EXHIBIT 99.1
Filed by Renasant Corporation
pursuant to Rule 425 under
the Securities Act of 1933 and
deemed filed pursuant to Rule 14a-12
under the Securities Exchange Act of 1934
Subject Company: Capital Bancorp, Inc.
Commission File No.: 333-141449

| | | | |
Contact: | | Jim Gray | | Stuart Johnson |
| | Senior Executive Vice President & CIO | | Senior Executive Vice President & CFO |
| | (662) 680-1217 | | (662) 680-1472 |
| | jimg@renasant.com | | stuartj@renasant.com |
RENASANT CORPORATION ANNOUNCES INCREASE IN
2007 FIRST QUARTER EARNINGS PER SHARE
TUPELO, MISSISSIPPI (April 17, 2007) – Renasant Corporation (NASDAQ:RNST) (the “Company”) today announced results for the first quarter of 2007. Basic earnings per share were $0.45, up 7.1%, and diluted earnings per share were $0.44, up 7.3%, compared to basic earnings per share of $0.42 and diluted earnings per share of $0.41 for the first quarter of 2006. Net income for the first quarter of 2007 was $6,962,000, up 7.1%, or $461,000, from the first quarter of 2006.
“We are pleased with our first quarter 2007 results,” commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. “As the current interest rate environment continues to suppress margin growth throughout the entire banking industry, we were able to offset, to a certain extent, the compression on net interest margin through double digit loan, deposit and fee income growth, along with operating expense control and excellent credit quality to meet our first quarter earnings goals.”
Total assets as of March 31, 2007 were $2.755 billion, representing a 5.5% increase from December 31, 2006 and a 9.8% increase since March 31, 2006. Total loans grew to approximately $1.890 billion at the end of the first quarter of 2007, an increase of 3.5% from $1.827 billion at December 31, 2006 and an increase of 13.5% from $1.664 billion at March 31, 2006. Total deposits grew to $2.265 billion at March 31, 2007, representing a 7.4% increase from December 31, 2006 and an 11.5% increase since March 31, 2006.
Net interest income grew slightly to $20,661,000 for the first quarter of 2007 compared to $20,508,000 for the same period in 2006. Net interest margin declined to 3.67% for the first quarter of 2007 compared to 3.78% for the fourth quarter of 2006 and 3.99% for the first quarter of 2006. This was in part due to a surge in public fund deposits that were placed in short term investments. Net interest income for the first quarter of 2006 included approximately $262,000 in interest income from loans accounted for in accordance with AICPA Statement of Position 03-3 as compared to $19,000 for the first quarter of 2007. This additional interest income increased first quarter 2006 net interest margin by 0.05% but had no impact on net interest margin in the first quarter of 2007.
Noninterest income increased 10.9% to $12,677,000 for the first quarter of 2007 from $11,433,000 for the first quarter of 2006 from multiple sources including insurance, mortgage lending, and loan and deposit fees. During the first quarter of 2007, noninterest income included $500,000 from the sale of other real estate. During the first quarter of 2006, noninterest income included a one time gain of $558,000 from the early extinguishment of an FHLB advance and a $397,000 nontaxable death benefit from life insurance proceeds.
Noninterest expense was $22,501,000 for the first quarter of 2007, up 2.79% compared to $21,891,000 for the first quarter of 2006.
“We continued the trend of increasing our noninterest income at a higher rate than our noninterest expense. This is representative of our commitment to control our overall expenses while at the same time significantly growing loans, deposits and noninterest income,” said McGraw.
Despite national trends, the Company’s overall credit quality remained strong during the first quarter of 2007. Annualized net charge-offs as a percentage of average loans were 0.04% for the first quarter of 2007, down from 0.12% for the fourth quarter of 2006 and 0.23% for the first quarter of 2006. Non-performing loans as a percentage of total loans were 0.54% at March 31, 2007, as compared to 0.62% at December 31, 2006 and 0.24% at March 31, 2006. The allowance for loan losses as a percentage of loans was 1.06% at March 31, 2007, as compared to 1.07% at December 31, 2006 and 1.11% at March 31, 2006.
