UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-Q

(Mark One)

x        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended  September 30, 2006

OR

o        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM                     to                            

Commission file number  0-12247

SOUTHSIDE BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

TEXAS

 

75-1848732

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

 

 

1201 S. Beckham, Tyler, Texas

 

75701

 

903-531-7111

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  x.  No  o.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer  o

Accelerated filer  x

Non-accelerated filer  o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes  o.  Nox.

The number of shares of the issuer’s common stock, par value $1.25, outstanding as of October 25, 2006 was 12,309,981 shares.

 




TABLE OF CONTENTS

PART I.  FINANCIAL INFORMATION

 

ITEM 1.  FINANCIAL STATEMENTS

 

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

ITEM 4.  CONTROLS AND PROCEDURES

 

PART II.  OTHER INFORMATION

 

ITEM 1.  LEGAL PROCEEDINGS

 

ITEM 1A.  RISK FACTORS

 

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

 

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

 

ITEM 5.  OTHER INFORMATION

 

ITEM 6.  EXHIBITS

 

SIGNATURES

 

Exhibit Index

 

Certification Pursuant to Section 302

 

Certification Pursuant to Section 302

 

Certification Pursuant to Section 906

 

 




PART I.   FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands, except share amounts)

 

 

September 30,

 

December 31,

 

 

 

2006

 

2005

 

ASSETS

 

 

 

 

 

Cash and due from banks

 

$

42,578

 

$

51,279

 

Interest earning deposits

 

550

 

550

 

Total cash and cash equivalents

 

43,128

 

51,829

 

Federal funds sold

 

6,225

 

 

Investment securities:

 

 

 

 

 

Available for sale, at estimated fair value

 

85,679

 

121,240

 

Held to maturity, at cost

 

1,349

 

 

Mortgage-backed and related securities:

 

 

 

 

 

Available for sale, at estimated fair value

 

656,787

 

592,435

 

Held to maturity, at cost

 

236,259

 

229,321

 

Federal Home Loan Bank stock, at cost

 

26,308

 

28,729

 

Other investments, at cost

 

881

 

878

 

Loans held for sale

 

2,044

 

4,281

 

Loans:

 

 

 

 

 

Loans

 

741,534

 

680,364

 

Less: allowance for loan losses

 

(7,354

)

(7,090

)

Net Loans

 

734,180

 

673,274

 

Premises and equipment, net

 

33,087

 

33,610

 

Interest receivable

 

9,469

 

9,304

 

Deferred tax asset

 

4,058

 

3,226

 

Other assets

 

41,837

 

35,335

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

1,881,291

 

$

1,783,462

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing

 

$

316,307

 

$

310,541

 

Interest bearing

 

894,574

 

800,272

 

Total Deposits

 

1,210,881

 

1,110,813

 

Short-term obligations:

 

 

 

 

 

Federal funds purchased

 

4,950

 

2,400

 

FHLB Dallas advances

 

360,112

 

312,271

 

Other obligations

 

1,783

 

2,174

 

Total Short-term obligations

 

366,845

 

316,845

 

Long-term obligations:

 

 

 

 

 

FHLB Dallas advances

 

144,268

 

208,413

 

Long-term debt

 

20,619

 

20,619

 

Total Long-term obligations

 

164,887

 

229,032

 

Other liabilities

 

22,029

 

17,482

 

TOTAL LIABILITIES

 

1,764,642

 

1,674,172

 

 

 

 

 

 

 

Off-Balance-Sheet Arrangements, Commitments and Contingencies (Note 8)

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock:  ($1.25 par, 20,000,000 shares authorized, 14,028,718 and 13,306,241 shares issued)

 

17,536

 

16,633

 

Paid-in capital

 

100,219

 

87,962

 

Retained earnings

 

27,194

 

32,054

 

Treasury stock (1,718,737 shares at cost)

 

(22,850

)

(22,850

)

Accumulated other comprehensive loss

 

(5,450

)

(4,509

)

TOTAL SHAREHOLDERS’ EQUITY

 

116,649

 

109,290

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

1,881,291

 

$

1,783,462

 

 

The accompanying notes are an integral part of these consolidated financial statements.

1




SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(in thousands, except per share data)

 

 

 

Three Months

 

Nine Months

 

 

 

Ended September 30,

 

Ended September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

Loans

 

$

12,089

 

$

10,072

 

$

34,045

 

$

28,490

 

Investment securities – taxable

 

569

 

473

 

1,906

 

1,451

 

Investment securities – tax-exempt

 

541

 

762

 

1,630

 

2,506

 

Mortgage-backed and related securities

 

11,521

 

8,833

 

32,907

 

25,379

 

Federal Home Loan Bank stock and other investments

 

352

 

283

 

1,046

 

736

 

Other interest earning assets

 

29

 

15

 

61

 

40

 

Total interest income

 

25,101

 

20,438

 

71,595

 

58,602

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

8,126

 

4,574

 

21,784

 

12,001

 

Short-term obligations

 

4,649

 

2,721

 

12,236

 

6,810

 

Long-term obligations

 

1,964

 

2,755

 

6,107

 

8,813

 

Total interest expense

 

14,739

 

10,050

 

40,127

 

27,624

 

Net interest income

 

10,362

 

10,388

 

31,468

 

30,978

 

Provision for loan losses

 

226

 

485

 

955

 

947

 

Net interest income after provision for loan losses

 

10,136

 

9,903

 

30,513

 

30,031

 

Noninterest income

 

 

 

 

 

 

 

 

 

Deposit services

 

4,036

 

3,775

 

11,452

 

10,849

 

Gain (loss) on sale of securities available for sale

 

254

 

24

 

478

 

(32

)

Gain on sale of loans

 

521

 

414

 

1,363

 

1,433

 

Trust income

 

423

 

394

 

1,230

 

1,033

 

Bank owned life insurance income

 

260

 

231

 

769

 

673

 

Other

 

692

 

536

 

1,959

 

1,788

 

Total noninterest income

 

6,186

 

5,374

 

17,251

 

15,744

 

Noninterest expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,944

 

6,776

 

21,674

 

20,782

 

Occupancy expense

 

1,224

 

1,056

 

3,598

 

3,179

 

Equipment expense

 

239

 

204

 

667

 

624

 

Advertising, travel & entertainment

 

366

 

440

 

1,290

 

1,457

 

ATM expense

 

254

 

165

 

699

 

467

 

Director fees

 

131

 

144

 

443

 

459

 

Supplies

 

152

 

134

 

504

 

455

 

Professional fees

 

373

 

355

 

1,006

 

854

 

Postage

 

155

 

149

 

460

 

423

 

Other

 

1,282

 

1,100

 

3,776

 

3,456

 

Total noninterest expense

 

11,120

 

10,523

 

34,117

 

32,156

 

 

 

 

 

 

 

 

 

 

 

Income before federal income tax expense

 

5,202

 

4,754

 

13,647

 

13,619

 

Provision for federal income tax expense

 

1,150

 

921

 

2,824

 

2,514

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

4,052

 

$

3,833

 

$

10,823

 

$

11,105

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share – basic

 

$

0.33

 

$

0.32

 

$

0.88

 

$

0.92

 

Earnings per common share – diluted

 

$

0.32

 

$

0.31

 

$

0.85

 

$

0.88

 

Dividends declared per common share

 

$

0.11

 

$

0.11

 

$

0.33

 

$

0.33

 

 

The accompanying notes are an integral part of these consolidated financial statements.

