1.99 per diluted share, for the full year of 2007. There was no adjustment for fair value in either period of 2006; however, Banner received a substantial insurance recovery in the second quarter of 2006. Excluding that settlement, net income was $28.1 million, or $2.30 per diluted share in 2006. See the footnote below and "Pro Forma Disclosures Excluding Fair Value Adjustments and 2006 Insurance Recovery."
"In 2007, we continued to focus on building our franchise through both acquisitions and de novo branching in key markets. As a result, our larger balance sheet and expanded franchise are producing substantially more revenue than a year ago," said D. Michael Jones, President and Chief Executive Officer. "Unfortunately, recently declining interest rates, slowing housing markets and a high level of operating expenses combined to offset much of this revenue growth and our net income was less than we had expected. The effect of these offsetting factors was particularly evident in the fourth quarter, as our net interest margin contracted, credit costs increased and the full burden of our expense growth was realized.
"While increased delinquencies, particularly in our construction and land development portfolio, significantly impacted our net interest margin (17 basis points in the fourth quarter due to non-accruals) and required a higher level of loan loss provisioning, we believe our level of nonperforming assets is very manageable and that our reserves are satisfactory. We shared others' concerns about the downturn in the national housing market and initially backed away from construction lending in the Boise, Idaho market early last year. And, although we remain optimistic about the Northwest economy, we became more cautious in our approach to construction and land development lending in other markets as the year progressed. As a result, our total construction and land development loan originations in 2007 were approximately 35% lower than in the previous year. In addition, we have not engaged in any sub-prime lending and have no direct exposure to sub-prime lending problems in our loan portfolio. Nonetheless, in the current difficult housing environment, we will continue to direct significant efforts to managing our loan portfolios and overall credit quality.
"As part of our rapid franchise expansion, we added 18 new branches through acquisition, opened 21 new branches and relocated eight others in the last three years," Jones continued. "Most recently, we opened branches in Nampa, Idaho, and Oak Harbor, Washington. During the fourth quarter of 2007, we completed the acquisition of NCW Community Bank, based in central Washington, which had approximately $99 million in assets, $91 million in total loans and $87 million in deposit balances on the date of acquisition. We now have reached our goal in terms of the number of branches required to generate deposit growth sufficient to fund our expected loan growth and produce significant fee generating opportunities. As a result, we plan to open only three additional branches in 2008, a normal level of growth for a bank of our size."
2007 Highlights (compared to 2006)
-- Net income, excluding fair value adjustments and the insurance settlement, was $29.5 million, or $1.99 per diluted share, in 2007 compared to $28.1 million, or $2.30 per diluted share, in 2006.* -- Net interest income before provision for loan losses grew 18% to $149.6 million. -- Revenues increased 20% to $176.6 million, excluding fair value adjustments. -- Total deposits increased 30% to $3.62 billion. -- Loans increased 28% to $3.76 billion. -- Nonperforming assets increased to 0.98% of total assets, while net charge-offs remained modest at 0.08% of average loans. -- Banner's capital position was strengthened, resulting in a Tier 1 Leverage Ratio of 9.80% at December 31, 2007, compared to 8.77% a year earlier. -- Tangible book value per share increased to $18.73 at December 31, 2007, compared to $17.75 a year earlier. -- Three acquisitions increased loans by $596 million and deposits by $560 million. * Earnings information excluding the fair value adjustments and the insurance recovery (net income from recurring operations) represent non-GAAP (Generally Accepted Accounting Principles) financial measures. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide more useful and comparative information to assess trends in the Company's core operations reflected in the current quarter and year-to-date results. Where applicable, the Company has also presented comparable earnings information using GAAP financial measures.
Credit Quality
"We have always placed a strong emphasis on managing asset quality by applying a disciplined approach to credit approval and monitoring for signs of deterioration in loan quality," said Jones. "While we are not engaged in any sub-prime lending, we have seen an increase in delinquencies and nonperforming loans, primarily construction and land development loans for one- to four-family residential properties. This increase was not unexpected, as housing markets have clearly slowed. However, our net charge-offs remain reasonable and we continue to build our reserves for possible loan losses." Banner added $2.0 million to its provision for loan losses in the fourth quarter, compared to $1.5 million in the third quarter of 2007 and $1.0 million in the fourth quarter of 2006. The allowance for loan losses at quarter-end totaled $45.8 million, representing 1.20% of total loans outstanding. Non-performing assets were $44.3 million, or 0.98% of total assets, at December 31, 2007, compared to $23.2 million, or 0.54%, in the previous quarter, and $15.0 million or 0.43% at December 31, 2006. Banner's net charge-offs in the current quarter totaled $1.7 million, or 0.05% of average loans. For the twelve months ended December 31, 2007, the provision for loan losses was $5.9 million and net charge-offs were $2.9 million, or 0.08% of average loans.
