e10vk
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE
SECURITIES
EXCHANGE ACT OF 1934
For the Fiscal Year Ended
December 31, 2006 Commission File
No. 0-2989
COMMERCE
BANCSHARES, INC.
(Exact name of registrant as
specified in its charter)
|
|
|
Missouri
|
|
43-0889454
|
(State of Incorporation)
|
|
(IRS Employer Identification No.)
|
|
|
|
1000
Walnut,
Kansas City, MO
(Address of principal
executive offices)
|
|
|
|
|
|
(816)
234-2000
(Registrants
telephone number, including area code)
|
|
|
Securities
registered pursuant to Section 12(b) of the Act:
Title of class
$5 Par Value Common Stock
Securities
registered pursuant to Section 12(g) of the Act:
NONE
Indicate by check mark if the Registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act.
Yes þ No o
Indicate by check mark if the
Registrant is not required to file reports pursuant to
Section 13 or 15(d) of the Act.
Yes o No þ
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 þ No o
Indicate by check mark if
disclosure of delinquent filers pursuant to Item 405 of
Regulation S-K
(§229.405 of this chapter) is not contained herein, and
will not be contained, to the best of Registrants
knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this
Form 10-K
or any amendment to this
Form 10-K. 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 Act. (Check one):
Large accelerated
filer þ Accelerated
filer o 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 No þ
As of February 8, 2007, the aggregate market value of the
voting stock held by non-affiliates of the Registrant was
approximately $2,850,000,000.
As of February 8, 2007, there
were 69,985,876 shares of Registrants $5 Par Value
Common Stock outstanding.
DOCUMENTS
INCORPORATED BY REFERENCE
Portions of the Registrants definitive proxy statement for
its 2007 annual meeting of shareholders, which will be filed
within 120 days of December 31, 2006, are incorporated
by reference into Part III of this Report.
Commerce
Bancshares, Inc.
Form 10-K
2
PART I
Item 1. BUSINESS
General
Commerce Bancshares, Inc. (the Company), a bank
holding company as defined in the Bank Holding Company Act of
1956, as amended, was incorporated under the laws of Missouri on
August 4, 1966. The Company presently owns all of the
outstanding capital stock of three national banking
associations, which are headquartered in Missouri (the
Missouri bank), Kansas (the Kansas
bank), and Nebraska (the Nebraska bank). The
Nebraska bank is limited in its activities to the issuance of
credit cards. The remaining two banking subsidiaries engage in
general banking business, providing a broad range of retail,
corporate, investment, trust, and asset management products and
services to individuals and businesses. The Company also owns,
directly or through its banking subsidiaries, various
non-banking subsidiaries. Their activities include owning real
estate leased to the Companys banking subsidiaries,
underwriting credit life and credit accident and health
insurance, selling property and casualty insurance (relating to
consumer loans made by the banking subsidiaries), venture
capital investment, securities brokerage, mortgage banking, and
leasing activities. The Company owns a second tier holding
company that is the direct owner of both the Missouri and Kansas
banks. A list of the Companys subsidiaries is included as
Exhibit 21.
The Company is the largest independent bank holding company in
the lower Midwest. At December 31, 2006, the Company had
consolidated assets of $15.2 billion, loans of
$10.0 billion, deposits of $11.7 billion, and
stockholders equity of $1.4 billion. All of the
Companys operations conducted by subsidiaries are
consolidated for purposes of preparing the Companys
consolidated financial statements. The Company does not utilize
unconsolidated subsidiaries or special purpose entities to
provide off-balance sheet borrowings.
The Companys philosophy is to grow and prosper, building
long-term relationships based on top quality service, high
ethical standards and safe, sound assets. The Company operates
under a super-community banking format with a local orientation,
augmented by experienced, centralized support in select critical
areas. The Companys local market orientation is reflected
in its financial centers and regional advisory boards, which are
comprised of local business persons, professionals and other
community representatives, that assist the Company in responding
to local banking needs. Despite this local market,
community-based focus, the Company offers sophisticated
financial products available at much larger financial
institutions.
The Missouri bank is the Companys largest, with total
assets of $13.9 billion and comprising approximately 92% of
the Companys total banking assets. The banks
facilities are located throughout Missouri, eastern Kansas, and
central Illinois, including major markets in Peoria and
Bloomington. The Kansas bank has total assets of
$1.3 billion. It has significant operations and banking
facilities in the areas of Wichita, Hays, Hutchinson, and Garden
City, Kansas.
The markets these banks serve, being centrally located in the
Midwest, provide natural sites for production and distribution
facilities and also serve as transportation hubs. The economy
has been well-diversified with many major industries
represented, including telecommunications, automobile
manufacturing, aircraft manufacturing, health care, numerous
service industries, food production, and agricultural production
and related industries. In addition, several of the Illinois
markets are located in areas with some of the most productive
farmland in the world. The banks operate in areas with stable
real estate markets, which in the past have avoided the volatile
prices that other parts of the country have experienced.
The Company regularly evaluates the potential acquisition of,
and holds discussions with, various financial institutions
eligible for bank holding company ownership or control. In
addition, the Company regularly considers the potential
disposition of certain of its assets and branches. The Company
seeks merger or acquisition partners that are culturally similar
and have experienced management and possess either significant
market presence or have potential for improved profitability
through financial management, economies of scale and expanded
services. In July 2006, the Company acquired certain assets and
assumed certain liabilities of the banking business of Boone
National Savings and Loan Association, located in Columbia,
Missouri. In September 2006, the Company completed the
acquisition of the outstanding stock of West Pointe Bancorp,
Inc., located in Belleville, Illinois, adjacent to St. Louis,
Missouri. In December 2006,
3
the Company announced a merger agreement with South Tulsa
Financial Corporation, Tulsa, Oklahoma, which is expected to be
completed in the second quarter of 2007. Prior to 2006, the
Companys most recent acquisition was in January 2003 when
it purchased The Vaughn Group, Inc., a direct equipment lessor
based in Cincinnati, Ohio, with a portfolio of direct financing,
sales type and operating leases. For additional information on
acquisition and branch disposition activity, refer to
pages 15 and 62.
Operating
Segments
The Company is managed in three operating segments. The Consumer
segment includes the retail branch network, consumer installment
lending, personal mortgage banking, bank card activities,
student lending, and discount brokerage services. It provides
services through a network of 204 full-service branches, a
widespread ATM network of 400 machines, and the use of
alternative delivery channels such as extensive online banking
and telephone banking services. In 2006 this retail segment
contributed 57% of total segment pre-tax income. The Commercial
segment provides a full array of corporate lending, leasing, and
international services, as well as business and government
deposit and cash management services. In 2006 it contributed 35%
of total segment pre-tax income. The Money Management segment
provides traditional trust and estate tax planning services, and
advisory and discretionary investment portfolio management
services to both personal and institutional corporate customers.
This segment also manages the Companys family of
proprietary mutual funds, which are available for sale to both
trust and general retail customers. Fixed income investments are
sold to individuals and institutional investors through the
Capital Markets group, which is also included in this segment.
At December 31, 2006 the Money Management segment managed
investments with a market value of $11.5 billion and
administered an additional $9.7 billion in non-managed
assets. Additional information relating to operating segments
can be found on pages 42 and 81.
Supervision
and Regulation
General
The Company, as a bank holding company, is primarily regulated
by the Board of Governors of the Federal Reserve System under
the Bank Holding Company Act of 1956 (BHC Act). Under the BHC
Act, the Federal Reserve Boards prior approval is required
in any case in which the Company proposes to acquire all or
substantially all of the assets of any bank, acquire direct or
indirect ownership or control of more than 5% of the voting
shares of any bank, or merge or consolidate with any other bank
holding company. The BHC Act also prohibits, with certain
exceptions, the Company from acquiring direct or indirect
ownership or control of more than 5% of any class of voting
shares of any non-banking company. Under the BHC Act, the
Company may not engage in any business other than managing and
controlling banks or furnishing certain specified services to
subsidiaries and may not acquire voting control of non-banking
companies unless the Federal Reserve Board determines such
businesses and services to be closely related to banking. When
reviewing bank acquisition applications for approval, the
Federal Reserve Board considers, among other things, each
subsidiary banks record in meeting the credit needs of the
communities it serves in accordance with the Community
Reinvestment Act of 1977, as amended (CRA). The Missouri, Kansas
and Nebraska bank charters have current CRA ratings of
outstanding.
The Company is required to file with the Federal Reserve Board
various reports and such additional information as the Federal
Reserve Board may require. The Federal Reserve Board also makes
regular examinations of the Company and its subsidiaries. The
Companys three banking subsidiaries are organized as
national banking associations and are subject to regulation,
supervision and examination by the Office of the Comptroller of
the Currency (OCC). All banks are also subject to regulation by
the Federal Deposit Insurance Corporation (FDIC). In addition,
there are numerous other federal and state laws and regulations
which control the activities of the Company and its banking
subsidiaries, including requirements and limitations relating to
capital and reserve requirements, permissible investments and
lines of business, transactions with affiliates, loan limits,
mergers and acquisitions, issuance of securities, dividend
payments, and extensions of credit. If the Company fails to
comply with these or other applicable laws and regulations, it
may be subject to civil monetary penalties, imposition of cease
and desist orders or other written directives, removal of
management and, in certain circumstances, criminal penalties.
This regulatory framework is
4
intended primarily for the protection of depositors and the
preservation of the federal deposit insurance funds, and not for
the protection of security holders. Statutory and regulatory
controls increase a bank holding companys cost of doing
business and limit the options of its management to employ
assets and maximize income.
In addition to its regulatory powers, the Federal Reserve
impacts the conditions under which the Company operates by its
influence over the national supply of bank credit. The Federal
Reserve Board employs open market operations in
U.S. government securities, changes in the discount rate on
bank borrowings, changes in the federal funds rate on overnight
inter-bank borrowings, and changes in reserve requirements on
bank deposits in implementing its monetary policy objectives.
These instruments are used in varying combinations to influence
the overall level of the interest rates charged on loans and
paid for deposits, the price of the dollar in foreign exchange
markets and the level of inflation. The monetary policies of the
Federal Reserve have a significant effect on the operating
results of financial institutions, most notably on the interest
rate environment in recent years. In view of changing conditions
in the national economy and in the money markets, as well as the
effect of credit policies of monetary and fiscal authorities, no
prediction can be made as to possible future changes in interest
rates, deposit levels or loan demand, or their effect on the
financial statements of the Company.
Subsidiary
Banks
Under Federal Reserve policy, the Company is expected to act as
a source of financial strength to each of its bank subsidiaries
and to commit resources to support each bank subsidiary in
circumstances when it might not otherwise do so. In addition,
any capital loans by a bank holding company to any of its
subsidiary banks are subordinate in right of payment to deposits
and to certain other indebtedness of such subsidiary banks. In
the event of a bank holding companys bankruptcy, any
commitment by the bank holding company to a federal bank
regulatory agency to maintain the capital of a subsidiary bank
will be assumed by the bankruptcy trustee and entitled to a
priority of payment.
Substantially all of the deposits of the Companys
subsidiary banks are insured up to the applicable limits by the
Bank Insurance Fund of the FDIC, generally up to
$100,000 per insured depositor and up to $250,000 for
retirement accounts. The banks pay deposit insurance premiums to
the FDIC based on an assessment rate established by the FDIC for
Bank Insurance Fund member institutions. The FDIC has
established a risk-based assessment system under which
institutions are classified and pay premiums according to their
perceived risk to the federal deposit insurance funds. The FDIC
is not required to charge deposit insurance premiums when the
ratio of deposit insurance reserves to insured deposits is
maintained above specified levels. During the past several
years, the ratio has been above the minimum level and,
accordingly, the Company has not been required to pay premiums.
However, in 2006 legislation was passed reforming the bank
deposit insurance system. The reform act allowed the FDIC to
raise the minimum reserve ratio and allowed eligible insured
institutions an initial one-time credit to be used against
premiums due. As a result, beginning in 2007 the Company will be
assessed insurance premiums, which in years 2007 and 2008 may be
partly or totally offset by the one-time credit. The
Companys one-time credit is approximately $12 million.
Payment
of Dividends
The principal source of the Companys cash revenues is
dividends from the subsidiary banks. The Federal Reserve Board
may prohibit the payment of dividends by bank holding companies
if their actions constitute unsafe or unsound practices. The OCC
limits the payment of dividends by bank subsidiaries in any
calendar year to the net profit of the current year combined
with the retained net profits of the preceding two years.
Permission must be obtained from the OCC for dividends exceeding
these amounts. The payment of dividends by the bank subsidiaries
may also be affected by factors such as the maintenance of
adequate capital.
5
Capital
Adequacy
The Company is required to comply with the capital adequacy
standards established by the Federal Reserve. These capital
adequacy guidelines generally require bank holding companies to
maintain total capital equal to 8% of total risk-adjusted assets
and off-balance sheet items (the Total Risk-Based Capital
Ratio), with at least one-half of that amount consisting
of Tier I, or core capital, and the remaining amount
consisting of Tier II, or supplementary capital.
Tier I capital for bank holding companies generally
consists of the sum of common shareholders equity,
qualifying non-cumulative perpetual preferred stock, a limited
amount of qualifying cumulative perpetual preferred stock and
minority interests in the equity accounts of consolidated
subsidiaries, less goodwill and other non-qualifying intangible
assets. Tier II capital generally consists of hybrid
capital instruments, term subordinated debt and, subject to
limitations, general allowances for loan losses. Assets are
adjusted under the risk-based guidelines to take into account
different risk characteristics.
In addition, the Federal Reserve also requires bank holding
companies to comply with minimum leverage ratio requirements.
The leverage ratio is the ratio of a banking organizations
Tier I capital to its total consolidated quarterly average
assets (as defined for regulatory purposes), net of the
allowance for loan losses, goodwill and certain other intangible
assets. The minimum leverage ratio for bank holding companies is
4%. At December 31, 2006 all of the subsidiary banks were
well-capitalized under regulatory capital adequacy
standards, as further discussed on page 85.
Legislation
These laws and regulations are under constant review by various
agencies and legislatures, and are subject to sweeping change.
The Gramm-Leach-Bliley Financial Modernization Act of 1999 (GLB
Act) contained major changes in laws that previously kept the
banking industry largely separate from the securities and
insurance industries. The GLB Act authorized the creation of a
new kind of financial institution, known as a financial
holding company and a new kind of bank subsidiary called a
financial subsidiary, which may engage in a broader
range of investment banking, insurance agency, brokerage, and
underwriting activities. The GLB Act also included privacy
provisions that limit banks abilities to disclose
non-public information about customers to non-affiliated
entities. Banking organizations are not required to become
financial holding companies, but instead may continue to operate
as bank holding companies, providing the same services they were
authorized to provide prior to the enactment of the GLB Act.
In 2001, the Uniting and Strengthening America by Providing
Appropriate Tools Required to Intercept and Obstruct Terrorism
Act of 2001 (The USA Patriot Act) was signed into
law. The USA Patriot Act substantially broadened the scope of
U.S. anti-money laundering laws and regulations by imposing
significant new compliance and due diligence obligations,
creating new crimes and penalties and expanding the
extra-territorial jurisdiction of the United States. The
U.S. Treasury Department issued a number of regulations
implementing the USA Patriot Act that apply certain of its
requirements to financial institutions such as the
Companys broker-dealer subsidiary. The regulations impose
new obligations on financial institutions to maintain
appropriate policies, procedures and controls to detect, prevent
and report money laundering and terrorist financing.
The Bankruptcy Abuse Prevention and Consumer Protection Act of
2005, a major reform of the bankruptcy system, was passed by
Congress and signed into law by President Bush in April 2005.
Changes instituted by this new law took effect on
October 17, 2005. Under the new bankruptcy law, bankruptcy
applicants who wish to file under Chapter 7 must meet
certain eligibility requirements under a means test.
While the immediate impact on the banking industry was a surge
in bankruptcy filings in the fourth quarter of 2005, the
long-term effect of the change is expected to be a reduction in
bankruptcy filings, thereby limiting bankruptcy-related loan
charge-offs.
Competition
The Companys locations in regional markets throughout
Missouri, Kansas and central Illinois face intense competition
from hundreds of financial service providers. The Company
competes with national and
6
state banks for deposits, loans and trust accounts, and with
savings and loan associations and credit unions for deposits and
consumer lending products. In addition, the Company competes
with other financial intermediaries such as securities brokers
and dealers, personal loan companies, insurance companies,
finance companies, and certain governmental agencies. The
passage of the GLB Act, which removed barriers between banking
and the securities and insurance industries, has resulted in
greater competition among these industries. The Company
generally competes on the basis of customer services and
responsiveness to customer needs, interest rates on loans and
deposits, lending limits and customer convenience, such as
location of offices.
Employees
The Company and its subsidiaries employed 4,478 persons on a
full-time basis and 664 persons on a part-time basis at
December 31, 2006. The Company provides a variety of
benefit programs including a 401K plan as well as group life,
health, accident, and other insurance. The Company also
maintains training and educational programs designed to prepare
employees for positions of increasing responsibility.
Available
Information
The Companys principal offices are located at 1000 Walnut,
Kansas City, Missouri (telephone number
816-234-2000).
The Company makes available free of charge, through its web site
at www.commercebank.com, reports filed with the Securities and
Exchange Commission as soon as reasonably practicable after the
electronic filing. These filings include the annual report on
Form 10-K,
quarterly reports on
Form 10-Q,
current reports on
Form 8-K,
and all amendments to those reports.
Statistical
Disclosure
The information required by Securities Act Guide 3
Statistical Disclosure by Bank Holding Companies is
located on the pages noted below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
I.
|
|
|
Distribution of Assets,
Liabilities and Stockholders Equity; Interest Rates and
Interest Differential
|
|
|
18, 48-51
|
|
|
II.
|
|
|
Investment Portfolio
|
|
|
32-34,
66-69
|
|
|
III.
|
|
|
Loan Portfolio
|
|
|
|
|
|
|
|
|
Types of Loans
|
|
|
23
|
|
|
|
|
|
Maturities and Sensitivities of
Loans to Changes in Interest Rates
|
|
|
23
|
|
|
|
|
|
Risk Elements
|
|
|
29-32
|
|
|
IV.
|
|
|
Summary of Loan Loss Experience
|
|
|
26-29
|
|
|
V.
|
|
|
Deposits
|
|
|
48-49, 71
|
|
|
VI.
|
|
|
Return on Equity and Assets
|
|
|
14
|
|
|
VII.
|
|
|
Short-Term Borrowings
|
|
|
71-72
|
|
Item 1a. RISK
FACTORS
Making or continuing an investment in securities issued by
Commerce Bancshares, Inc., including our common stock, involves
certain risks that you should carefully consider. The risks and
uncertainties described below are not the only risks that may
have a material adverse effect on the Company. Additional risks
and uncertainties also could adversely affect our business and
our results. If any of the following risks actually occur, our
business, financial condition or results of operations could be
negatively affected, the market price for your securities could
decline, and you could lose all or a part of your investment.
Further, to the extent that any of the information contained in
this Annual Report on
Form 10-K
constitutes forward-looking statements, the risk factors set
forth below also are cautionary statements identifying
important
7
factors that could cause the Companys actual results to
differ materially from those expressed in any forward-looking
statements made by or on behalf of Commerce Bancshares, Inc.
The
performance of the Company is dependent on the economic
conditions of the markets in which the Company
operates.
The Companys success is heavily influenced by the general
economic conditions of the states of Missouri, Kansas and
central Illinois and the specific local markets in which the
Company operates. Unlike larger national or other regional banks
that are more geographically diversified, the Company provides
banking and financial services to customers in such metropolitan
areas as Kansas City, St. Louis, and Springfield in
Missouri, Peoria and Bloomington in Illinois, and Wichita,
Kansas. Since the Company does not have significant presence in
other parts of the country, a prolonged economic downturn in
these markets could have a material adverse effect on the
Companys financial condition and results of operations.
The
Company is subject to Interest Rate Risk.
The Companys net interest income is the largest source of
overall revenue to the Company, representing 59% of total
revenue. Interest rates are beyond the Companys control,
and they fluctuate in response to general economic conditions
and the policies of various governmental and regulatory
agencies, in particular, the Federal Reserve Board. Changes in
monetary policy, including changes in interest rates, will
influence the origination of loans, the purchase of investments,
the generation of deposits, and the rates received on loans and
investment securities and paid on deposits. Management believes
it has implemented effective asset and liability management
strategies to reduce the potential effects of changes in
interest rates on the Companys results of operations.
However, any substantial, unexpected, prolonged change in market
interest rates could have a material adverse effect on the
Companys financial condition and results of operations.
The
Company operates in a highly competitive industry and market
area.
The Company operates in the financial services industry, a
rapidly changing environment having numerous competitors
including other banks and insurance companies, securities
dealers, brokers, trust and investment companies and mortgage
bankers. The pace of consolidation among financial service
providers is accelerating and there are many new changes in
technology, product offerings and regulation. In the past
12 months there have been several new entrants into our
markets offering competitive products. The Company must continue
to make investments in its products and delivery systems to stay
competitive with the industry as a whole or its financial
performance may suffer.
Potential
future loan losses could increase.
The Company maintains an allowance for possible loan losses that
represents managements best estimate of probable losses
that have been incurred within the existing portfolio of loans.
The level of the allowance reflects managements continuing
evaluation of industry concentrations, specific credit risks,
loan loss experience, current loan portfolio quality, present
economic, political and regulatory conditions, and unidentified
losses inherent in the current loan portfolio. Historical losses
have been low and the Companys credit ratios trend above
industry averages, in part due to the low level of commercial
credit losses. The industry has experienced very low levels of
credit loss for an extended period. Should these trends change
and losses increase, the statement of operations would be
negatively impacted. See the section captioned Allowance
for Loan Losses in Item 7 Managements
Discussion and Analysis of Consolidated Financial Condition and
Results of Operations located elsewhere in this report for
further discussion related to the Companys process for
determining the appropriate level of the allowance for possible
loan loss.
The
Companys reputation and future growth prospects could be
impaired if events occurred which breached our customers
privacy.
The Company relies heavily on communications and information
systems to conduct its business, and as part of our business we
maintain significant amounts of data about our customers and the
products they use. While the Company has policies and procedures
designed to prevent or limit the effect of failure, interruption
8
or security breach of its information systems, there can be no
assurances that any such failures, interruptions or security
breaches will not occur, or if they do occur, that they will be
adequately addressed. Should any of these systems become
compromised, the reputation of the Company could be damaged,
relationships with existing customers impaired and result in
lost business and incur significant expenses trying to remedy
the compromise.