“On February 5, 2007, we announced the signing of a definitive agreement to acquire Capital Bancorp, Inc. of Nashville, Tennessee which follows our strategic plan of expansion into key growth markets. Completion of the merger is subject to a number of conditions, including, among other things, regulatory approval and approval by the shareholders of Capital Bancorp, Inc. If all conditions to the completion of the merger are satisfied, we anticipate the merger to be completed in the third quarter of this year and preparation for a successful integration is already underway,” stated McGraw.
CONFERENCE CALL INFORMATION:
A live audio webcast of a conference call with analysts will be available beginning at 10:00 a.m. Eastern time on Wednesday, April 18, 2007, through the Company’s website: www.renasant.com, and through Thompson/CCBN’s individual investor center at www.fulldisclosure.com, or any of Thompson/CCBN’s Investor Distribution Network websites. The event will be archived on the Company’s website for 90 days. If Internet access is unavailable, the conference may also be heard live (listen-only) via telephone by dialing 866-831-6234 in the United States and entering the participant passcode 49064053. International participants should dial 617-213-8854 and enter the participant passcode 49064053.
ABOUT RENASANT CORPORATION:
Renasant Corporation is the parent of Renasant Bank and Renasant Insurance. Renasant has assets of approximately $2.8 billion and operates 63 banking, mortgage and insurance offices in 38 cities in Mississippi, Tennessee and Alabama.
NOTE TO INVESTORS:
The description of the merger of Capital Bancorp, Inc. (“Capital”) into the Company set forth above is merely a summary and does not contain a description of all of the material terms of the transaction. The Company has filed a Registration Statement on Form S-4 (Registration No. 333- 141449) with the Securities and Exchange Commission (the “SEC”) containing a preliminary proxy statement/prospectus relating to the merger. After the SEC has declared the Registration Statement effective, the proxy statement/prospectus will be mailed to Capital shareholders and, if required by applicable laws or regulations, to shareholders of the Company. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THESE MATERIALS WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE COMPANY, CAPITAL AND THE PROPOSED MERGER.
The Company, Capital and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from Capital’s shareholders and, if approval by the Company’s shareholders is required, the Company’s shareholders. Information about the Company, Capital and their respective directors and executive officers and their ownership of Company or Capital common stock, as applicable, will be set forth or incorporated by reference in the definitive proxy statement/prospectus for the merger when it becomes available. The proxy statement/prospectus and other relevant materials (when they become available), and any other documents filed by the Company or Capital with the SEC, may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, investors may obtain free copies of the documents filed with the SEC by the Company by directing a written request to Renasant Corporation, 209 Troy Street, Tupelo, Mississippi 38804 Attention: Investor Relations, and free copies of the documents filed with the SEC by Capital by directing a written request to Capital Bancorp, Inc., 1816 Hayes Street, Nashville, Tennessee 37203.
This news release may contain, or incorporate by reference, statements which may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward looking statements usually include words such as “expects,” “projects,” “anticipates,” “believes,” “intends,” “estimates,” “strategy,” “plan,” “potential,” “possible” and other similar expressions.
Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in our portfolio of outstanding loans, and competition in our markets. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.