"We are obviously not pleased with the growth of nonperforming loans," stated Jones, "but believe the underlying asset values remain sufficient to minimize principal losses even as the borrowers are using up their liquidity servicing these loans. While construction and land development loans represented 32% of our portfolio and approximately 80% of our nonperforming assets, they are significantly diversified with respect to geography and sub-markets, price ranges and borrowers. Of course, the vast majority of these loans are performing as agreed and we are experiencing continuing loan payoffs and portfolio turnover." The geographic distribution of construction and land developments loans is approximately 35% in the greater Puget Sound market, 45% in the greater Portland, Oregon market, and 9% in the greater Boise, Idaho market, with the remaining 11% distributed in various eastern Washington and eastern Oregon markets served by Banner Bank.
Income Statement Review
"The 100 basis point drop in the Fed Funds rate over the past four months adversely impacted our operating profits and net interest margin in the fourth quarter, with asset yields dropping faster than funding costs," said Jones. Banner's net interest margin was 3.82% for the fourth quarter of 2007, compared to 4.10% in the preceding quarter and 4.01% for the fourth quarter of 2006. For the full year, the net interest margin was 3.99%, compared to 4.08 % in 2006. Funding costs decreased 17 basis points compared to the previous quarter and decreased 29 basis points from the fourth quarter a year earlier, while asset yields decreased 45 basis points from the prior linked quarter and 48 basis points from the fourth quarter a year ago. "While deposit costs moved significantly lower in the fourth quarter, declining each month as the quarter progressed, the more immediate impact of lower prime rates on a substantial portion of our loan portfolio resulted in some compression of our net interest margin. In addition, the higher level of delinquencies is also reflected in our lower net interest margin, as non-accruing loans reduced the margin by approximately 17 basis points in the fourth quarter," Jones noted.
In the fourth quarter of 2007, net interest income before the provision for loan losses increased 17% to $38.7 million, compared to $33.1 million in the same quarter a year ago, reflecting Banner's larger earning asset base. Revenues (net interest income before the provision for loan losses plus other operating income) excluding fair value adjustments increased 19% to $46.2 million in the fourth quarter of 2007, from $38.8 million in the fourth quarter of 2006.
Total other operating income, excluding fair value adjustments, for the fourth quarter increased 33% to $7.5 million, compared to $5.6 million for the same quarter a year ago. Income from deposit fees and other service charges increased 59% to $4.8 million in the fourth quarter of 2007, compared to $3.0 million for the same period in 2006. Income from mortgage banking operations decreased 10% from the fourth quarter of 2006 and fell 26% from the prior quarter, reflecting lower levels of production in a slowing housing market. Net fair value adjustments as a result of changes in the value of financial assets and liabilities recorded at fair value under SFAS No. 159 resulted in an increase of $9.2 million and $11.6 million, respectively, for the quarter and year ended December 31, 2007, largely as a result of changes in the fair value of the junior subordinated debentures (trust preferred securities) issued by the Company.
For the year ended December 31, 2007, net interest income before the provision for loan losses increased 18% to $149.6 million, compared to $126.9 million a year ago. Revenues increased 20% to $176.6 million, excluding fair value adjustments, in 2007, compared to $147.5 million in 2006. Total other operating income increased 32% to $27.0 million, excluding fair value adjustments, in 2007, compared to $20.5 million in full-year 2006.
"On October 10, 2007, we completed the acquisition of NCW Community Bank. Additionally, during the current quarter we opened two new branches and relocated two other branches," said Jones. "For the full year ended December 31, 2007, through acquisitions and new branch openings, we added 26 locations to our distribution network. These new and acquired branches have increased expenses over the quarter and year-to-date; however, they are proving to be very successful in helping us reach new customers and grow deposits. While we need to reduce our level of expenses from what we incurred in the fourth quarter, recurring operating expenses exclusive of the NCW Community Bank acquisition in October were slightly reduced from the level of those expenses in the third quarter. Over time we expect these new offices and acquisitions will add to our profitability by providing low-cost core deposits and additional revenue generating opportunities." Other operating expenses increased to $35.3 million in the fourth quarter of 2007, compared to $25.8 million in the fourth quarter a year ago, reflecting both new branches and acquisition activity. For the full year, other operating expenses were $127.5 million, compared to $99.7 million, excluding the insurance recovery, and $94.4 million after the recovery in 2006. "Approximately 50% of the year-over-year increase in operating expenses was due to the three acquisitions. However, we clearly have work to do in reducing our expense levels by capturing more cost savings in the acquired banks and substantially slowing our de novo branch expansion," said Jones.