The
Company may not attract and retain skilled employees.
The Companys success depends, in large part, on its
ability to attract and retain key people. Competition for the
best people in most activities engaged in by the Company can be
intense and the Company may not be able to hire people or to
retain them. The unexpected loss of the services of one or more
the Companys key personnel could have a material adverse
impact on the Companys business because of their skills,
knowledge of the Companys market, years of industry
experience, and the difficulty of promptly finding qualified
replacement personnel.
Item 1b. UNRESOLVED
STAFF COMMENTS
None
Item 2. PROPERTIES
The bank subsidiaries maintain their main offices in various
multi-story office buildings. The Missouri bank owns its main
offices and leases unoccupied premises to the public. The larger
offices include:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rentable
|
|
|
% occupied
|
|
|
% occupied
|
|
Building
|
|
square footage
|
|
|
in total
|
|
|
by bank
|
|
|
|
|
922 Walnut
Kansas City, MO
|
|
|
256,000
|
|
|
|
93
|
%
|
|
|
91
|
%
|
1000 Walnut
Kansas City, MO
|
|
|
403,000
|
|
|
|
83
|
|
|
|
33
|
|
811 Main
Kansas City, MO
|
|
|
237,000
|
|
|
|
100
|
|
|
|
100
|
|
8000 Forsyth
Clayton, MO
|
|
|
178,000
|
|
|
|
95
|
|
|
|
92
|
|
1551 N. Waterfront Pkwy
Wichita, KS
|
|
|
120,000
|
|
|
|
100
|
|
|
|
32
|
|
|
|
The Nebraska credit card bank leases its offices in Omaha,
Nebraska. Additionally, certain other installment loan, trust
and safe deposit functions operate out of leased offices in
downtown Kansas City. The Company has an additional 198 branch
locations in Missouri, Illinois and Kansas which are owned or
leased, and 150 off-site ATM locations.
Item 3. LEGAL
PROCEEDINGS
The information required by this item is set forth in
Item 8 under Note 18, Commitments, Contingencies and
Guarantees on page 89.
Item 4. SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matters were submitted during the fourth quarter of 2006 to a
vote of security holders through the solicitation of proxies or
otherwise.
9
Executive
Officers of the Registrant
The following are the executive officers of the Company, each of
whom is designated annually, and there are no arrangements or
understandings between any of the persons so named and any other
person pursuant to which such person was designated an executive
officer.
|
|
|
|
Name and Age
|
|
Positions with Registrant
|
|
|
Jeffery D. Aberdeen, 53
|
|
Controller of the Company since
December 1995. Prior thereto he was Assistant Controller of the
Company. He is Controller of the Companys subsidiary
banks, Commerce Bank, N.A. (Missouri, Kansas and Omaha).
|
|
|
|
Kevin G. Barth, 46
|
|
Executive Vice President of the
Company since April 2005 and Executive Vice President of
Commerce Bank, N.A. (Missouri), since October 1998. Senior Vice
President of the Company and Officer of Commerce Bank, N.A.
(Missouri) prior thereto.
|
|
|
|
A. Bayard Clark, 61
|
|
Chief Financial Officer and
Executive Vice President of the Company since December 1995.
Executive Vice President of the Company prior thereto. Treasurer
of the Company from December 1995 until February 2007.
|
|
|
|
Sara E. Foster, 46
|
|
Senior Vice President of the
Company since February 1998 and Vice President of the Company
prior thereto.
|
|
|
|
David W. Kemper, 56
|
|
Chairman of the Board of Directors
of the Company since November 1991, Chief Executive Officer of
the Company since June 1986, and President of the Company since
April 1982. He is Chairman of the Board, President and Chief
Executive Officer of Commerce Bank, N.A. (Missouri). He is the
son of James M. Kemper, Jr. (a former Director and former
Chairman of the Board of the Company) and the brother of
Jonathan M. Kemper, Vice Chairman of the Company.
|
|
|
|
Jonathan M. Kemper, 53
|
|
Vice Chairman of the Company since
November 1991 and Vice Chairman of Commerce Bank, N.A.
(Missouri) since December 1997. Prior thereto, he was Chairman
of the Board, Chief Executive Officer, and President of Commerce
Bank, N.A. (Missouri). He is the son of James M.
Kemper, Jr. (a former Director and former Chairman of the
Board of the Company) and the brother of David W. Kemper,
Chairman, President, and Chief Executive Officer of the Company.
|
|
|
|
Charles G. Kim, 46
|
|
Executive Vice President of the
Company since April 1995 and Executive Vice President of
Commerce Bank, N.A. (Missouri) since January 2004. Prior
thereto, he was Senior Vice President of Commerce Bank, N.A.
(Clayton, MO), a former subsidiary of the Company.
|
|
|
|
Seth M. Leadbeater, 56
|
|
Vice Chairman of the Company since
January 2004. Prior thereto he was Executive Vice President of
the Company. He has been Vice Chairman of Commerce Bank, N.A.
(Missouri) since September 2004. Prior thereto he was Executive
Vice President of Commerce Bank, N.A. (Missouri) and President
of Commerce Bank, N.A. (Clayton, MO).
|
10
|
|
|
|
Name and Age
|
|
Positions with Registrant
|
|
|
|
|
|
Robert C. Matthews, Jr., 59
|
|
Executive Vice President of the
Company since December 1989. Executive Vice President of
Commerce Bank, N.A. (Missouri) since December 1997.
|
|
|
|
Michael J. Petrie, 50
|
|
Senior Vice President of the
Company since April 1995. Prior thereto, he was Vice President
of the Company.
|
|
|
|
Robert J. Rauscher, 49
|
|
Senior Vice President of the
Company since October 1997. Senior Vice President of Commerce
Bank, N.A. (Missouri) prior thereto.
|
|
|
|
V. Raymond Stranghoener, 55
|
|
Executive Vice President of the
Company since July 2005 and Senior Vice President of the Company
prior thereto. Prior to his employment with the Company in
October 1999, he was employed at BankAmerica Corp. as National
Executive of the Bank of America Private Bank Wealth Strategies
Group. He joined Boatmens Trust Company in 1993, which
subsequently merged with BankAmerica Corp.
|
PART II
|
|
Item 5.
|
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY SECURITIES
|
Commerce
Bancshares, Inc.
Common
Stock Data
The following table sets forth the high and low prices of actual
transactions for the Companys common stock (CBSH) and cash
dividends paid for the periods indicated (restated for the 5%
stock dividend distributed in December 2006).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
Quarter
|
|
High
|
|
|
Low
|
|
|
Dividends
|
|
|
|
|
2006
|
|
First
|
|
$
|
50.03
|
|
|
$
|
46.80
|
|
|
$
|
.233
|
|
|
|
Second
|
|
|
50.67
|
|
|
|
46.99
|
|
|
|
.233
|
|
|
|
Third
|
|
|
48.81
|
|
|
|
46.30
|
|
|
|
.233
|
|
|
|
Fourth
|
|
|
50.60
|
|
|
|
45.60
|
|
|
|
.233
|
|
|
|
2005
|
|
First
|
|
$
|
45.35
|
|
|
$
|
42.01
|
|
|
$
|
.218
|
|
|
|
Second
|
|
|
46.20
|
|
|
|
41.85
|
|
|
|
.218
|
|
|
|
Third
|
|
|
49.63
|
|
|
|
44.97
|
|
|
|
.218
|
|
|
|
Fourth
|
|
|
51.08
|
|
|
|
45.30
|
|
|
|
.218
|
|
|
|
2004
|
|
First
|
|
$
|
43.19
|
|
|
$
|
38.66
|
|
|
$
|
.199
|
|
|
|
Second
|
|
|
41.61
|
|
|
|
38.01
|
|
|
|
.199
|
|
|
|
Third
|
|
|
42.54
|
|
|
|
38.23
|
|
|
|
.199
|
|
|
|
Fourth
|
|
|
45.57
|
|
|
|
40.44
|
|
|
|
.199
|
|
|
|
Commerce Bancshares, Inc. common shares are listed on The Nasdaq
Stock Market LLC (NASDAQ), a national securities exchange and
highly-regulated electronic securities market comprised of
competing Market Makers whose trading is supported by a
communications network linking them to quotation dissemination,
trade reporting, and order execution systems. The Company had
4,739 shareholders of record as of December 31, 2006.
11
Performance
Graph
The following graph presents a comparison of Company (CBSH)
performance to the indices named below. It assumes $100 invested
12/31/2001
with dividends invested on a Total Return basis.
Effective December 31, 2006, the Company selected a
different index, the Nasdaq Bank Stocks index, to compare with
its cumulative five year Total Return. In prior years the
Company has used the Nasdaq Financial Stocks index, which is
comprised of various financial institutions, including insurance
agents and carriers and security and commodity brokers. The
Company believes the Nasdaq Bank Stocks index, comprised solely
of bank holding companies and commercial banks, provides a
better comparison and a more appropriate benchmark against which
to measure stock performance. In accordance with SEC
regulations, the graph above presents both indices for the five
year period.
12
The following table sets forth information about the
Companys purchases of its $5 par value common stock,
its only class of stock registered pursuant to Section 12
of the Exchange Act, during the fourth quarter of 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
Total Number of
|
|
|
|
|
|
|
Number
|
|
|
Average
|
|
|
Shares Purchased
|
|
|
Maximum Number that
|
|
|
|
of Shares
|
|
|
Price Paid
|
|
|
as Part of Publicly
|
|
|
May Yet Be Purchased
|
|
Period
|
|
Purchased
|
|
|
per Share
|
|
|
Announced Program
|
|
|
Under the Program
|
|
|
|
|
October 1 31, 2006
|
|
|
235,605
|
|
|
$
|
48.83
|
|
|
|
235,605
|
|
|
|
2,270,414
|
|
November 1 30, 2006
|
|
|
509,232
|
|
|
$
|
49.53
|
|
|
|
509,232
|
|
|
|
1,761,182
|
|
December 1 31, 2006
|
|
|
378,067
|
|
|
$
|
48.52
|
|
|
|
378,067
|
|
|
|
1,383,115
|
|
|
|
Total
|
|
|
1,122,904
|
|
|
$
|
49.04
|
|
|
|
1,122,904
|
|
|
|
1,383,115
|
|
|
|
The Companys stock purchases shown above were made under a
5,000,000 share authorization by the Board of Directors on
October 21, 2005. Under this authorization, 1,383,115
shares remained available for purchase at December 31,
2006. On February 2, 2007, the Companys Board of
Directors approved a new authorization for the purchase of up to
4,000,000 shares of Company common stock.
Item 6. SELECTED
FINANCIAL DATA
The required information is set forth below in Item 7.
|
|
Item 7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
|
Overview
Commerce Bancshares, Inc. (the Company) operates as a
super-community bank offering an array of sophisticated
financial products delivered with high-quality, personal
customer service. It is the largest bank holding company
headquartered in Missouri, with its principal offices in Kansas
City and St. Louis, Missouri. Customers are served from
approximately 350 locations in Missouri, Kansas, and Illinois,
using delivery platforms which include an extensive network of
branches and ATM machines, full-featured online banking, and a
central contact center.
The core of the Companys competitive advantage is its
focus on the local markets it services and its concentration on
relationship banking, with high service levels and competitive
products. In order to enhance shareholder value, the Company
grows its core revenue by expanding new and existing customer
relationships, utilizing improved technology, and enhancing
customer satisfaction.
Various indicators are used by management in evaluating the
Companys financial condition and operating performance.
Among these indicators are the following:
|
|
|
|
|
Growth in earnings per share Diluted earnings per
share rose 2.7% over 2005 and has risen 8.0% and 9.4%,
compounded annually, over the last 5 and 10 years,
respectively.
|
|
|
|
Growth in total revenue Total revenue is comprised
of net interest income and non-interest income, excluding
securities gains and losses. Total revenue in 2006 grew 3.5%
over 2005, which resulted from growth of $11.5 million, or
2.3%, in net interest income coupled with growth of
$17.7 million, or 5.3%, in non-interest income. Total
revenue has risen 3.2%, compounded annually, over the last five
years.
|
|
|
|
Expense control Total non-interest expense grew by
5.8% this year due to prudent management oversight and expanded
use of technology, creating productivity enhancements. Salaries
and employee benefits, the largest expense component, grew by
5.5%. The efficiency ratio was 60.6% in 2006.
|
|
|
|
Asset quality Net loan charge-offs in 2006 were
$6.7 million less than in 2005, and averaged .28% of loans
compared to .38% in the previous year. While non-performing
assets at year end 2006 increased $6.5 million compared to
the previous year, the balance remains low, comprising .18% of
total loans at year end 2006.
|
13
|
|
|
|
|
Shareholder return Total shareholder return,
including the change in stock price and dividend reinvestment,
was 11.6% over the past 5 years and 11.7% over the past
10 years.
|
The following discussion and analysis should be read in
conjunction with the consolidated financial statements and
related notes. The historical trends reflected in the financial
information presented below are not necessarily reflective of
anticipated future results.
Key
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Based on average balance sheets):
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
|
Return on total assets
|
|
|
1.54
|
%
|
|
|
1.60
|
%
|
|
|
1.56
|
%
|
|
|
1.52
|
%
|
|
|
1.58
|
%
|
Return on stockholders equity
|
|
|
15.96
|
|
|
|
16.19
|
|
|
|
15.19
|
|
|
|
14.27
|
|
|
|
14.42
|
|
Tier I capital ratio
|
|
|
11.25
|
|
|
|
12.21
|
|
|
|
12.21
|
|
|
|
12.31
|
|
|
|
12.67
|
|
Total capital ratio
|
|
|
12.56
|
|
|
|
13.63
|
|
|
|
13.57
|
|
|
|
13.70
|
|
|
|
14.05
|
|
Leverage ratio
|
|
|
9.05
|
|
|
|
9.43
|
|
|
|
9.60
|
|
|
|
9.71
|
|
|
|
10.18
|
|
Equity to total assets
|
|
|
9.68
|
|
|
|
9.87
|
|
|
|
10.25
|
|
|
|
10.68
|
|
|
|
10.97
|
|
Non-interest income to revenue*
|
|
|
40.72
|
|
|
|
40.48
|
|
|
|
38.84
|
|
|
|
37.16
|
|
|
|
35.71
|
|
Efficiency ratio**
|
|
|
60.55
|
|
|
|
59.30
|
|
|
|
59.16
|
|
|
|
58.83
|
|
|
|
58.62
|
|
Loans to deposits
|
|
|
84.73
|
|
|
|
81.34
|
|
|
|
78.71
|
|
|
|
79.96
|
|
|
|
79.29
|
|
Net yield on interest earning
assets (tax equivalent basis)
|
|
|
3.92
|
|
|
|
3.89
|
|
|
|
3.81
|
|
|
|
4.04
|
|
|
|
4.39
|
|
Non-interest bearing deposits to
total deposits
|
|
|
5.78
|
|
|
|
6.23
|
|
|
|
12.47
|
|
|
|
10.81
|
|
|
|
9.96
|
|
Cash dividend payout ratio
|
|
|
30.19
|
|
|
|
28.92
|
|
|
|
28.26
|
|
|
|
25.19
|
|
|
|
21.78
|
|
|
|
|
|
|
* |
|
Revenue includes net interest
income and non-interest income, excluding net securities
gains/losses. |
|
** |
|
The efficiency ratio is
calculated as non-interest expense (excluding intangibles
amortization) as a percent of net interest income and
non-interest income (excluding net securities
gains/losses). |
Selected
Financial Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
|
Net interest income
|
|
$
|
513,199
|
|
|
$
|
501,702
|
|
|
$
|
497,331
|
|
|
$
|
502,392
|
|
|
$
|
499,965
|
|
Provision for loan losses
|
|
|
25,649
|
|
|
|
28,785
|
|
|
|
30,351
|
|
|
|
40,676
|
|
|
|
34,108
|
|
Non-interest income
|
|
|
361,621
|
|
|
|
341,199
|
|
|
|
326,931
|
|
|
|
301,667
|
|
|
|
280,572
|
|
Non-interest expense
|
|
|
525,425
|
|
|
|
496,522
|
|
|
|
482,769
|
|
|
|
472,144
|
|
|
|
458,200
|
|
Net income
|
|
|
219,842
|
|
|
|
223,247
|
|
|
|
220,341
|
|
|
|
206,524
|
|
|
|
196,310
|
|
Net income per share-basic*
|
|
|
3.13
|
|
|
|
3.05
|
|
|
|
2.85
|
|
|
|
2.58
|
|
|
|
2.37
|
|
Net income per share-diluted*
|
|
|
3.09
|
|
|
|
3.01
|
|
|
|
2.81
|
|
|
|
2.54
|
|
|
|
2.34
|
|
Cash dividends
|
|
|
65,758
|
|
|
|
63,421
|
|
|
|
61,135
|
|
|
|
51,266
|
|
|
|
42,185
|
|
Cash dividends per share*
|
|
|
.933
|
|
|
|
.871
|
|
|
|
.795
|
|
|
|
.642
|
|
|
|
.509
|
|
Market price per share*
|
|
|
48.41
|
|
|
|
49.64
|
|
|
|
45.53
|
|
|
|
42.35
|
|
|
|
32.32
|
|
Book value per share*
|
|
|
20.62
|
|
|
|
18.85
|
|
|
|
18.96
|
|
|
|
18.46
|
|
|
|
17.46
|
|
Common shares outstanding*
|
|
|
69,953
|
|
|
|
70,989
|
|
|
|
75,254
|
|
|
|
78,593
|
|
|
|
81,475
|
|
Total assets
|
|
|
15,230,349
|
|
|
|
13,885,545
|
|
|
|
14,250,368
|
|
|
|
14,287,164
|
|
|
|
13,308,415
|
|
Loans
|
|
|
9,960,118
|
|
|
|
8,899,183
|
|
|
|
8,305,359
|
|
|
|
8,142,679
|
|
|
|
7,875,944
|
|
Investment securities
|
|
|
3,496,323
|
|
|
|
3,770,181
|
|
|
|
4,837,368
|
|
|
|
5,039,194
|
|
|
|
4,275,248
|
|
Deposits
|
|
|
11,744,854
|
|
|
|
10,851,813
|
|
|
|
10,434,309
|
|
|
|
10,206,208
|
|
|
|
9,913,311
|
|
Long-term debt
|
|
|
553,934
|
|
|
|
269,390
|
|
|
|
389,542
|
|
|
|
300,977
|
|
|
|
338,457
|
|
Stockholders equity
|
|
|
1,442,114
|
|
|
|
1,337,838
|
|
|
|
1,426,880
|
|
|
|
1,450,954
|
|
|
|
1,422,452
|
|
Non-performing assets
|
|
|
18,223
|
|
|
|
11,713
|
|
|
|
18,775
|
|
|
|
33,685
|
|
|
|
29,539
|
|
|
|
|
|
|
* |
|
Restated for the 5% stock
dividend distributed in December 2006. |
14
Results
of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ Change
|
|
|
% Change
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
06-05
|
|
|
05-04
|
|
|
06-05
|
|
|
05-04
|
|
|
|
|
Net interest income
|
|
$
|
513,199
|
|
|
$
|
501,702
|
|
|
$
|
497,331
|
|
|
$
|
11,497
|
|
|
$
|
4,371
|
|
|
|
2.3
|
%
|
|
|
.9
|
%
|
Provision for loan losses
|
|
|
(25,649
|
)
|
|
|
(28,785
|
)
|
|
|
(30,351
|
)
|
|
|
(3,136
|
)
|
|
|
(1,566
|
)
|
|
|
(10.9
|
)
|
|
|
(5.2
|
)
|
Non-interest income
|
|
|
361,621
|
|
|
|
341,199
|
|
|
|
326,931
|
|
|
|
20,422
|
|
|
|
14,268
|
|
|
|
6.0
|
|
|
|
4.4
|
|
Non-interest expense
|
|
|
(525,425
|
)
|
|
|
(496,522
|
)
|
|
|
(482,769
|
)
|
|
|
28,903
|
|
|
|
13,753
|
|
|
|
5.8
|
|
|
|
2.8
|
|
Income taxes
|
|
|
(103,904
|
)
|
|
|
(94,347
|
)
|
|
|
(90,801
|
)
|
|
|
9,557
|
|
|
|
3,546
|
|
|
|
10.1
|
|
|
|
3.9
|
|
|
|
Net income
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
|
$
|
(3,405
|
)
|
|
$
|
2,906
|
|
|
|
(1.5
|
)%
|
|
|
1.3
|
%
|
|
|
The Companys fully diluted earnings per share amounted to
$3.09 in 2006 compared to $3.01 in 2005, an increase of 2.7%.
Net income for 2006 was $219.8 million, a 1.5% decline
compared to 2005. The return on average assets amounted to 1.54%
compared to 1.60% last year and the return on average equity
totaled 15.96% compared to 16.19% last year. The efficiency
ratio was 60.55% in 2006 compared with 59.30% in 2005.
Financial results for 2006 compared to 2005 included an increase
in net interest income, growth in non-interest income, and a
lower loan loss provision. These positive effects on net income
were offset by higher non-interest expense and income tax
expense. Net interest income increased $11.5 million, or
2.3%, reflecting the effects of higher average overall rates
earned on loans and growth in average loan balances, partly
offset by declining average balances in investment securities.
Also, interest expense on deposit accounts and short-term
borrowings rose, mainly related to increases in interest rates
on virtually all deposit accounts and borrowings, coupled with
growth in certificate of deposit balances. Non-interest income
rose $20.4 million, or 6.0%, largely due to increases of
10.0% in bank card fees, 2.2% in deposit account fees, and 5.7%
in trust revenues. Non-interest expense grew 5.8%, mainly the
result of higher salaries and benefits (up 5.5%), with
additional increases of 6.5% in occupancy, 10.6% in equipment,
and 5.7% in data processing and software costs. The provision
for loan losses decreased $3.1 million to
$25.6 million, reflecting lower credit card and personal
banking loan net charge-offs, partly offset by lower business
loan net recoveries. Income tax expense increased 10.1% in 2006
and resulted in an effective tax rate of 32.1%, which increased
from a tax rate of 29.7% in the prior year. The increase in
income tax expense in 2006 occurred largely because tax benefits
of $13.7 million, representing the effects of certain
corporate restructuring initiatives, were recognized in 2005 and
these benefits did not recur in 2006.