2




SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(UNAUDITED)

(in thousands, except share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Total

 

 

 

Comprehensive

 

Common

 

Paid-in

 

Retained

 

Treasury

 

Comprehensive

 

Shareholders’

 

 

 

Income

 

Stock

 

Capital

 

Earnings

 

Stock

 

(Loss)

 

Equity

 

Balance at December 31, 2004

 

 

 

$

15,608

 

$

75,268

 

$

33,718

 

$

(17,853

)

$

(2,044

)

$

104,697

 

Net Income

 

$

11,105

 

 

 

 

 

11,105

 

 

 

 

 

11,105

 

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on securities, net of reclassification adjustment (see Note 3)

 

(3,707

)

 

 

 

 

 

 

 

 

(3,707

)

(3,707

)

Comprehensive income

 

$

7,398

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued (208,733 shares)

 

 

 

261

 

1,228

 

 

 

 

 

 

 

1,489

 

Tax benefit of incentive stock options

 

 

 

 

 

571

 

 

 

 

 

 

 

571

 

Dividends paid on common stock

 

 

 

 

 

 

 

(3,711

)

 

 

 

 

(3,711

)

Purchase of 233,550 shares of common stock

 

 

 

 

 

 

 

 

 

(4,997

)

 

 

(4,997

)

Stock dividend

 

 

 

680

 

10,362

 

(11,042

)

 

 

 

 

 

Balance at September 30, 2005

 

 

 

$

16,549

 

$

87,429

 

$

30,070

 

$

(22,850

)

$

(5.751

)

$

105,447

 

Balance at December 31, 2005

 

 

 

$

16,633

 

$

87,962

 

$

32,054

 

$

(22,850

)

$

(4,509

)

$

109,290

 

Net Income

 

$

10,823

 

 

 

 

 

10,823

 

 

 

 

 

10,823

 

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on securities, net of reclassification adjustment (see Note 3)

 

(941

)

 

 

 

 

 

 

 

 

(941

)

(941

)

Comprehensive income

 

$

9,882

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued (139,723 shares)

 

 

 

175

 

1,098

 

 

 

 

 

 

 

1,273

 

Stock compensation expense

 

 

 

 

 

20

 

 

 

 

 

 

 

20

 

Tax benefit of incentive stock options

 

 

 

 

 

161

 

 

 

 

 

 

 

161

 

Dividends paid on common stock

 

 

 

 

 

 

 

(3,977

)

 

 

 

 

(3,977

)

Stock dividend

 

 

 

728

 

10,978

 

(11,706

)

 

 

 

 

 

Balance at September 30, 2006

 

 

 

$

17,536

 

$

100,219

 

$

27,194

 

$

(22,850

)

$

(5,450

)

$

116,649

 

 

The accompanying notes are an integral part of these consolidated financial statements.

3




SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW

(UNAUDITED)

(in thousands)

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2006

 

2005

 

 

 

 

 

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

10,823

 

$

11,105

 

Adjustments to reconcile net income to net cash provided by operations:

 

 

 

 

 

Depreciation

 

1,708

 

1,625

 

Amortization of premium

 

4,479

 

6,661

 

Accretion of discount and loan fees

 

(1,477

)

(845

)

Provision for loan losses

 

955

 

947

 

Stock compensation expense

 

20

 

 

(Increase) decrease in interest receivable

 

(165

)

43

 

Increase in other assets

 

(6,119

)

(5,324

)

Net change in deferred taxes

 

(347

)

(67

)

Increase in interest payable

 

739

 

659

 

Increase in other liabilities

 

3,417

 

3,581

 

Decrease in loans held for sale

 

2,237

 

1,622

 

(Gain) loss on sale of available for sale securities

 

(478

)

32

 

Gain on sale of assets

 

(1

)

(66

)

Loss (gain) on sale of other real estate owned

 

10

 

(13

)

Net cash provided by operating activities

 

15,801

 

19,960

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

Net increase in federal funds sold

 

(6,225

)

 

Proceeds from sales of investment securities available for sale

 

47,634

 

77,292

 

Proceeds from sales of mortgage-backed securities available for sale

 

50,617

 

75,206

 

Proceeds from maturities of investment securities available for sale

 

14,888

 

61,406

 

Proceeds from maturities of mortgage-backed securities available for sale

 

80,104

 

95,352

 

Proceeds from maturities of mortgage-backed securities held to maturity

 

25,970

 

20,327

 

Proceeds from redemption of Federal Home Loan Bank stock

 

3,413

 

 

Purchases of investment securities available for sale

 

(27,369

)

(113,670

)

Purchases of investment securities held to maturity

 

(1,348

)

 

Purchases of mortgage-backed securities available for sale

 

(197,451

)

(266,899

)

Purchases of mortgage-backed securities held to maturity

 

(33,749

)

(9,539

)

Purchases of Federal Home Loan Bank stock and other investments

 

(995

)

(2,502

)

Net increase in loans

 

(63,245

)

(57,102

)

Purchases of premises and equipment

 

(1,185

)

(4,762

)

Proceeds from sales of premises and equipment

 

1

 

66

 

Proceeds from sales of other real estate owned

 

469

 

166

 

Proceeds from sales of repossessed assets

 

302

 

711

 

Net cash used in investing activities

 

(108,169

)

(123,948

)

 

The accompanying notes are an integral part of these consolidated financial statements.

4




SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW

(UNAUDITED)

(in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2006

 

2005

 

FINANCING ACTIVITIES:

 

 

 

 

 

Net (decrease) increase in demand and savings accounts

 

$

(14,409

)

$

33,077

 

Net increase in certificates of deposit

 

114,373

 

47,257

 

Net increase (decrease) in federal funds purchased

 

2,550

 

(7,500

)

Proceeds from FHLB Advances

 

5,588,804

 

2,639,154

 

Repayment of FHLB Advances

 

(5,605,108

)

(2,602,886

)

Tax benefit of incentive stock options

 

161

 

571

 

Proceeds from the issuance of common stock

 

1,273

 

1,489

 

Purchase of common stock

 

 

(4,997

)

Dividends paid

 

(3,977

)

(3,711

)

Net cash provided by financing activities

 

83,667

 

102,454

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(8,701

)

(1,534

)

Cash and cash equivalents at beginning of period

 

51,829

 

49,832

 

Cash and cash equivalents at end of period

 

$

43,128

 

$

48,298

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES FOR CASH FLOW INFORMATION:

 

 

 

 

 

Interest paid

 

$

39,388

 

$

26,965

 

Income taxes paid

 

2,350

 

1,900

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

Acquisition of other repossessed assets and real estate through foreclosure

 

$

1,164

 

$

910

 

Payment of 5% stock dividend

 

11,706

 

11,042

 

 

The accompanying notes are an integral part of these consolidated financial statements

5




SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

1.  Basis of Presentation

The term “Company” is used throughout this report to refer to Southside Bancshares, Inc. and its subsidiaries.  The term “Bank” is used to refer to Southside Bank wherever a distinction between Southside Bancshares, Inc. and Southside Bank aids in the understanding of this report.

The consolidated balance sheet as of September 30, 2006, and the related consolidated statements of income, shareholders’ equity and cash flow and notes to the financial statements for the three and nine month periods ended September 30, 2006 and 2005 are unaudited; in the opinion of management, all adjustments necessary for a fair presentation of such financial statements have been included.  Such adjustments consisted only of normal recurring items.  All significant intercompany accounts and transactions are eliminated in consolidation.  The preparation of these consolidated financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires the use of management’s estimates. These estimates are subjective in nature and involve matters of judgment.  Actual amounts could differ from these estimates.

Interim results are not necessarily indicative of results for a full year.  These financial statements should be read in conjunction with the financial statements and notes thereto in the Company’s latest Annual Report on Form 10-K.  All share data has been adjusted to give retroactive recognition to stock splits and stock dividends.  For a description of the Company’s significant accounting and reporting policies, refer to Note 1 of the Notes to Financial Statements in the Company’s Form 10-K for the year ended December 31, 2005.

2.  Earnings Per Share

Earnings per share on a basic and diluted basis has been adjusted to give retroactive recognition to stock splits and stock dividends and is calculated as follows (in thousands, except per share amounts):

 

 

Three Months

 

Nine Months

 

 

 

Ended September 30,

 

Ended September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings and Shares:

 

 

 

 

 

 

 

 

 

Net Income

 

$

4,052

 

$

3,833

 

$

10,823

 

$

11,105

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

12,280

 

12,034

 

12,239

 

12,019

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

Net Income

 

$

0.33

 

$

0.32

 

$

0.88

 

$

0.92

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings and Shares:

 

 

 

 

 

 

 

 

 

Net Income

 

$

4,052

 

$

3,833

 

$

10,823

 

$

11,105

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

12,280

 

12,034

 

12,239

 

12,019

 

Add: Stock options

 

475

 

579

 

475

 

619

 

Weighted-average diluted shares outstanding

 

12,755

 

12,613

 

12,714

 

12,638

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

Net Income

 

$

0.32

 

$

0.31

 

$

0.85

 

$

0.88

 

 

For the three and nine month periods ended September 30, 2006 and 2005, there were no antidilutive options.