Balance Sheet Review
Assets increased 29% to $4.5 billion at December 31, 2007, compared to $3.5 billion a year earlier. "Loan growth, exclusive of the NCW Community Bank acquisition, improved to an annualized rate of 11% in the fourth quarter and was strongest in the commercial business and consumer sectors, reflecting the still solid Northwest economy," said Jones. "However, we have continued to be very cautious in our underwriting and we have significantly slowed our production of construction and land development loans." Net loans increased 28% (20% from acquisitions) to $3.76 billion at December 31, 2007, compared to $2.93 billion a year earlier.
Total deposits increased 30% (20% from acquisitions) to $3.62 billion at December 31, 2007, compared to $2.79 billion at December 31, 2006. Non-interest-bearing accounts increased 46% and total transaction and savings accounts increased 43% during the twelve months ending December 31, 2007, while certificates of deposit increased 19%. "We chose not to renew approximately $86 million of matured brokered certificates of deposit in the second half of the year, which resulted in slower deposit growth; however, our retail growth for the whole year was very encouraging," said Jones. "We are optimistic that our expanded branch network will deliver continued deposit growth and related fee income as we have experienced excellent growth in the number of transaction deposit accounts throughout the system."
Shareholders' equity for the year ended December 31, 2007 increased 75% year over year. At December 31, 2007, shareholders' equity was $437.8 million compared to $250.6 million at December 31, 2006. The $187.2 million rise in equity primarily reflects the issuance of stock associated with the three acquisitions in 2007. During the fourth quarter of 2007, the Company issued 340,000 shares of common stock in connection with the acquisition of NCW Community Bank, resulting in $11.8 million of additional equity. During the quarter ended June 30, 2007, the Company issued 2.6 million shares of common stock in connection with the acquisitions of F&M Bank and San Juan Financial Holding Company (Islanders Bank), resulting in $113.1 million of additional equity. The three acquisitions also resulted in a combined increase of $103.1 million of goodwill and other intangibles. The Company has also issued shares through its Dividend Reinvestment and Stock Purchase Plan and in connection with the exercise of vested stock options. At December 31, 2006, Banner had 12.3 million shares outstanding, but as a result of the three acquisitions and the stock issuance noted above, it had 16.3 million shares outstanding at December 31, 2007.
Book value per share increased 32% to $27.32 at year-end, from $20.76 a year earlier, and tangible book value per share was up 6% to $18.73 at year-end, compared to $17.75 a year earlier.
Accounting Treatments
Banner Corporation elected early adoption of SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, and SFAS No. 157, Fair Value Measurements, effective January 1, 2007. SFAS No. 159, which was issued in February 2007, generally permits the measurement of selected eligible financial instruments at fair value at specified election dates. SFAS No. 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles (GAAP), and expands disclosures about fair value measurement. The Company made this election to allow it more flexibility with respect to the management of its investment securities, wholesale borrowings and interest rate risk position in future periods.
Upon adoption of SFAS No.159, the Company selected fair value measurement for all of its "available for sale" investment securities, Federal Home Loan Bank advances and junior subordinated debentures, which had fair values of approximately $226.2 million, $176.8 million and $124.4 million, respectively, on January 1, 2007. The initial fair value measurement of these instruments resulted in a $3.5 million adjustment for the cumulative effect, net of tax, as a result of the change in accounting, which was recorded as a reduction in retained earnings as of January 1, 2007, and which under SFAS No. 159 has not been recognized in current earnings. While the adjustment to retained earnings is permanent, approximately $2.6 million of the amount was previously reported as accumulated other comprehensive loss at December 31, 2006, so the reduction in total shareholders' equity was only $897,000 on January 1, 2007. Following the initial election, changes in the value of financial instruments recorded at fair value are recognized as gains or losses in earnings in subsequent financial reporting periods. As a result of the adoption of SFAS No. 159 and changes in the fair value measurement of the financial assets and liabilities noted above, Banner recorded a net gain of $1.2 million ($755,000 after tax) in the quarter ended March 31, 2007, a net loss of $1.9 million ($1.2 million after tax) in the quarter ended June 30, 2007, a net gain of $3.1 million ($2.0 million after-tax) in the quarter ended September 30, 2007, and a net gain of $9.2 million ($5.9 million after tax), in the quarter ended December 31, 2007, resulting in a cumulative net gain of $11.6 million ($7.4 million after tax) for the twelve-month period.