###
RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 2006 | | | 1st Qtr 2007 - 1st Qtr 2006 Percent Variance | | | For the Three Months Ended March 31, | |
| | First Quarter | | | Fourth Quarter | | | Third Quarter | | | Second Quarter | | | First Quarter | | | | 2007 | | | 2006 | | | Percent Variance | |
Statement of earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income—taxable equivalent basis | | $ | 42,534 | | | $ | 41,654 | | | $ | 40,916 | | | $ | 38,437 | | | $ | 36,632 | | | 16.11 | | | $ | 42,534 | | | $ | 36,632 | | | 16.11 | |
| | | | | | | | | |
Interest income | | $ | 41,710 | | | $ | 40,809 | | | $ | 40,070 | | | $ | 37,597 | | | $ | 35,817 | | | 16.45 | | | $ | 41,710 | | | $ | 35,817 | | | 16.45 | |
Interest expense | | | 21,049 | | | | 19,899 | | | | 18,367 | | | | 16,655 | | | | 15,309 | | | 37.49 | | | | 21,049 | | | | 15,309 | | | 37.49 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 20,661 | | | | 20,910 | | | | 21,703 | | | | 20,942 | | | | 20,508 | | | 0.75 | | | | 20,661 | | | | 20,508 | | | 0.75 | |
| | | | | | | | | |
Provision for loan losses | | | 750 | | | | 800 | | | | 900 | | | | (360 | ) | | | 1,068 | | | (29.78 | ) | | | 750 | | | | 1,068 | | | (29.78 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income after provision | | | 19,911 | | | | 20,110 | | | | 20,803 | | | | 21,302 | | | | 19,440 | | | 2.42 | | | | 19,911 | | | | 19,440 | | | 2.42 | |
| | | | | | | | | |
Service charges on deposit accounts | | | 4,844 | | | | 4,809 | | | | 4,686 | | | | 4,527 | | | | 4,424 | | | 9.49 | | | | 4,844 | | | | 4,424 | | | 9.49 | |
Fees and commissions on loans and deposits | | | 3,728 | | | | 3,530 | | | | 3,662 | | | | 3,659 | | | | 3,003 | | | 24.14 | | | | 3,728 | | | | 3,003 | | | 24.14 | |
Insurance commissions and fees | | | 810 | | | | 868 | | | | 975 | | | | 868 | | | | 822 | | | (1.46 | ) | | | 810 | | | | 822 | | | (1.46 | ) |
Trust revenue | | | 567 | | | | 625 | | | | 630 | | | | 630 | | | | 630 | | | (10.00 | ) | | | 567 | | | | 630 | | | (10.00 | ) |
Gain (loss) on sale of securities | | | 79 | | | | — | | | | — | | | | 4 | | | | 21 | | | 276.19 | | | | 79 | | | | 21 | | | 276.19 | |
Gain on sale of mortgage loans | | | 1,146 | | | | 1,034 | | | | 1,029 | | | | 674 | | | | 760 | | | 50.79 | | | | 1,146 | | | | 760 | | | 50.79 | |
Other | | | 1,503 | | | | 898 | | | | 731 | | | | 671 | | | | 1,773 | | | (15.23 | ) | | | 1,503 | | | | 1,773 | | | (15.23 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-interest income | | | 12,677 | | | | 11,764 | | | | 11,713 | | | | 11,033 | | | | 11,433 | | | 10.88 | | | | 12,677 | | | | 11,433 | | | 10.88 | |
| | | | | | | | | |
Salaries and employee benefits | | | 12,927 | | | | 12,234 | | | | 13,013 | | | | 12,301 | | | | 12,212 | | | 5.85 | | | | 12,927 | | | | 12,212 | | | 5.85 | |
Occupancy and equipment | | | 2,731 | | | | 2,773 | | | | 2,788 | | | | 2,688 | | | | 2,786 | | | (1.97 | ) | | | 2,731 | | | | 2,786 | | | (1.97 | ) |
Data processing | | | 1,202 | | | | 1,124 | | | | 1,122 | | | | 1,053 | | | | 982 | | | 22.40 | | | | 1,202 | | | | 982 | | | 22.40 | |