6




3.  Comprehensive Income (Loss)

The components of other comprehensive income (loss) are as follows (in thousands):

 

 

Nine Months Ended September 30, 2006

 

 

 

Before-Tax

 

Tax (Expense)

 

Net-of-Tax

 

 

 

Amount

 

Benefit

 

Amount

 

Unrealized losses on securities:

 

 

 

 

 

 

 

Unrealized holding losses arising during period

 

$

(948

)

$

322

 

$

(626

)

Less: reclassification adjustment for gains included in net income

 

478

 

(163

)

315

 

Net unrealized losses on securities

 

(1,426

)

485

 

(941

)

 

 

 

 

 

 

 

 

Other comprehensive loss

 

$

(1,426

)

$

485

 

$

(941

)

 

 

 

Three Months Ended September 30, 2006

 

 

 

Before-Tax

 

Tax (Expense)

 

Net-of-Tax

 

 

 

Amount

 

Benefit

 

Amount

 

Unrealized gains on securities:

 

 

 

 

 

 

 

Unrealized holding gains arising during period

 

$

12,717

 

$

(4,324

)

$

8,393

 

Less: reclassification adjustment for gains included in net income

 

254

 

(87

)

167

 

Net unrealized gains on securities

 

12,463

 

(4,237

)

8,226

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

$

12,463

 

$

(4,237

)

$

8,226

 

 

 

 

Nine Months Ended September 30, 2005

 

 

 

Before-Tax

 

Tax (Expense)

 

Net-of-Tax

 

 

 

Amount

 

Benefit

 

Amount

 

Unrealized losses on securities:

 

 

 

 

 

 

 

Unrealized holding losses arising during period

 

$

(5,649

)

$

1,921

 

$

(3,728

)

Less: reclassification adjustment for losses included in net income

 

(32

)

11

 

(21

)

Net unrealized losses on securities

 

(5,617

)

1,910

 

(3,707

)

 

 

 

 

 

 

 

 

Other comprehensive loss

 

$

(5,617

)

$

1,910

 

$

(3,707

)

 

 

 

Three Months Ended September 30, 2005

 

 

 

Before-Tax

 

Tax (Expense)

 

Net-of-Tax

 

 

 

Amount

 

Benefit

 

Amount

 

Unrealized losses on securities:

 

 

 

 

 

 

 

Unrealized holding losses arising during period

 

$

(5,340

)

$

1,816

 

$

(3,524

)

Less: reclassification adjustment for gains included in net income

 

24

 

(8

)

16

 

Net unrealized losses on securities

 

(5,364

)

1,824

 

(3,540

)

 

 

 

 

 

 

 

 

Other comprehensive loss

 

$

(5,364

)

$

1,824

 

$

(3,540

)

 

7




4.  Allowance for Probable Loan Losses

The summaries of the Allowance for Loan Losses are as follows (in thousands):

 

 

Three Months

 

Nine Months

 

 

 

Ended September 30,

 

Ended September 30

 

 

 

2006

 

2005

 

2006

 

2005

 

Balance at beginning of period

 

$

7,346

 

$

6,839

 

$

7,090

 

$

6,942

 

Provision for loan losses

 

226

 

485

 

955

 

947

 

Loans charged off

 

(727

)

(791

)

(2,174

)

(2,067

)

Recoveries of loans charged off

 

509

 

505

 

1,483

 

1,216

 

Balance at end of period

 

$

7,354

 

$

7,038

 

$

7,354

 

$

7,038

 

 

5.  Employee Benefit Plans

The components of net periodic benefit cost are as follows (in thousands):

 

 

Nine Months Ended September 30,

 

 

 

Defined Benefit

 

 

 

 

 

 

 

Pension Plan

 

Restoration Plan

 

 

 

2006

 

2005

 

2006

 

2005

 

Service cost

 

$

1,004

 

$

1,509

 

$

51

 

$

76

 

Interest cost

 

1,642

 

1,518

 

138

 

139

 

Expected return on assets

 

(1,743

)

(1,594

)

 

 

Transition (asset) obligation recognition

 

 

 

2

 

2

 

Net loss recognition

 

588

 

482

 

135

 

152

 

Prior service cost amortization

 

(31

)

 

(2

)

(1

)

Net periodic benefit cost

 

$

1,460

 

$

1,915

 

$

324

 

$

368

 

 

 

 

Three Months Ended September 30,

 

 

 

Defined Benefit

 

 

 

 

 

 

 

Pension Plan

 

Restoration Plan

 

 

 

2006

 

2005

 

2006

 

2005

 

Service cost

 

$

335

 

$

503

 

$

17

 

$

25

 

Interest cost

 

547

 

506

 

46

 

47

 

Expected return on assets

 

(581

)

(532

)

 

 

Transition (asset) obligation recognition

 

 

 

1

 

1

 

Net loss recognition

 

196

 

161

 

45

 

51

 

Prior service cost amortization

 

(10

)

 

(1

)

(1

)

Net periodic benefit cost

 

$

487

 

$

638

 

$

108

 

$

123

 

 

Employer Contributions

The Company previously disclosed in its financial statements for the year ended December 31, 2005, that it expected to contribute $1.5 million to its defined benefit pension plan and $86,000 to its post retirement benefit plan in 2006.  Based on discussions with the Company’s actuaries related to the Pension Protection Act of 2006, the Company revised its expected contribution to its defined benefit pension plan and presently anticipates contributing $2.0 million to its defined benefit plan in 2006.  As of September 30, 2006, $1.0 million of contributions had been made to the defined benefit pension plan, and $60,000 of contributions had been made to the post retirement benefit plan. 

8




6.  Incentive Stock Options

In April 1993, the Company adopted the Southside Bancshares, Inc. 1993 Incentive Stock Option Plan (“the ISO Plan”), a stock-based incentive compensation plan.  The ISO Plan expired March 31, 2003.  Prior to January 1, 2006, the Company applied APB Opinion 25 and related Interpretations in accounting for the ISO Plan and discloses the pro forma information required by SFAS 123 and SFAS 148.  There was no compensation expense recognized for the stock options.

As of January 1, 2006, the Company transitioned to fair value based accounting for stock-based compensation using a modified version of prospective application in accordance with Statement of Financial Accounting Standards No. 123R, (“SFAS 123R”), Share-Based Payment.  The compensation cost charged against income for the ISO Plan was $6,000 and $20,000 for the three and nine months ended September 30, 2006, respectively.  The financial statements for the three and nine months ended September 30, 2005 have not been restated in connection with the transition to SFAS 123R and do not reflect the recognition of the compensation cost related to the stock options. 

A summary of the status of the Company’s nonvested options as of September 30, 2006 is as follows:

 

Three Months Ended 
September 30, 2006

 

Nine Months Ended 
September 30, 2006

 

 

 

# Shares of 
Underlying 
Options

 

Weighted 
Average 
Grant-Date 
Fair Value

 

# Shares of 
Underlying 
Options

 

Weighted 
Average 
Grant-Date 
Fair Value

 

Nonvested at beginning of the period

 

13,138

 

$

4.91

 

19,697

 

$

4.91

 

Granted

 

 

 

 

 

Vested

 

 

 

(6,559

)

$

4.91

 

Forfeited

 

(1,460

)

$

4.91

 

(1,460

)

$

4.91

 

Nonvested at end of period

 

11,678

 

$

4.91

 

11,678

 

$

4.91

 

 

As of September 30, 2006, there was $40,000 of total unrecognized compensation cost related to the ISO Plan for nonvested options granted in March 2003.  The cost is expected to be recognized over a weighted-average period of 1.50 years. 

The fair value of each stock option granted is estimated on the date of grant using the Black-Scholes method of option pricing with the following weighted-average assumptions for grants in 2003:  dividend yield of 1.93%; risk-free interest rate of 4.93%; expected life of 6 years; and expected volatility of 28.90%.

Pro Forma Net Income and Net Income Per Common Share

Had the compensation cost for the Company’s stock-based compensation plans been determined consistent with the requirements of SFAS 123R, the Company’s net income and net income per common share for the three and nine month periods ending September 30, 2005, would approximate the pro forma amounts below (in thousands, except per share amounts, net of taxes):

 

Three Months Ended 
September 30,

 

Nine Months Ended
September 30,

 

 

 

2005

 

2005

 

 

 

As Reported

 

Pro Forma

 

As Reported

 

Pro Forma

 

FAS 123 Charge

 

 

$

15

 

 

$

56

 

Net Income

 

$

3,833

 

$

3,818

 

$

11,105

 

$

11,049

 

Net Income per Common Share-Basic

 

$

0.32

 

$

0.32

 

$

0.92

 

$

0.92

 

Net Income per Common Share-Diluted

 

$

0.31

 

$

0.31

 

$

0.88

 

$

0.88

 

 

The effects of applying SFAS 123R in this pro forma disclosure are not indicative of future amounts.

