Attached files

file filename
8-K - FORM 8-K - TEXAS CAPITAL BANCSHARES INC/TXd81484e8vk.htm
EX-99.2 - EX-99.2 - TEXAS CAPITAL BANCSHARES INC/TXd81484exv99w2.htm
Exhibit 99.1
(TEXAS CAPITAL BANCSHARES, INC LOGO)
FOR IMMEDIATE RELEASE
April 20, 2011
INVESTOR CONTACT
Myrna Vance, 214.932.6646
myrna.vance@texascapitalbank.com
TEXAS CAPITAL BANCSHARES ANNOUNCES OPERATING RESULTS FOR Q1 2011
DALLAS — April 20, 2011 — Texas Capital Bancshares, Inc. (NASDAQ: TCBI), the parent company of Texas Capital Bank, announced earnings and operating results for the first quarter of 2011.
    Net income decreased 1% on a linked quarter basis and increased 57% from Q1 2010
 
    EPS decreased 3% on a linked quarter basis and increased 48% for the first quarter of 2011 as compared to the same quarter of 2010
 
    Demand deposits grew 2% and total deposits decreased 4% on a linked quarter basis and grew 49% and 18%, respectively, from Q1 2010
 
    Loans held for investment remained consistent on a linked quarter basis and total loans decreased 6% on a linked quarter basis; grew 6% and 10%, respectively, from Q1 2010
“We are pleased to report another solid quarter, one in which net interest margin improved significantly,” said George Jones, CEO. “We experienced decreases in the levels of our non-performing assets and credit losses and reduced our funding costs. With our strong core earnings power, we are well-positioned to take advantage of the improving economy and the market opportunities it will afford.”
FINANCIAL SUMMARY
(dollars and shares in thousands)
                         
    Q1 2011   Q1 2010   % Change
 
                       
QUARTERLY OPERATING RESULTS(1)
                       
Net Income
  $ 11,939     $ 7,600       57 %
Diluted EPS
  $ .31     $ .21       48 %
ROA
    .78 %     .57 %        
ROE
    8.91 %     6.21 %        
Diluted Shares
    38,342       36,784          
 
                       
BALANCE SHEET(1)
                       
Total Assets
  $ 6,061,046     $ 5,499,599       10 %
Demand Deposits
    1,480,695       994,096       49 %
Total Deposits
    5,221,991       4,409,819       18 %
Loans Held for Investment
    4,711,424       4,443,456       6 %
Total Loans
    5,522,824       5,035,892       10 %
Stockholders’ Equity
    544,925       499,996       9 %
 
(1)   Operating results, assets and loans are reporting from continuing operations

 


 