Restatement and Reclassification
Operating results and financial statements for the quarter and year ended December 31, 2006 have been restated to reflect non-material adjustments to our provision for income taxes, income taxes payable and the common stock and retained earnings components of stockholders' equity related to the tax treatment of certain elements of stock-based compensation. The effects of these adjustments are increases of $155,000 and $619,000, respectively, in the provision for income taxes for the quarter and year ended December 31, 2006; as well as a reduction of $2.4 million of retained earnings and increases of $2.8 million and $379,000, respectively, in common stock (paid-in capital) and total stockholders' equity as of December 31, 2006. These adjustments have immaterially affected certain previously reported ratios for those prior periods.
In addition, certain reclassifications have been made to the prior periods' consolidated financial statements and/or schedules to conform to the current period's presentation. These reclassifications may have slightly affected certain ratios for the prior periods. These reclassifications had no effect on retained earnings or net income as previously presented and the effect of these reclassifications is considered immaterial.
Conference Call
Banner will host a conference call on Wednesday, January 23, 2008, at 6:00 a.m. PST, to discuss fourth quarter and year end results. The conference call can be accessed live by telephone at 303-262-2130. To listen to the call online, go to the Company's website at www.bannerbank.com. An archived recording of the call can be accessed by dialing 303-590-3000, passcode 11104221# until Wednesday, January 30, 2008, or via the Internet at www.bannerbank.com.
About the Company
Banner Corporation is a $4.5 billion bank holding company operating two commercial banks in Washington, Oregon and Idaho. Banner serves the Pacific Northwest region with a full range of deposit services and business, commercial real estate, construction, residential, agricultural and consumer loans. Visit Banner Bank on the Web at www.bannerbank.com.
Statements concerning future performance, developments or events, expectations for earnings, growth and market forecasts, and any other guidance on future periods, constitute forward-looking statements, which are subject to a number of risks and uncertainties that are beyond Banner's control and might cause actual results to differ materially from the expectations and stated objectives. Factors which could cause actual results to differ materially include, but are not limited to, regional and general economic conditions, management's ability to generate improvement in asset quality and profitability, changes in interest rates, deposit flows, demand for housing, mortgages and other loans, real estate values, competition, loan delinquency rates, the successful operation of the newly-opened branches and loan offices, the ability to successfully complete consolidation and conversion activities, incorporate acquisitions into operations, retain key employees and achieve cost savings, changes in accounting principles, practices, policies or guidelines, changes in legislation or regulation, other economic, competitive, governmental, regulatory and technological factors affecting operations, pricing, products and services, Banner's ability to successfully resolve outstanding credit issues and other risks detailed in Banner's reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2006. Accordingly, these factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements. Banner undertakes no responsibility to update or revise any forward-looking statements.