9




Under the ISO Plan, the Company was authorized to issue shares of common stock pursuant to “Awards” granted in the form of incentive stock options (intended to qualify under Section 422 of the Internal Revenue Code of 1986, as amended).  Before the ISO Plan expired, awards were granted to selected employees and directors of the Company or its subsidiaries.  No stock options have been available for grant under the ISO Plan since its expiration in March 2003.  Currently, the Company does not offer share-based payment programs to its employees.

The ISO Plan provided that the exercise price of any stock option not be less than the fair market value of the common stock on the date of grant.  The outstanding stock options have contractual terms of 10 years.  All options vest on a graded schedule, 20% per year for 5 years, beginning on the first anniversary date of the grant date. 

A summary of the status of the Company’s stock options as of September 30, 2006 and 2005 and the changes during the three and nine month periods ended on those dates is presented below:

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

# Shares of 
Underlying 
Options

 

Weighted 
Average 
Exercise 
Prices

 

# Shares of 
Underlying 
Options

 

Weighted 
Average 
Exercise 
Prices

 

# Shares of 
Underlying 
Options

 

Weighted 
Average 
Exercise 
Price

 

# Shares of 
Underlying 
Options

 

Weighted 
Average 
Exercise 
Prices

 

Outstanding at beginning of the period

 

649,650

 

$

6.05

 

856,480

 

$

5.80

 

725,942

 

$

5.96

 

970,553

 

$

5.65

 

Granted

 

 

 

 

 

 

 

 

 

Exercised

 

(36,341

)

$

6.20

 

(73,225

)

$

4.60

 

(112,633

)

$

5.51

 

(186,312

)

$

4.55

 

Forfeited

 

(1,460

)

$

13.24

 

(214

)

$

5.51

 

(1,460

)

$

13.24

 

(1,200

)

$

5.51

 

Expired

 

 

 

 

 

 

 

 

 

Outstanding at end of period

 

611,849

 

$

6.03

 

783,041

 

$

5.91

 

611,849

 

$

6.03

 

783,041

 

$

5.91

 

Exercisable at end of period

 

600,171

 

$

5.89

 

762,309

 

$

5.72

 

600,171

 

$

5.89

 

762,309

 

$

5.72

 

 

The following table summarizes information about stock options outstanding and exercisable at September 30, 2006:

 

 

Options Outstanding

 

Options Exercisable

 

 

 

 

 

Weighted Avg.

 

 

 

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

 

 

Range of

 

Number

 

Contract Life

 

Weighted Avg.

 

Number

 

Weighted Avg.

 

Exercise Prices

 

Outstanding

 

(Years)

 

Exercise Price

 

Exercisable

 

Exercise Price

 

 

 

 

 

 

 

 

 

 

 

 

 

$5.44

to $6.18

 

588,161

 

2.77

 

$

5.74

 

588,161

 

$

5.74

 

$13.24

to $13.24

 

23,688

 

6.50

 

$

13.24

 

12,010

 

$

13.24

 

$5.44

to $13.24

 

611,849

 

2.91

 

$

6.03

 

600,171

 

$

5.89

 

 

The total intrinsic value of stock options for the nine months ended September 30, 2006 is summarized as follows (dollars in thousands):

 

Number of Shares

 

Aggregate Intrinsic Value

 

Options Outstanding

 

611,849

 

$

12,641

 

Options Exercisable

 

600,171

 

$

12,484

 

 

The total intrinsic value (i.e., the amount by which the fair value of the underlying common stock exceeds the exercise price of a stock option on exercise date) of stock options exercised during the nine months ended September 30, 2006 and 2005 were $1.8 million and $2.7 million, respectively.

Cash received from stock option exercises for the nine months ended September 30, 2006 and 2005 was $621,000 and $847,000, respectively.  The tax benefit realized for the deductions related to the stock option exercises were $161,000 and $571,000 for the nine months ended September 30, 2006 and 2005, respectively.

10




7.  Accounting Pronouncements

Statements of Financial Accounting Standards

In September 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans.”  SFAS 158 amends SFAS 87, “Employers’ Accounting for Pensions,” SFAS 88, “Employers’ Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits,” SFAS 106, “Employers’ Accounting for Postretirement Benefits Other Than Pensions” and SFAS 132(R), “Employers’ Disclosures about Pensions and Other Postretirement Benefits.”  SFAS 158 requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income.  SFAS 158 is effective for fiscal years beginning after December 15, 2006.  The Company is currently assessing the impact that the adoption of this Statement will have on its consolidated financial statements.

In September 2006, the FASB issued SFAS 157, “Fair Value Measurements.”  SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements.  SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007.  The Company is currently assessing the impact of SFAS 157 on its consolidated financial statements.

SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments.” SFAS 155 amends SFAS 133, “Accounting for Derivative Instruments and Hedging Activities” and SFAS 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.” SFAS 155 (i) permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, (ii) clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS 133, (iii) establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation, (iv) clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives, and (v) amends SFAS 140 to eliminate the prohibition on a qualifying special purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS 155 is effective for the Company on January 1, 2007.  The FASB recently began to discuss making limited exceptions to the scope of SFAS 155.  The new limited scope exception may eliminate SFAS 155’s impact on some mortgage-backed securities.  The Company will not know the impact on its consolidated financial statements until the FASB reaches a final consensus on this issue.

Emerging Issues Task Force Concensuses

In September 2006, the Emerging Issues Task Force (“EITF”) reached a final consensus on Issue 06-4, “Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements.”  EITF 06-4 requires that for a split-dollar life insurance arrangement, an employer should recognize a liability for future benefits in accordance with SFAS 106, “Employers’ Accounting for Postretirement Benefits Other Than Pensions.”  Under the guidance, the purchase of an endorsement type policy does not constitute a settlement since the policy does not qualify as nonparticipating because the policyholders are subject to the favorable and unfavorable experience of the insurance company.  EITF 06-4 is effective for fiscal years beginning after December 15, 2006.  The Company is currently assessing the impact that the adoption of EITF 06-4 will have on its consolidated financial statements.

In September 2006, the EITF reached a final consensus on Issue 06-5, “Accounting for Purchases of Life Insurance.”  EITF 06-5 provides guidance on FASB Technical Bulletin No. 85-4, “Accounting for Purchases of Life Insurance.”  Under the guidance, the policyholder should consider any additional amounts included in the contractual terms of the policy in determining the amount that could be realized under the insurance contract.  In addition, the policyholder should also determine the amount that could be realized under the life insurance contract assuming the surrender of an individual-life by individual-life policy.  EITF 06-5 is effective for fiscal years beginning after December 15, 2006.  The Company is currently assessing the impact that the adoption of EITF 06-5 will have on its consolidated financial statements.

11




Financial Accounting Standards Board Interpretations

In June 2006, the FASB issued Interpretation (“FIN”) No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109.” This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken, or expected to be taken in a tax return, and provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. This Interpretation is effective for fiscal years beginning after December 15, 2006. The Company is currently assessing the impact, if any, that the adoption of this Interpretation will have on its consolidated financial statements.

SEC Staff Accounting Bulletins

Staff Accounting Bulletin (SAB) No. 108, “Considering the Effects of a Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements.” SAB 108 addresses how the effects of prior year uncorrected errors must be considered in quantifying misstatements in the current year financial statements. The effects of prior year uncorrected errors include the potential accumulation of improper amounts that may result in a material misstatement on the balance sheet or the reversal of prior period errors in the current period that result in a material misstatement of the current period income statement amounts. Adjustments to current or prior period financial statements would be required in the event that after application of various approaches for assessing materiality of a misstatement in current period financial statements and consideration of all relevant quantitative and qualitative factors, a misstatement is determined to be material. SAB 108 will be applicable to all financial statements issued by the Company after November 15, 2006.