DETAILED FINANCIALS
Texas Capital Bancshares, Inc. reported net income from continuing operations of $11.9 million for the quarter ended March 31, 2011, compared to $7.6 million for the first quarter of 2010. On a fully diluted basis, earnings per common share from continuing operations were $.31 for the three months ended March 31, 2011 compared to $.21 for the same period last year. The discussion below relates only to continuing operations.
Return on average equity was 8.91 percent and return on average assets was .78 percent for the first quarter of 2011, compared to 6.21 percent and .57 percent, respectively, for the first quarter of 2010.
The net interest margin in the first quarter of 2011 was 4.46 percent, a 3 basis point increase from the first quarter of 2010 and a 34 basis point increase from the fourth quarter of 2010. The year over year increase is due to a reduction in funding costs and our ability to maintain and improve spreads on our loans. On a linked quarter basis, we reported a significant increase in margin from 4.12% to 4.46%, as we continued to reduce our overall funding costs. Net interest income was $64.5 million for the first quarter of 2011, compared to $55.2 million for the first quarter of 2010. The increase was due to an increase in average earning assets of $808.3 million over levels reported in the first quarter of 2010. The increase in average earning assets included a $308.0 million increase in average loans held for investment and a $278.2 million increase in average loans held for sale, offset by a decrease of $76.1 million in average securities.
Average total deposits for the first quarter of 2011 increased by $1.0 billion from the first quarter of 2010 and decreased by $437.0 million from the fourth quarter of 2010. For the same periods, the average balance of demand deposits increased by $461.4 million, or 48 percent, to $1.4 billion from $956.4 million during the first quarter of 2010 and increased $80.5 million, or 6 percent, from the fourth quarter of 2010.
In the first quarter of 2011, we experienced decreases in levels of non-performing assets and credit losses. Credit costs, including the provision for credit losses and valuation charges related to other real estate owned (“OREO”) totaled $10.8 million in the first quarter of 2011 compared to $15.4 million in the first quarter of 2010 and $14.3 million in the fourth quarter of 2010. We recorded a $7.5 million provision for credit losses the first quarter of 2011 compared to $13.5 million in the first quarter of 2010 and $12.0 million in the fourth quarter of 2010. At March 31, 2011, the combined reserve decreased to 1.53 percent of loans held for investment as compared to 1.69 percent at March 31, 2010 and 1.56 percent at December 31, 2010. In management’s opinion, the reserve is adequate and is derived from consistent application of the methodology for establishing the adequacy of reserves for Texas Capital Bank’s loan portfolio. In the first quarter of 2011, net charge-offs were $9.0 million, compared to net charge-offs of $9.3 million in the first quarter of 2010 and net charge-offs of $17.0 million in the fourth quarter of 2010. Non-accrual loans were $116.5 million, or 2.47 percent of loans held for investment at the end of the first quarter of 2011, and $115.9 million, or 2.61 percent, at the end of the first quarter of 2010 and $112.1 million, or 2.38 percent, at the end of the fourth quarter 2010. At March 31, 2011, total OREO was $26.2 million compared to $28.9 million at the end of the first quarter of 2010, and $42.3 million at the end of the fourth quarter 2010. The OREO balance of $26.2 million at March 31, 2011 is stated net of a $10.4 million valuation allowance. The valuation charge for OREO reflected in non-interest expense was $3.3 million in the first quarter of 2011 compared to $1.9 million in the first quarter of 2010 and $2.3 million in the fourth quarter of 2010.
Non-interest income increased $736,000 during the first quarter of 2011, or 11%, compared to the same period of 2010 primarily related to increase of $626,000 in brokered loan fees.
Non-interest expense for the first quarter of 2011 increased $9.2 million, or 25 percent, to $46.4 million from $37.2 million in the first quarter of 2010. The increase is primarily related to a $4.1 million increase in salaries and employee benefits to $24.2 million from $20.1 million, which was primarily due to general business growth. Marketing expense increased $1.3 million relating to general business growth. Allowance and other carrying costs for OREO expense increased $1.7 million to $4.0 million, $3.3 million of which related to deteriorating values of assets held in OREO. Of the $3.3 million valuation expense in the first quarter of 2011, $1.9 million was related to an increase in the valuation allowance and $1.4 million related to

2


 

direct write-downs of the OREO balance. Additionally, legal and professional expense and FDIC assessment expense increased $773,000 and $643,000, respectively, from the first quarter of 2011.
Stockholders’ equity increased by 9 percent from $500.0 million at March 31, 2010 to $544.9 million at March 31, 2011. Contributing to the increase was retained net income and proceeds of sales of common stock. The Bank is well capitalized under regulatory guidelines and at March 31, 2011, the Company’s ratio of tangible common equity to total tangible assets was 8.8 percent.
ABOUT TEXAS CAPITAL BANCSHARES, INC.
Texas Capital Bancshares, Inc. (NASDAQ: TCBI) is the parent company of Texas Capital Bank, a commercial bank that delivers highly personalized financial services to businesses and private clients. Headquartered in Dallas, the Bank has full-service locations in Austin, Dallas, Fort Worth, Houston and San Antonio.
This release contains forward-looking statements, which are subject to risks and uncertainties. A number of factors, many of which are beyond Texas Capital Bancshares’ control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These risks and uncertainties include the risk of adverse impacts from general economic conditions, competition, interest rate sensitivity and exposure to regulatory and legislative changes. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in the Form 10-K and other filings made by Texas Capital Bancshares with the Securities and Exchange Commission.