Amortization of intangibles | | | 394 | | | | 396 | | | | 398 | | | | 414 | | | | 431 | | | (8.58 | ) | | | 394 | | | | 431 | | | (8.58 | ) |
Other | | | 5,247 | | | | 5,484 | | | | 5,724 | | | | 5,603 | | | | 5,480 | | | (4.25 | ) | | | 5,247 | | | | 5,480 | | | (4.25 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-interest expense | | | 22,501 | | | | 22,011 | | | | 23,045 | | | | 22,059 | | | | 21,891 | | | 2.79 | | | | 22,501 | | | | 21,891 | | | 2.79 | |
| | | | | | | | | |
Income before income taxes | | | 10,087 | | | | 9,863 | | | | 9,471 | | | | 10,276 | | | | 8,982 | | | 12.30 | | | | 10,087 | | | | 8,982 | | | 12.30 | |
Income taxes | | | 3,125 | | | | 2,914 | | | | 2,839 | | | | 3,233 | | | | 2,481 | | | 25.96 | | | | 3,125 | | | | 2,481 | | | 25.96 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 6,962 | | | $ | 6,949 | | | $ | 6,632 | | | $ | 7,043 | | | $ | 6,501 | | | 7.09 | | | $ | 6,962 | | | $ | 6,501 | | | 7.09 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share | | $ | 0.45 | | | $ | 0.45 | | | $ | 0.43 | | | $ | 0.45 | | | $ | 0.42 | | | 7.14 | | | $ | 0.45 | | | $ | 0.42 | | | 7.14 | |
Diluted earnings per share | | | 0.44 | | | | 0.44 | | | | 0.42 | | | | 0.44 | | | | 0.41 | | | 7.32 | | | | 0.44 | | | | 0.41 | | | 7.32 | |
Average basic shares outstanding | | | 15,554,515 | | | | 15,534,907 | | | | 15,529,002 | | | | 15,513,356 | | | | 15,480,536 | | | 0.48 | | | | 15,554,515 | | | | 15,480,536 | | | 0.48 | |
Average diluted shares outstanding | | | 15,865,906 | | | | 15,917,314 | | | | 15,904,213 | | | | 15,840,673 | | | | 15,768,679 | | | 0.62 | | | | 15,865,906 | | | | 15,768,679 | | | 0.62 | |
Common shares outstanding | | | 15,560,006 | | | | 15,536,475 | | | | 15,531,611 | | | | 15,521,611 | | | | 15,496,004 | | | 0.41 | | | | 15,560,006 | | | | 15,496,004 | | | 0.41 | |
Cash dividend per common share | | $ | 0.160 | | | $ | 0.160 | | | $ | 0.160 | | | $ | 0.153 | | | $ | 0.153 | | | 4.35 | | | $ | 0.160 | | | $ | 0.153 | | | 4.35 | |
| | | | | | | | | |
Performance ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average shareholders’ equity | | | 11.05 | % | | | 10.79 | % | | | 10.70 | % | | | 11.68 | % | | | 11.00 | % | | | | | | 11.05 | % | | | 11.00 | % | | | |
Return on average shareholders’ equity, excluding amortization expense | | | 11.44 | % | | | 11.17 | % | | | 11.09 | % | | | 12.10 | % | | | 11.44 | % | | | | | | 11.44 | % | | | 11.44 | % | | | |
Return on average assets | | | 1.06 | % | | | 1.07 | % | | | 1.05 | % | | | 1.14 | % | | | 1.07 | % | | | | | | 1.06 | % | | | 1.07 | % | | | |
Return on average assets, excluding amortization expense | | | 1.10 | % | | | 1.11 | % | | | 1.08 | % | | | 1.18 | % | | | 1.12 | % | | | | | | 1.10 | % | | | 1.12 | % | | | |
| | | | | | | | | |
Net interest margin (FTE) | | | 3.67 | % | | | 3.78 | % | | | 4.02 | % | | | 3.96 | % | | | 3.99 | % | | | | | | 3.67 | % | | | 3.99 | % | | | |
Yield on earning assets (FTE) | | | 7.27 | % | | | 7.23 | % | | | 7.29 | % | | | 7.00 | % | | | 6.86 | % | | | | | | 7.27 | % | | | 6.86 | % | | | |