8.  Off-Balance-Sheet Arrangements, Commitments and Contingencies

Financial Instruments with Off-Balance-Sheet-Risk. In the normal course of business, the Company is a party to certain financial instruments, with off-balance-sheet risk, to meet the financing needs of its customers.  These off-balance-sheet instruments include commitments to extend credit and standby letters of credit.  These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount reflected in the financial statements.  The contract or notional amounts of these instruments reflect the extent of involvement and exposure to credit loss the Company has in these particular classes of financial instruments.

Commitments to extend credit are agreements to lend to a customer provided that the terms established in the contract are met.  Commitments generally have fixed expiration dates and may require payment of fees.  Since some commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party.  These guarantees are primarily issued to support public and private borrowing arrangements.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers.

The Company had outstanding unused commitments to extend credit of $107.5 million and $88.8 million at September 30, 2006 and 2005, respectively.  Each commitment has a maturity date and the commitment expires on that date with the exception of credit card and ready reserve commitments, which have no stated maturity date.  Unused commitments for credit card and ready reserve at September 30, 2006 and 2005 were $11.9 million and $11.0 million, respectively, and are reflected in the due after one year category.  The Company had outstanding standby letters of credit of $3.3 million and $3.2 million at September 30, 2006 and 2005, respectively.

The scheduled maturities of unused commitments as of September 30, 2006 and 2005 were as follows (in thousands):

 

 

September 30,

 

 

 

2006

 

2005

 

Unused commitments:

 

 

 

 

 

Due in one year or less

 

$

55,541

 

$

56,595

 

Due after one year

 

51,919

 

32,155

 

Total

 

$

107,460

 

$

88,750

 

 

12




The Company applies the same credit policies in making commitments and standby letters of credit as it does for on-balance-sheet instruments.  The Company evaluates each customer’s credit worthiness on a case-by-case basis.  The amount of collateral obtained, if deemed necessary, upon extension of credit is based on management’s credit evaluation of the borrower.  Collateral held varies but may include cash or cash equivalents, negotiable instruments, real estate, accounts receivable, inventory and property, plant, and equipment.

Lease Commitments. The Company leases certain branch facilities and office equipment under operating leases.  It is expected that certain leases will be renewed or equipment replaced with new leased equipment as these leases expire.

Securities. In the normal course of business the Company buys and sells securities.  There were $7.8 million unsettled trades to purchase and $4.2 million to sell securities at September 30, 2006.  At December 31, 2005, the Company had recorded in its balance sheet unsettled trades to purchase $7.5 million in securities.  There were no unsettled trades to sell securities at December 31, 2005.

Litigation. The Company is involved with various litigation in the normal course of business.  Management of the Company, after consulting with its legal counsel, believes that any liability resulting from litigation will not have a material effect on the financial position and results of operations and the liquidity of the Company.

13




ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is a discussion of the consolidated financial condition, changes in financial condition, and results of operations of the Company, and should be read and reviewed in conjunction with the financial statements, and the notes thereto, in this presentation and in the Company’s latest report on Form 10-K.

The Company reported an increase in net income for the three months and a decrease in net income for the nine months ended September 30, 2006 compared to the same periods in 2005.  Net income for the three and nine months ended September 30, 2006 was $4.1 million and $10.8 million, respectively, compared to $3.8 million and $11.1 million, respectively, for the same periods in 2005.

All share data has been adjusted to give retroactive recognition to stock splits and stock dividends.

Forward Looking Statements

Certain statements of other than historical fact that are contained in this document and in written material, press releases and oral statements issued by or on behalf of the Company, a bank holding company, may be considered to be “forward-looking statements” within the meaning of and subject to the protections of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management’s views as of any subsequent date.  These statements may include words such as “expect,” “estimate,” “project,” “anticipate,” “appear,” “believe,” “could,” “should,” “may,” “intend,” “probability,” “risk,” “target,” “objective,” “plans,” “potential,” and similar expressions.  Forward-looking statements are statements with respect to the Company’s beliefs, plans, expectations, objectives, goals, anticipations, assumptions, estimates, intentions and future performance, and are subject to significant known and unknown risks and uncertainties, many of which are beyond our control, and the Company’s actual results may differ materially from the results discussed in the forward-looking statements.  For example, discussions of the effect of the Company’s expansion, including expectations of the costs and profitability of such expansion, trends in asset quality and earnings from growth, and certain market risk disclosures are based upon information presently available to management and are dependent on choices about key model characteristics and assumptions and are subject to various limitations.  By their nature, certain of the market risk disclosures are only estimates and could be materially different from what actually occurs in the future.  As a result, actual income gains and losses could materially differ from those that have been estimated.  Other factors that could cause actual results to differ materially from forward-looking statements include, but are not limited to, the following:

·                  general economic conditions, either globally, nationally, in the State of Texas, or in the specific markets in which the Company operates;

·                  legislation or regulatory changes which adversely affect the businesses in which the Company is engaged;

·                  adverse changes in Government Sponsored Enterprises (the “GSE”) status or financial condition impacting the GSE guarantees or ability to pay or issue debt;

·                  economic or other disruptions caused by acts of terrorism in the United States, Europe or other areas;

·                  changes in the interest rate yield curve such as flat, inverted or steep yield curves, or changes in the interest rate environment which impact interest margins and may impact prepayments on the mortgage-backed securities portfolio;

·                  unexpected outcomes of existing or new litigation involving the Company;

·                  changes impacting the leverage strategy;

·                  significant increases in competition in the banking and financial services industry;

·                  changes in consumer spending, borrowing and saving habits;

·                  technological changes;

·                  the Company’s ability to increase market share and control expenses;

·                  the effect of changes in federal or state tax laws;

14




·                  the effect of compliance with legislation or regulatory changes;

·                  the effect of changes in accounting policies and practices; and

·                  the costs and effects of unanticipated litigation.

Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.  All written or oral forward-looking statements made by us or attributable to us are expressly qualified by this cautionary notice.  The Company disclaims any obligation to update any factors or to announce publicly the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

Critical Accounting Estimates

The accounting and reporting estimates of the Company conform with accounting principles generally accepted in the United States and general practices within the financial services industry.  The preparation of financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.  Actual results could differ from those estimates.  The Company considers its critical accounting policies to include the following:

Allowance for Losses on Loans.  The allowance for losses on loans represents management’s best estimate of probable losses inherent in the existing loan portfolio.  The allowance for losses on loans is increased by the provision for losses on loans charged to expense and reduced by loans charged-off, net of recoveries.  The provision for losses on loans is determined based on management’s assessment of several factors:  reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, and current economic conditions and the related impact on specific borrowers and industry groups, historical loan loss experience, the level of classified and nonperforming loans and the results of regulatory examinations.

The loan loss allowance is based on the most current review of the loan portfolio.  The servicing officer has the primary responsibility for updating significant changes in a customer’s financial position.  Each officer prepares status updates on any credit deemed to be experiencing repayment difficulties which, in the officer’s opinion, would place the collection of principal or interest in doubt.  The internal loan review department for the Company is responsible for an ongoing review of the Company’s loan portfolio with specific goals set for the loans to be reviewed on an annual basis.

At each review, a subjective analysis methodology is used to grade the respective loan.  Categories of grading vary in severity from loans that do not appear to have a significant probability of loss at the time of review to loans that indicate a probability that the entire balance of the loan will be uncollectible.  If full collection of the loan balance appears unlikely at the time of review, estimates or appraisals of the collateral securing the debt are used to allocate the necessary allowances.  The internal loan review department maintains a list of all loans or loan relationships that are graded as having more than the normal degree of risk associated with them.  This list for loans or loan relationships of $50,000 or more is updated on a periodic basis, but no less than quarterly, in order to properly allocate necessary allowance and keep management informed on the status of attempts to correct the deficiencies noted with respect to the loan.

Loans are considered impaired if, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement.  The measurement of impaired loans is generally based on the present value of expected future cash flows discounted at the historical effective interest rate stipulated in the loan agreement, except that all collateral-dependent loans are measured for impairment based on fair value of the collateral.  In measuring the fair value of the collateral, management uses assumptions, such as discount rates, and methodologies, such as comparison to the recent selling price of similar assets, consistent with those that would be utilized by unrelated third parties performing a valuation.

15




Changes in the financial condition of individual borrowers, economic conditions, historical loss experience and the conditions of the various markets in which collateral may be sold may all affect the required level of the allowance for losses on loans and the associated provision for loan losses.