3


 

TEXAS CAPITAL BANCSHARES, INC.
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
(Dollars in thousands except per share data)
                                         
    1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   1st Quarter
    2011   2010   2010   2010   2010
     
CONSOLIDATED STATEMENT OF INCOME
                                       
Interest income
  $ 70,111     $ 75,432     $ 72,600     $ 67,472     $ 64,306  
Interest expense
    5,613       9,477       9,994       9,587       9,078  
     
Net interest income
    64,498       65,955       62,606       57,885       55,228  
Provision for credit losses
    7,500       12,000       13,500       14,500       13,500  
     
Net interest income after provision for credit losses
    56,998       53,955       49,106       43,385       41,728  
Non-interest income
    7,684       9,178       8,101       8,036       6,948  
Non-interest expense
    46,399       44,582       42,602       39,118       37,186  
     
Income from continuing operations before income taxes
    18,283       18,551       14,605       12,303       11,490  
Income tax expense
    6,344       6,475       5,074       4,187       3,890  
     
Income from continuing operations
    11,939       12,076       9,531       8,116       7,600  
Loss from discontinued operations (after-tax)
    (60 )     (22 )     (5 )     (54 )     (55 )
     
Net income
  $ 11,879     $ 12,054     $ 9,526     $ 8,062     $ 7,545  
     
Diluted EPS from continuing operations
  $ .31     $ .32     $ .25     $ .22     $ .21  
Diluted EPS
  $ .31     $ .32     $ .25     $ .22     $ .21  
 
                                       
Diluted shares
    38,341,679       37,658,396       37,444,516       37,486,785       36,783,719  
 
                                       
CONSOLIDATED BALANCE SHEET DATA
                                       
Total assets
  $ 6,061,046     $ 6,448,179     $ 6,344,916     $ 5,961,472     $ 5,499,599  
Loans held for investment
    4,711,424       4,711,330       4,483,204       4,462,830       4,443,456  
Loans held for sale
    811,400       1,194,209       1,399,208       997,150       592,436  
Securities
    171,990       185,424       202,177       227,029       246,209  
Demand deposits
    1,480,695       1,451,307       1,195,093       1,120,664       994,096  
Total deposits
    5,221,991       5,455,401       5,407,033       4,926,069       4,409,819  
Other borrowings
    133,995       300,387       270,628       376,646       452,061  
Long-term debt
    113,406       113,406       113,406       113,406       113,406  
Stockholders’ equity
    544,925       528,319       515,618       514,078       499,996  
 
                                       
End of period shares outstanding
    37,216,929       36,956,688       36,792,030       36,776,836       36,524,313  
Book value (excluding securities gains/losses)
  $ 14.50     $ 14.15     $ 13.84     $ 13.79     $ 13.52  
Tangible book value (excluding securities gains/losses)
  $ 14.25     $ 13.89     $ 13.58     $ 13.53     $ 13.25  
 
                                       
SELECTED FINANCIAL RATIOS
                                       
From continuing operations:
                                       
Net interest margin
    4.46 %     4.12 %     4.27 %     4.32 %     4.43 %
Return on average assets
    .78 %     .72 %     .62 %     .58 %     .57 %
Return on average equity
    8.91 %     9.04 %     7.23 %     6.33 %     6.21 %
Non-interest income to earning assets
    .53 %     .57 %     .55 %     .60 %     .55 %
Efficiency ratio
    64.3 %     59.3 %     60.3 %     59.3 %     59.8 %
Efficiency ratio (excluding OREO valuation/write-down)
    59.7 %     56.2 %     55.1 %     58.5 %     56.7 %
Non-interest expense to earning assets
    3.20 %     2.78 %     2.90 %     2.91 %     2.97 %
From consolidated:
                                       
Net interest margin
    4.46 %     4.12 %     4.27 %     4.32 %     4.43 %
Return on average assets
    .78 %     .72 %     .62 %     .57 %     .57 %
Return on average equity
    8.87 %     9.02 %     7.23 %     6.29 %     6.17 %
 
                                       
Tangible common equity to total tangible assets
    8.8 %     8.0 %     7.9 %     8.4 %     8.8 %
Tier 1 capital ratio
    11.2 %     10.6 %     10.7 %     11.0 %     11.3 %
Total capital ratio
    12.5 %     11.8 %     11.9 %     12.3 %     12.5 %
Tier 1 leverage ratio
    10.3 %     9.4 %     10.0 %     10.7 %     11.0 %

4


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
                         
    March 31,   March 31,   %
    2011   2010   Change
     
Assets
                       
Cash and due from banks
  $ 213,480     $ 70,066       205 %
Federal funds sold
    10,240       9,990       3 %
Securities, available-for-sale
    171,990       246,209       (30 )%
Loans held for sale
    811,400       592,436       37 %
Loans held for sale from discontinued operations
    488       583       (16 )%
Loans held for investment (net of unearned income)
    4,711,424       4,443,456       6 %
Less: Allowance for loan losses
    70,248       71,705       (2 )%
     