Average earning assets to average assets | | | 89.13 | % | | | 88.95 | % | | | 88.46 | % | | | 88.66 | % | | | 88.16 | % | | | | | | 89.13 | % | | | 88.16 | % | | | |
Average loans to average deposits | | | 86.12 | % | | | 87.91 | % | | | 86.55 | % | | | 85.06 | % | | | 85.66 | % | | | | | | 86.12 | % | | | 85.66 | % | | | |
| | | | | | | | | |
Noninterest income (less securities gains/losses) to average assets | | | 1.92 | % | | | 1.82 | % | | | 1.85 | % | | | 1.78 | % | | | 1.88 | % | | | | | | 1.92 | % | | | 1.88 | % | | | |
Noninterest expense to average assets | | | 3.43 | % | | | 3.40 | % | | | 3.63 | % | | | 3.56 | % | | | 3.61 | % | | | | | | 3.43 | % | | | 3.61 | % | | | |
Net overhead ratio | | | 1.51 | % | | | 1.58 | % | | | 1.79 | % | | | 1.78 | % | | | 1.73 | % | | | | | | 1.51 | % | | | 1.73 | % | | | |
Efficiency ratio (FTE) | | | 65.87 | % | | | 65.67 | % | | | 67.26 | % | | | 67.22 | % | | | 66.83 | % | | | | | | 65.87 | % | | | 66.83 | % | | | |
*Percent variance not meaningful
Share and per share amounts have been restated to reflect the three-for-two stock split issued August 28, 2006
RENASANT CORPORATION
(Unaudited)
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | First Quarter | | | 2006 | | | 1st Qtr 2007 - 1st Qtr 2006 Percent Variance | | | For the Three Months Ended March 31, | |
Average balances | | | Fourth Quarter | | | Third Quarter | | | Second Quarter | | | First Quarter | | | | 2007 | | | 2006 | | | Percent Variance | |
Total assets | | $ | 2,663,515 | | | $ | 2,569,719 | | | $ | 2,517,189 | | | $ | 2,485,527 | | | $ | 2,456,602 | | | 8.42 | | | $ | 2,663,515 | | | | 2,456,602 | | | 8.42 | |
Earning assets | | | 2,373,908 | | | | 2,285,878 | | | | 2,226,598 | | | | 2,203,677 | | | | 2,165,821 | | | 9.61 | | | | 2,373,908 | | | | 2,165,821 | | | 9.61 | |
Securities | | | 444,420 | | | | 439,383 | | | | 446,098 | | | | 448,905 | | | | 412,670 | | | 7.69 | | | | 444,420 | | | | 412,670 | | | 7.69 | |
Loans, net of unearned | | | 1,885,122 | | | | 1,828,637 | | | | 1,770,135 | | | | 1,721,426 | | | | 1,689,106 | | | 11.60 | | | | 1,885,122 | | | | 1,689,106 | | | 11.60 | |
Intangibles | | | 98,094 | | | | 98,554 | | | | 98,955 | | | | 99,359 | | | | 99,854 | | | (1.76 | ) | | | 98,094 | | | | 99,854 | | | (1.76 | ) |
Non-interest bearing deposits | | $ | 258,071 | | | $ | 260,823 | | | $ | 269,051 | | | $ | 258,886 | | | $ | 256,548 | | | 0.59 | | | $ | 258,071 | | | $ | 256,548 | | | 0.59 | |
Interest bearing deposits | | | 1,899,474 | | | | 1,780,128 | | | | 1,732,532 | | | | 1,733,865 | | | | 1,689,671 | | | 12.42 | | | | 1,899,474 | | | | 1,689,671 | | | 12.42 | |
Total deposits | | | 2,157,545 | | | | 2,040,951 | | | | 2,001,583 | | | | 1,992,751 | | | | 1,946,219 | | | 10.86 | | | | 2,157,545 | | | | 1,946,219 | | | 10.86 | |
Other borrowings | | | 212,762 | | | | 241,642 | | | | 239,295 | | | | 225,201 | | | | 245,093 | | | (13.19 | ) | | | 212,762 | | | | 245,093 | | | (13.19 | ) |
Shareholders’ equity | | | 255,470 | | | | 255,494 | | | | 245,946 | | | | 241,841 | | | | 239,771 | | | 6.55 | | | | 255,470 | | | | 239,771 | | | 6.55 | |
| | | | | | | | | |