The increase in net income in 2005 compared to 2004 was due to
growth in non-interest income and an improving net interest
margin, combined with effective expense management and a lower
loan loss provision. Non-interest income rose
$14.3 million, or 4.4%, largely due to increases of 10.3%
in bank card fees, 7.2% in deposit account fees, and 6.3% in
trust revenues. The growth in non-interest expense was
constrained to 2.8%, mainly the result of lower costs for
supplies and communications (down 1.2%), coupled with increases
in salaries and benefits (up 2.9%) and modest increases in
occupancy, equipment, and data processing and software costs.
Net interest income increased $4.4 million, reflecting
similar trends in interest rates and loan growth mentioned
above. The provision for loan losses decreased $1.6 million
to $28.8 million, reflecting lower business loan net
charge-offs, partly offset by higher credit card and personal
banking net loan charge-offs. Income tax expense increased 3.9%
in 2005 and resulted in an effective tax rate of 29.7%, which
was comparable to 29.2% in the prior year. Income tax expense in
2005 included the recognition of tax benefits of
$13.7 million mentioned above, which compared to
$18.9 million of similar benefits recorded in 2004.
On July 21, 2006, Commerce Bank, N.A., (Missouri) (the
Bank) a subsidiary of the Company, acquired certain assets and
assumed certain liabilities comprising the banking business of
Boone National Savings and Loan Association (Boone) through
a purchase and assumption agreement, paying a cash premium of
$16 million. Boone operated four branches in Columbia,
Missouri, and loan production offices in Ashland and Lake Ozark,
Missouri. The Bank acquired loans and deposits of
$126.4 million and $100.9 million, respectively, and
assumed debt of $26.7 million. Goodwill of
$15.6 million, core deposit premium of $2.6 million,
and $300 thousand of mortgage servicing rights were recorded as
a result of the transaction.
On September 1, 2006, the Company completed the acquisition
of the common stock of West Pointe Bancorp, Inc. (West Pointe)
in Belleville, Illinois. West Pointe was purchased for
$13.1 million in cash and
15
1.4 million shares of Company stock valued at
$67.5 million. The Companys acquisition of West
Pointe was accounted for as a purchase and added
$508.8 million in assets (including $255.0 million in
loans), $381.8 million in deposits, and five branch
locations. Intangible assets recognized as a result of the
transaction consisted of approximately $37.0 million of
goodwill, $17.4 million of core deposit premium, and $531
thousand of mortgage servicing rights.
The Boone and West Pointe transactions discussed above are
collectively referred to as bank acquisitions
throughout the remainder of this report.
On December 4, 2006, the Company and South Tulsa Financial
Corporation (South Tulsa) signed a definitive merger agreement
in which the Company will acquire all outstanding shares of
South Tulsa. Simultaneously, South Tulsas wholly-owned
subsidiary, Bank South, will merge into the Bank. The
Companys acquisition of South Tulsa will add approximately
$124 million in assets (including $107 million in
loans), $101 million in deposits, and two branch locations
in Tulsa, Oklahoma. The acquisition will result in the
Companys first full-service banking facilities in Oklahoma.
The Company continually evaluates the profitability of its
network of bank branches throughout Missouri, Kansas and
Illinois. As a result of this evaluation process, the Company
may periodically sell the assets and liabilities of certain
branches, or may sell the premises of specific banking
facilities. In 2006, the Company sold three bank facilities,
realizing pre-tax gains of $579 thousand on the sales. The
Company sold four bank facilities during 2005 and three
facilities during 2004. The gains and losses realized on the
sales of those premises in 2005 and 2004 were not significant.
Also during 2004, the Company sold a bank branch with loans of
$12.9 million and deposits of $16.5 million, realizing
a pre-tax gain of $1.1 million.
The Company distributed a 5% stock dividend for the thirteenth
consecutive year on December 13, 2006. All per share and
average share data in this report has been restated to reflect
the 2006 stock dividend.
Critical
Accounting Policies
The Companys consolidated financial statements are
prepared based on the application of certain accounting
policies, the most significant of which are described in
Note 1 to the consolidated financial statements. Certain of
these policies require numerous estimates and strategic or
economic assumptions that may prove inaccurate or be subject to
variations which may significantly affect the Companys
reported results and financial position for the period or in
future periods. The use of estimates, assumptions, and judgments
are necessary most often when financial assets and liabilities
are required to be recorded at, or adjusted to reflect, fair
value. Assets and liabilities carried at fair value inherently
result in more financial statement volatility. Fair values and
the information used to record valuation adjustments for certain
assets and liabilities are based on either quoted market prices
or are provided by other independent third-party sources, when
available. When such information is not available, management
estimates valuation adjustments primarily by using internal cash
flow and other financial modeling techniques. Changes in
underlying factors, assumptions, or estimates in any of these
areas could have a material impact on the Companys future
financial condition and results of operations.
The Company has identified several policies as being critical
because they require management to make particularly difficult,
subjective
and/or
complex judgments about matters that are inherently uncertain
and because of the likelihood that materially different amounts
would be reported under different conditions or using different
assumptions. These policies relate to the allowance for loan
losses, the valuation of certain non-marketable investments, and
accounting for income taxes.
The Company performs periodic and systematic detailed reviews of
its loan portfolio to assess overall collectability. The level
of the allowance for loan losses reflects the Companys
estimate of the losses inherent in the loan portfolio at any
point in time. While these estimates are based on substantive
methods for determining allowance requirements, actual outcomes
may differ significantly from estimated results, especially when
determining allowances for business, lease, construction and
business real estate loans. These loans are normally larger and
more complex, and their collection rates are harder to predict.
Personal loans, including personal mortgage, credit card and
consumer loans, are individually smaller and perform in a more
homogenous manner, making loss estimates more predictable.
Further explanation of the
16
methodologies used in establishing the allowance is provided in
the Allowance for Loan Losses section of this discussion.
The Company, through its direct holdings and its Small Business
Investment subsidiaries, has numerous private equity and venture
capital investments, which totaled $44.1 million at
December 31, 2006. These private equity and venture capital
securities are reported at fair value. The values assigned to
these securities where no market quotations exist are based upon
available information and managements judgment. Although
management believes its estimates of fair value reasonably
reflect the fair value of these securities, key assumptions
regarding the projected financial performance of these
companies, the evaluation of the investee companys
management team, and other economic and market factors may
affect the amounts that will ultimately be realized from these
investments.
The objectives of accounting for income taxes are to recognize
the amount of taxes payable or refundable for the current year
and deferred tax liabilities and assets for the future tax
consequences of events that have been recognized in an
entitys financial statements or tax returns. Judgment is
required in assessing the future tax consequences of events that
have been recognized in the Companys financial statements
or tax returns. Fluctuations in the actual outcome of these
future tax consequences, including the effects of IRS
examinations and examinations by other state agencies, could
materially impact the Companys financial position and its
results of operations. Further discussion of income taxes is
presented in the Income Taxes section of this discussion and in
Note 9 on Income Taxes in the consolidated financial
statements.
17
Net
Interest Income
Net interest income, the largest source of revenue, results from
the Companys lending, investing, borrowing, and deposit
gathering activities. It is affected by both changes in the
level of interest rates and changes in the amounts and mix of
interest earning assets and interest bearing liabilities. The
following table summarizes the changes in net interest income on
a fully taxable equivalent basis, by major category of interest
earning assets and interest bearing liabilities, identifying
changes related to volumes and rates. Changes not solely due to
volume or rate changes are allocated to rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
|
|
|
Change due to
|
|
|
|
|
|
Change due to
|
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
(In thousands)
|
|
Volume
|
|
|
Rate
|
|
|
Total
|
|
|
Volume
|
|
|
Rate
|
|
|
Total
|
|
|
|
|
Interest income,
fully taxable equivalent basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
52,399
|
|
|
$
|
91,933
|
|
|
$
|
144,332
|
|
|
$
|
22,000
|
|
|
$
|
74,224
|
|
|
$
|
96,224
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations
|
|
|
(15,977
|
)
|
|
|
(1,174
|
)
|
|
|
(17,151
|
)
|
|
|
(25,872
|
)
|
|
|
(2,148
|
)
|
|
|
(28,020
|
)
|
State and municipal obligations
|
|
|
11,923
|
|
|
|
713
|
|
|
|
12,636
|
|
|
|
3,182
|
|
|
|
(682
|
)
|
|
|
2,500
|
|
Mortgage and asset-backed
securities
|
|
|
(24,993
|
)
|
|
|
6,285
|
|
|
|
(18,708
|
)
|
|
|
(1,240
|
)
|
|
|
10,391
|
|
|
|
9,151
|
|
Other securities
|
|
|
(75
|
)
|
|
|
5,205
|
|
|
|
5,130
|
|
|
|
1,238
|
|
|
|
5,342
|
|
|
|
6,580
|
|
Federal funds sold and securities
purchased under agreements to resell
|
|
|
5,965
|
|
|
|
5,570
|
|
|
|
11,535
|
|
|
|
543
|
|
|
|
2,247
|
|
|
|
2,790
|
|
|
|
Total interest income
|
|
|
29,242
|
|
|
|
108,532
|
|
|
|
137,774
|
|
|
|
(149
|
)
|
|
|
89,374
|
|
|
|
89,225
|
|
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
|
|
|
(29
|
)
|
|
|
974
|
|
|
|
945
|
|
|
|
4
|
|
|
|
5
|
|
|
|
9
|
|
Interest checking and money market
|
|
|
321
|
|
|
|
41,805
|
|
|
|
42,126
|
|
|
|
189
|
|
|
|
25,216
|
|
|
|
25,405
|
|
Time open and C.D.s of less
than $100,000
|
|
|
10,150
|
|
|
|
24,677
|
|
|
|
34,827
|
|
|
|
247
|
|
|
|
11,426
|
|
|
|
11,673
|
|
Time open and C.D.s of
$100,000 and over
|
|
|
9,579
|
|
|
|
18,023
|
|
|
|
27,602
|
|
|
|
2,861
|
|
|
|
13,006
|
|
|
|
15,867
|
|
Federal funds purchased and
securities sold under agreements to repurchase
|
|
|
(7,785
|
)
|
|
|
29,163
|
|
|
|
21,378
|
|
|
|
(2,270
|
)
|
|
|
28,486
|
|
|
|
26,216
|
|
Other borrowings
|
|
|
(5,819
|
)
|
|
|
2,099
|
|
|
|
(3,720
|
)
|
|
|
(1,021
|
)
|
|
|
4,966
|
|
|
|
3,945
|
|
|
|
Total interest
expense
|
|
|
6,417
|
|
|
|
116,741
|
|
|
|
123,158
|
|
|
|
10
|
|
|
|
83,105
|
|
|
|
83,115
|
|
|
|
Net interest income, fully
taxable equivalent basis
|
|
$
|
22,825
|
|
|
$
|
(8,209
|
)
|
|
$
|
14,616
|
|
|
$
|
(159
|
)
|
|
$
|
6,269
|
|
|
$
|
6,110
|
|
|
|
Net interest income was $513.2 million in 2006,
representing an increase of $11.5 million, or 2.3%,
compared to $501.7 million in 2005. Net interest income
increased $4.4 million, or less than 1.0%, in 2005 compared
to $497.3 million in 2004. The increase in net interest
income in 2006 was the result of growth of $144.3 million
in tax equivalent loan interest income as a result of higher
rates and higher average balances, partly offset by a decline of
$18.1 million in tax equivalent interest earned on
investment securities due primarily to lower average balances.
Interest expense incurred on deposits increased
$105.5 million, or 78.3%, due to higher rates and higher
average balances. Additionally, interest expense on federal
funds purchased and repurchase agreements increased
$21.4 million primarily due to increased rates. These
increases in interest expense were partially offset by a
$3.6 million decrease in interest expense on other
borrowings caused by a decrease in volume, which had a greater
impact than the increase in interest rate. The increase in rates
on both interest earning assets and interest bearing liabilities
was the result of increases in the federal funds rate initiated
by the Federal Reserve throughout 2005 and 2006. As a result of
these rate changes and the change in the mix of assets and
liabilities on the Companys balance sheet, the net yield
on interest earning assets was 3.92% in 2006 compared to 3.89%
in 2005, remaining fairly constant during these periods.
18
During 2005, net interest income increased over 2004 primarily
as a result of growth in loan interest income resulting from
higher rates and higher average balances, partly offset by
increases in interest expense due to increases in interest
rates. The rise in interest rates was due to the increases in
the federal funds rate initiated by the Federal Reserve
throughout 2005. Yields on earning assets increased
73 basis points over 2004, while rates paid on deposits
increased 47 basis points and rates paid on borrowings
increased 172 basis points. As a result, the Companys
net interest margin increased to 3.89% from 3.81% in 2004.
Total interest income in 2006 was $832.3 million compared
to $697.6 million in 2005 and $610.1 million in 2004.
Interest income increased in 2006 by $134.7 million, or
19.3%, as a result of a $144.3 million increase in tax
equivalent loan interest income, offset slightly by an
$18.1 million decrease in interest income from investment
securities. The tax equivalent average yield on interest earning
assets was 6.32% in 2006 compared to 5.40% in 2005, representing
a 92 basis point increase. Interest income on loans
increased in 2006 over 2005 as a result of a 98 basis point
increase in the average yield, coupled with an
$859.9 million, or 10.0%, increase in average balances. The
increase in average loan balances resulted from growth in the
Companys business and consumer lending products.
Approximately $137.1 million of the increase in average
loan balances was the result of bank acquisitions in 2006, which
contributed $10.2 million to interest income earned on
loans in 2006. Excluding the impact of the acquisitions, the
increase in average loan balances compared to 2005 was
$722.8 million, or 8.4%. The increase in interest income on
loans was offset by a decrease in interest income on investment
securities. The average yield on investment securities increased
36 basis points, which was offset by a $763.5 million,
or 17.7%, decrease in investment securities average balances,
resulting in an overall decrease of $18.1 million in
interest income earned on the investment portfolio in 2006
compared to 2005. The Company has funded its loan growth
principally by reducing its investment securities portfolio
through both maturities and sales, in addition to growth in its
overall deposit base.
Interest expense increased $123.2 million, or 62.9%, in
2006 compared to 2005 and was impacted by the rising rate
environment noted above. Interest expense on deposits increased
$105.5 million, or 78.3%, in 2006 over the previous year as
a result of a 92 basis point average rate increase, coupled
with a $607.9 million, or 6.2%, growth in average interest
bearing deposit balances. Approximately $147.8 million of
the increase in average interest bearing deposit balances was a
result of bank acquisitions in 2006. Bank acquisitions incurred
$5.1 million of deposit interest expense in 2006. Excluding
the impact of bank acquisitions, the increase in average
interest bearing deposits compared to 2005 was
$460.1 million, or 4.7%. Average rates paid on interest
checking and money market accounts increased 63 basis
points in 2006 compared to 2005, while the average balances
remained largely unchanged at $6.7 billion during 2006 and
2005. Excluding the 2006 bank acquisitions, these balances would
have declined 1.1% from 2005. The average rate paid on
certificates of deposit increased 128 basis points in 2006.
The average balances of certificates of deposit increased
$645.6 million, or 23.7%, from $2.7 billion in 2005 to
$3.4 billion in 2006. Approximately $88.3 million of
the increase in average certificates of deposit was due to the
bank acquisitions in 2006. Additionally, interest expense on
federal funds purchased and repurchase agreements increased
$21.4 million, or 43.8%, resulting primarily from an
increase of 179 basis points in rates paid. Average
borrowings of federal funds purchased and repurchase agreements
declined 9.6% primarily due to a decrease in federal funds
purchased as a result of lower liquidity needs, offset by
growth in average repurchase agreement balances. Contributing to
the increase in repurchase agreements was the addition of
$500.0 million in structured repurchase agreements which
were purchased in the third quarter of 2006 to mitigate the risk
of falling interest rates. Interest rates paid on interest
bearing deposits and short-term borrowings will continue to be
impacted by the changing interest rate environment as the
Company competes for funding sources to support loan growth.
Total interest income increased $87.5 million, or 14.3%, in
2005 compared to 2004. The increase was primarily due to an
increase in loan yields coupled with an increase in average loan
balances, offset slightly by reduced interest income from
investment securities. Average loan balances increased
$431.4 million, or 5.3%, during 2005 compared to 2004 and
this growth generated $22.0 million of interest income. The
increase in average loan balances, coupled with an 86 basis
point increase in rates, increased tax equivalent interest
income by $96.2 million.
19
The average rate incurred on interest bearing liabilities was
1.65% in 2005 compared to 1.00% in 2004. Interest expense on
deposits increased $53.0 million in 2005 over 2004 as a
result of a 47 basis point average rate increase coupled
with 9.2% growth in average interest bearing deposit balances.
Average rates paid on premium money market accounts increased
99 basis points, and both average rates and average
balances of short-term certificates of deposit increased.
Additionally, interest expense on borrowings grew by
$30.2 million, resulting mainly from an increase in rates
of 184 basis points on federal funds purchased.
Provision
for Loan Losses
The provision for loan losses was $25.6 million in 2006,
compared with $28.8 million in 2005 and $30.4 million
in 2004. The $3.1 million decline in the 2006 provision for
loan losses reflected lower personal banking loan net
charge-offs and lower credit card net charge-offs. The provision
for loan losses is recorded to bring the allowance for loan
losses to a level deemed adequate by management based on the
factors mentioned in the following Allowance for Loan
Losses section of this discussion.
Non-Interest
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
06-05
|
|
|
05-04
|
|
|
|
|
Deposit account charges and other
fees
|
|
$
|
115,453
|
|
|
$
|
112,979
|
|
|
$
|
105,382
|
|
|
|
2.2
|
%
|
|
|
7.2
|
%
|
Bank card transaction fees
|
|
|
94,928
|
|
|
|
86,310
|
|
|
|
78,253
|
|
|
|
10.0
|
|
|
|
10.3
|
|
Trust fees
|
|
|
72,180
|
|
|
|
68,316
|
|
|
|
64,257
|
|
|
|
5.7
|
|
|
|
6.3
|
|
Trading account profits and
commissions
|
|
|
8,132
|
|
|
|
9,650
|
|
|
|
12,288
|
|
|
|
(15.7
|
)
|
|
|
(21.5
|
)
|
Consumer brokerage services
|
|
|
9,954
|
|
|
|
9,909
|
|
|
|
9,846
|
|
|
|
.5
|
|
|
|
.6
|
|
Loan fees and sales
|
|
|
10,503
|
|
|
|
12,838
|
|
|
|
13,654
|
|
|
|
(18.2
|
)
|
|
|
(6.0
|
)
|
Investment securities gains, net
|
|
|
9,035
|
|
|
|
6,362
|
|
|
|
11,092
|
|
|
|
42.0
|
|
|
|
(42.6
|
)
|
Other
|
|
|
41,436
|
|
|
|
34,835
|
|
|
|
32,159
|
|
|
|
18.9
|
|
|
|
8.3
|
|
|
|
Total non-interest
income
|
|
$
|
361,621
|
|
|
$
|
341,199
|
|
|
$
|
326,931
|
|
|
|
6.0
|
%
|
|
|
4.4
|
%
|
|
|
Total non-interest income
excluding net securities gains/losses
|
|
$
|
352,586
|
|
|
$
|
334,837
|
|
|
$
|
315,839
|
|
|
|
5.3
|
%
|
|
|
6.0
|
%
|
|
|
Non-interest income as a % of
total revenue*
|
|
|
40.7
|
%
|
|
|
40.5
|
%
|
|
|
39.7
|
%
|
|
|
|
|
|
|
|
|
Total revenue per full-time
equivalent employee
|
|
$
|
175.5
|
|
|
$
|
172.9
|
|
|
$
|
168.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Total revenue is calculated as
net interest income plus non-interest income, excluding net
securities gains/losses. |
Non-interest income was $361.6 million in 2006, which was a
$20.4 million, or 6.0%, increase over 2005. In 2006,
deposit account fees rose $2.5 million, or 2.2%, as a
result of higher deposit account overdraft fees, which grew
$3.7 million, or 4.7%. This growth was partly offset by
lower cash management fee income and lower deposit account
service charges. The growth in overdraft fees was mainly due to
higher unit prices, partly offset by lower transaction volumes.
The decline in corporate cash management fees continued to be
affected by the higher interest rate environment, which tends to
reduce cash fees paid by corporate customers. Bank card fees
rose $8.6 million, or 10.0% overall, primarily due to solid
growth in corporate card and debit card fee income, which grew
by 21.8% and 17.5%, respectively. The strong growth in corporate
card fees was attributable to transaction fees from commercial
businesses and non-profit enterprises who are utilizing these
electronic transactions in greater proportions. Debit card
transaction fees continue to grow as a result of greater
utilization by consumers and acceptance by retail business,
which increased volumes. Trust fees increased $3.9 million,
or 5.7%, due to a 5.2% increase in private client account fees
and a 6.4% increase in corporate and institutional trust account
fees. Sales efforts in 2006 resulted in new annualized fees of
$4.5 million for private client trust accounts and
$1.5 million for corporate and institutional trust
accounts. Total trust assets, which are the basis upon which
fees are charged, grew to $21.2 billion, an increase of
7.7%. Bond trading income fell $1.5 million due to lower
sales of fixed income securities to bank and corporate
customers, while consumer brokerage income was relatively flat.
Loan fees and sales decreased by $2.3 million as gains on
sales of student loans declined from $8.0 million in 2005
to $6.3 million
20
in 2006, and fewer transactions occurred. Net gains on
securities transactions amounted to $9.0 million, which was
an increase of $2.7 million over the previous year.
Included in these amounts were realized gains and fair value
adjustments on venture capital and private equity investments,
which totaled $8.3 million in 2006 compared to
$1.3 million recorded in 2005. In addition, during 2006,
the Company recorded a gain of $2.8 million on the sale of
MasterCard Inc. restricted shares, which was partly offset by a
$2.1 million loss on the sale of mortgage and asset-backed
securities. Other non-interest income rose $6.6 million,
which included growth of $2.2 million in operating
lease-related income, in addition to $1.2 million in
non-recurring income from a Parent company equity investment.
Higher sweep fees and check sales income were also recorded.
In 2005, non-interest income increased $14.3 million, or
4.4%, to $341.2 million, and included net securities gains
of $6.4 million in 2005 compared to $11.1 million in
2004. Excluding these net securities gains, non-interest income
grew 6.0%. In 2005, deposit account fees increased 7.2%, or
$7.6 million, due to a $15.5 million increase in
overdraft and return item fees, partly offset by a
$4.9 million decline in fees earned on commercial cash
management accounts. The growth in overdraft and return item
fees over 2004 was the result of increasing transaction volumes
during 2005 and pricing changes initiated in the third quarter
of 2005. The decline in corporate cash management fee income was
largely the effect of the rising interest rate environment.