Loans held for investment, net
    4,641,176       4,371,751       6 %
Premises and equipment, net
    11,652       10,773       8 %
Accrued interest receivable and other assets
    191,706       188,649       3 %
Goodwill and intangibles, net
    9,402       9,725       (3 )%
     
Total assets
  $ 6,061,534     $ 5,500,182       10 %
     
 
                       
Liabilities and Stockholders’ Equity
                       
Liabilities:
                       
Deposits:
                       
Non-interest bearing
  $ 1,480,695     $ 994,096       49 %
Interest bearing
    3,429,358       3,072,001       12 %
Interest bearing in foreign branches
    311,938       343,722       (9 )%
     
Total deposits
    5,221,991       4,409,819       18 %
Accrued interest payable
    1,662       2,038       (18 )%
Other liabilities
    45,555       22,862       99 %
Federal funds purchased
    115,870       425,939       (73 )%
Repurchase agreements
    14,716       21,874       (33 )%
Other borrowings
    3,409       4,248       (20 )%
Trust preferred subordinated debentures
    113,406       113,406        
     
Total liabilities
    5,516,609       5,000,186       10 %
 
                       
Stockholders’ equity:
                       
Preferred stock, $.01 par value, $1,000 liquidation value:
                       
Authorized shares — 10,000,000
                       
Issued shares
                   
Common stock, $.01 par value:
                       
Authorized shares — 100,000,000
                       
Issued shares — 37,217,346 and 36,524,730 at March 31, 2011 and 2010, respectively
    372       365       2 %
Additional paid-in capital
    341,680       337,124       1 %
Retained earnings
    197,686       156,165       27 %
Treasury stock (shares at cost: 417 at March 31, 2011 and 2010, respectively)
    (8 )     (8 )      
Accumulated other comprehensive income, net of taxes
    5,195       6,350       (18 )%
     
Total stockholders’ equity
    544,925       499,996       9 %
     
Total liabilities and stockholders’ equity
  $ 6,061,534     $ 5,500,182       10 %
     

5


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands except per share data)
                 
    Three Months Ended
    March 31
    2011   2010
     
Interest income
               
Interest and fees on loans
  $ 68,040     $ 61,569  
Securities
    1,846       2,726  
Federal funds sold
    28       9  
Deposits in other banks
    197       2  
     
Total interest income
    70,111       64,306  
Interest expense
               
Deposits
    4,871       7,758  
Federal funds purchased
    107       365  
Repurchase agreements
    2       4  
Other borrowings
          47  
Trust preferred subordinated debentures
    633       904  
     
Total interest expense
    5,613       9,078  
     
Net interest income
    64,498       55,228  
Provision for credit losses
    7,500       13,500  
     
Net interest income after provision for credit losses
    56,998       41,728  
Non-interest income
               
Service charges on deposit accounts
    1,783       1,483  
Trust fee income
    954       954  
Bank owned life insurance (BOLI) income
    523       471  
Brokered loan fees
    2,520       1,904  
Equipment rental income
    783       1,344  
Other
    1,121       792  
     
Total non-interest income
    7,684       6,948  
Non-interest expense
               
Salaries and employee benefits
    24,172       20,069  
Net occupancy expense
    3,310       3,014  
Leased equipment depreciation
    556       1,059  
Marketing
    2,123       787  
Legal and professional
    2,723       1,950  
Communications and technology
    2,347       1,926  
FDIC insurance assessment
    2,511       1,868  
Allowance and other carrying costs for OREO
    4,030       2,292  
Other
    4,627       4,221  
     
Total non-interest expense
    46,399       37,186  
     
Income from continuing operations before income taxes
    18,283       11,490  
Income tax expense
    6,344       3,890  
     
Income from continuing operations
    11,939       7,600  
Loss from discontinued operations (after-tax)
    (60 )     (55 )
     
Net income
  $ 11,879     $ 7,545  
     
 
               
Basic earnings per common share:
               
Income from continuing operations
  $ .32     $ .21  
Net income
  $ .32     $ .21  
 
               
Diluted earnings per common share:
               