RESULTS OF OPERATIONS (In thousands except share and per share data) Quarters Ended Twelve Months Ended -------------------------------- --------------------- Dec 31, Sep 30, Dec 31, Dec 31, Dec 31, 2007 2007 2006 2007 2006 ---------- ---------- ---------- ---------- ---------- RESTATED(1) RESTATED(1) INTEREST INCOME: Loans receivable $ 72,592 $ 75,668 $ 62,514 $ 281,135 $ 227,661 Mortgage-backed securities 1,179 1,343 1,845 5,832 7,860 Securities and cash equivalents 2,471 2,199 1,840 8,342 7,498 ---------- ---------- ---------- ---------- ---------- 76,242 79,210 66,199 295,309 243,019 INTEREST EXPENSE: Deposits 34,091 35,341 27,067 129,420 89,987 Federal Home Loan Bank advances 435 292 2,695 4,168 14,354 Other borrowings 766 730 1,168 3,214 3,744 Junior subordinated debentures 2,288 2,177 2,154 8,888 8,029 ---------- ---------- ---------- ---------- ---------- 37,580 38,540 33,084 145,690 116,114 ---------- ---------- ---------- ---------- ---------- Net interest income before provision for loan losses 38,662 40,670 33,115 149,619 126,905 PROVISION FOR LOAN LOSSES 2,000 1,500 1,000 5,900 5,500 ---------- ---------- ---------- ---------- ---------- Net interest income 36,662 39,170 32,115 143,719 121,405 OTHER OPERATING INCOME: Deposit fees and other service charges 4,770 4,750 2,998 16,573 11,417 Mortgage banking operations 1,325 1,782 1,474 6,270 5,824 Loan servicing fees 625 457 260 1,830 1,299 Miscellaneous 800 483 905 2,336 1,970 ---------- ---------- ---------- ---------- ---------- 7,520 7,472 5,637 27,009 20,510 Gain (loss) on sale of securities -- -- -- -- 65 Increase (decrease) in valuation of financial instruments carried at fair value 9,209 3,062 -- 11,574 -- ---------- ---------- ---------- ---------- ---------- Total other operating income 16,729 10,534 5,637 38,583 20,575 OTHER OPERATING EXPENSE: Salary and employee benefits 19,441 20,431 16,369 75,975 65,116 Less capitalized loan origination costs (2,459) (2,455) (2,672) (10,683) (11,448) Occupancy and equipment 6,011 5,484 4,279 20,953 15,938 Information / computer data services 2,130 2,031 1,342 7,297 5,120 Miscellaneous 10,150 9,355 6,518 33,947 25,005 ---------- ---------- ---------- ---------- ---------- 35,273 34,846 25,836 127,489 99,731 Insurance recovery, net proceeds -- -- -- -- (5,350) ---------- ---------- ---------- ---------- ---------- Total other operating expense 35,273 34,846 25,836 127,489 94,381 ---------- ---------- ---------- ---------- ---------- Income before provision for income taxes 18,118 14,858 11,916 54,813 47,599 PROVISION FOR INCOME TAXES 6,106 4,871 4,064 17,890 16,055 ---------- ---------- ---------- ---------- ---------- NET INCOME $ 12,012 $ 9,987 $ 7,852 $ 36,923 $ 31,544 ========== ========== ========== ========== ========== Earnings per share Basic $ 0.75 $ 0.64 $ 0.65 $ 2.53 $ 2.65 Diluted $ 0.74 $ 0.64 $ 0.64 $ 2.49 $ 2.58 Cumulative dividends declared per common share $ 0.20 $ 0.19 $ 0.19 $ 0.77 $ 0.73 Weighted average shares outstanding Basic 15,936,430 15,497,193 12,004,212 14,581,286 11,905,598 Diluted 16,141,941 15,720,248 12,358,008 14,838,469 12,238,933 Shares repurchased during the period 58,157 700 2,220 69,467 65,642 Shares issued in connection with acquisitions 339,860 -- -- 2,932,471 -- Shares issued in connection with exercise of stock options or DRIP 163,379 141,281 16,776 1,088,875 297,436 (1) Provision for income taxes has been restated to reflect adjustments related to the tax treatment of certain elements of stock-based compensation. --------------------------------------------------------------------- PRO FORMA DISCLOSURES EXCLUDING THE EFFECTS OF THE CHANGE IN THE VALUATION OF FINANCIAL INSTRUMENTS CARRIED AT FAIR VALUE AND THE 2006 INSURANCE RECOVERY NET INCOME from above $ 12,012 $ 9,987 $ 7,852 $ 36,923 $ 31,544 ADJUSTMENTS FOR CHANGE IN VALUATION OF FINANCIAL INSTRUMENTS AND THE 2006 INSURANCE RECOVERY Change in valuation of financial instruments carried at fair value (9,209) (3,062) -- (11,574) -- 2006 insurance recovery -- -- -- -- (5,350) Income tax provision (benefit) related to above items 3,315 1,102 -- 4,167 1,926 ---------- ---------- ---------- ---------- ---------- Above