Asset quality data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonaccrual loans | | $ | 6,368 | | | $ | 7,821 | | | $ | 6,264 | | | $ | 5,978 | | | $ | 2,509 | | | 153.81 | | | $ | 6,368 | | | $ | 2,509 | | | 153.81 | |
Loans 90 past due or more | | | 3,913 | | | | 3,467 | | | | 1,798 | | | | 1,745 | | | | 1,546 | | | 153.10 | | | | 3,913 | | | | 1,546 | | | 153.10 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing loans | | | 10,281 | | | | 11,288 | | | | 8,062 | | | | 7,723 | | | | 4,055 | | | 153.54 | | | | 10,281 | | | | 4,055 | | | 153.54 | |
Other real estate owned and repossessions | | | 2,897 | | | | 4,579 | | | | 3,502 | | | | 3,697 | | | | 3,922 | | | (26.13 | ) | | | 2,897 | | | | 3,922 | | | (26.13 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing assets | | $ | 13,178 | | | $ | 15,867 | | | $ | 11,564 | | | $ | 11,420 | | | $ | 7,977 | | | 65.20 | | | $ | 13,178 | | | $ | 7,977 | | | 65.20 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loan charge-offs (recoveries) | | $ | 201 | | | $ | 566 | | | $ | 590 | | | $ | (877 | ) | | $ | 958 | | | (79.02 | ) | | $ | 201 | | | $ | 958 | | | (79.02 | ) |
Allowance for loan losses | | | 20,082 | | | | 19,534 | | | | 19,300 | | | | 18,990 | | | | 18,473 | | | 8.71 | | | | 20,082 | | | | 18,473 | | | 8.71 | |
Non-performing loans/total loans | | | 0.54 | % | | | 0.62 | % | | | 0.46 | % | | | 0.45 | % | | | 0.24 | % | | | | | | 0.54 | % | | | 0.24 | % | | | |
Non-performing assets/total assets | | | 0.48 | % | | | 0.61 | % | | | 0.46 | % | | | 0.46 | % | | | 0.32 | % | | | | | | 0.48 | % | | | 0.32 | % | | | |
Allowance for loan losses/total loans | | | 1.06 | % | | | 1.07 | % | | | 1.10 | % | | | 1.10 | % | | | 1.11 | % | | | | | | 1.06 | % | | | 1.11 | % | | | |
Allowance for loan losses/non-performing loans | | | 195.33 | % | | | 173.05 | % | | | 239.39 | % | | | 245.89 | % | | | 455.56 | % | | | | | | 195.33 | % | | | 455.56 | % | | | |
Annualized net loan charge-offs/average loans | | | 0.04 | % | | | 0.12 | % | | | 0.13 | % | | | -0.20 | % | | | 0.23 | % | | | | | | 0.04 | % | | | 0.23 | % | | | |
| | | | | | | | | |
Balances at period end | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,754,930 | | | $ | 2,611,356 | | | $ | 2,530,892 | | | $ | 2,503,333 | | | $ | 2,509,220 | | | | | | $ | 2,754,930 | | | $ | 2,509,220 | | | 9.79 | |
Earning assets | | | 2,460,185 | | | | 2,315,431 | | | | 2,245,428 | | | | 2,208,320 | | | | 2,205,706 | | | | | | | 2,460,185 | | | | 2,205,706 | | | 11.54 | |
Securities | | | 462,588 | | | | 428,065 | | | | 438,287 | | | | 434,567 | | | | 429,169 | | | | | | | 462,588 | | | | 429,169 | | | 7.79 | |
Mortgage loans held for sale | | | 29,098 | | | | 38,672 | | | | 32,134 | | | | 36,519 | | | | 34,099 | | | | | | | 29,098 | | | | 34,099 | | | (14.67 | ) |
Loans, net of unearned | | | 1,889,799 | | | | 1,826,762 | | | | 1,761,842 | | | | 1,729,861 | | | | 1,664,479 | | | | | | | 1,889,799 | | | | 1,664,479 | | | 13.54 | |
Intangibles | | | 97,902 | | | | 98,296 | | | | 98,760 | | | | 99,159 | | | | 99,575 | | | | | | | 97,902 | | | | 99,575 | | | (1.68 | ) |