Income from continuing operations
  $ .31     $ .21  
Net income
  $ .31     $ .21  

6


 

TEXAS CAPITAL BANCSHARES, INC.
SUMMARY OF LOAN LOSS EXPERIENCE
(Dollars in thousands)
                                         
    1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   1st Quarter
    2011   2010   2010   2010   2010
     
Reserve for loan losses:
                                       
Beginning balance
  $ 71,510     $ 75,655     $ 74,881     $ 71,705     $ 67,931  
Loans charged-off:
                                       
Commercial
    1,993       11,135       2,384       6,653       7,551  
Real estate — construction
                6,229       5,789       420  
Real estate — term
    7,364       5,751       3,000             766  
Consumer
    34       216                    
Leases
    532       148       595       218       594  
     
Total
    9,923       17,250       12,208       12,660       9,331  
Recoveries:
                                       
Commercial
    546       47       76       30       23  
Real estate — construction
    243             1              
Real estate — term
    31       101       7       22       8  
Consumer
    1       2       2              
Leases
    150       75       8       55       20  
     
Total recoveries
    971       225       94       107       51  
     
Net charge-offs
    8,952       17,025       12,114       12,553       9,280  
Provision for loan losses
    7,690       12,880       12,888       15,729       13,054  
     
Ending balance
  $ 70,248     $ 71,510     $ 75,655     $ 74,881     $ 71,705  
     
Reserve for off-balance sheet credit losses:
                                       
Beginning balance
  $ 1,897     $ 2,777     $ 2,165     $ 3,394     $ 2,948  
Provision (benefit) for off-balance sheet credit losses
    (190 )     (880 )     612       (1,229 )     446  
     
Ending balance
  $ 1,707     $ 1,897     $ 2,777     $ 2,165     $ 3,394  
     
Total reserves for credit losses
  $ 71,955     $ 73,407     $ 78,432     $ 77,046     $ 75,099  
 
                                       
Total provision for credit losses
  $ 7,500       12,000     $ 13,500     $ 14,500     $ 13,500  
 
                                       
Reserve to loans held for investment(2)
    1.49 %     1.52 %     1.69 %     1.68 %     1.61 %
Reserve to average loans held for investment(2)
    1.49 %     1.58 %     1.68 %     1.68 %     1.63 %
Net charge-offs to average loans(1)(2)
    .77 %     1.49 %     1.07 %     1.13 %     .85 %
Net charge-offs to average loans for last twelve months(1)(2)
    1.11 %     1.14 %     .95 %     .73 %     .61 %
Total provision for credit losses to average loans(1)(2)
    .64 %     1.05 %     1.19 %     1.30 %     1.24 %
Combined reserves for credit losses to loans held for investment(2)
    1.53 %     1.56 %     1.75 %     1.73 %     1.69 %
 
                                       
Non-performing assets (NPAs):
                                       
Non-accrual loans
  $ 116,479     $ 112,090     $ 127,054     $ 138,236     $ 115,926  
Other real estate owned (OREO) (4)
    26,172       42,261       38,646       42,077       28,865  
     
Total
  $ 142,651     $ 154,351     $ 165,700     $ 180,313     $ 144,791  
     
Non-accrual loans to loans(2)
    2.47 %     2.38 %     2.83 %     3.10 %     2.61 %
Total NPAs to loans plus OREO(2)
    3.01 %     3.25 %     3.66 %     4.00 %     3.24 %
Reserve for loan losses to non-accrual loans
    .6 x     .6 x     .6 x     .5 x     .6 x
 
                                       
Restructured loans
  $ 22,219     $ 4,319     $     $     $ 10,700  
Loans past due 90 days and still accruing(3)
  $ 2,529     $ 6,706     $ 2,428     $ 13,962     $ 2,390  
 
                                       
Loans past due 90 days to loans(2)
    .05 %     .14 %     .05 %     .31 %     .05 %
 
(1)   Interim period ratios are annualized.
 
(2)   Excludes loans held for sale.
 
(3)   At March 31, 2011, loans past due 90 days and still accruing includes premium finance loans of $2.4 million. These loans are primarily secured by obligations of insurance carriers to refund premiums on cancelled insurance policies. The refund of premiums from the insurance carriers can take 180 days or longer from the cancellation date.
 
(4)   At March 31, 2011, OREO balance is net of $10.4 million valuation allowance.