items, net of income tax provision (benefit) (5,894) (1,960) -- (7,407) (3,424) ---------- ---------- ---------- ---------- ---------- NET INCOME FROM RECURRING OPERATIONS $ 6,118 $ 8,027 $ 7,852 $ 29,516 $ 28,120 ========== ========== ========== ========== ========== Earnings per share EXCLUDING the effects of change in valuation of financial instruments carried at fair value and the 2006 insurance recovery Basic $ 0.38 $ 0.52 $ 0.65 $ 2.02 $ 2.36 Diluted $ 0.38 $ 0.51 $ 0.64 $ 1.99 $ 2.30 FINANCIAL CONDITION (In thousands except share and per share data) Dec 31, Sep 30, Dec 31, 2007 2007 2006 ----------- ----------- ----------- RESTATED(1) RESTATED(1) ASSETS ------ Cash and due from banks $ 98,120 $ 83,933 $ 68,317 Federal funds and interest- bearing deposits 310 62,628 5,068 Securities - trading 202,863 158,932 -- Securities - available for sale -- -- 226,153 Securities - held to maturity 53,516 53,259 47,872 Federal Home Loan Bank stock 37,371 37,291 35,844 Loans receivable: Held for sale 4,596 4,121 5,080 Held for portfolio 3,805,021 3,617,130 2,960,910 Allowance for loan losses (45,827) (44,212) (35,535) ----------- ----------- ----------- 3,763,790 3,577,039 2,930,455 Accrued interest receivable 24,980 26,376 23,272 Real estate owned held for sale, net 1,867 3,072 918 Property and equipment, net 98,098 95,816 58,003 Goodwill and other intangibles, net 137,654 128,868 36,287 Bank-owned life insurance 51,483 51,024 38,527 Other assets 25,089 22,123 24,850 ----------- ----------- ----------- $ 4,495,141 $ 4,300,361 $ 3,495,566 =========== =========== =========== LIABILITIES ----------- Deposits: Non-interest-bearing $ 484,251 $ 473,571 $ 332,372 Interest-bearing transaction and savings accounts 1,288,110 1,299,232 905,746 Interest-bearing certificates 1,848,232 1,825,096 1,556,474 ----------- ----------- ----------- 3,620,593 3,597,899 2,794,592 Advances from Federal Home Loan Bank -- -- 177,430 Advances from Federal Home Loan Bank at fair value 167,045 24,577 -- Customer repurchase agreements and other borrowings 91,724 78,511 103,184 Junior subordinated debentures -- -- 123,716 Junior subordinated debentures at fair value 113,270 122,220 -- Accrued expenses and other liabilities 48,189 47,577 36,888 Deferred compensation 11,396 10,830 7,025 Income taxes payable (1) 5,078 4,783 2,124 ----------- ----------- ----------- 4,057,295 3,886,397 3,244,959 STOCKHOLDERS' EQUITY -------------------- Common stock (1) 300,486 285,468 137,981 Retained earnings (1) 139,636 130,826 117,754 Other components of stockholders' equity (2,276) (2,330) (5,128) ----------- ----------- ----------- 437,846 413,964 250,607 ----------- ----------- ----------- $ 4,495,141 $ 4,300,361 $ 3,495,566 =========== =========== =========== Shares Issued: Shares outstanding at end of period 16,266,149 15,821,067 12,314,270 Less unearned ESOP shares at end of period 240,381 240,381 240,381 ----------- ----------- ----------- Shares outstanding at end of period excluding unearned ESOP shares 16,025,768 15,580,686 12,073,889 =========== =========== =========== Book value per share (1)(2) $ 27.32 $ 26.57 $ 20.76 Tangible book value per share (1)(2)(3) $ 18.73 $ 18.30 $ 17.75 Consolidated Tier 1 leverage capital ratio 9.80% 9.83% 8.77% (1) Income taxes payable, common stock and retained earnings have been restated to reflect adjustments related to the tax treatment of certain elements of stock-based compensation. (2) Calculation is based on number of shares outstanding at the end of the period rather than weighted average shares outstanding and excludes unallocated shares in the ESOP. (3) Tangible book value excludes goodwill, core deposit and other intangilbles. ADDITIONAL FINANCIAL INFORMATION ( Dollars in thousands ) Dec 31, Sep 30, Dec 31, 2007 2007 2006 ---------- ---------- ---------- LOANS (including loans held for sale): ---------------- Commercial real estate $ 882,523 $ 811,816 $ 596,488 Multifamily real estate 165,886 170,316 147,311 Commercial construction 74,123 84,176 98,224 Multifamily construction 35,318 41,814 39,908 One- to four- family construction 613,779 624,280 570,501 Land and land development 497,962 463,514 