Compared to 2004, bank card fees increased $8.1 million, or
10.3%, mainly due to higher fees earned on debit, credit and
corporate card transactions, which grew by 14.3%, 10.3% and
16.3%, respectively. Trust fees increased $4.1 million, or
6.3%, as a result of increasing market values of trust account
assets and new business, occurring largely in private client
trust product lines. Trading account fees, consisting of fees
from sales of fixed income securities, declined 21.5% in 2005
due to lower demand by business and correspondent bank
customers. Consumer brokerage service fees increased slightly,
mainly due to higher revenues from mutual fund and insurance
sales, partly offset by lower annuity sales. Loan fees and sales
declined $816 thousand as gains on student loan sales declined
from $8.5 million in 2004 to $8.0 million in 2005. Net
gains on securities transactions amounted to $6.4 million
in 2005, which was a decrease of $4.7 million compared to
the previous year. During 2005, the Company sold available for
sale securities totaling $1.8 billion and recorded net
gains of $5.1 million. These sales were comprised mainly of
$533.9 million in U.S. government agency securities,
$768.4 million in asset-backed securities, and
$359.1 million in inflation-indexed treasury securities.
Also included in 2005 activity were net gains of
$1.3 million recognized on fair value adjustments and sales
of private equity investments.
Non-Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
06-05
|
|
|
05-04
|
|
|
|
|
Salaries
|
|
$
|
244,887
|
|
|
$
|
234,440
|
|
|
$
|
225,526
|
|
|
|
4.5
|
%
|
|
|
4.0
|
%
|
Employee benefits
|
|
|
43,386
|
|
|
|
38,737
|
|
|
|
39,943
|
|
|
|
12.0
|
|
|
|
(3.0
|
)
|
Net occupancy
|
|
|
43,276
|
|
|
|
40,621
|
|
|
|
39,558
|
|
|
|
6.5
|
|
|
|
2.7
|
|
Equipment
|
|
|
25,665
|
|
|
|
23,201
|
|
|
|
22,903
|
|
|
|
10.6
|
|
|
|
1.3
|
|
Supplies and communication
|
|
|
32,670
|
|
|
|
33,342
|
|
|
|
33,760
|
|
|
|
(2.0
|
)
|
|
|
(1.2
|
)
|
Data processing and software
|
|
|
50,982
|
|
|
|
48,244
|
|
|
|
46,000
|
|
|
|
5.7
|
|
|
|
4.9
|
|
Marketing
|
|
|
17,317
|
|
|
|
17,294
|
|
|
|
16,688
|
|
|
|
.1
|
|
|
|
3.6
|
|
Other
|
|
|
67,242
|
|
|
|
60,643
|
|
|
|
58,391
|
|
|
|
10.9
|
|
|
|
3.9
|
|
|
|
Total non-interest
expense
|
|
$
|
525,425
|
|
|
$
|
496,522
|
|
|
$
|
482,769
|
|
|
|
5.8
|
%
|
|
|
2.8
|
%
|
|
|
Efficiency ratio
|
|
|
60.6
|
%
|
|
|
59.3
|
%
|
|
|
59.2
|
%
|
|
|
|
|
|
|
|
|
Salaries and benefits as a % of
total non-interest expense
|
|
|
54.9
|
%
|
|
|
55.0
|
%
|
|
|
55.0
|
%
|
|
|
|
|
|
|
|
|
Number of full-time equivalent
employees
|
|
|
4,932
|
|
|
|
4,839
|
|
|
|
4,821
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense rose 5.8% in 2006 to a total of
$525.4 million, compared to $496.5 million in 2005. In
total, salaries and benefits expense grew $15.1 million, or
5.5%, due to normal merit increases and higher costs for
incentive compensation, medical insurance, and payroll taxes. In
addition, the effects of the
21
previously mentioned bank acquisitions increased salaries and
benefits by approximately $2.4 million in 2006. Partly
offsetting these increases was a decline in stock-based
compensation of $1.8 million, which resulted from the 2006
adoption of FAS 123R estimated forfeiture accounting
requirements and a slightly longer vesting period for 2006
grants. FAS 123R is discussed further in the note on
Stock-Based Compensation and Directors Stock Purchase Plan in
the consolidated financial statements. Net occupancy costs grew
$2.7 million, or 6.5%, compared to the prior year, mainly
as a result of a full year of depreciation, real estate taxes
and utilities expense incurred on two office buildings purchased
in 2005, in addition to costs related to several branch
facilities constructed during 2006. These increases were partly
offset by lower net rent expense as certain banking offices were
moved from leased facilities to the new buildings and office
space was leased to outside tenants. In addition, in 2006, the
Company recorded an asbestos abatement obligation on an office
building in downtown Kansas City, which increased occupancy
expense by $854 thousand. Equipment expense increased
$2.5 million, or 10.6%, mainly due to higher equipment
depreciation expense and the relocation of a check processing
function in 2006. Data processing and software expense increased
$2.7 million, or 5.7%, due to higher bank card processing
fees, online banking fees and software amortization expense.
Software amortization expense increased mainly due to the
installation of new data system applications, while bank card
processing fees increased commensurate with the increase in bank
card fee income mentioned above. Smaller variances occurred in
marketing, which increased slightly, while lower telephone and
network costs resulted in a reduction in supplies and
communication expense of $672 thousand. Other non-interest
expense increased $6.6 million due to increases in legal
and professional fees, operating lease depreciation, foreclosed
property expense (related to a single property acquired and
subsequently sold in 2006) and minority interest expense
relating to investment gains recorded by venture capital
affiliates. Partly offsetting these increases were lower
processing losses and bank card fraud losses.
In 2005, non-interest expense was $496.5 million, an
increase of $13.8 million, or 2.8%, over 2004. Compared
with the prior year, salary and employee benefits expense
increased $7.7 million, or 2.9%, as a result of higher
staff salaries expense, partly offset by declines in retirement
and medical insurance costs. Net occupancy expense rose 2.7%
over the prior year, mainly as a result of higher depreciation
and utilities expense on two new office buildings mentioned
above. These increases were partly offset by lower net rent
expense. Equipment expense increased 1.3%, with the slight
increase due to higher costs for small equipment purchases and
maintenance contract expense. Data processing costs increased
$2.2 million, or 4.9%, due to higher bank card processing
costs and higher online banking processing fees, partly offset
by lower software license fees. Marketing expense increased only
$606 thousand, or 3.6%, compared to the previous year. Other
non-interest expense increased $2.3 million, or 3.9%, over
the prior year mainly due to increases in proprietary mutual
fund expense subsidies, bank card fraud losses, and minority
interest expense relating to investment gains recorded by
venture capital affiliates. These increases were partly offset
by decreases in loan collection expense and professional fees,
in addition to higher capitalized loan costs.
Income
Taxes
Income tax expense was $103.9 million, compared to
$94.3 million in 2005 and $90.8 million in 2004.
Income tax expense in 2006 increased 10.1% over 2005, compared
to a 1.9% increase in pre-tax income. The effective tax rate on
income from operations was 32.1%, 29.7% and 29.2% in 2006, 2005
and 2004, respectively. The Companys effective tax rates
were lower than the federal statutory rate of 35% mainly due to
tax exempt interest on state and municipal obligations, state
and federal tax credits realized and, in 2005 and 2004, the
recognition of additional tax benefits from various corporate
reorganization initiatives. These tax benefits amounted to
$13.7 million in 2005, compared to similar tax benefits of
$18.9 million in 2004. Such tax benefits did not reoccur in
2006.
22
Financial
Condition
Loan
Portfolio Analysis
A schedule of average balances invested in each category of
loans appears on page 48. Classifications of consolidated
loans by major category at December 31 for each of the past
five years are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
|
Business
|
|
$
|
2,860,692
|
|
|
$
|
2,527,654
|
|
|
$
|
2,246,287
|
|
|
$
|
2,102,605
|
|
|
$
|
2,277,365
|
|
Real estate
construction
|
|
|
658,148
|
|
|
|
424,561
|
|
|
|
427,124
|
|
|
|
427,083
|
|
|
|
404,519
|
|
Real estate business
|
|
|
2,148,195
|
|
|
|
1,919,045
|
|
|
|
1,743,293
|
|
|
|
1,875,069
|
|
|
|
1,736,646
|
|
Real estate personal
|
|
|
1,493,481
|
|
|
|
1,358,511
|
|
|
|
1,340,574
|
|
|
|
1,338,604
|
|
|
|
1,282,223
|
|
Consumer
|
|
|
1,435,038
|
|
|
|
1,287,348
|
|
|
|
1,193,822
|
|
|
|
1,150,732
|
|
|
|
1,088,808
|
|
Home equity
|
|
|
441,851
|
|
|
|
448,507
|
|
|
|
411,541
|
|
|
|
352,047
|
|
|
|
305,274
|
|
Student
|
|
|
263,786
|
|
|
|
330,238
|
|
|
|
357,991
|
|
|
|
355,763
|
|
|
|
268,719
|
|
Credit card
|
|
|
648,326
|
|
|
|
592,465
|
|
|
|
561,054
|
|
|
|
526,653
|
|
|
|
502,058
|
|
Overdrafts
|
|
|
10,601
|
|
|
|
10,854
|
|
|
|
23,673
|
|
|
|
14,123
|
|
|
|
10,332
|
|
|
|
Total loans, net of unearned
income
|
|
$
|
9,960,118
|
|
|
$
|
8,899,183
|
|
|
$
|
8,305,359
|
|
|
$
|
8,142,679
|
|
|
$
|
7,875,944
|
|
|
|
The contractual maturities of loan categories at
December 31, 2006, and a breakdown of those loans between
fixed rate and floating rate loans are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal Payments Due
|
|
|
|
|
|
|
In
|
|
|
After One
|
|
|
After
|
|
|
|
|
|
|
One Year
|
|
|
Year Through
|
|
|
Five
|
|
|
|
|
(In thousands)
|
|
or Less
|
|
|
Five Years
|
|
|
Years
|
|
|
Total
|
|
|
|
|
Business
|
|
$
|
1,568,297
|
|
|
$
|
1,158,104
|
|
|
$
|
134,291
|
|
|
$
|
2,860,692
|
|
Real estate
construction
|
|
|
387,699
|
|
|
|
251,096
|
|
|
|
19,353
|
|
|
|
658,148
|
|
Real estate business
|
|
|
689,370
|
|
|
|
1,272,862
|
|
|
|
185,963
|
|
|
|
2,148,195
|
|
Real estate personal
|
|
|
96,698
|
|
|
|
309,101
|
|
|
|
1,087,682
|
|
|
|
1,493,481
|
|
|
|
Total business and real estate
loans
|
|
$
|
2,742,064
|
|
|
$
|
2,991,163
|
|
|
$
|
1,427,289
|
|
|
|
7,160,516
|
|
|
|
Consumer(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,435,038
|
|
Home
equity(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
441,851
|
|
Student(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
263,786
|
|
Credit
card(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
648,326
|
|
Overdrafts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,601
|
|
|
|
Total loans, net of unearned
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9,960,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans with fixed rates
|
|
$
|
489,944
|
|
|
$
|
1,636,650
|
|
|
$
|
477,302
|
|
|
$
|
2,603,896
|
|
Loans with floating rates
|
|
|
2,252,120
|
|
|
|
1,354,513
|
|
|
|
949,987
|
|
|
|
4,556,620
|
|
|
|
Total business and real estate
loans
|
|
$
|
2,742,064
|
|
|
$
|
2,991,163
|
|
|
$
|
1,427,289
|
|
|
$
|
7,160,516
|
|
|
|
(1) Consumer loans with floating rates totaled
$98.0 million.
(2) Home equity loans with floating rates totaled
$433.6 million.
(3) Student loans with floating rates totaled
$257.5 million.
(4) Credit card loans with floating rates totaled
$516.5 million.
Total period end loans at December 31, 2006 were
$10.0 billion, an increase of $1.1 billion, or 11.9%,
over balances at December 31, 2005. Loan growth came
principally from business, construction, business real estate,
personal real estate and consumer loans, as demand for loan
products remained solid during 2006. The 2006 bank acquisitions
also contributed to the higher loan balances, adding
approximately $361.3 million to the year end 2006 balance,
consisting mainly of business loans ($64.3 million),
construction loans
23
($75.8 million), business real estate loans
($125.1 million), and personal real estate loans
($68.6 million). Excluding these acquired loans, business
loans grew $268.7 million, or 10.6%, and business real
estate loans grew $104.1 million, or 5.4%, both mainly as a
result of new customer activity and added borrowings from
existing customers. Lease balances, included in the business
category, increased $41.1 million, or 18.6%, compared with
the previous year end balance. Construction loans rose
$157.8 million, or 37.2%. Consumer loans grew
$128.8 million, or 10.0%, during the year mainly as a
result of continued growth in marine and recreational vehicle
lending. Personal real estate loans grew by $66.3 million,
or 4.9%. Credit card loans increased $55.9 million, or
9.4%, and saw solid growth, especially at year end when holiday
activity is normally at its peak. Home equity loans decreased to
$441.9 million, a decline of $6.7 million, or 1.5%,
during 2006 due to lower activity in the housing market. Student
loans declined by $66.5 million, or 20.1%, mainly due to
planned loan sales from the portfolio, greater numbers of loan
payoffs, and consolidations with other lenders during 2006.
Period end loans increased $593.8 million, or 7.1%, in 2005
compared to 2004, resulting from increases in business, business
real estate and consumer loans.
The Company currently generates approximately 33% of its loan
portfolio in the St. Louis regional market and 28% in the
Kansas City regional market. The portfolio is diversified from a
business and retail standpoint, with 57% in loans to businesses
and 43% in loans to consumers. A balanced approach to loan
portfolio management and an historical aversion toward credit
concentrations, from an industry, geographic and product
perspective, have contributed to low levels of problem loans and
loan losses.
Business
Total business loans amounted to $2.9 billion at
December 31, 2006 and include loans used mainly to fund
customer accounts receivable, inventories, and capital
expenditures. This portfolio also includes sales type and direct
financing leases totaling $262.4 million, which are used by
commercial customers to finance capital purchases ranging from
computer equipment to office and transportation equipment. These
leases comprise 2.6% of the Companys total loan portfolio.
Business loans are made primarily to customers in the regional
trade area of the Company, generally the central Midwest,
encompassing the states of Missouri, Kansas, Illinois, and
nearby Midwestern markets, including Iowa, Oklahoma and Indiana.
The portfolio is diversified from an industry standpoint and
includes businesses engaged in manufacturing, wholesaling,
retailing, agribusiness, insurance, financial services, public
utilities, and other service businesses. Emphasis is upon
middle-market and community businesses with known local
management and financial stability. The Company participates in
credits of large, publicly traded companies when business
operations are maintained in the local communities or regional
markets and opportunities to provide other banking services are
present. Consistent with managements strategy and emphasis
upon relationship banking, most borrowing customers also
maintain deposit accounts and utilize other banking services.
There were net loan recoveries in this category of $823 thousand
in 2006 compared to net recoveries of $3.0 million in 2005,
mainly due to two smaller lease-related recoveries in 2006
compared to a single large recovery in 2005. Non-accrual
business loans were $5.8 million (.2% of business loans) at
December 31, 2006 compared to $5.9 million at
December 31, 2005. Included in these totals were
lease-related loans of $1.2 million and $2.8 million
at December 31, 2006 and 2005, respectively. Opportunities
for growth in business loans will be based upon strong
solicitation efforts in a highly competitive market environment
for quality loans. Asset quality is, in part, a function of
managements consistent application of underwriting
standards and credit terms through stages in economic cycles.
Therefore, portfolio growth in 2007 will be dependent upon
1) the strength of the economy, 2) the actions of the
Federal Reserve with regard to targets for economic growth,
interest rates, and inflationary tendencies, and 3) the
competitive environment.
Real
Estate-Construction
The portfolio of loans in this category amounted to
$658.1 million at December 31, 2006 and comprised 6.6%
of the Companys total loan portfolio. This group of loans
includes residential construction loans totaling
$182.9 million at December 31, 2006, or 28% of the
category, and commercial construction and land development loans
totaling $475.2 million, or 72%. These loans are
predominantly made to businesses in
24
the local markets of the Companys banking subsidiaries.
Commercial construction loans are made during the construction
phase for small and medium-sized office and medical buildings,
manufacturing and warehouse facilities, apartment complexes,
shopping centers, hotels and motels, and other commercial
properties. Exposure to larger speculative office properties
remains low. Residential construction and land development loans
are primarily for projects located in the Kansas City and St.
Louis metropolitan areas. Credit losses in this portfolio are
normally low, as there were net charge-offs of $62 thousand in
2006 and there were no net charge-offs in 2005. At year end
2006, construction non-accrual loans were $120 thousand, while
there were no construction loans in non-accrual status at year
end 2005.
Real
Estate-Business
Total business real estate loans were $2.1 billion at
December 31, 2006 and comprised 21.6% of the Companys
total loan portfolio. This category includes mortgage loans for
small and medium-sized office and medical buildings,
manufacturing and warehouse facilities, shopping centers, hotels
and motels, and other commercial properties. Emphasis is placed
on owner-occupied and income producing commercial real estate
properties which present lower risk levels. The borrowers
and/or the
properties are generally located in the local and regional
markets of the affiliate banks. At December 31, 2006,
non-accrual balances amounted to $9.8 million, or .5% of
the loans in this category, compared to $3.1 million at
year end 2005. The Company experienced net recoveries of $36
thousand in 2006 compared to net charge-offs of $497 thousand in
2005.
Real
Estate-Personal
At December 31, 2006, there were $1.5 billion in
outstanding personal real estate loans, which comprised 15.0% of
the Companys total loan portfolio. The mortgage loans in
this category are extended, predominately, for owner-occupied
residential properties. The Company originates both adjustable
rate and fixed rate mortgage loans. The Company retains
adjustable rate mortgage loans, and may from time to time retain
certain fixed rate loans (typically
15-year
fixed rate loans) as directed by its Asset/Liability Management
Committee. Other fixed rate loans in the portfolio have resulted
from previous bank acquisitions. At December 31, 2006, 63%
of the portfolio was comprised of adjustable rate loans while
37% was comprised of fixed rate loans. Levels of mortgage loan
origination activity declined in 2006 compared to 2005, with
originations of $352 million in 2006 compared with
$367 million in 2005. Growth in mortgage loan originations
was limited in 2006 as a result of the rising interest rate
environment, slower housing starts, and lower resales within the
Companys markets. The Company typically does not
experience significant loan losses in this category. There were
net charge-offs of $92 thousand in 2006 compared to $30 thousand
in 2005. The non-accrual balances of loans in this category
increased to $384 thousand at December 31, 2006, compared
to $261 thousand at year end 2005. The five year history of net
charge-offs in the personal real estate loan category reflects
nominal losses, and the credit quality of these loans is
considered to be strong.
A portion of this portfolio, certain fixed rate loans, is
categorized as held for sale. These are generally sold in the
secondary market within three months of origination. Such loans
were $14.8 million and $6.2 million at
December 31, 2006 and 2005, respectively.
Personal
Banking
Total personal banking loans, which include consumer, revolving
home equity and student loans, totaled $2.1 billion at
December 31, 2006 and increased 3.6% during 2006. These
categories comprised 21.5% of the total loan portfolio at
December 31, 2006. Consumer loans consist of auto, marine,
recreational vehicle (RV) and fixed rate home equity loans, and
totaled $1.4 billion at year end 2006. Approximately 65%
are originated indirectly from auto and other dealers, while the
remaining 35% are direct loans made to consumers. Approximately
42% of the consumer portfolio consists of automobile loans, 35%
in marine and RV loans and 9% in fixed rate home equity lending.
Revolving home equity loans, of which 98% are adjustable rate
loans, totaled $441.9 million at year end 2006. An
additional $646.7 million was outstanding in unused lines
of credit, which can be drawn at the discretion of the borrower.
Home equity loans are secured mainly by second mortgages (and
less frequently, first mortgages) on residential property of the
borrower. The underwriting terms for the home equity line
25
product permit borrowing availability, in the aggregate,
generally up to 80% or 90% of the appraised value of the
collateral property, although a small percentage may permit
borrowing up to 100% of appraised value. Given reasonably stable
real estate values over time, the collateral margin improves
with the regular amortization of mortgages against the
properties.
The Company originates loans to students attending colleges and
universities, which totaled $263.8 million at year end
2006. These loans are categorized as held for sale and are
normally sold to the secondary market when the students graduate
and the loans enter into repayment status. Primary markets are
the Missouri Higher Education Loan Authority and Sallie
Mae. Nearly all of these loans are based on a variable rate.
Net charge-offs for total personal banking loans were
$6.2 million in 2006 compared to $8.8 million in 2005.
Net charge-offs decreased to .30% of average personal banking
loans in 2006 compared to .43% in 2005. The decline in net
charge-offs in 2006 compared to 2005 was mainly the result of
higher bankruptcies and related personal banking loan
charge-offs in the fourth quarter of 2005, corresponding with
new bankruptcy legislation which took effect during the same
quarter.
Credit
Card
Total credit card loans amounted to $648.3 million at
December 31, 2006 and comprised 6.5% of the Companys
total loan portfolio. The credit card portfolio is concentrated
within regional markets served by the Company. The Company
offers a variety of credit card products, including affinity
cards, rewards cards, and standard and premium credit cards. It
emphasizes its credit card relationship product, Special
Connections, which allows the customer ATM access to their
deposit accounts using the same card. The Company has found this
product to be more profitable by incurring fewer credit losses
than other card products, and it allows for better cross sale
into other bank products. Approximately 61% of the households in
Missouri that own a Commerce credit card product also maintain a
deposit relationship with a subsidiary bank. Approximately 80%
of the outstanding credit card loans have a floating interest
rate. Net charge-offs amounted to $17.9 million in 2006,
which was a $6.6 million decrease from 2005. The decrease
in credit card loan net charge-offs occurred mainly due to the
bankruptcy legislation mentioned above. The ratio of net loan
charge-offs to total average loans of 3.0% in 2006 and 4.4% in
2005 remained below national loss averages. The Company refrains
from national pre-approved mailing techniques which have caused
some of the problems experienced by credit card issuers.