As of September 30, 2006, the Company’s review of the loan portfolio indicated that a loan loss allowance of $7.4 million was adequate to cover probable losses in the portfolio.

Refer to Part II, “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Loan Loss Experience and Allowance for Loan Loss” and “Note 1 – Summary of Significant Accounting and Reporting Policies” of the Notes to Consolidated Financial Statements in the Company’s latest report on Form 10-K for a detailed description of the Company’s estimation process and methodology related to the allowance for loan losses.

Estimation of Fair Value. The estimation of fair value is significant to a number of the Company’s assets and liabilities.  GAAP requires disclosure of the fair value of financial instruments as a part of the notes to the consolidated financial statements.  Fair values are volatile and may be influenced by a number of factors, including market interest rates, prepayment speeds, discount rates and the shape of yield curves.

Fair values for most investment and mortgage-backed securities are based on quoted market prices, where available.  If quoted market prices are not available, fair values are based on the quoted prices of similar instruments.  The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Nonperforming loans are estimated using discounted cash flow analyses or underlying value of the collateral where applicable.  Fair values for fixed rate certificates of deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered for deposits of similar remaining maturities. The fair value of Federal Home Loan Bank (“FHLB”) advances is estimated by discounting the future cash flows using rates at which advances would be made to borrowers with similar credit ratings and for the same remaining maturities.  The fair values of other real estate owned (“OREO”) are typically determined based on appraisals by third parties, less estimated costs to sell and recorded at the lower of cost or fair value.

Defined Benefit Pension Plan. The plan obligations and related assets of the defined benefit pension plan (the “Plan”) are presented in “Note 12 – Employee Benefits” of the Notes to Consolidated Financial Statements in the Company’s latest report on Form 10-K.  Plan assets, which consist primarily of marketable equity and debt instruments, are valued using market quotations.  Plan obligations and the annual pension expense are determined by independent actuaries and through the use of a number of assumptions.  Key assumptions in measuring the plan obligations include the discount rate, the rate of salary increases and the estimated future return on plan assets.  In determining the discount rate, the Company utilizes a cash flow matching analysis to determine a range of appropriate discount rates for the Company’s defined benefit pension and restoration plans.  In developing the cashflow matching analysis, the Company constructed a portfolio of high quality non-callable bonds (rated AA- or better) to match as closely as possible the timing of future benefit payments of the plans at December 31, 2005.  Based on this cash flow matching analysis, the Company was able to determine an appropriate discount rate.

Salary increase assumptions are based upon historical experience and anticipated future management actions.  The expected long-term rate of return assumption reflects the average return expected based on the investment strategies and asset allocation on the assets invested to provide for the Plan’s liabilities.  The Company considered broad equity and bond indices, long-term return projections, and actual long-term historical Plan performance when evaluating the expected long-term rate of return assumption.  At September 30, 2006, the weighted-average actuarial assumptions of the Plan were: a discount rate of 5.625%; a long-term rate of return on plan assets of 7.875%; and assumed salary increases of 4.50%.  Material changes in pension benefit costs may occur in the future due to changes in these assumptions.  Future annual amounts could be impacted by changes in the number of plan participants, changes in the level of benefits provided, changes in the discount rates, changes in the expected long-term rate of return, changes in the level of contributions to the Plan and other factors.

16




Impairment of Investment Securities and Mortgage-backed Securities.  Investment and mortgage-backed securities classified as available for sale (“AFS”) are carried at fair value and the impact of changes in fair value are recorded on the Company’s consolidated balance sheet as an unrealized gain or loss in “Accumulated other comprehensive income (loss),” a separate component of shareholders’ equity.  Securities classified as AFS or held to maturity (“HTM”) are subject to the Company’s review to identify when a decline in value is other than temporary.  Factors considered in determining whether a decline in value is other than temporary include: whether the decline is substantial; the duration of the decline; the reasons for the decline in value; whether the decline is related to a credit event or to a change in interest rate; the Company’s ability and intent to hold the investment for a period of time that will allow for a recovery of value; and the financial condition and near-term prospects of the issuer.  When it is determined that a decline in value is other than temporary, the carrying value of the security is reduced to its estimated fair value, with a corresponding charge to earnings.

Off-Balance-Sheet Arrangements, Commitments and Contingencies

Details of the Company’s off-balance-sheet arrangements, commitments and contingencies as of September 30, 2006 and 2005, are included in “Note 8 – Off-Balance-Sheet Arrangements, Commitments and Contingencies” in the accompanying Notes to Financial Statements included in this report.

Leverage Strategy

The Company utilizes wholesale funding and securities to enhance its profitability and balance sheet composition by determining acceptable levels of credit, interest rate and liquidity risk consistent with prudent capital management.  The leverage strategy consists of borrowing a combination of long and short-term funds from the FHLB and, when determined appropriate, issuing brokered CDs. These funds are invested primarily in mortgage-backed securities, and to a lesser extent, long-term municipal securities.  Although mortgage-backed securities often carry lower yields than traditional mortgage loans and other types of loans the Company makes, these securities generally increase the overall quality of the Company’s assets because of underlying insurance or guarantees, are more liquid than individual loans and may be used to collateralize the Company’s borrowings or other obligations.  While the strategy of investing a substantial portion of the Company’s assets in mortgage-backed and municipal securities has resulted in lower interest rate spreads and margins, the Company believes that the lower operating expenses and reduced credit risk combined with the managed interest rate risk of this strategy have enhanced its overall profitability over the last several years.  At this time, the Company utilizes the leverage strategy with the goal of enhancing overall profitability by maximizing the use of the Company’s capital.

Risks associated with the asset structure the Company maintains include a lower net interest rate spread and margin when compared to its peers, changes in the slope of the yield curve, which can reduce the Company’s net interest rate spread and margin, increased interest rate risk, the length of interest rate cycles, and the unpredictable nature of mortgage-backed securities prepayments.  See “Item 1A.  Risk Factors – Risks Related to the Company’s Business” in the Company’s latest report on Form 10-K.  During 2005, the overnight Fed Funds rate increased significantly while interest rates on long-term, two to ten year, U.S. Treasury notes increased less, creating a relatively flat yield curve at the end of 2005.  During the first nine months of 2006, the interest rate yield curve inverted.  An inverted yield curve is defined as shorter interest rates at a higher level than longer term interest rates.  The Federal Reserve increased the overnight Fed Funds rate by 100 basis points during the first nine months of 2006.  Despite that increase, the yield on the two year treasury only increased 23 basis points and the yield on the 10 year treasury only increased 28 basis points.  During the third quarter ended September 30, 2006, the inversion in the yield curve became more pronounced as the overnight Fed Funds rate did not change while the yield on the two year treasury decreased 47 basis points and the yield on the ten year treasury decreased 51 basis points.  Should the inverted yield curve continue or should the yield curve invert more, the Company’s net interest margin and spread could continue to decrease.  The Company’s asset structure, spread and margin requires an increase in the need to monitor the Company’s interest rate risk.  An additional risk is the change in market value of the AFS securities portfolio as a result of changes in interest rates.  Significant increases in interest rates, especially long-term interest rates, could adversely impact the market value of the AFS securities portfolio which could also significantly impact the Company’s equity capital.  Due to the unpredictable nature of mortgage-backed securities prepayments, the length of interest rate cycles, and the slope of the interest

17




rate yield curve, net interest income could fluctuate more than simulated under the scenarios modeled by the Company’s Asset/Liability Committee (“ALCO”) and described under “Item 3.  Quantitative and Qualitative Disclosures about Market Risk” included in this report.

In conjunction with the leverage strategy, the Company will attempt to manage the securities portfolio as a percentage of earning assets in combination with adequate quality loan growth.  If adequate quality loan growth is not available to achieve the Company’s goal of enhancing profitability by maximizing the use of capital, as described above, then the Company could purchase additional securities, if appropriate, which could cause securities as a percentage of earning assets to increase.  Should the Company determine that increasing the securities portfolio or replacing the current securities maturities and principal payments is not an efficient use of capital, the Company could adjust the level of securities through proceeds from maturities, principal payments on mortgage-backed securities or sales.  During the nine months ended September 30, 2006, the Company’s loan growth was sufficient to allow the securities portfolio as a percentage of total assets to decrease.  At September 30, 2006, the securities portfolio as a percentage of total assets decreased slightly to 53.5% from 54.5% at December 31, 2005.  Due to the current interest rate environment, the Company anticipates it will continue reducing the securities portfolio during the fourth quarter of 2006 by reinvesting only a portion of cashflows received.  During the third quarter of 2006, the Company reduced its investment and mortgage-backed securities approximately $21 million as investment and mortgage-backed securities not including the net unrealized loss on available securities decreased from $1,006.2 million at June 30, 2006 to $985.2 million at September 30, 2006.  The Company’s treasury strategy will be reevaluated as market conditions warrant. The leverage strategy is dynamic and requires ongoing management.  As interest rates, yield curves, mortgage-backed securities prepayments, funding costs and security spreads change, the Company’s determination of the proper types and maturities of securities to own, proper amount of securities to own and funding needs and funding sources will continue to be reevaluated.