7


 

TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
(Dollars in thousands)
                                         
    1st Quarter   4th Quarter   3rd Quarter   2nd Quarter   1st Quarter
    2011   2010   2010   2010   2010
     
Interest income
                                       
Interest and fees on loans
  $ 68,040     $ 73,206     $ 70,293     $ 64,935     $ 61,569  
Securities
    1,846       2,018       2,246       2,491       2,726  
Federal funds sold
    28       118       50       40       2  
Deposits in other banks
    197       90       11       6       9  
     
Total interest income
    70,111       75,432       72,600       67,472       64,306  
Interest expense
                                       
Deposits
    4,871       8,371       8,760       8,420       7,758  
Federal funds purchased
    107       229       259       244       365  
Repurchase agreements
    2       1       3       2       4  
Other borrowings
                      1       47  
Trust preferred subordinated debentures
    633       876       972       920       904  
     
Total interest expense
    5,613       9,477       9,994       9,587       9,078  
     
Net interest income
    64,498       65,955       62,606       57,885       55,228  
Provision for credit losses
    7,500       12,000       13,500       14,500       13,500  
     
Net interest income after provision for credit losses
    56,998       53,955       49,106       43,385       41,728  
Non-interest income
                                       
Service charges on deposit accounts
    1,783       1,708       1,662       1,539       1,483  
Trust fee income
    954       899       1,013       980       954  
Bank owned life insurance (BOLI) income
    523       482       455       481       471  
Brokered loan fees
    2,520       3,793       3,272       2,221       1,904  
Equipment rental income
    783       802       792       1,196       1,344  
Other
    1,121       1,494       907       1,619       792  
     
Total non-interest income
    7,684       9,178       8,101       8,036       6,948  
Non-interest expense
                                       
Salaries and employee benefits
    24,172       21,964       21,872       21,393       20,069  
Net occupancy expense
    3,310       3,140       3,128       3,032       3,014  
Leased equipment depreciation
    556       623       580       1,035       1,059  
Marketing
    2,123       2,198       1,333       1,101       787  
Legal and professional
    2,723       3,884       2,705       3,298       1,950  
Communications and technology
    2,347       2,143       2,256       2,186       1,926  
FDIC insurance assessment
    2,511       2,611       2,482       2,241       1,868  
Allowance and other carrying costs for OREO
    4,030       3,233       4,071       808       2,292  
Other
    4,627       4,786       4,175       4,024       4,221  
     
Total non-interest expense
    46,399       44,582       42,602       39,118       37,186  
     
Income from continuing operations before income taxes
    18,283       18,551       14,605       12,303       11,490  
Income tax expense
    6,344       6,475       5,074       4,187       3,890  
     
Income from continuing operations
    11,939       12,076       9,531       8,116       7,600  
Loss from discontinued operations (after-tax)
    (60 )     (22 )     (5 )     (54 )     (55 )
     
Net income
  $ 11,879     $ 12,054     $ 9,526     $ 8,062     $ 7,545  
     

8


 

TEXAS CAPITAL BANCSHARES, INC.
QUARTERLY FINANCIAL SUMMARY — UNAUDITED
Consolidated Daily Average Balances, Average Yields and Rates
Continuing Operations
(Dollars in thousands)
                                                                                                                         
    1st Quarter 2011   4th Quarter 2010   3rd Quarter 2010   2nd Quarter 2010   1st Quarter 2010
    Average   Revenue/   Yield/   Average   Revenue/   Yield/   Average   Revenue/   Yield/   Average   Revenue/   Yield/   Average   Revenue/   Yield/
    Balance   Expense (1)   Rate   Balance   Expense (1)   Rate   Balance   Expense (1)   Rate   Balance   Expense (1)   Rate   Balance   Expense (1)   Rate
             