Allowance
for Loan Losses
The Company has an established process to determine the amount
of the allowance for loan losses, which assesses the risks and
losses inherent in its portfolio. This process provides an
allowance consisting of an allocated and an unallocated
component. To determine the allocated component of the
allowance, the Company combines estimates of the reserves needed
for loans evaluated on an individual basis with estimates of
reserves needed for pools of loans with similar risk
characteristics.
Loans subject to individual evaluation are defined by the
Company as impaired, and generally consist of commercial and
commercial real estate loans on non-accrual status or graded
substandard and delinquent 60 days or more. These loans are
evaluated individually for the impairment of repayment potential
and collateral adequacy, and in conjunction with current
economic conditions and loss experience, allowances are
estimated. Loans not individually evaluated are aggregated and
reserves are recorded using a consistent methodology that
considers historical loan loss experience by loan type,
delinquencies, current economic factors, loan risk ratings and
industry concentrations. Although management has allocated a
portion of the allowance to specific loan categories, the
adequacy of the allowance must be considered in its entirety.
The Companys estimate of the allowance for loan losses and
the corresponding provision for loan losses rests upon various
judgments and assumptions made by management. Factors that
influence these judgments include past loan loss experience,
current loan portfolio composition and characteristics, trends
in
26
portfolio risk ratings, levels of non-performing assets,
prevailing regional and national economic conditions, and the
Companys ongoing examination process including that of its
regulators. The Company has internal credit administration and
loan review staffs that continuously review loan quality and
report the results of their reviews and examinations to the
Companys senior management and Board of Directors. Such
reviews also assist management in establishing the level of the
allowance. The Companys subsidiary banks continue to be
subject to examination by the Office of the Comptroller of the
Currency (OCC) and examinations are conducted throughout the
year targeting various segments of the loan portfolio for
review. In addition to the examination of subsidiary banks by
the OCC, the parent holding company and its non-bank
subsidiaries are examined by the Federal Reserve Bank.
The allowance for loan losses was $131.7 million and
$128.4 million at December 31, 2006 and 2005,
respectively, and was 1.32% and 1.44% of loans outstanding. The
decline in the percentage of the allowance to loans outstanding
resulted from loan growth compared to the allowance, which grew
slightly in 2006. The increase in allowance resulted from bank
acquisitions in 2006, which added $3.7 million to the allowance.
Credit quality remained high during 2006, evidenced by a
decrease in net loan charge-offs from 2005.
Net charge-offs totaled $26.1 million in 2006, and
decreased $6.7 million, or 20.4%, compared to
$32.7 million in 2005. The decrease primarily related to
decreases in net personal loan charge-offs of $2.6 million
and net credit card loan charge-offs of $6.6 million,
offset by a $2.2 million increase in net business loan
charge-offs. The decrease in personal and credit card net
charge-offs was partially a result of the accelerated
bankruptcies experienced in 2005 caused by the change in the
bankruptcy laws. The higher bankruptcies in the fourth quarter
of 2005 led to lower charge-offs in the personal and credit card
portfolio in the first two quarters of 2006. Personal and credit
card loan net charge-offs were returning to normal levels in the
third and fourth quarter of 2006. The increase in business loan
net charge-offs was due to lower recoveries in 2006 than in
2005, primarily the result of one large recovery in 2005 of
$2.4 million. The ratio of net charge-offs to average loans
outstanding in 2006 was .28% compared to .38% in 2005 and .41%
in 2004. The provision for loan losses was $25.6 million,
compared to a provision of $28.8 million in 2005 and
$30.4 million in 2004.
Approximately 68.5% of total net loan charge-offs during 2006
were related to credit card loans. Net credit card charge-offs
decreased to 3.0% of average credit card loans in 2006 compared
to 4.4% in 2005. The decrease was a result of higher
bankruptcies claimed in 2005 due to the new bankruptcy
legislation discussed above. The delinquency rate on credit card
loans at year end 2006 was 3.1% compared to 2.8% at year end
2005.
The Company considers the allowance for loan losses of
$131.7 million adequate to cover losses inherent in the
loan portfolio at December 31, 2006.
27
The schedule which follows summarizes the relationship between
loan balances and activity in the allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
Net loans outstanding at end of
year(A)
|
|
$
|
9,960,118
|
|
|
$
|
8,899,183
|
|
|
$
|
8,305,359
|
|
|
$
|
8,142,679
|
|
|
$
|
7,875,944
|
|
|
|
Average loans
outstanding(A)
|
|
$
|
9,421,382
|
|
|
$
|
8,561,482
|
|
|
$
|
8,130,113
|
|
|
$
|
8,009,459
|
|
|
$
|
7,761,742
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year
|
|
$
|
128,447
|
|
|
$
|
132,394
|
|
|
$
|
135,221
|
|
|
$
|
130,618
|
|
|
$
|
129,973
|
|
|
|
Additions to allowance through
charges to expense
|
|
|
25,649
|
|
|
|
28,785
|
|
|
|
30,351
|
|
|
|
40,676
|
|
|
|
34,108
|
|
Allowances of acquired companies
|
|
|
3,688
|
|
|
|
|
|
|
|
|
|
|
|
500
|
|
|
|
|
|
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
|
|
|
1,343
|
|
|
|
1,083
|
|
|
|
8,047
|
|
|
|
9,297
|
|
|
|
7,324
|
|
Real estate
construction
|
|
|
62
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
65
|
|
Real estate business
|
|
|
854
|
|
|
|
827
|
|
|
|
747
|
|
|
|
1,525
|
|
|
|
973
|
|
Real estate personal
|
|
|
119
|
|
|
|
87
|
|
|
|
355
|
|
|
|
660
|
|
|
|
296
|
|
Personal
banking(B)
|
|
|
11,522
|
|
|
|
13,475
|
|
|
|
12,764
|
|
|
|
13,856
|
|
|
|
11,979
|
|
Credit card
|
|
|
22,104
|
|
|
|
28,263
|
|
|
|
23,682
|
|
|
|
23,689
|
|
|
|
22,305
|
|
Overdrafts
|
|
|
4,940
|
|
|
|
3,485
|
|
|
|
2,551
|
|
|
|
4,830
|
|
|
|
4,943
|
|
|
|
Total loans charged off
|
|
|
40,944
|
|
|
|
47,220
|
|
|
|
48,153
|
|
|
|
53,857
|
|
|
|
47,885
|
|
|
|
Recovery of loans previously
charged off:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
|
|
|
2,166
|
|
|
|
4,099
|
|
|
|
2,405
|
|
|
|
4,192
|
|
|
|
1,283
|
|
Real estate
construction
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
122
|
|
|
|
123
|
|
Real estate business
|
|
|
890
|
|
|
|
330
|
|
|
|
978
|
|
|
|
1,009
|
|
|
|
677
|
|
Real estate personal
|
|
|
27
|
|
|
|
57
|
|
|
|
138
|
|
|
|
196
|
|
|
|
66
|
|
Personal
banking(B)
|
|
|
5,286
|
|
|
|
4,675
|
|
|
|
5,288
|
|
|
|
5,386
|
|
|
|
5,080
|
|
Credit card
|
|
|
4,250
|
|
|
|
3,851
|
|
|
|
4,249
|
|
|
|
4,202
|
|
|
|
5,164
|
|
Overdrafts
|
|
|
2,271
|
|
|
|
1,476
|
|
|
|
1,914
|
|
|
|
2,177
|
|
|
|
2,029
|
|
|
|
Total recoveries
|
|
|
14,890
|
|
|
|
14,488
|
|
|
|
14,975
|
|
|
|
17,284
|
|
|
|
14,422
|
|
|
|
Net loans charged off
|
|
|
26,054
|
|
|
|
32,732
|
|
|
|
33,178
|
|
|
|
36,573
|
|
|
|
33,463
|
|
|
|
Balance at end of
year
|
|
$
|
131,730
|
|
|
$
|
128,447
|
|
|
$
|
132,394
|
|
|
$
|
135,221
|
|
|
$
|
130,618
|
|
|
|
Ratio of net charge-offs to
average loans outstanding
|
|
|
.28
|
%
|
|
|
.38
|
%
|
|
|
.41
|
%
|
|
|
.46
|
%
|
|
|
.43
|
%
|
Ratio of allowance to loans at end
of year
|
|
|
1.32
|
%
|
|
|
1.44
|
%
|
|
|
1.59
|
%
|
|
|
1.66
|
%
|
|
|
1.66
|
%
|
Ratio of provision to average
loans outstanding
|
|
|
.27
|
%
|
|
|
.34
|
%
|
|
|
.37
|
%
|
|
|
.51
|
%
|
|
|
.44
|
%
|
|
|
|
|
|
(A) |
|
Net of unearned income; before
deducting allowance for loan losses |
(B) |
|
Personal banking loans include
consumer, home equity, and student |
28
The following schedule provides a breakdown of the allowance for
loan losses by loan category and the percentage of each loan
category to total loans outstanding at year end:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
|
|
Loan Loss
|
|
|
% of Loans
|
|
|
Loan Loss
|
|
|
% of Loans
|
|
|
Loan Loss
|
|
|
% of Loans
|
|
|
Loan Loss
|
|
|
% of Loans
|
|
|
Loan Loss
|
|
|
% of Loans
|
|
|
|
Allowance
|
|
|
to Total
|
|
|
Allowance
|
|
|
to Total
|
|
|
Allowance
|
|
|
to Total
|
|
|
Allowance
|
|
|
to Total
|
|
|
Allowance
|
|
|
to Total
|
|
|
|
Allocation
|
|
|
Loans
|
|
|
Allocation
|
|
|
Loans
|
|
|
Allocation
|
|
|
Loans
|
|
|
Allocation
|
|
|
Loans
|
|
|
Allocation
|
|
|
Loans
|
|
|
|
|
Business
|
|
$
|
28,529
|
|
|
|
28.7
|
%
|
|
$
|
26,211
|
|
|
|
28.4
|
%
|
|
$
|
39,312
|
|
|
|
27.0
|
%
|
|
$
|
39,411
|
|
|
|
25.8
|
%
|
|
$
|
36,359
|
|
|
|
28.9
|
%
|
RE construction
|
|
|
4,605
|
|
|
|
6.6
|
|
|
|
3,375
|
|
|
|
4.8
|
|
|
|
1,420
|
|
|
|
5.2
|
|
|
|
4,717
|
|
|
|
5.3
|
|
|
|
4,731
|
|
|
|
5.1
|
|
RE business
|
|
|
19,343
|
|
|
|
21.6
|
|
|
|
19,432
|
|
|
|
21.6
|
|
|
|
15,910
|
|
|
|
21.0
|
|
|
|
20,971
|
|
|
|
23.0
|
|
|
|
20,913
|
|
|
|
22.1
|
|
RE personal
|
|
|
2,243
|
|
|
|
15.0
|
|
|
|
4,815
|
|
|
|
15.3
|
|
|
|
7,620
|
|
|
|
16.1
|
|
|
|
4,423
|
|
|
|
16.4
|
|
|
|
3,871
|
|
|
|
16.3
|
|
Personal banking
|
|
|
23,690
|
|
|
|
21.5
|
|
|
|
25,364
|
|
|
|
23.2
|
|
|
|
22,652
|
|
|
|
23.6
|
|
|
|
21,793
|
|
|
|
22.8
|
|
|
|
20,343
|
|
|
|
21.1
|
|
Credit card
|
|
|
39,965
|
|
|
|
6.5
|
|
|
|
35,513
|
|
|
|
6.6
|
|
|
|
28,895
|
|
|
|
6.8
|
|
|
|
26,544
|
|
|
|
6.5
|
|
|
|
23,337
|
|
|
|
6.4
|
|
Overdrafts
|
|
|
3,592
|
|
|
|
.1
|
|
|
|
2,739
|
|
|
|
.1
|
|
|
|
4,895
|
|
|
|
.3
|
|
|
|
4,796
|
|
|
|
.2
|
|
|
|
4,498
|
|
|
|
.1
|
|
Unallocated
|
|
|
9,763
|
|
|
|
|
|
|
|
10,998
|
|
|
|
|
|
|
|
11,690
|
|
|
|
|
|
|
|
12,566
|
|
|
|
|
|
|
|
16,566
|
|
|
|
|
|
|
|
Total
|
|
$
|
131,730
|
|
|
|
100.0
|
%
|
|
$
|
128,447
|
|
|
|
100.0
|
%
|
|
$
|
132,394
|
|
|
|
100.0
|
%
|
|
$
|
135,221
|
|
|
|
100.0
|
%
|
|
$
|
130,618
|
|
|
|
100.0
|
%
|
|
|
Risk
Elements Of Loan Portfolio
Management reviews the loan portfolio continuously for evidence
of problem loans. During the ordinary course of business,
management becomes aware of borrowers that may not be able to
meet the contractual requirements of loan agreements. Such loans
are placed under close supervision with consideration given to
placing the loan on non-accrual status, the need for an
additional allowance for loan loss, and (if appropriate) partial
or full loan charge-off. Loans are placed on non-accrual status
when management does not expect to collect payments consistent
with acceptable and agreed upon terms of repayment. Loans that
are 90 days past due as to principal
and/or
interest payments are generally placed on non-accrual, unless
they are both well-secured and in the process of collection, or
they are 1-4 family first mortgage loans or consumer loans that
are exempt under regulatory rules from being classified as
non-accrual. Accrual of interest on consumer installment loans
is suspended when any payment of principal or interest is more
than 120 days delinquent. Credit card loans and the related
accrued interest are charged off when the receivable is more
than 180 days past due. After a loan is placed on
non-accrual status, any interest previously accrued but not yet
collected is reversed against current income. Interest is
included in income only as received and only after all previous
loan charge-offs have been recovered, so long as management is
satisfied there is no impairment of collateral values. The loan
is returned to accrual status only when the borrower has brought
all past due principal and interest payments current and, in the
opinion of management, the borrower has demonstrated the ability
to make future payments of principal and interest as scheduled.
29
The following schedule shows non-performing assets and loans
past due 90 days and still accruing interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
|
Non-accrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
|
|
$
|
5,808
|
|
|
$
|
5,916
|
|
|
$
|
9,547
|
|
|
$
|
19,162
|
|
|
$
|
15,224
|
|
Real estate
construction
|
|
|
120
|
|
|
|
|
|
|
|
685
|
|
|
|
795
|
|
|
|
301
|
|
Real estate business
|
|
|
9,845
|
|
|
|
3,149
|
|
|
|
6,558
|
|
|
|
9,372
|
|
|
|
10,646
|
|
Real estate personal
|
|
|
384
|
|
|
|
261
|
|
|
|
458
|
|
|
|
2,447
|
|
|
|
1,428
|
|
Consumer
|
|
|
551
|
|
|
|
519
|
|
|
|
370
|
|
|
|
747
|
|
|
|
466
|
|
|
|
Total non-accrual
loans
|
|
|
16,708
|
|
|
|
9,845
|
|
|
|
17,618
|
|
|
|
32,523
|
|
|
|
28,065
|
|
|
|
Real estate acquired in
foreclosure
|
|
|
1,515
|
|
|
|
1,868
|
|
|
|
1,157
|
|
|
|
1,162
|
|
|
|
1,474
|
|
|
|
Total non-performing
assets
|
|
$
|
18,223
|
|
|
$
|
11,713
|
|
|
$
|
18,775
|
|
|
$
|
33,685
|
|
|
$
|
29,539
|
|
|
|
Non-performing assets as a
percentage of total loans
|
|
|
.18%
|
|
|
|
.13%
|
|
|
|
.23%
|
|
|
|
.41%
|
|
|
|
.38%
|
|
|
|
Non-performing assets as a
percentage of total assets
|
|
|
.12%
|
|
|
|
.08%
|
|
|
|
.13%
|
|
|
|
.24%
|
|
|
|
.22%
|
|
|
|
Past due 90 days and still
accruing interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
|
|
$
|
2,814
|
|
|
$
|
1,026
|
|
|
$
|
357
|
|
|
$
|
817
|
|
|
$
|
4,777
|
|
Real estate
construction
|
|
|
593
|
|
|
|
|
|
|
|
|
|
|
|
38
|
|
|
|
|
|
Real estate business
|
|
|
1,336
|
|
|
|
1,075
|
|
|
|
520
|
|
|
|
3,934
|
|
|
|
3,734
|
|
Real estate personal
|
|
|
3,994
|
|
|
|
2,998
|
|
|
|
3,165
|
|
|
|
5,750
|
|
|
|
4,727
|
|
Consumer
|
|
|
1,255
|
|
|
|
1,069
|
|
|
|
916
|
|
|
|
1,079
|
|
|
|
1,282
|
|
Home equity
|
|
|
659
|
|
|
|
429
|
|
|
|
317
|
|
|
|
218
|
|
|
|
91
|
|
Student
|
|
|
1
|
|
|
|
74
|
|
|
|
199
|
|
|
|
1,252
|
|
|
|
27
|
|
Credit card
|
|
|
9,724
|
|
|
|
7,417
|
|
|
|
7,311
|
|
|
|
7,735
|
|
|
|
7,734
|
|
Overdrafts
|
|
|
|
|
|
|
|
|
|
|
282
|
|
|
|
78
|
|
|
|
56
|
|
|
|
Total past due 90 days and
still accruing interest
|
|
$
|
20,376
|
|
|
$
|
14,088
|
|
|
$
|
13,067
|
|
|
$
|
20,901
|
|
|
$
|
22,428
|
|
|
|
The effect on interest income in 2006 of loans on non-accrual
status at year end is presented below:
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Gross amount of interest that
would have been recorded at original rate
|
|
$
|
1,835
|
|
Interest that was reflected in
income
|
|
|
459
|
|
|
|
Interest income not recognized
|
|
$
|
1,376
|
|
|
|
Total non-accrual loans at year end 2006 increased
$6.9 million over 2005 levels. This increase resulted
mainly from an increase of $6.7 million in business real
estate non-accrual loans. The increase in business real estate
non-accrual loans was mainly related to two borrowers, which
were placed on non-accrual status in June and August of 2006.
Business non-accrual loans decreased slightly in 2006, mainly
due to a decline of $1.5 million in lease-related
non-accrual loans, partly offset by $1.6 million in other
business non-accrual loans acquired in the 2006 bank
acquisitions. Real estate that was acquired in foreclosure,
which is comprised mainly of small residential properties,
decreased $353 thousand from year end 2005. Total non-performing
assets remain low compared to the Companys peers, with the
non-performing loans to total loans ratio at .17%. Loans past
due 90 days and still accruing interest increased
$6.3 million at year end 2006 compared to 2005. This
increase was mainly due to higher delinquencies in business,
personal real estate and credit card loans.
In addition to the non-accrual loans mentioned above, the
Company also has identified loans for which management has
concerns about the ability of the borrowers to meet existing
repayment terms. These loans are primarily classified as
substandard for regulatory purposes under the Companys
internal rating system. The loans are generally secured by
either real estate or other borrower assets, reducing the
potential for loss should they become non-performing. Although
these loans are generally identified as potential problem loans,
they may never become non-performing. Such loans totaled
$41.9 million at December 31, 2006
30
compared with $52.8 million at December 31, 2005. The
lower balance at December 31, 2006 resulted primarily from
customer payments or improvements in assigned credit grade.
Within the loan portfolio, certain types of loans are considered
at higher risk of loss due to their terms, location, or special
conditions. Certain mortgage products have contractual features
that could increase credit exposure in a market of declining
real estate prices, when interest rates are steadily increasing,
or when a geographic area experiences an economic downturn.
Loans might be considered at higher risk when 1) loan terms
require a minimum monthly payment that covers only interest, or
2) loan-to-collateral
value (LTV) ratios are above 80%, with no private mortgage
insurance. Out of the Companys $1.4 billion personal
real estate portfolio, approximately 2.3% of the current
outstandings are structured with interest only payments. The
following table presents information about personal real estate
loans with these risk characteristics.
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal
|
|
|
|
|
|
|
Outstanding at
|
|
|
|
|
|
|
December 31
|
|
|
|
|
(Dollars in thousands)
|
|
2006
|
|
|
% of Loan Portfolio
|
|
|
|
|
Loans with interest only payments
|
|
$
|
32,175
|
|
|
|
2.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Loans with no insurance and LTV:
|
|
|
|
|
|
|
|
|
Between 80% and 90%
|
|
|
84,588
|
|
|
|
5.9
|
|
Between 90% and 100%
|
|
|
66,351
|
|
|
|
4.7
|
|
Over 100%
|
|
|
6,953
|
|
|
|
.5
|
|
|
|
Over 80% with no insurance
|
|
|
157,892
|
|
|
|
11.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loan portfolio from which
above loans were identified
|
|
|
1,428,475
|
|
|
|
|
|
|
|
Within the personal loan portfolio, another popular product,
generally collateralized by real estate, is the anytime line
(ATL) home equity line. Most ATLs (92.2%) are written with
terms requiring interest only monthly payments. The following
table presents risk information about ATL home equity loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal
|
|
|
|
|
|
|
|
|
|
|
|
Unused Portion
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
|
|
|
|
|
|
New Lines
|
|
|
|
|
|
of ATL Lines at
|
|
|
|
|
|
Balances
|
|
|
|
|
|
|
December 31
|
|
|
|
|
|
Originated During
|
|
|
|
|
|
December 31
|
|
|
|
|
|
Over 30
|
|
|
|
|
(Dollars in thousands)
|
|
2006
|
|
|
*
|
|
|
2006
|
|
|
*
|
|
|
2006
|
|
|
*
|
|
|
Days Past Due
|
|
|
*
|
|
|
|
|
Loans with interest only payments
|
|
$
|
407,539
|
|
|
|
92.2
|
%
|
|
$
|
175,226
|
|
|
|
39.7
|
%
|
|
$
|
621,977
|
|
|
|
140.8
|
%
|
|
$
|
2,832
|
|
|
|
.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans with LTV:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Between 80% and 90%
|
|
|
55,367
|
|
|
|
12.5
|
|
|
|
18,311
|
|
|
|
4.1
|
|
|
|
47,559
|
|
|
|
10.8
|
|
|
|
468
|
|
|
|
.1
|
|
Between 90% and 100%
|
|
|
26,830
|
|
|
|
6.1
|
|
|
|
14,141
|
|
|
|
3.2
|
|
|
|
17,746
|
|
|
|
4.0
|
|
|
|
112
|
|
|
|
|
|
Over 100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Over 80%
|
|
|
82,197
|
|
|
|
18.6
|
|
|
|
32,452
|
|
|
|
7.3
|
|
|
|
65,305
|
|
|
|
14.8
|
|
|
|
580
|
|
|
|
.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loan portfolio from which
above loans were identified
|
|
|
441,851
|
|
|
|
|
|
|
|
201,864
|
|
|
|
|
|
|
|
646,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Percentage of total principal
outstanding ATL home equity loans of $441,851,000 at
December 31, 2006 |
Management does not believe these loans collateralized by real
estate represent any unusual concentrations of risk, as
evidenced by low net charge-offs in 2006 of $92 thousand in
personal real estate loans and $135 thousand in ATL loan
balances. The amount of any increased potential loss on high LTV
agreements relates mainly to amounts advanced that are in excess
of the 80% collateral calculation, not the entire approved line.