Non-interest bearing deposits | | $ | 273,726 | | | $ | 271,237 | | | $ | 257,764 | | | $ | 272,686 | | | $ | 272,672 | | | | | | $ | 273,726 | | | $ | 272,672 | | | 0.39 | |
Interest bearing deposits | | | 1,991,620 | | | | 1,837,728 | | | | 1,727,650 | | | | 1,710,780 | | | | 1,759,073 | | | | | | | 1,991,620 | | | | 1,759,073 | | | 13.22 | |
Total deposits | | | 2,265,346 | | | | 2,108,965 | | | | 1,985,414 | | | | 1,983,466 | | | | 2,031,745 | | | | | | | 2,265,346 | | | | 2,031,745 | | | 11.50 | |
Other borrowings | | | 200,764 | | | | 216,423 | | | | 264,983 | | | | 252,671 | | | | 214,054 | | | | | | | 200,764 | | | | 214,054 | | | (6.21 | ) |
Shareholders’ equity | | | 258,566 | | | | 252,704 | | | | 250,622 | | | | 241,043 | | | | 239,418 | | | | | | | 258,566 | | | | 239,418 | | | 8.00 | |
Market value per common share | | $ | 24.68 | | | $ | 30.63 | | | $ | 28.07 | | | $ | 26.90 | | | $ | 24.63 | | | | | | $ | 24.68 | | | $ | 24.63 | | | 0.22 | |
Book value per common share | | | 16.62 | | | | 16.27 | | | | 16.14 | | | | 15.53 | | | | 15.45 | | | | | | | 16.62 | | | | 15.45 | | | 7.55 | |
Tangible book value per common share | | | 10.33 | | | | 9.94 | | | | 9.78 | | | | 9.14 | | | | 9.02 | | | | | | | 10.33 | | | | 9.02 | | | 14.42 | |
Shareholders’ equity to assets (actual) | | | 9.39 | % | | | 9.68 | % | | | 9.90 | % | | | 9.63 | % | | | 9.54 | % | | | | | | 9.39 | % | | | 9.54 | % | | | |
Tangible capital ratio | | | 6.05 | % | | | 6.14 | % | | | 6.24 | % | | | 5.90 | % | | | 5.80 | % | | | | | | 6.05 | % | | | 5.80 | % | | | |
Leverage ratio | | | 8.85 | % | | | 8.60 | % | | | 8.79 | % | | | 8.67 | % | | | 8.59 | % | | | | | | 8.85 | % | | | 8.59 | % | | | |
| | | | | | | | | |
Detail of Loans by Category | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial, agricultural | | $ | 243,274 | | | $ | 236,741 | | | $ | 231,361 | | | $ | 230,890 | | | $ | 206,914 | | | | | | $ | 243,274 | | | $ | 206,914 | | | 17.57 | |
Lease financing | | | 3,833 | | | | 4,234 | | | | 4,617 | | | | 5,284 | | | | 6,548 | | | | | | | 3,833 | | | | 6,548 | | | (41.46 | ) |
Real estate—construction | | | 231,311 | | | | 242,669 | | | | 234,667 | | | | 229,969 | | | | 196,228 | | | | | | | 231,311 | | | | 196,228 | | | 17.88 | |
Real estate—1-4 family mortgages | | | 654,604 | | | | 636,060 | | | | 614,143 | | | | 593,174 | | | | 578,931 | | | | | | | 654,604 | | | | 578,931 | | | 13.07 | |
Real estate—commercial mortgages | | | 676,015 | | | | 629,354 | | | | 599,314 | | | | 594,121 | | | | 595,589 | | | | | | | 676,015 | | | | 595,589 | | | 13.50 | |
Installment loans to individuals | | | 80,762 | | | | 77,704 | | | | 77,740 | | | | 76,423 | | | | 80,269 | | | | | | | 80,762 | | | | 80,269 | | | 0.61 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned | | $ | 1,889,799 | | | $ | 1,826,762 | | | $ | 1,761,842 | | | $ | 1,729,861 | | | $ | 1,664,479 | | | | | | $ | 1,889,799 | | | $ | 1,664,479 | | | 13.54 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* | Percent variance not meaningful |
Share | and per share amounts have been restated to reflect the three-for-two stock split issued August 28, 2006 |