With respect to liabilities, the Company will continue to utilize a combination of FHLB advances and deposits to achieve its strategy of minimizing cost while achieving overall interest rate risk objectives as well as the objectives of the ALCO.  The Company’s FHLB borrowings at September 30, 2006 decreased 3.1%, or $16.3 million, to $504.4 million from $520.7 million at December 31, 2005.  During the three and nine months ended September 30, 2006, the Company issued $19.8 million and $86.8 million of callable brokered CDs, net of discount, where the Company controls numerous options to call the CDs before the final maturity date.  At September 30, 2006, callable brokered CDs totaled $106.3 million.  These brokered CDs have maturities from approximately 2 to 5.0 years and have calls that the Company controls, all of which are currently six months or less.   The Company is currently utilizing long-term brokered CDs to a greater extent than long-term FHLB funding because the brokered CDs better match overall ALCO objectives by utilizing a long-term funding vehicle that assists in protecting the Bank should interest rates increase, but provides the Bank options to call the funding should interest rates decrease.  The Company’s wholesale funding policy currently allows maximum brokered CDs of $125 million; however, this amount could be increased to match ALCO objectives.  The potential higher interest expense and lack of customer loyalty are risks associated with the use of brokered CDs.  The FHLB funding and the brokered CDs represent wholesale funding sources for the Company.  Due to the dollar amount of brokered CDs issued during the nine months ended September 30, 2006 and the fact that the increase in brokered CDs exceeded non-brokered deposit growth, the Company’s total wholesale funding as a percentage of deposits, not including brokered CDs, increased to 55.3% at September 30, 2006, from 49.5% at December 31, 2005.

Net Interest Income

Net interest income is the difference between interest income earned on assets (loans and investments) and interest expense due on the Company’s funding sources (deposits and borrowings) during a particular period.

Net interest income for the nine months ended September 30, 2006 was $31.5 million, an increase of $490,000, or 1.6%, when compared to the same period in 2005.  Average interest earning assets increased $169.2  million, or 10.8%, to $1.7 billion, while the net interest spread decreased from 2.38% for the nine months ended September 30, 2005 to 1.91% for the same period in 2006 and the net interest margin

18




decreased from 2.89% for the nine months ended September 30, 2005 to 2.61% for the same period in 2006.  Net interest income increased as a result of increases in the Company’s average interest earning assets during the nine months of 2006 when compared to the same period in 2005, which more than offset the decrease in the Company’s net interest margin and spread during the same period.

For the three months ended September 30, 2006, when compared to the same period in 2005, net interest income decreased $26,000, or 0.3%, to $10.4 million, primarily as a result of a decrease in the Company’s net interest margin and spread.  For the three months ended September 30, 2006, when compared to the same period in 2005, average interest earning assets increased $162.9 million, or 10.1%, to $1.8 billion, while the net interest margin and net interest spread decreased to 2.51% and 1.75%, respectively, from 2.80% and 2.25%, respectively.  The decrease in the Company’s net interest margin and net interest spread was due primarily to the inverted yield curve during the three months ended September 30, 2006.  Should the inverted yield curve continue or should the yield curve invert more, the Company’s net interest margin and spread could continue to decrease.  Future changes in interest rates or the yield curve could influence the Company’s net interest margin and net interest spread during future quarters.  Future changes in interest rates could also impact prepayment speeds on the Company’s mortgage-backed securities, which could influence the Company’s net interest margin and net interest spread during future quarters.

During the nine months ended September 30, 2006, average loans, funded by the growth in average deposits, increased $62.9 million, or 9.7%, to $713.8 million, compared to $650.9 million for the same period in 2005.  The average yield on loans increased from 6.17% for the nine months ended September 30, 2005 to 6.66% for the nine months ended September 30, 2006.  For the three months ended September 30, 2006, average loans increased $59.5 million, or 8.9%, to $731.3 million, compared to $671.9 million for the same period in 2005.  The average yield on loans increased from 6.26% for the three months ended September 30, 2005 to 6.84% for the three months ended September 30, 2006.  The increase in interest income on loans of $5.6 million, or 19.5%, to $34.0 million for the nine months ended September 30, 2006, when compared to $28.5 million for the same period in 2005, and the increase in interest income on loans of $2.0 million, or 20.0%, to $12.1 million for the three months ended September 30, 2006, when compared to $10.1 million for the same period in 2005 was the result of an increase in average loans and the average yield.  The rate at which loan yields are increasing has been partially impacted by repricing characteristics of the loans, interest rates at the time the loans repriced, and the competitive loan pricing environment.  Due to the competitive loan pricing environment, the Company anticipates that it may be required to continue to offer lower interest rate loans that compete with those offered by other financial institutions in order to retain quality loan relationships.  Offering lower interest rate loans could impact the overall loan yield and, therefore profitability.

Average investment and mortgage-backed securities increased $105.3 million, or 11.9%, to $987.9 million, for the nine months ended September 30, 2006, when compared to $882.6 million for the same period in 2005.  This increase was funded by the increase in average deposits which included brokered CDs issued by the Company.  The overall yield on average investment and mortgage-backed securities increased to 5.03% during the nine months ended September 30, 2006, from 4.62% during the same period in 2005.  Interest income from investment and mortgage-backed securities for the nine months ended September 30, 2006 increased $7.1 million, or 24.2%, to $36.4 million compared to $29.3 million for the same period in 2005 due to the increase in average balances and the increase in the overall yield.  For the three months ended September 30, 2006, average investment and mortgage-backed securities increased $102.5 million, or 11.3%, to $1.0 billion, when compared to $903.2 million for the same period in 2005.  The overall yield on average investment and mortgage-backed securities increased to 5.08% during the three months ended September 30, 2006, from 4.59% during the same period in 2005.  Interest income from investment and mortgage-backed securities increased $2.6 million, or 25.5%, to $12.6 million for the three months ended September 30, 2006, compared to $10.1 million for the same period in 2005 due to the increase in average balance and average yield.  The increase in the average yield primarily reflects decreased prepayment rates on mortgage-backed securities, which led to decreased amortization expense, combined with reinvestment of proceeds from lower-yielding matured securities into higher yielding securities due to the overall higher interest rate environment.  The higher overall interest rate environment during 2006 when compared to 2005 contributed to a decrease in residential

19




mortgage refinancing nationwide and in the Company’s market area.  The decrease in prepayments on mortgage loans combined with a previous restructuring of the securities portfolio reduced overall amortization expense which contributed to the increase in interest income.  A return to a lower long-term interest rate level similar to that experienced in May and June of 2003 could impact the Company’s net interest margin in the future due to increased prepayments and repricing.

Average FHLB stock and other investments, federal funds sold and other interest earning assets increased $688,000, or 2.3%, to $30.2 million, for the nine months ended September 30, 2006 when compared to $29.5 million for the same period in 2005.  Interest income from FHLB stock and other investments, federal funds sold and other interest earning assets increased $331,000, or 42.7%, to $1.1 million for the nine months ended September 30, 2006, when compared to $776,000 for the same period in 2005 as a result of the increase in the average balance and the average yield from 3.51% in 2005 to 4.90% for the nine months ended September 30, 2006, which was due to higher short-term interest rates.  For the three months ended September 30, 2006, average FHLB stock and other investments, federal funds sold and other interest earning assets decreased $348,000, or 1.2%, to $29.8 million, when compared to $30.1 million for the same period in 2005.  For the three months ended September 30, 2006, interest income from FHLB stock and other investments, federal funds sold and other interest earning assets increased $83,000, or 27.9%, to $381,000, when compared to $298,000 for the same period in 2005 primarily as a result of the increase in the average yield from 3.93% in 2005 to 5.08% in 2006 which more than offset the decrease in the average balance.  The Federal Housing Finance Board, the agency that regulates the FHLB, has proposed a regulation that would establish a minimum retained earnings requirement for each FHLB and impose new restrictions on the timing and form of dividends.  The Company is not certain how or if the proposed legislation will impact FHLB dividend payments to the Company in future periods.