The majority of the personal real estate portfolio (95.7%)
consists of loans written within the Companys familiar
branch network territories of Missouri, Kansas, and Illinois.
Customers credit scoring requirements also play an
important part in credit line approvals and they can be
increased as another means of mitigating risk when considering
high LTV agreements.
31
Additionally, the Company uses automated credit scoring
processes for underwriting such products as consumer, ATL, bank
card, and personal real estate loans. Loan underwritings which
do not meet certain credit scoring levels are manually reviewed
for compensating factors and approved only by senior lending
employees. The Company does not make a practice of originating
sub-prime loans and does not offer sub-prime lending products.
The Company originates certain loans which are categorized as
held for sale. These consist of student loans and certain fixed
rate residential real estate loans, which were
$263.8 million and $14.8 million, respectively, at
December 31, 2006.
There were no loan concentrations of multiple borrowers in
similar activities at December 31, 2006, which exceeded 10%
of total loans. The Companys aggregate legal lending limit
to any single or related borrowing entities is in excess of
$182 million. The largest exposures, consisting of either
outstanding balances or available lines of credit, generally do
not exceed $70 million.
Investment
Securities Analysis
Investment securities are comprised of securities which are
available for sale, non-marketable, and held for trading. During
2006, total investment securities decreased $297.3 million
to $3.5 billion (excluding unrealized gains/losses)
compared to $3.8 billion at the previous year end. The
decrease was due to lower purchases of securities during the
year, as proceeds from maturities were mainly re-invested in new
loan growth. During 2006, securities of $888.1 million were
purchased, excluding those acquired in bank acquisitions, and
were comprised mainly of $313.5 million in state and
municipal obligations and $409.8 million in mortgage and
asset-backed securities. Maturities and paydowns amounted to
$1.1 billion. Proceeds from sales of securities, consisting
mainly of mortgage and asset-backed securities, were
$170.4 million. The average tax equivalent yield on total
investment securities was 4.41% in 2006 and 4.05% in 2005.
At December 31, 2006, the fair value of available for sale
securities was $3.4 billion, and included a net unrealized
gain in fair value of $17.2 million, compared to a net loss
of $6.3 million at December 31, 2005. The amount of
the related after tax unrealized gain reported in
stockholders equity was $10.7 million at year end
2006. The unrealized gain in fair value was the result of
unrealized gains of $50.3 million on marketable equity
securities held by Commerce Bancshares, Inc., the parent holding
company (the Parent), partly offset by unrealized
losses of $37.0 million in the bank portfolios. Most of the
unrealized loss in fair value in the bank portfolios related to
mortgage and asset-backed securities and federal agency
securities. The fair value of the available for sale portfolio
will vary according to changes in market interest rates and the
mix and duration of investments in the portfolio. Available for
sale securities which mature during the next 12 months
total approximately $652 million, and management expects
these proceeds to meet the expected liquidity needs of the
Company.
32
Investment securities at year end for the past two years are
shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
Amortized Cost
|
|
|
|
|
|
|
|
|
Available for sale:
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations*
|
|
$
|
480,343
|
|
|
$
|
845,612
|
|
State and municipal obligations
|
|
|
593,816
|
|
|
|
251,803
|
|
Mortgage-backed securities
|
|
|
1,809,741
|
|
|
|
1,662,454
|
|
Other asset-backed securities
|
|
|
358,114
|
|
|
|
691,877
|
|
Other debt securities
|
|
|
36,528
|
|
|
|
40,919
|
|
Equity securities
|
|
|
119,723
|
|
|
|
181,499
|
|
|
|
Total available for sale
|
|
|
3,398,265
|
|
|
|
3,674,164
|
|
|
|
Non-marketable:
|
|
|
|
|
|
|
|
|
Debt securities
|
|
|
17,225
|
|
|
|
16,566
|
|
Equity securities
|
|
|
56,982
|
|
|
|
60,755
|
|
|
|
Total non-marketable
|
|
|
74,207
|
|
|
|
77,321
|
|
|
|
Trading securities
|
|
|
6,676
|
|
|
|
24,959
|
|
|
|
Total
|
|
$
|
3,479,148
|
|
|
$
|
3,776,444
|
|
|
|
Fair Value
|
|
|
|
|
|
|
|
|
Available for sale:
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations*
|
|
$
|
474,218
|
|
|
$
|
834,657
|
|
State and municipal obligations
|
|
|
594,824
|
|
|
|
249,018
|
|
Mortgage-backed securities
|
|
|
1,782,443
|
|
|
|
1,631,675
|
|
Other asset-backed securities
|
|
|
354,465
|
|
|
|
684,724
|
|
Other debt securities
|
|
|
36,009
|
|
|
|
40,017
|
|
Equity securities
|
|
|
173,481
|
|
|
|
227,810
|
|
|
|
Total available for sale
|
|
|
3,415,440
|
|
|
|
3,667,901
|
|
|
|
Non-marketable:
|
|
|
|
|
|
|
|
|
Debt securities
|
|
|
17,225
|
|
|
|
16,566
|
|
Equity securities
|
|
|
56,982
|
|
|
|
60,755
|
|
|
|
Total non-marketable
|
|
|
74,207
|
|
|
|
77,321
|
|
|
|
Trading securities
|
|
|
6,676
|
|
|
|
24,959
|
|
|
|
Total
|
|
$
|
3,496,323
|
|
|
$
|
3,770,181
|
|
|
|
|
|
|
|
|
*
|
This category includes
obligations of government sponsored enterprises, such as FNMA
and FHLMC, which are not backed by the full faith and credit of
the United States government. Such obligations are separately
disclosed in Note 4 on Investment Securities in the
consolidated financial statements.
|
|
Other available for sale debt securities, as shown in the table
above, include corporate bonds, notes and commercial paper.
Available for sale equity securities are comprised of short-term
investments in money market mutual funds and publicly traded
stock. These are primarily held by the Parent and the fair
values of these investments at December 31, 2006 were
$60.0 million and $107.8 million, respectively.
Non-marketable securities, which totaled $74.2 million at
December 31, 2006, included $35.6 million in Federal
Reserve Bank stock and Federal Home Loan Bank (Des Moines)
stock held by bank subsidiaries in accordance with debt and
regulatory requirements. These are restricted securities which,
lacking a market, are carried at cost. Other non-marketable
securities also include private equity and venture capital
securities which are carried at estimated fair value.
The Company engages in private equity and venture capital
activities through direct private equity investments and in
three private equity/venture capital subsidiaries. CFB Venture
Fund I, Inc., a wholly-owned subsidiary, held
$5.6 million in private equity investments at
December 31, 2006. Another subsidiary,
33
CFB Venture Fund II, L.P., is a limited partnership venture
fund with 47% outside ownership. This partnership held venture
capital investments of $5.3 million at year end 2006 and is
fully funded. A new series partnership, CFB Venture Fund, L.P.,
was organized in 2005 with approximately 20% outside ownership.
Two new funds are active in this partnership, which held
combined investments of $25.8 million at December 31,
2006. The Company plans to fund an additional $15.0 million
to the new partnership in the future. In addition to investments
held by its private equity/venture capital subsidiaries, the
Company has direct investments in several private equity
concerns, which totaled $7.5 million at year end 2006. Most
of the venture capital and private equity investments are not
readily marketable. While the nature of these investments
carries a higher degree of risk than the normal lending
portfolio, this risk is mitigated by the overall size of the
investments and oversight provided by management, which believes
the potential for long-term gains in these investments outweighs
the potential risks.
A summary of maturities by category of investment securities and
the weighted average yield for each range of maturities as of
December 31, 2006, is presented in Note 4 on
Investment Securities in the consolidated financial statements.
At December 31, 2006, mortgage and asset-backed securities
comprised 61% of the investment portfolio with a weighted
average yield of 4.59% and an estimated average maturity of
2.5 years; state and municipal obligations comprised 17%
with a weighted average tax equivalent yield of 3.73% and an
estimated average maturity of 5.4 years; and
U.S. government and federal agency obligations comprised
14% with a weighted average yield of 3.66% and an estimated
average maturity of 1.4 years.
Deposits
and Borrowings
Deposits are the primary funding source for the Companys
banks, and are acquired from a broad base of local markets,
including both individual and corporate customers. Total
deposits were $11.7 billion at December 31, 2006,
compared to $10.9 billion last year, reflecting an increase
of $893.0 million, or 8.2%. Average deposits grew by
$594.7 million, or 5.7%, in 2006 compared to 2005 with most
of this growth centered around certificates of deposit. The
Federal Reserve permits certain reporting reclassifications
between deposit categories. Excluding the effects of these
reclassifications, overall average non-interest bearing demand
deposits grew by $7.5 million, or less than 1%, with most
of the growth coming from commercial customers. The
Companys premium money market deposits grew on average by
$25.7 million, or 1.1%, in 2006 compared to 2005; however,
other interest-bearing transaction and savings accounts declined
by $84.1 million. Certificates of deposit with balances
under $100,000 grew on average by $340.5 million, or 19.6%,
while certificates of deposit over $100,000 grew
$305.1 million, or 31.0%. The previously mentioned bank
acquisitions added approximately $166.3 million in new
average deposit balances in 2006.
The following table shows year end deposits by type as a
percentage of total deposits.
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
2006
|
|
|
2005
|
|
|
|
Non-interest bearing demand
|
|
|
11.2
|
%
|
|
|
12.9
|
%
|
Savings, interest checking and
money market
|
|
|
58.6
|
|
|
|
59.8
|
|
Time open and C.D.s of less
than $100,000
|
|
|
19.6
|
|
|
|
16.9
|
|
Time open and C.D.s of
$100,000 and over
|
|
|
10.6
|
|
|
|
10.4
|
|
|
|
Total deposits
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
Core deposits (defined as all non-interest and interest bearing
deposits, excluding short-term C.D.s of $100,000 and over)
supported 77% of average earning assets in 2006 and 76% in 2005.
Average balances by major deposit category for the last six
years appear at the end of this discussion. A maturity schedule
of time deposits outstanding at December 31, 2006 is
included in Note 7 on Deposits in the consolidated
financial statements.
The Companys primary borrowings consist of federal funds
purchased and securities sold under agreements to repurchase.
Balances in these accounts can fluctuate significantly on a
day-to-day
basis, and generally have overnight maturities. Balances
outstanding at year end 2006 were $1.8 billion, a
$444.9 million increase over $1.3 billion outstanding
at year end 2005. On an average basis, federal funds
34
purchased declined $495.9 million in 2006 compared to 2005,
which was partly offset by an increase of $341.5 million in
repurchase agreement deposits. The decline in average federal
funds purchased resulted mainly from the added liquidity
generated by the reduction in the investment securities
portfolio and the purchase of a $500.0 million structured
repurchase agreement in the third quarter of 2006. The
structured repurchase agreement has a term of four years with a
LIBOR-based floating interest rate and an embedded floor that
will provide further reductions to interest costs if rates drop
below 4.25%. The average rate paid on federal funds purchased
and repurchase agreements was 4.82% during 2006 and 3.03% during
2005.
Long-term debt includes borrowings by subsidiary banks from the
Federal Home Loan Bank (FHLB). These advances declined
$223.6 million during the year to $28.2 million
outstanding at December 31, 2006 due to maturities of
advances which were not renewed. The average rate paid on FHLB
advances was 4.88% during 2006 and 3.40% during 2005. The
weighted average year end rate on outstanding FHLB advances at
December 31, 2006 was 3.86%. Other long-term debt also
includes $10.9 million borrowed from insurance companies by
a venture capital subsidiary in order to fund certain investing
activity as a Missouri Certified Capital Company.
Liquidity
and Capital Resources
Liquidity
Management
Liquidity is managed within the Company in order to satisfy cash
flow requirements of deposit and borrowing customers while at
the same time meeting its own cash flow needs. The Company
maintains its liquidity position by providing a variety of
sources including:
|
|
|
|
|
A portfolio of liquid assets including marketable investment
securities and overnight investments,
|
|
|
|
A large customer deposit base and limited exposure to large,
volatile certificates of deposit,
|
|
|
|
Lower long-term borrowings that might place a demand on Company
cash flow,
|
|
|
|
Relatively low loan to deposit ratio promoting strong liquidity,
|
|
|
|
Excellent debt ratings from both Standard & Poors
and Moodys national rating services, and
|
|
|
|
Available borrowing capacity from outside sources.
|
The Companys most liquid assets include available for sale
marketable investment securities, federal funds sold, and
securities purchased under agreements to resell (resale
agreements). At December 31, 2006 and 2005, such assets
were as follows:
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
Available for sale investment
securities
|
|
$
|
3,415,440
|
|
|
$
|
3,667,901
|
|
Federal funds sold and resale
agreements
|
|
|
527,816
|
|
|
|
128,862
|
|
|
|
Total
|
|
$
|
3,943,256
|
|
|
$
|
3,796,763
|
|
|
|
Federal funds sold and resale agreements normally have overnight
maturities and are used for general daily liquidity purposes.
The Companys available for sale investment portfolio has
maturities of approximately $652 million which come due
during 2007 and offers substantial resources to meet either new
loan demand or reductions in the Companys deposit funding
base. Furthermore, in the normal course of business the Company
pledges portions of its investment securities portfolio to
secure public fund deposits, securities sold under agreements to
repurchase, trust funds, and borrowing capacity at the Federal
Reserve. Total pledged investment securities for these purposes
comprised 61% of the total investment portfolio, leaving
approximately $1.4 billion of unpledged securities.
Additionally, the Company maintains a large base of core
customer deposits, defined as demand, interest checking,
savings, and money market deposit accounts. At December 31,
2006, such deposits totaled $8.2 billion and represented
70% of the Companys total deposits. At December 31,
2005 these deposits totaled $7.9 billion. These core
deposits are normally less volatile, often with customer
relationships tied to other products offered by the Company
promoting long lasting relationships and stable funding sources.
35
Time open and certificates of deposit of $100,000 or greater
totaled $1.3 billion and $1.1 billion at
December 31, 2006 and 2005, respectively. These deposits
are normally considered more volatile and higher costing, but
comprised just 10.7% and 10.4% of total deposits at
December 31, 2006 and 2005, respectively.
At December 31, 2006 and 2005, the Companys
borrowings were comprised of federal funds purchased, securities
sold under agreements to repurchase, and longer-term debt as
follows:
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
Federal funds purchased
|
|
$
|
715,475
|
|
|
$
|
849,504
|
|
Securities sold under agreements
to repurchase
|
|
|
1,055,807
|
|
|
|
476,923
|
|
Other borrowings
|
|
|
53,934
|
|
|
|
269,390
|
|
|
|
Total
|
|
$
|
1,825,216
|
|
|
$
|
1,595,817
|
|
|
|
Federal funds purchased are funds generally borrowed overnight
and are obtained mainly from upstream correspondent banks to
assist in balancing overall bank liquidity needs. Securities
sold under agreements to repurchase are comprised mainly of
non-insured customer funds, normally with maturities of
90 days or less, and the Company pledges portions of its
own investment portfolio to secure these deposits. These funds
are offered to customers wishing to earn interest in highly
liquid balances and are used by the Company as a funding source
considered to be stable, but short-term in nature. The increase
in securities sold under agreements to repurchase in 2006 was
partly due to a $500.0 million structured repurchase
agreement purchased in the third quarter of 2006.
The Companys other borrowings are comprised mainly of
advances from the FHLB, debentures funded by trust preferred
securities, and debt related to the Companys venture
capital business. At December 31, 2006 and 2005, debt from
the FHLB amounted to $28.2 million and $251.8 million,
respectively. The decline in FHLB borrowings during 2006 was due
to repayments on maturing debt. All the FHLB debt outstanding at
year end 2006 has fixed interest rates, and $17.9 million
mature in 2007. The debt maturing in 2007 may be refinanced or
may be repaid with funds generated by maturities of loans or
investment securities, or by deposit growth or other types of
borrowings. The overall long-term debt position of the Company
is small relative to the Companys overall liability
position.
In addition to the sources and uses of funds noted above, the
Company had an average loans to deposits ratio of 85% at
December 31, 2006, which is considered in the banking
industry to be a conservative measure of good liquidity. Also,
the Company receives outside ratings from both
Standard & Poors and Moodys on both the
consolidated company and its lead bank, Commerce Bank, N.A.
(Missouri). These ratings are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard & Poors
|
|
|
Moodys
|
|
|
|
Commerce Bancshares,
Inc.
|
|
|
|
|
|
|
|
|
Bank holding company rating
|
|
|
A-1
|
|
|
|
Aa3
|
|
Short term/commercial paper
|
|
|
A-1
|
|
|
|
P-1
|
|
Commerce Bank, N. A.
|
|
|
|
|
|
|
|
|
Counterparty credit rating
|
|
|
A+
|
|
|
|
|
|
Certificate of deposit
|
|
|
A+
|
|
|
|
Aa3
|
|
|
|
The Company considers these ratings to be indications of a sound
capital base and good liquidity, and believes that these ratings
would enable its commercial paper to be readily marketable
should the need arise. No commercial paper was outstanding over
the past three years. The Companys excellent credit
standing has resulted in lead bank ratings which are
significantly higher than those of many of its peers in the
community banking arena.
In addition to the sources of liquidity as noted above, the
Company has temporary borrowing capacity at the Federal Reserve
discount window of $580.2 million, for which it has pledged
$298.5 million in loans and $359.7 million in
investment securities. Also, because of its lack of significant
long-term debt, the Company believes that, through its Capital
Markets Group, it could generate additional liquidity from
sources such as jumbo certificates of deposit or
privately-placed corporate notes.
36
The cash flows from the operating, investing and financing
activities of the Company resulted in a net increase in cash and
cash equivalents of $480.2 million in 2006, as reported in
the consolidated statements of cash flows on page 56 of
this report. Operating activities, consisting mainly of net
income adjusted for certain non-cash items, provided cash flow
of $451.4 million and has historically been a stable source
of funds. Investing activities, consisting mainly of purchases
and maturities of available for sale investment securities and
changes in the level of the Companys loan portfolio, used
total cash of $389.4 million in 2006. Investing activities
are somewhat unique to financial institutions in that, while
large sums of cash flow are normally used to fund growth in
investment securities, loans, or other bank assets, they are
normally dependent on financing activities described below.
Financing activities provided total cash of $418.3 million,
resulting from a $417.4 million increase in borrowings of
federal funds purchased and securities sold under agreements to
repurchase and a $444.5 million increase in deposits.
Partly offsetting these cash inflows were repayments on FHLB
advances of $250.3 million, treasury stock purchases of
$135.0 million, and cash dividend payments of
$65.8 million. Future short-term liquidity needs for daily
operations are not expected to vary significantly and the
Company maintains adequate liquidity to meet these cash flows.
The Companys sound equity base, along with its low debt
level, common and preferred stock availability, and excellent
debt ratings, provide several alternatives for future financing.
Future acquisitions may utilize partial funding through one or
more of these options.
Cash used for treasury stock purchases, net of cash received in
connection with stock programs, and dividend payments were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Purchases of treasury stock
|
|
$
|
135.0
|
|
|
$
|
234.5
|
|
|
$
|
173.8
|
|
Exercise of stock options and
sales to affiliate non- employee directors
|
|
|
(7.3
|
)
|
|
|
(18.4
|
)
|
|
|
(15.3
|
)
|
Cash dividends
|
|
|
65.8
|
|
|
|
63.4
|
|
|
|
61.1
|
|
|
|
Total
|
|
$
|
193.5
|
|
|
$
|
279.5
|
|
|
$
|
219.6
|
|
|
|
The Parent faces unique liquidity constraints due to legal
limitations on its ability to borrow funds from its banking
subsidiaries. The Parent obtains funding to meet its obligations
from two main sources: dividends received from bank and non-bank
subsidiaries (within regulatory limitations) and from management
fees charged to subsidiaries as reimbursement for services
provided by the Parent, as presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Dividends received from
subsidiaries
|
|
$
|
140.5
|
|
|
$
|
220.0
|
|
|
$
|
253.3
|
|
Management fees
|
|
|
37.7
|
|
|
|
33.0
|
|
|
|
33.0
|
|
|
|
Total
|
|
$
|
178.2
|
|
|
$
|
253.0
|
|
|
$
|
286.3
|
|
|
|
These sources of funds are used mainly to purchase treasury
stock and pay cash dividends on outstanding common stock as
noted above. At December 31, 2006, the Parent had no third
party short-term borrowings or long-term debt and maintained
$166.2 million in available for sale investment securities.
This portfolio is very liquid, consisting of $57.9 million
in money market mutual funds, $81.1 million in publicly
traded common stock, and $26.8 million in FMNA and SLMA
preferred stock.
Company senior management is responsible for measuring and
monitoring the liquidity profile of the organization with
oversight by the Companys Asset/Liability Committee
(ALCO). This is done through a series of controls, including a
written Contingency Funding Policy and risk monitoring
procedures, including daily, weekly and monthly reporting. In
addition, the Company prepares forecasts which project changes
in the balance sheet affecting liquidity, and which allow the
Company to better plan for forecasted changes.