Assets
                                                                                                                       
Securities — Taxable
  $ 140,007     $ 1,500       4.35 %   $ 155,180     $ 1,666       4.26 %   $ 173,835     $ 1,890       4.31 %   $ 193,542     $ 2,126       4.41 %   $ 211,618     $ 2,341       4.49 %
Securities — Non-taxable(2)
    37,154       532       5.81 %     37,848       541       5.67 %     38,357       548       5.67 %     39,635       562       5.69 %     41,654       592       5.76 %
Federal funds sold
    44,322       28       0.26 %     241,907       118       0.19 %     107,404       50       0.18 %     91,564       40       0.18 %     7,471       2       0.11 %
Deposits in other banks
    277,228       197       0.29 %     144,650       90       0.25 %     18,766       11       0.23 %     12,449       6       0.19 %     12,457       9       0.29 %
Loans held for sale
    735,682       8,677       4.78 %     1,324,264       15,314       4.59 %     1,074,309       12,760       4.71 %     664,474       8,244       4.98 %     457,459       5,490       4.87 %
Loans held for investment
    4,721,928       59,363       5.10 %     4,533,501       57,892       5.07 %     4,493,998       57,533       5.08 %     4,459,790       56,691       5.10 %     4,413,960       56,079       5.15 %
Less reserve for loan losses
    70,142                   74,580                   74,810                   71,536                   66,726              
                     
Loans, net of reserve
    5,387,468       68,040       5.12 %     5,783,185       73,206       5.02 %     5,493,497       70,293       5.08 %     5,052,728       64,935       5.15 %     4,804,693       61,569       5.20 %
                     
Total earning assets
    5,886,179       70,297       4.84 %     6,362,770       75,621       4.72 %     5,831,859       72,792       4.95 %     5,389,918       67,669       5.04 %     5,077,893       64,513       5.15 %
Cash and other assets
    297,060                       285,566                       267,923                       261,668                       311,128                  
 
                                                                                                                       
Total assets
  $ 6,183,239                     $ 6,648,336                     $ 6,099,782                     $ 5,651,586                     $ 5,389,021                  
 
                                                                                                                       
 
                                                                                                                       
Liabilities and Stockholders’ Equity
                                                                                                                       
Transaction deposits
  $ 345,978     $ 55       0.06 %   $ 434,160     $ 132       0.12 %   $ 465,370     $ 189       0.16 %   $ 484,900     $ 389       0.32 %   $ 365,205     $ 264       0.29 %
Savings deposits
    2,469,435       2,371       0.39 %     2,511,343       3,978       0.63 %     2,222,431       4,228       0.75 %     2,054,199       4,047       0.79 %     1,773,201       3,524       0.81 %
Time deposits
    709,604       1,921       1.10 %     1,022,509       3,068       1.19 %     955,703       3,044       1.26 %     832,973       2,808       1.35 %     840,820       2,787       1.34 %
Deposits in foreign branches
    376,570       524       0.56 %     451,088       1,193       1.05 %     418,112       1,299       1.23 %     380,361       1,176       1.24 %     353,803       1,183       1.36 %
                     
Total interest bearing deposits
    3,901,587       4,871       0.51 %     4,419,100       8,371       0.75 %     4,061,616       8,760       0.86 %     3,752,433       8,420       0.90 %     3,333,029       7,758       0.94 %
Other borrowings
    159,450       109       0.28 %     212,939       230       0.43 %     230,043       262       0.45 %     222,427       247       0.45 %     461,477       416       0.37 %
Trust preferred subordinated debentures
    113,406       633       2.26 %     113,406       876       3.06 %     113,406       972       3.40 %     113,406       920       3.25 %     113,406       904       3.23 %
                     
Total interest bearing liabilities
    4,174,443       5,613       0.55 %     4,745,445       9,477       0.79 %     4,405,065       9,994       0.90 %     4,088,266       9,587       0.94 %     3,907,912       9,078       0.94 %
Demand deposits
    1,417,734                       1,337,213                       1,142,735                       1,024,292                       956,359                  
Other liabilities
    47,753                       35,589                       28,997                       24,693                       28,643                  
Stockholders’ equity
    543,309                       530,089                       522,985                       514,335                       496,107                  
 
                                                                                                                       
Total liabilities and stockholders’ equity
  $ 6,183,239                     $ 6,648,336                     $ 6,099,782                     $ 5,651,586                     $ 5,389,021                  
 
                                                                                                                       
Net interest income
          $ 64,684                     $ 66,144                     $ 62,798                     $ 58,082                     $ 55,435          
Net interest margin
                    4.46 %                     4.12 %                     4.27 %                     4.32 %                     4.43 %
 
(1)   The loan averages include loans on which the accrual of interest has been discontinued and are stated net of unearned income.
 
(2)   Taxable equivalent rates used where applicable.

9