402,665 Commercial business 696,350 630,827 467,745 Agricultural business including secured by farmland 186,305 178,158 163,518 One- to four- family real estate 463,954 424,122 361,625 Consumer 193,417 192,228 118,005 ---------- ---------- ---------- Total loans outstanding $3,809,617 $3,621,251 $2,965,990 ========== ========== ========== Total delinquent loans $ 69,031 $ 38,974 $ 17,818 ========== ========== ========== Total delinquent loans / Total loans outstanding 1.81% 1.08% 0.60% NON-PERFORMING Dec 31, Sep 30, Dec 31, ASSETS: 2007 2007 2006 -------------- ---------- ---------- ---------- Loans on non- accrual status $ 42,068 $ 19,788 $ 13,463 Loans more than 90 days delinquent, still on accrual 315 132 593 ---------- ---------- ---------- Total non- performing loans 42,383 19,920 14,056 Real estate owned ( REO ) / Repossessed assets 1,885 3,294 918 ---------- ---------- ---------- Total non- performing assets $ 44,268 $ 23,214 $ 14,974 ========== ========== ========== Total non- performing assets / Total assets 0.98% 0.54% 0.43% Quarters Ended Twelve Months Ended CHANGE IN THE -------------------------------- --------------------- ALLOWANCE FOR Dec 31, Sep 30, Dec 31, Dec 31, Dec 31, LOAN LOSSES: 2007 2007 2006 2007 2006 -------------- ---------- ---------- ---------- ---------- ---------- Balance, beginning of period $ 44,212 $ 43,248 $ 35,160 $ 35,535 $ 30,898 Acquisitions / ( divestitures ) 1,319 -- -- 7,276 -- Provision 2,000 1,500 1,000 5,900 5,500 Recoveries of loans previously charged off 127 469 354 1,491 1,898 Loans charged -off (1,831) (1,005) (979) (4,375) (2,761) ---------- ---------- ---------- ---------- ---------- Net (charge- offs) recoveries (1,704) (536) (625) (2,884) (863) ---------- ---------- ---------- ---------- ---------- Balance, end of period $ 45,827 $ 44,212 $ 35,535 $ 45,827 $ 35,535 ========== ========== ========== ========== ========== Net charge-offs (recoveries) / Average loans outstanding 0.05% 0.01% 0.02% 0.08% 0.03% Allowance for loan losses / Total loans outstanding 1.20% 1.22% 1.20% 1.20% 1.20% Dec 31, Sep 30, Dec 31, DEPOSITS 2007 2007 2006 -------- ---------- ---------- ---------- Non-interest- bearing $ 484,251 $ 473,571 $ 332,372 ---------- ---------- ---------- Interest-bearing checking 430,635 438,974 327,836 Regular savings accounts 609,073 602,190 364,957 Money market accounts 248,403 258,068 212,953 ---------- ---------- ---------- Interest- bearing transaction & savings accounts 1,288,111 1,299,232 905,746 ---------- ---------- ---------- Three-month maturity money market certificates 165,693 167,025 178,981 Other certificates 1,682,538 1,658,071 1,377,493 ---------- ---------- ---------- Interest- bearing certificates 1,848,231 1,825,096 1,556,474 ---------- ---------- ---------- Total deposits $3,620,593 $3,597,899 $2,794,592 ========== ========== ========== Included in other borrowings ----------- Customer repurchase agreements / "Sweep accounts" $ 91,724 $ 78,511 $ 76,825 ---------- ---------- ---------- ADDITIONAL FINANCIAL INFORMATION (Dollars in thousands) (Rates / Ratios Annualized) Quarters Ended Twelve Months Ended -------------------------------- --------------------- OPERATING Dec 31, Sep 30, Dec 31, Dec 31, Dec 31, PERFORMANCE: 2007 2007 2006 2007 2006 ------------- ---------- ---------- ---------- ---------- ---------- RESTATED(1)RESTATED(1) RESTATED(1) Average loans $3,716,512 $3,626,541 $2,950,193 $3,437,259 $2,767,585 Average securities and deposits 301,071 313,325 328,241 309,860 342,434 Average non- interest- earning assets 356,752 346,762 191,363 297,353 191,579 ---------- ---------- ---------- ---------- ---------- Total average assets $4,374,335 $4,286,628 $3,469,797 $4,044,472 $3,301,598 ========== ========== ========== ========== ========== Average deposits $3,628,581 $3,593,722 $2,749,618 $3,332,098 $2,536,154 Average borrowings 258,431 221,837 425,398 287,478 488,984 Average non- interest- earning liabilities 62,415 62,054 45,884 58,371 39,103 ---------- ---------- ---------- ---------- ---------- Total average liabilities 3,949,427 3,877,613 3,220,900 3,677,947 3,064,241 Total average stockholders' equity 424,908 409,015 