37
Capital
Management
The Company maintains strong regulatory capital ratios,
including those of its principal banking subsidiaries, in excess
of the well-capitalized guidelines under federal
banking regulations. The Companys capital ratios at the
end of the last three years are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well-Capitalized
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Guidelines
|
|
|
|
Risk-based capital
ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital
|
|
|
11.25
|
%
|
|
|
12.21
|
%
|
|
|
12.21
|
%
|
|
|
6.00
|
%
|
Total capital
|
|
|
12.56
|
|
|
|
13.63
|
|
|
|
13.57
|
|
|
|
10.00
|
|
Leverage ratio
|
|
|
9.05
|
|
|
|
9.43
|
|
|
|
9.60
|
|
|
|
5.00
|
|
Common equity/assets
|
|
|
9.68
|
|
|
|
9.87
|
|
|
|
10.25
|
|
|
|
|
|
Dividend payout ratio
|
|
|
30.19
|
|
|
|
28.92
|
|
|
|
28.26
|
|
|
|
|
|
|
|
The components of the Companys regulatory risked-based
capital and risk-weighted assets at the end of the last three
years are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Regulatory risk-based
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital
|
|
$
|
1,345,378
|
|
|
$
|
1,295,898
|
|
|
$
|
1,342,275
|
|
Tier II capital
|
|
|
157,008
|
|
|
|
150,510
|
|
|
|
149,734
|
|
Total capital
|
|
|
1,502,386
|
|
|
|
1,446,408
|
|
|
|
1,492,009
|
|
Total risk-weighted assets
|
|
|
11,959,757
|
|
|
|
10,611,322
|
|
|
|
10,993,542
|
|
|
|
In February 2007, the Board of Directors authorized the Company
to purchase additional shares of common stock under its
repurchase program, which brought the total purchase
authorization to 4,000,000 shares. The Company has
routinely used these shares to fund the Companys annual 5%
stock dividend and various stock compensation programs. During
2006, approximately 2,705,000 shares were acquired under a
prior Board authorization at an average price of $49.89.
The Companys common stock dividend policy reflects its
earnings outlook, desired payout ratios, the need to maintain
adequate capital levels and alternative investment options. Per
share cash dividends paid by the Company increased 7.1% in 2006
compared with 2005.
Commitments,
Contractual Obligations, and Off-Balance Sheet
Arrangements
Various commitments and contingent liabilities arise in the
normal course of business, which are not required to be recorded
on the balance sheet. The most significant of these are loan
commitments totaling $7.5 billion (including approximately
$3.7 billion in unused approved credit card lines) and
standby letters of credit totaling $452.2 million at
December 31, 2006. The Company has various other financial
instruments with off-balance sheet risk, such as commercial
letters of credit and commitments to purchase and sell
when-issued securities. Since many commitments expire unused or
only partially used, these totals do not necessarily reflect
future cash requirements. Management does not anticipate any
material losses arising from commitments and contingent
liabilities and believes there are no material commitments to
extend credit that represent risks of an unusual nature.
38
A table summarizing contractual cash obligations of the Company
at December 31, 2006 and the expected timing of these
payments follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
|
|
After One Year
|
|
|
After Three
|
|
|
After
|
|
|
|
|
|
|
In One Year
|
|
|
Through Three
|
|
|
Years Through
|
|
|
Five
|
|
|
|
|
(In thousands)
|
|
or Less
|
|
|
Years
|
|
|
Five Years
|
|
|
Years
|
|
|
Total
|
|
|
|
Long-term debt obligations,
including
structured repurchase agreements*
|
|
$
|
21,302
|
|
|
$
|
8,248
|
|
|
$
|
501,839
|
|
|
$
|
22,545
|
|
|
$
|
553,934
|
|
Operating lease obligations
|
|
|
5,625
|
|
|
|
9,024
|
|
|
|
5,953
|
|
|
|
25,137
|
|
|
|
45,739
|
|
Purchase obligations
|
|
|
22,950
|
|
|
|
7,903
|
|
|
|
518
|
|
|
|
|
|
|
|
31,371
|
|
Time open and C.D.s *
|
|
|
2,934,454
|
|
|
|
551,971
|
|
|
|
65,846
|
|
|
|
1,136
|
|
|
|
3,553,407
|
|
|
|
Total
|
|
$
|
2,984,331
|
|
|
$
|
577,146
|
|
|
$
|
574,156
|
|
|
$
|
48,818
|
|
|
$
|
4,184,451
|
|
|
|
|
|
* |
Includes principal payments
only.
|
The Company has investments in several low-income housing
partnerships within the area served by the banking affiliates.
At December 31, 2006, these investments totaled
$2.9 million and were recorded as other assets in the
Companys consolidated balance sheet. These partnerships
supply funds for the construction and operation of apartment
complexes that provide affordable housing to that segment of the
population with lower family income. If these developments
successfully attract a specified percentage of residents falling
in that lower income range, state
and/or
federal income tax credits are made available to the partners.
The tax credits are normally recognized over ten years, and they
play an important part in the anticipated yield from these
investments. In order to continue receiving the tax credits each
year over the life of the partnership, the low-income residency
targets must be maintained. Under the terms of the partnership
agreements, the Company has a commitment to fund a specified
amount that will be due in installments over the life of the
agreements, which ranges from 10 to 15 years. These
unfunded commitments are recorded as liabilities on the
Companys consolidated balance sheet, and aggregated
$2.1 million at December 31, 2006.
The Company periodically purchases various state tax credits
arising from third-party property redevelopment. Most of the tax
credits are resold to third parties, although some may be
retained for use by the Company. During 2006, purchases and
sales of tax credits amounted to $31.1 million and
$32.6 million, respectively, generating combined gains on
sales and tax savings of $1.7 million. At December 31,
2006, the Company had outstanding purchase commitments totaling
$77.1 million.
The Parent has investments in several private equity concerns
which are classified as non-marketable securities in the
Companys consolidated balance sheet. Under the terms of
the agreements with six of these concerns, the Parent has
unfunded commitments outstanding of $2.4 million at
December 31, 2006. The Parent also has commitments to fund
$15.0 million to venture capital subsidiaries over the next
several years.
Interest
Rate Sensitivity
The Companys Asset/Liability Management Committee (ALCO)
measures and manages the Companys interest rate risk on a
monthly basis to identify trends and establish strategies to
maintain stability in earnings throughout various rate
environments. Analytical modeling techniques provide management
insight into the Companys exposure to changing rates.
These techniques include net interest income simulations and
market value analyses. Management has set guidelines specifying
acceptable limits within which net interest income and market
value may change under various rate change scenarios. These
measurement tools indicate that the Company is currently within
acceptable risk guidelines as set by management.
The Companys main interest rate measurement tool, income
simulations, projects net interest income under various rate
change scenarios in order to quantify the magnitude and timing
of potential rate-related changes. Income simulations are able
to capture option risks within the balance sheet where expected
cash flows may be altered under various rate environments.
Modeled rate movements include shocks, ramps and
twists. Shocks are intended to capture interest rate risk
under extreme conditions by immediately shifting
39
rates up and down, while ramps measure the impact of gradual
changes and twists measure yield curve risk. The size of the
balance sheet is assumed to remain constant so that results are
not influenced by growth predictions. The table below shows the
expected effect that gradual basis point shifts in the
LIBOR/swap curve over a twelve month period would have on the
Companys net interest income, given a static balance sheet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006
|
|
|
September 30, 2006
|
|
|
December 31, 2005
|
|
|
|
Increase
|
|
|
% of Net Interest
|
|
|
Increase
|
|
|
% of Net Interest
|
|
|
Increase
|
|
|
% of Net Interest
|
|
(Dollars in millions)
|
|
(Decrease)
|
|
|
Income
|
|
|
(Decrease)
|
|
|
Income
|
|
|
(Decrease)
|
|
|
Income
|
|
|
|
200 basis points rising
|
|
$
|
(4.3
|
)
|
|
|
(.80
|
)%
|
|
$
|
(4.6
|
)
|
|
|
(.86
|
)%
|
|
$
|
(5.8
|
)
|
|
|
(1.14
|
)%
|
100 basis points rising
|
|
|
(.9
|
)
|
|
|
(.17
|
)
|
|
|
(1.3
|
)
|
|
|
(.24
|
)
|
|
|
(1.9
|
)
|
|
|
(.37
|
)
|
100 basis points falling
|
|
|
(.6
|
)
|
|
|
(.10
|
)
|
|
|
(.5
|
)
|
|
|
(.09
|
)
|
|
|
(1.7
|
)
|
|
|
(.33
|
)
|
200 basis points falling
|
|
|
(.7
|
)
|
|
|
(.13
|
)
|
|
|
(1.5
|
)
|
|
|
(.29
|
)
|
|
|
(4.7
|
)
|
|
|
(.93
|
)
|
|
|
The Company also employs a sophisticated simulation technique
known as a stochastic income simulation. This technique allows
management to see a range of results from hundreds of income
simulations. The stochastic simulation creates a vector of
potential rate paths around the markets best guess
(forward rates) concerning the future path of interest rates and
allows rates to randomly follow paths throughout the vector.
This allows for the modeling of non-biased rate forecasts around
the market consensus. Results give management insight into a
likely range of rate-related risk as well as worst and best-case
rate scenarios.
The Company also uses market value analyses to help identify
longer-term risks that may reside on the balance sheet. This is
considered a secondary risk measurement tool by management. The
Company measures the market value of equity as the net present
value of all asset and liability cash flows discounted along the
current LIBOR/swap curve plus appropriate market risk spreads.
It is the change in the market value of equity under different
rate environments, or effective duration, that gives insight
into the magnitude of risk to future earnings due to rate
changes. Market value analyses also help management understand
the price sensitivity of non-marketable bank products under
different rate environments.
The Companys modeling of interest rate risk continues to
show the Company as mildly susceptible to lower net interest
income in a rising rate environment. However, this risk has been
reduced over the last four quarters of 2006. At
December 31, 2006, the Company calculated that a gradual
increase in rates of 100 basis points would reduce net
interest income by $900 thousand, or .17%, compared with a
reduction of $1.9 million calculated at December 31,
2005. Also, a 200 basis point gradual rise in rates
calculated at December 31, 2006 would reduce net interest
income by $4.3 million, or .80%, down from a reduction of
$5.8 million last year. This result is mainly due to
assumptions in the models which immediately reprice the
Companys interest bearing demand and money market accounts
and overnight borrowings.
The continued improvement in the overall interest rate risk is
the result of several changes in 2006. These changes included
growth in average loans of $859.9 million, mainly
variably-priced construction, commercial real estate,
residential mortgage and credit card loans. In addition, average
available for sale investment securities declined
$776.8 million during 2006, while certificates of deposit
increased by $645.6 million, which both have mostly fixed
rates. Also, the average balance of short-term borrowings,
mostly federal funds purchased, declined by $154.3 million
in 2006, thereby limiting the expense impact of rising
short-term interest rates. The Company remains somewhat
susceptible to interest rate risk from falling rates because of
2006 growth in both certificates of deposit with fixed interest
costs, and the loan portfolio with its ability to re-price
downward. The current size and characteristics of the investment
portfolio help to provide a natural hedge in limiting this risk.
Additionally, the Company added a structured repurchase
agreement, containing an embedded floor to hedge against a
reduction in rates, which averaged $198.6 million during
2006. The Company has attempted to structure its overall
interest risk profile, as demonstrated above, such that over the
next 24 months, the impact of rising or falling rates of
100 basis points would have a minimal effect on the Company.
The Companys balance sheet remains well-diversified with
moderate interest rate risk and is well-positioned for future
growth. The use of derivative products is limited and the
deposit base is strong and
40
stable. The loan to deposit ratio is still at relatively low
levels, which should present the Company with opportunities to
fund future loan growth at reasonable costs.
Derivative
Financial Instruments
The Company maintains an overall interest rate risk management
strategy that permits the use of derivative instruments to
modify exposure to interest rate risk. The Companys
interest rate risk management strategy includes the ability to
modify the re-pricing characteristics of certain assets and
liabilities so that changes in interest rates do not adversely
affect the net interest margin and cash flows. Interest rate
swaps are used on a limited basis as part of this strategy. As
of December 31, 2006, the Company had entered into two
interest rate swaps with a notional amount of $14.4 million
which are designated as fair value hedges of certain fixed rate
loans. The Company also sells swap contracts to customers who
wish to modify their interest rate sensitivity. The Company
offsets the interest rate risk of these swaps by purchasing
matching contracts with offsetting pay/receive rates from other
financial institutions. Because of the matching terms of the
offsetting contracts, the net effect of changes in the fair
value of the paired swaps is minimal. The notional amount of
these types of swaps at December 31, 2006 was
$167.1 million.
The Company enters into foreign exchange derivative instruments
as an accommodation to customers and offsets the related foreign
exchange risk by entering into offsetting third-party forward
contracts with approved reputable counterparties. In addition,
the Company takes proprietary positions in such contracts based
on market expectations. This trading activity is managed within
a policy of specific controls and limits. Most of the foreign
exchange contracts outstanding at December 31, 2006 mature
within 90 days, and the longest period to maturity is
9 months.
Additionally, interest rate lock commitments issued on
residential mortgage loans held for resale are considered
derivative instruments. The interest rate exposure on these
commitments is economically hedged primarily with forward sale
contracts in the secondary market.
The Company is exposed to credit risk in the event of
nonperformance by counterparties to financial instruments. The
Company controls the credit risk of its financial contracts
through credit approvals, limits and monitoring procedures.
Because the Company generally enters into transactions only with
high quality counterparties, there have been no losses
associated with counterparty nonperformance on derivative
financial instruments. The amount of credit risk associated with
these instruments is limited to the cost of replacing a contract
in a gain position, on which a counterparty may default.
The following table summarizes the notional amounts and
estimated fair values of the Companys derivative
instruments at December 31, 2006 and 2005. Notional amount,
along with the other terms of the derivative, is used to
determine the amounts to be exchanged between the
counterparties. Because the notional amount does not represent
amounts exchanged by the parties, it is not a measure of loss
exposure related to the use of derivatives nor of exposure to
liquidity risk. Positive fair values are recorded in other
assets and negative fair values are recorded in other
liabilities in the consolidated balance sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
|
|
|
|
Positive
|
|
|
Negative
|
|
|
|
|
|
Positive
|
|
|
Negative
|
|
|
|
Notional
|
|
|
Fair
|
|
|
Fair
|
|
|
Notional
|
|
|
Fair
|
|
|
Fair
|
|
(In thousands)
|
|
Amount
|
|
|
Value
|
|
|
Value
|
|
|
Amount
|
|
|
Value
|
|
|
Value
|
|
|
|
Interest rate contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Swap contracts
|
|
$
|
181,464
|
|
|
$
|
1,185
|
|
|
$
|
(2,003
|
)
|
|
$
|
162,698
|
|
|
$
|
798
|
|
|
$
|
(1,782
|
)
|
Option contracts
|
|
|
6,970
|
|
|
|
10
|
|
|
|
(10
|
)
|
|
|
6,970
|
|
|
|
6
|
|
|
|
(6
|
)
|
Foreign exchange contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward contracts
|
|
|
16,117
|
|
|
|
29
|
|
|
|
(20
|
)
|
|
|
14,184
|
|
|
|
159
|
|
|
|
(77
|
)
|
Option contracts
|
|
|
2,670
|
|
|
|
16
|
|
|
|
(16
|
)
|
|
|
2,560
|
|
|
|
3
|
|
|
|
(3
|
)
|
Mortgage loan commitments
|
|
|
11,529
|
|
|
|
|
|
|
|
(43
|
)
|
|
|
5,353
|
|
|
|
12
|
|
|
|
|
|
Mortgage loan forward sale
contracts
|
|
|
21,269
|
|
|
|
60
|
|
|
|
(14
|
)
|
|
|
9,251
|
|
|
|
7
|
|
|
|
(18
|
)
|
|
|
Total at
December 31
|
|
$
|
240,019
|
|
|
$
|
1,300
|
|
|
$
|
(2,106
|
)
|
|
$
|
201,016
|
|
|
$
|
985
|
|
|
$
|
(1,886
|
)
|
|
|
41
Operating
Segments
The Company segregates financial information for use in
assessing its performance and allocating resources among three
operating segments. The results are determined based on the
Companys management accounting process, which assigns
balance sheet and income statement items to each responsible
segment. These segments are defined by customer base and product
type. The management process measures the performance of the
operating segments based on the management structure of the
Company and is not necessarily comparable with similar
information for any other financial institution. Each segment is
managed by executives who, in conjunction with the Chief
Executive Officer, make strategic business decisions regarding
that segment. The three reportable operating segments are
Consumer, Commercial and Money Management. Additional
information is presented in Note 13 on Segments in the
consolidated financial statements.
The Company uses a funds transfer pricing method to value funds
used (e.g., loans, fixed assets, cash, etc.) and funds provided
(deposits, borrowings, and equity) by the business segments and
their components. This process assigns a specific value to each
new source or use of funds with a maturity, based on current
LIBOR interest rates, thus determining an interest spread at the
time of the transaction. Non-maturity assets and liabilities are
assigned to LIBOR based funding pools. This method helps to
provide a more accurate means of valuing fund sources and uses
in a varying interest rate environment. The Company also assigns
loan charge-offs and recoveries directly to each operating
segment instead of allocating a portion of actual loan loss
provision to the segments. The operating segments also include a
number of allocations of income and expense from various support
and overhead centers within the Company. Management periodically
makes changes to the method of assigning costs and income to its
business segments to better reflect operating results. If
appropriate, these changes are reflected in the prior year
information in the table below.
The table below is a summary of segment pre-tax income for the
past three years.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change
|
|
(Dollars in thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
06-05
|
|
|
05-04
|
|
|
|
Consumer
|
|
$
|
244,490
|
|
|
$
|
193,253
|
|
|
$
|
138,644
|
|
|
|
26.5
|
%
|
|
|
39.4
|
%
|
Commercial
|
|
|
147,625
|
|
|
|
133,937
|
|
|
|
115,345
|
|
|
|
10.2
|
|
|
|
16.1
|
|
Money management
|
|
|
34,540
|
|
|
|
31,716
|
|
|
|
28,671
|
|
|
|
8.9
|
|
|
|
10.6
|
|
|
|
Total segments
|
|
|
426,655
|
|
|
|
358,906
|
|
|
|
282,660
|
|
|
|
18.9
|
|
|
|
27.0
|
|
|
|
Other/elimination
|
|
|
(102,909
|
)
|
|
|
(41,312
|
)
|
|
|
28,482
|
|
|
|
NM
|
|
|
|
NM
|
|
|
|
Income before income
taxes
|
|
$
|
323,746
|
|
|
$
|
317,594
|
|
|
$
|
311,142
|
|
|
|
1.9
|
%
|
|
|
2.1
|
%
|
|
|
Consumer
The Consumer segment includes the retail branch network,
consumer finance, bankcard, student loans and discount brokerage
services. Pre-tax income for 2006 was $244.5 million, an
increase of $51.2 million, or 26.5%, over 2005. This increase
was due to an increase of $42.9 million in net interest
income, coupled with a $9.2 million increase in
non-interest income. The increase in net interest income
resulted mainly from an $85.2 million increase in net
allocated funding credits assigned to the Consumer
segments deposit and loan portfolios, and higher loan
interest income of $43.2 million, which more than offset
growth of $85.2 million in deposit interest expense. The
rising interest rate environment assigns a greater value, and
thus income, to customer deposits in this segment. The increase
in non-interest income resulted mainly from higher overdraft
fees, bank card transaction fees and gains on the sale of
MasterCard Inc. restricted shares, partly offset by a decline in
gains on the sale of student loans. Non-interest expense
increased $9.3 million, or 3.3%, over the previous year
mainly due to higher salaries expense, occupancy expense, loan
servicing costs, bank card processing expense, and online
banking processing costs. These increases were partly offset by
declines in corporate management fees and credit card fraud
losses. Net loan charge-offs declined $8.4 million in the
Consumer segment, mainly relating to personal and credit card
loans, as a result of lower bankruptcy notices received in 2006.
Total average assets directly related to the segment rose 3.8%
over 2005. During 2006, total average loans increased 3.5%,
compared to a 5.2% increase in 2005. The increase in average
loans during
42
2006 resulted mainly from growth in consumer, personal real
estate and credit card loans, partly offset by a decline in
student loans. Average deposits increased 6.4% over the prior
year, mainly due to growth in long-term certificates of deposit.
Pre-tax income for 2005 was $193.3 million, an increase of
$54.6 million, or 39.4%, over 2004. This growth was mainly
due to growth in net interest income of $52.7 million and
an $18.9 million increase in non-interest income. Partly
offsetting these increases were a $9.6 million increase in
non-interest expense and a $7.3 million increase in net
loan charge-offs. The increase in net interest income resulted
mainly from a $93.7 million increase in allocated funding
credits assigned to the deposit portfolio, which more than
offset growth in deposit interest. Non-interest income increased
12.2%, primarily due to higher overdraft and return item fees
and bank card fees. Non-interest expense increased 3.6% over the
prior year due to higher salaries expense, bank card processing
expense, online banking processing costs, and corporate
management fees. These increases were partly offset by decreases
in assigned overhead costs. Net loan charge-offs increased
$7.3 million in 2005 over the previous year and were
directly related to higher consumer and credit card loan
charge-offs in the fourth quarter as a result of higher
bankruptcy notices received. Total average assets directly
related to the segment rose 3.3% over 2004. Average segment
loans increased 5.2% compared to 2004 mainly as a result of
growth in consumer, home equity and credit card loans, while
average deposits increased only slightly.
Commercial
The Commercial segment provides corporate lending, leasing,
international services, and corporate cash management services.
Income before income taxes for the Commercial segment increased
$13.7 million, or 10.2%, in 2006 compared to 2005. Most of
the increase was due to an $18.1 million, or 9.3%, increase
in net interest income and a $6.2 million increase in
non-interest income. The growth in net interest income, as in
the Consumer segment, resulted from an increase in the cost of
funds credit assigned to the segments deposits due to the
rising rate environment in 2006. This credit increased by
$26.2 million in 2006 compared with the growth in deposit
interest expense of $7.3 million, thus creating a larger
interest spread on deposits. Also, while interest on loans grew
by $97.7 million, this growth was offset by higher assigned
funding costs. Non-interest income increased by 8.4% over the
previous year mainly as a result of higher operating
lease-related income and commercial bank card transaction fees.
The $8.6 million, or 6.3%, increase in non-interest expense
included increases in salaries expense, operating lease
depreciation, foreclosed property expense, commercial deposit
account processing fees, and bank card servicing expense. Net
loan recoveries were $313 thousand in 2006 compared to net
recoveries of $2.3 million in 2005, which also had a
negative impact on the year to year comparison of the Commercial
segment profitability. Total average assets directly related to
the segment rose 14.7% over 2005. Average segment loans
increased 14.4% compared to 2005 mainly as a result of growth in
business and business real estate loans, while average deposits
decreased slightly.
In 2005, pre-tax income increased $18.6 million, or 16.1%,
over 2004. This increase resulted from growth in net interest
income and lower net loan charge-offs, coupled with
well-controlled expense growth but lower non-interest income.