Total interest expense increased $12.5 million, or 45.3%, to $40.1 million during the nine months ended September 30, 2006 as compared to $27.6 million during the same period in 2005.  The increase was primarily attributable to increased funding costs associated with an increase in average interest bearing liabilities, including deposits, brokered CDs and FHLB advances, of $128.6 million, or 10.0%, and an increase in the average yield on interest bearing liabilities from 2.87% for the nine months ended September 30, 2005 to 3.79% for the nine months ended September 30, 2006.  For the three months ended September 30, 2006, total interest expense increased $4.7 million, or 46.7%, to $14.7 million, compared to $10.1 million for the same period in 2005 primarily as a result of the increase in average interest bearing liabilities and an increase in the average yield on interest bearing liabilities.  Average interest bearing liabilities increased $124.7 million, or 9.5%, and the average yield on interest bearing liabilities increased from 3.03% for the three month period ended September 30, 2005 to 4.06% for the three month period ended September 30, 2006.

Average interest bearing deposits increased $145.1 million, or 20.5%, to $852.1 million during the nine months ended September 30, 2006, when compared to $706.9 million for the same period in 2005, and the average rate paid increased from 2.27% for the nine month period ended September 30, 2005 to 3.42% for the same period in 2006.  For the three months ended September 30, 2006, average interest bearing deposits increased $148.1 million, or 20.5%, when compared to the same period in 2005 and the average rate paid increased from 2.51% for the three month period ended September 30, 2005 to 3.70% for the three month period ended September 30, 2006.  Interest expense for interest bearing deposits for the three and nine months ended September 30, 2006, increased $3.6 million, or 77.7%, and $9.8 million, or 81.5%, when compared to the same periods in 2005 due to the increase in the average balance and yield.

Average short-term interest bearing liabilities, consisting primarily of FHLB advances and federal funds purchased, increased $113.8 million, or 42.6%, to $380.8 million for the nine months ended September 30, 2006, when compared to $266.9 million for the same period in 2005.  Interest expense associated with short-term interest bearing liabilities increased $5.4 million, or 79.7%, and the average rate paid increased 89 basis points to 4.30% for the nine month period ended September 30, 2006 when compared to 3.41% for the same period in 2005.  For the three months ended September 30, 2006, average short-term interest bearing liabilities increased $93.5 million, or 30.1%, when compared to the same period in 2005.  Interest expense associated with short-term interest bearing liabilities increased $1.9 million, or 70.9%, and the average rate paid increased 109 basis points to 4.57% for the three month period ended September 30,

20




2006 when compared to 3.48% for the same period in 2005.  The increase in the interest expense for the three and nine month periods ended September 30, 2006 when compared to 2005 was due to an increase in the average balance and the average yield for short-term interest bearing liabilities.

Average long-term interest bearing liabilities consisting of FHLB advances decreased $130.4 million, or 44.8%, during the nine months ended September 30, 2006 to $160.5 million as compared to $290.9 million for the nine month period ending September 30, 2005.  Interest expense associated with long-term FHLB advances decreased $3.0 million, or 38.2%, while the average rate paid increased 43 basis points to 4.05% for the nine months ended September 30, 2006 when compared to 3.62% for the same period in 2005.  For the three months ended September 30, 2006, long-term interest bearing liabilities decreased $116.9 million, or 45.1%, when compared to the same period in 2005.  Interest expense associated with long-term FHLB advances decreased $897,000, or 37.1%, and the average rate paid increased 53 basis points to 4.23% for the three month period ended September 30, 2006 when compared to 3.70% for the same period in 2005.  The decrease in interest expense was due to the fact the decrease in the average balance of long-term interest bearing liabilities more than offset the increase in the average rate paid.  FHLB advances are collateralized by FHLB stock, securities and nonspecific real estate loans.

Average long-term debt consisting entirely of junior subordinated debentures issued by the Company in 2003 in connection with the issuance of trust preferred securities by “Southside Statutory Trust III” remained the same from September 30, 2005 to September 30, 2006.  Interest expense increased $305,000, or 32.5%, to $1.2 million for the nine months ended September 30, 2006 when compared to $938,000 for the same period in 2005 as a result of the increase in three month LIBOR.  Interest expense increased $106,000, or 31.3%, to $445,000 for the three months ended September 30, 2006 when compared to $339,000 for the same period in 2005 as a result of the increase in three month LIBOR.  The long-term debt adjusts quarterly at a rate equal to three month LIBOR plus 294 basis points.

21




RESULTS OF OPERATIONS

The analysis below shows average interest earning assets and interest bearing liabilities together with the average yield on the interest earning assets and the average cost of the interest bearing liabilities.

AVERAGE BALANCES AND YIELDS

(dollars in thousands)

(unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30, 2006

 

September 30, 2005

 

 

 

AVG.

 

 

 

AVG.

 

AVG.

 

 

 

AVG.

 

 

 

BALANCE

 

INTEREST

 

YIELD

 

BALANCE

 

INTEREST

 

YIELD

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(1) (2)

 

$

713,764

 

$

35,564

 

6.66

%

$

650,862

 

$

30,043

 

6.17

%

Loans Held For Sale

 

4,783

 

191

 

5.34

%

4,467

 

160

 

4.79

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities (Taxable)(4)

 

55,865

 

1,906

 

4.56

%

51,893

 

1,451

 

3.74

%

Investment Securities (Tax-Exempt)(3)(4)

 

44,793

 

2,389

 

7.13

%

69,499

 

3,691

 

7.10

%

Mortgage-backed Securities (4)

 

887,269

 

32,907

 

4.96

%

761,223

 

25,379

 

4.46

%

Federal Home Loan Bank stock and other investments, at cost.

 

28,467

 

1,046

 

4.91

%

27,686

 

736

 

3.55

%

Interest Earning Deposits

 

703

 

24

 

4.56

%

666

 

15

 

3.01

%

Federal Funds Sold

 

1,038

 

37

 

4.77

%

1,168

 

25

 

2.86

%

Total Interest Earning Assets

 

1,736,682

 

74,064

 

5.70

%

1,567,464

 

61,500

 

5.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

43,823

 

 

 

 

 

41,579

 

 

 

 

 

Bank Premises and Equipment

 

33,420

 

 

 

 

 

30,817

 

 

 

 

 

Other Assets

 

41,307

 

 

 

 

 

46,520

 

 

 

 

 

Less: Allowance for Loan Loss

 

(7,212

)

 

 

 

 

(6,918

)

 

 

 

 

Total Assets

 

$

1,848,020

 

 

 

 

 

$

1,679,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

50,806

 

479

 

1.26

%

$

50,868

 

381

 

1.00

%

Time Deposits

 

450,543

 

14,340

 

4.26

%

347,037

 

7,871

 

3.03

%

Interest Bearing Demand Deposits

 

350,740

 

6,965

 

2.66

%

309,039

 

3,749

 

1.62

%

Short-term Interest Bearing Liabilities

 

380,764

 

12,236

 

4.30

%

266,924

 

6,810

 

3.41

%

Long-term Interest Bearing Liabilities – FHLB Dallas

 

160,517

 

4,864

 

4.05

%

290,875

 

7,875

 

3.62

%

Long-term Debt (5)

 

20,619

 

1,243

 

7.95

%

20,619

 

938

 

6.00

%

Total Interest Bearing Liabilities

 

1,413,989

 

40,127

 

3.79

%

1,285,362

 

27,624

 

2.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand Deposits

 

313,043

 

 

 

 

 

274,850

 

 

 

 

 

Other Liabilities

 

11,827

 

 

 

 

 

14,445

 

 

 

 

 

Total Liabilities

 

1,738,859

 

 

 

 

 

1,574,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

109,161

 

 

 

 

 

104,805

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

1,848,020

 

 

 

 

 

$

1,679,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

33,937

 

 

 

 

 

$

33,876

 

 

 

NET YIELD ON AVERAGE EARNING ASSETS

 

 

 

 

 

2.61

%

 

 

 

 

2.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

1.91

%

 

 

 

 

2.38

%

 


(1)