248,897 366,525 237,357 ---------- ---------- ---------- ---------- ---------- ` Total average liabilities and equity $4,374,335 $4,286,628 $3,469,797 $4,044,472 $3,301,598 ========== ========== ========== ========== ========== Interest rate yield on loans 7.75% 8.28% 8.41% 8.18% 8.23% Interest rate yield on securities and deposits 4.81% 4.48% 4.45% 4.57% 4.48% ---------- ---------- ---------- ---------- ---------- Interest rate yield on interest- earning assets 7.53% 7.98% 8.01% 7.88% 7.81% ---------- ---------- ---------- ---------- ---------- Interest rate expense on deposits 3.73% 3.90% 3.91% 3.88% 3.55% Interest rate expense on borrowings 5.36% 5.72% 5.61% 5.66% 5.34% ---------- ---------- ---------- ---------- ---------- Interest rate expense on interest- bearing liabilities 3.84% 4.01% 4.13% 4.03% 3.84% ---------- ---------- ---------- ---------- ---------- Interest rate spread 3.69% 3.97% 3.88% 3.85% 3.97% ========== ========== ========== ========== ========== Net interest margin 3.82% 4.10% 4.01% 3.99% 4.08% ========== ========== ========== ========== ========== Other operating income / Average assets 1.52% 0.97% 0.64% 0.95% 0.62% Other operating expense / Average assets 3.20% 3.23% 2.95% 3.15% 2.86% Efficiency ratio (other operating expense / revenue) 63.68% 68.05% 66.67% 67.74% 64.00% Return on average assets 1.09% 0.92% 0.90% 0.91% 0.96% Return on average equity 11.22% 9.69% 12.52% 10.07% 13.29% Return on average tangible equity (1) 15.28% 13.36% 14.65% 13.27% 15.69% Average equity / Average assets 9.71% 9.54% 7.17% 9.06% 7.19% (1) Average non-interest-earning liabilities and average stockholders' equity have been restated to reflect adjustments related to the tax treatment of certain elements of stock-based compensation (2) Average tangible equity excludes goodwill --------------------------------------------------------------------- Operating performance for the periods presented excluding the effects of change in valuation of financial instruments carried at fair value and the 2006 insurance recovery. Other operating income (loss) EXCLUDING change in valuation of financial instruments carried at fair value / Average assets 0.68% 0.69% 0.64% 0.67% 0.62% Other operating expense EXCLUDING the 2006 insurance recovery / Average assets 3.20% 3.23% 2.95% 3.15% 3.02% Efficiency ratio (other operating expense / revenue) EXCLUDING change in valuation of financial instruments carried at fair value and the 2006 insurance recovery 76.38% 72.38% 66.67% 72.18% 67.62% Return on average assets EXCLUDING change in valuation of financial instruments carried at fair value and the 2006 insurance recovery 0.55% 0.74% 0.90% 0.73% 0.85% Return on average equity EXCLUDING change in valuation of financial instruments carried at fair value and the 2006 insurance recovery 5.71% 7.79% 12.52% 8.05% 11.85% Return on average tangible equity EXCLUDING change in valuation of financial instruments carried at fair value and the 2006 insurance recovery 7.78% 10.73% 14.65% 10.61% 13.99% ADDITIONAL FINANCIAL INFORMATION ( Dollars in thousands ) Dec 31, Sep 30, Dec 31, 2007 2007 2006 ----------- ----------- ----------- NON-PERFORMING ASSETS: ---------------------- Loans on non-accrual status Secured by real estate: One- to four-family $ 3,371 $ 1,070 $ 1,198 Commercial 1,357 544 4,215 Multifamily 1,222 1,250 792 Construction and land 33,432 10,699 2,056 Commercial business 2,250 5,713 4,498 Agricultural business, including secured by farmland 436 512 703 Consumer -- -- 1 ----------- ----------- ----------- 42,068 19,788 13,463 Loans more than 90 days delinquent, still on accrual Secured by real estate: One- to four-family 221 54 593 Commercial -- -- -- Multifamily -- -- -- Construction and land -- -- -- Commercial business -- -- -- Agricultural business, including secured by farmland -- -- -- Consumer 94 78 -- ----------- ----------- ----------- 315 132 593 ----------- ----------- ----------- Total non-performing loans 42,383 19,920 14,056 Real estate owned ( REO ) / Repossessed assets 1,885 3,294 918 ----------- ----------- ----------- Total non-performing assets $ 44,268 $ 23,214 $ 14,974 =========== =========== ===========