The growth in net interest income resulted from an increase in
the cost of funds credit assigned to the segments
deposits. This credit increased by $22.2 million in 2005
compared with the growth in deposit interest expense of
$4.8 million. Net loan charge-offs were $5.6 million
in 2004 compared to net recoveries of $2.3 million in 2005,
and resulted from a large loan charge-off in 2004, which was
partly recovered in 2005. Non-interest income decreased
$3.1 million, or 4.1%, as a result of lower commercial cash
management fees, partly offset by growth in commercial bank card
transaction fee income. Non-interest expense increased
$2.1 million, or 1.5%, due to higher salaries expense,
commercial deposit account processing fees, and overhead cost
allocations. Partly offsetting these expense increases were
lower operating losses and higher deferred loan origination
costs. During 2005, total average loans increased 5.2%, compared
to a 1.6% decrease during 2004. The increase in loans during
2005 resulted mainly from growth in business loans and
construction real estate loans, partly offset by a decline in
business real estate loans. Average deposits increased 1.8%
during 2005 compared to a 9.0% increase during 2004, as growth
in business demand accounts slowed in 2005.
43
Money
Management
The Money Management segment consists of the trust and capital
markets activities. The Trust group provides trust and estate
planning services, and advisory and discretionary investment
management services. At December 31, 2006 the Trust group
managed investments with a market value of $11.5 billion
and administered an additional $9.7 billion in non-managed
assets. It also provides investment management services to The
Commerce Funds, a series of mutual funds with $1.7 billion
in total assets at December 31, 2006. The Capital Markets
Group sells primarily fixed-income securities to individuals,
corporations, correspondent banks, public institutions, and
municipalities, and also provides investment safekeeping and
bond accounting services. Pre-tax income for the segment was
$34.5 million in 2006 compared to $31.7 million in
2005, an increase of $2.8 million, or 8.9%. The increase
over the prior year was mainly due to higher non-interest
income. Non-interest income was up $2.7 million, or 3.3%,
mainly in private client revenues, partly offset by lower bond
trading income in the Capital Markets Group. Net interest
income, which increased $1.6 million, or 20.3%, over the
prior year, was higher mainly due to higher assigned funding
credits attributed to the deposit portfolio of this segment. The
$1.6 million increase in non-interest expense in the Money
Management segment was mainly due to higher salaries expense and
corporate management fees. Average assets increased
$216.0 million during 2006 because of higher overnight
investments of liquid funds. Average deposits increased
$37.0 million during 2006, mainly due to continuing growth
in short-term certificates of deposit over $100,000.
Pre-tax income for the segment was $31.7 million in 2005
compared to $28.7 million in 2004, an increase of
$3.0 million, or 10.6%. The increase was due to growth in
net interest income coupled with higher non-interest income of
$1.5 million and slightly lower non-interest expense. The
improvement in net interest income resulted from higher funding
credits assigned to the deposits and overnight borrowings in
this segment. The growth in non-interest income occurred mainly
in private client revenues and proprietary mutual fund
administration fees, partly offset by lower bond trading
revenues. Non-interest expense decreased slightly due to lower
incentive compensation costs and trust processing costs, partly
offset by higher proprietary mutual funds expense subsidies.
Average assets decreased $9.3 million during 2005 because
of lower trading account investments and overnight investments
of liquid funds. Average deposits increased $84.2 million
during 2005, mainly due to growth in short-term certificates of
deposit over $100,000.
The Other/elimination category shown in the table above includes
support and overhead operating units of the Company which
contain various operating expenses such as salaries, occupancy,
etc. Also included in this category is the Companys
available for sale investment securities portfolio, which
totaled $3.4 billion at December 31, 2006. The pre-tax
profitability in the Other/elimination category decreased
$61.6 million in 2006 compared to 2005, and decreased
$69.8 million in 2005 compared to 2004. These declines were
mainly the result of higher cost of funds charges assigned to
this category and allocated to the investment portfolio.
Interest earned on the investment portfolio is primarily based
on fixed rates. However, the cost of funds charges assigned are
variable and in a rising rate environment have increased
significantly, causing most of the decline in pre-tax
profitability for this category.
Impact
of Recently Issued Accounting Standards
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting Standards
No. 123 (revised), Share-Based Payment. The
revision requires entities to recognize the cost in their
statements of income of employee services received in exchange
for awards of equity instruments, based on the grant date fair
value of those awards. The Statement requires several accounting
changes in the areas of award modifications and forfeitures. It
contains additional guidance in several areas, including
measuring fair value, classifying an award as equity or as a
liability, and attributing compensation cost to reporting
periods. For calendar year companies, the Statement was
effective January 1, 2006. The Company implemented
provisions of the original Statement 123 beginning in 2003
and has recorded the cost of stock-based awards in its
statements of income. The Companys adoption of
Statement 123 (revised) is further discussed in the
Stock-Based Compensation and Directors Stock Purchase Plan
note to the consolidated financial statements, and did not have
a material effect on its consolidated financial statements in
2006.
44
In May 2005, the FASB issued Statement of Financial Accounting
Standards No. 154, Accounting Changes and Error
Corrections. The Statement changes the requirements for
the accounting for and reporting of a change in accounting
principle. This Statement requires retrospective application to
prior periods financial statements of changes in
accounting principle, unless it is impracticable to determine
either the period-specific effects or the cumulative effect of
the change. This Statement applies to all voluntary changes in
accounting principle. It also applies to changes required by an
accounting pronouncement in the unusual instance that the
pronouncement does not include specific transition provisions.
The Statement carries forward previously issued guidance on
reporting changes in accounting estimate (which shall be
accounted for in the period of change and future periods, if
affected) and errors in previously issued financial statements
(which shall be reported as a prior period adjustment by
restating the prior period financial statements). For calendar
year companies, the Statement was effective for accounting
changes and corrections of errors made after January 1,
2006. The Companys initial adoption of the Statement did
not have a material effect on its consolidated financial
statements.
In February 2006, the FASB issued Statement of Financial
Accounting Standards No. 155, Accounting for Certain
Hybrid Financial Instruments an amendment of FASB
Statements No. 133 and 140. The Statement permits
fair value remeasurement for certain hybrid financial
instruments containing embedded derivatives, and clarifies the
derivative accounting requirements for interest and
principal-only strip securities and interests in securitized
financial assets. It also clarifies that concentrations of
credit risk in the form of subordination are not embedded
derivatives and eliminates a previous prohibition on qualifying
special-purpose entities from holding certain derivative
financial instruments. For calendar year companies, the
Statement is effective for all financial instruments acquired or
issued after January 1, 2007. The Company does not expect
that adoption of the Statement will have a material effect on
its consolidated financial statements. Certain of the provisions
of the Statement which apply to the bifurcation of embedded
prepayment derivatives and the measurement of asset-backed
securities at fair value are currently under review by the FASB.
In March 2006, the FASB issued Statement of Financial Accounting
Standards No. 156, Accounting for Servicing of
Financial Assets an amendment of FASB Statement
No. 140. The Statement specifies under what
situations servicing assets and servicing liabilities must be
recognized. It requires these assets and liabilities to be
initially measured at fair value and specifies acceptable
measurement methods subsequent to their recognition. Separate
presentation in the financial statements and additional
disclosures are also required. For calendar year companies, the
Statement is effective beginning January 1, 2007. The
Company does not expect that adoption of the Statement will have
a material effect on its consolidated financial statements.
In April 2006, the FASB issued Staff Position FIN 46(R)-6,
which addresses how a reporting enterprise should determine the
variability to be considered in applying FASB Interpretation
No. 46(R) (revised December 2003), Consolidation of
Variable Interest Entities. The Staff Position requires
that variability be based on an analysis of the design of the
entity, as outlined by (1) analyzing the nature of the
risks in the entity and (2) determining the purpose for
which the entity was created and the variability the entity is
designed to create and pass to its interest holders. Prospective
application of the Staff Position is effective July 1,
2006. The Companys involvement with variable interest
entities is very limited, and it does not expect that adoption
of the Staff Position will have a material effect on its
consolidated financial statements.
In June 2006, the FASB issued Financial Interpretation
No. 48, Accounting for Uncertainty in Income Taxes,
an interpretation of FASB Statement No. 109, which
prescribes the recognition threshold and measurement attribute
necessary for recognition in the financial statements of a tax
position taken, or expected to be taken, in a tax return. Under
FIN 48, an income tax position will be recognized if it is
more likely than not that it will be sustained upon IRS
examination, based upon its technical merits. Once that status
is met, the amount recorded will be the largest amount of
benefit that is greater than 50 percent likely of being
realized upon ultimate settlement. It also provides guidance on
derecognition, classification, interest and penalties, interim
period accounting, disclosure, and transition requirements. For
calendar year companies, this Interpretation is effective
January 1, 2007. The adoption of FIN 48 is not
expected to have a material effect on the Companys
financial statements.
45
In September 2006, the Securities and Exchange Commission issued
Staff Accounting Bulletin (SAB) No. 108, which
provides guidance on the consideration of the effects of prior
year misstatements in quantifying current year misstatements for
the purpose of a materiality assessment. Prior year
misstatements must be considered in quantifying misstatements in
current year financial statements and if the effect of those
misstatements is material to the current year, the prior year
financial statements must be corrected even though such revision
previously was and continues to be immaterial to the prior year
financial statements. The Companys analysis under SAB
No. 108 of prior year and current year misstatements did
not result in any adjustment to prior year or current year
financial statements.
In September 2006, the FASB issued Statement of Financial
Accounting Standards No. 157, Fair Value
Measurements. This Statement defines fair value,
establishes a framework for measuring fair value in generally
accepted accounting principles, and expands disclosures about
fair value measurements. It does not require any new fair value
measurements. For calendar year companies, the Statement is
effective beginning January 1, 2008. The Company does not
expect that adoption of the Statement will have a material
effect on its consolidated financial statements.
The FASB issued Statement of Financial Accounting Standards
No. 158, Employers Accounting for Defined
Benefit Pension and Other Postretirement Plans, in
September 2006. The Statement 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. It also requires an employer to measure
the funded status of a plan as of the date of its year end
statement of financial position. For calendar year companies
with publicly traded stock, the funded status must be initially
recognized at December 31, 2006, while the measurement
requirement is effective in 2008. The Companys initial
recognition at December 31, 2006 of the funded status of
its defined benefit pension plan reduced its prepaid pension
asset by $17.5 million, reduced deferred tax liabilities by
$6.6 million, and reduced the equity component of
accumulated other comprehensive income by $10.9 million.
In September 2006, the Emerging Issues Task Force Issue
06-4,
Accounting for Deferred Compensation and Postretirement
Benefit Aspects of Endorsement Split-Dollar Life Insurance
Arrangements, was ratified. This EITF Issue addresses
accounting for separate agreements which split life insurance
policy benefits between an employer and employee. The Issue
requires the employer to recognize a liability for future
benefits payable to the employee under these agreements. The
effects of applying this Issue must be recognized through either
a change in accounting principle through an adjustment to equity
or through the retrospective application to all prior periods.
For calendar year companies, the Issue is effective beginning
January 1, 2008. The Company does not expect the adoption
of the Issue to have a material effect on the Companys
consolidated financial statements.
Effects
of Inflation
The impact of inflation on financial institutions differs
significantly from that exerted on industrial entities.
Financial institutions are not heavily involved in large capital
expenditures used in the production, acquisition or sale of
products. Virtually all assets and liabilities of financial
institutions are monetary in nature and represent obligations to
pay or receive fixed and determinable amounts not affected by
future changes in prices. Changes in interest rates have a
significant effect on the earnings of financial institutions.
Higher interest rates generally follow the rising demand of
borrowers and the corresponding increased funding requirements
of financial institutions. Although interest rates are viewed as
the price of borrowing funds, the behavior of interest rates
differs significantly from the behavior of the prices of goods
and services. Prices of goods and services may be directly
related to that of other goods and services while the price of
borrowing relates more closely to the inflation rate in the
prices of those goods and services. As a result, when the rate
of inflation slows, interest rates tend to decline while
absolute prices for goods and services remain at higher levels.
Interest rates are also subject to restrictions imposed through
monetary policy, usury laws and other artificial constraints.
46
Corporate
Governance
The Company has adopted a number of corporate governance
measures. These include corporate governance guidelines, a code
of ethics that applies to its senior financial officers and the
charters for its audit committee, its committee on compensation
and human resources, and its committee on governance/directors.
This information is available on the Companys web site
www.commercebank.com under Investor Relations.
Forward-Looking
Statements
This report may contain forward-looking statements
that are subject to risks and uncertainties and include
information about possible or assumed future results of
operations. Many possible events or factors could affect the
future financial results and performance of the Company. This
could cause results or performance to differ materially from
those expressed in the forward-looking statements. Words such as
expects, anticipates,
believes, estimates, variations of such
words and other similar expressions are intended to identify
such forward-looking statements. These statements are not
guarantees of future performance and involve certain risks,
uncertainties and assumptions which are difficult to predict.
Therefore, actual outcomes and results may differ materially
from what is expressed or forecasted in, or implied by, such
forward-looking statements. Readers should not rely solely on
the forward-looking statements and should consider all
uncertainties and risks discussed throughout this report.
Forward-looking statements speak only as of the date they are
made. The Company does not undertake to update forward-looking
statements to reflect circumstances or events that occur after
the date the forward-looking statements are made or to reflect
the occurrence of unanticipated events. Such possible events or
factors include: changes in economic conditions in the
Companys market area; changes in policies by regulatory
agencies, governmental legislation and regulation; fluctuations
in interest rates; changes in liquidity requirements; demand for
loans in the Companys market area; changes in accounting
and tax principles; estimates made on income taxes; and
competition with other entities that offer financial services.
47
AVERAGE
BALANCE SHEETS AVERAGE RATES AND YIELDS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Interest
|
|
|
Rates
|
|
|
|
|
|
Interest
|
|
|
Rates
|
|
|
|
|
|
Interest
|
|
|
Rates
|
|
|
|
Average
|
|
|
Income/
|
|
|
Earned/
|
|
|
Average
|
|
|
Income/
|
|
|
Earned/
|
|
|
Average
|
|
|
Income/
|
|
|
Earned/
|
|
(Dollars in thousands)
|
|
Balance
|
|
|
Expense
|
|
|
Paid
|
|
|
Balance
|
|
|
Expense
|
|
|
Paid
|
|
|
Balance
|
|
|
Expense
|
|
|
Paid
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:(A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business(B)
|
|
$
|
2,688,722
|
|
|
$
|
177,313
|
|
|
|
6.59
|
%
|
|
$
|
2,336,681
|
|
|
$
|
125,417
|
|
|
|
5.37
|
%
|
|
$
|
2,119,823
|
|
|
$
|
88,199
|
|
|
|
4.16
|
%
|
Real estate construction
|
|
|
540,574
|
|
|
|
40,477
|
|
|
|
7.49
|
|
|
|
480,864
|
|
|
|
28,422
|
|
|
|
5.91
|
|
|
|
427,976
|
|
|
|
18,068
|
|
|
|
4.22
|
|
Real estate business
|
|
|
2,053,455
|
|
|
|
140,659
|
|
|
|
6.85
|
|
|
|
1,794,269
|
|
|
|
106,167
|
|
|
|
5.92
|
|
|
|
1,823,302
|
|
|
|
90,601
|
|
|
|
4.97
|
|
Real estate personal
|
|
|
1,425,311
|
|
|
|
80,830
|
|
|
|
5.67
|
|
|
|
1,351,809
|
|
|
|
71,879
|
|
|
|
5.32
|
|
|
|
1,334,859
|
|
|
|
69,273
|
|
|
|
5.19
|
|
Consumer
|
|
|
1,352,047
|
|
|
|
95,074
|
|
|
|
7.03
|
|
|
|
1,242,163
|
|
|
|
80,431
|
|
|
|
6.48
|
|
|
|
1,188,018
|
|
|
|
75,633
|
|
|
|
6.37
|
|
Home equity
|
|
|
445,376
|
|
|
|
33,849
|
|
|
|
7.60
|
|
|
|
429,911
|
|
|
|
26,463
|
|
|
|
6.16
|
|
|
|
381,111
|
|
|
|
17,481
|
|
|
|
4.59
|
|
Student
|
|
|
305,960
|
|
|
|
20,774
|
|
|
|
6.79
|
|
|
|
357,319
|
|
|
|
17,050
|
|
|
|
4.77
|
|
|
|
326,120
|
|
|
|
9,790
|
|
|
|
3.00
|
|
Credit card
|
|
|
595,252
|
|
|
|
77,737
|
|
|
|
13.06
|
|
|
|
554,471
|
|
|
|
66,552
|
|
|
|
12.00
|
|
|
|
515,585
|
|
|
|
57,112
|
|
|
|
11.08
|
|
Overdrafts
|
|
|
14,685
|
|
|
|
|
|
|
|
|
|
|
|
13,995
|
|
|
|
|
|
|
|
|
|
|
|
13,319
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, including held for
sale
|
|
|
9,421,382
|
|
|
|
666,713
|
|
|
|
7.08
|
|
|
|
8,561,482
|
|
|
|
522,381
|
|
|
|
6.10
|
|
|
|
8,130,113
|
|
|
|
426,157
|
|
|
|
5.24
|
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government &
federal agency
|
|
|
640,239
|
|
|
|
22,817
|
|
|
|
3.56
|
|
|
|
1,066,304
|
|
|
|
39,968
|
|
|
|
3.75
|
|
|
|
1,721,301
|
|
|
|
67,988
|
|
|
|
3.95
|
|
State & municipal
obligations(B)
|
|
|
414,282
|
|
|
|
18,546
|
|
|
|
4.48
|
|
|
|
137,007
|
|
|
|
5,910
|
|
|
|
4.31
|
|
|
|
70,846
|
|
|
|
3,410
|
|
|
|
4.81
|
|
Mortgage and asset-backed securities
|
|
|
2,201,685
|
|
|
|
96,270
|
|
|
|
4.37
|
|
|
|
2,812,757
|
|
|
|
114,978
|
|
|
|
4.09
|
|
|
|
2,846,093
|
|
|
|
105,827
|
|
|
|
3.72
|
|
Trading securities
|
|
|
17,444
|
|
|
|
762
|
|
|
|
4.37
|
|
|
|
10,624
|
|
|
|
422
|
|
|
|
3.98
|
|
|
|
14,250
|
|
|
|
498
|
|
|
|
3.50
|
|
Other marketable
securities(B)
|
|
|
200,013
|
|
|
|
11,248
|
|
|
|
5.62
|
|
|
|
216,984
|
|
|
|
9,316
|
|
|
|
4.29
|
|
|
|
163,843
|
|
|
|
3,747
|
|
|
|
2.29
|
|
Non-marketable securities
|
|
|
85,211
|
|
|
|
7,475
|
|
|
|
8.77
|
|
|
|
78,709
|
|
|
|
4,617
|
|
|
|
5.87
|
|
|
|
75,542
|
|
|
|
3,530
|
|
|
|
4.67
|
|
|
|
Total investment
securities
|
|
|
3,558,874
|
|
|
|
157,118
|
|
|
|
4.41
|
|
|
|
4,322,385
|
|
|
|
175,211
|
|
|
|
4.05
|
|
|
|
4,891,875
|
|
|
|
185,000
|
|
|
|
3.78
|
|
|
|
Federal funds sold and securities
purchased under agreements to resell
|
|
|
299,554
|
|
|
|
15,637
|
|
|
|
5.22
|
|
|
|
116,553
|
|
|
|
4,102
|
|
|
|
3.52
|
|
|
|
84,113
|
|
|
|
1,312
|
|
|
|
1.56
|
|
|
|
Total interest earning
assets
|
|
|
13,279,810
|
|
|
|
839,468
|
|
|
|
6.32
|
|
|
|
13,000,420
|
|
|
|
701,694
|
|
|
|
5.40
|
|
|
|
13,106,101
|
|
|
|
612,469
|
|
|
|
4.67
|
|
|
|
Less allowance for loan losses
|
|
|
(129,224
|
)
|
|
|
|
|
|
|
|
|
|
|
(129,272
|
)
|
|
|
|
|
|
|
|
|
|
|
(132,554
|
)
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on
investment securities
|
|
|
(9,443
|
)
|
|
|
|
|
|
|
|
|
|
|
22,607
|
|
|
|
|
|
|
|
|
|
|
|
90,692
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
470,826
|
|
|
|
|
|
|
|
|
|
|
|
508,389
|
|
|
|
|
|
|
|
|
|
|
|
553,074
|
|
|
|
|
|
|
|
|
|
Land, buildings and
equipment net
|
|
|
376,375
|
|
|
|
|
|
|
|
|
|
|
|
369,471
|
|
|
|
|
|
|
|
|
|
|
|
340,188
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
250,260
|
|
|
|
|
|
|
|
|
|
|
|
201,829
|
|
|
|
|
|
|
|
|
|
|
|
191,655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
14,238,604
|
|
|
|
|
|
|
|
|
|
|
$
|
13,973,444
|
|
|
|
|
|
|
|
|
|
|
$
|
14,149,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
|
|
$
|
393,870
|
|
|
|
2,204
|
|
|
|
.56
|
|
|
$
|
403,158
|
|
|
|
1,259
|
|
|
|
.31
|
|
|
$
|
401,935
|
|
|
|
1,250
|
|
|
|
.31
|
|
Interest checking and money market
|
|
|
6,717,280
|
|
|
|
94,238
|
|
|
|
1.40
|
|
|
|
6,745,714
|
|
|
|
52,112
|
|
|
|
.77
|
|
|
|
6,171,456
|
|
|
|
26,707
|
|
|
|
.43
|
|
Time open & C.D.s of
less than $100,000
|
|
|
2,077,257
|
|
|
|
85,424
|
|
|
|
4.11
|
|
|
|
1,736,804
|
|
|
|
50,597
|
|
|
|
2.91
|
|
|
|
1,678,659
|
|
|
|
38,924
|
|
|
|
2.32
|
|
Time open & C.D.s of
$100,000 and over
|
|
|
1,288,845
|
|
|
|
58,381
|
|
|
|
4.53
|
|
|
|
983,703
|
|
|
|
30,779
|
|
|
|
3.13
|
|
|
|
788,800
|
|
|
|
14,912
|
|
|
|
1.89
|
|
|
|
Total interest bearing
deposits
|
|
|
10,477,252
|
|
|
|
240,247
|
|
|
|
2.29
|
|
|
|
9,869,379
|
|
|
|
134,747
|
|
|
|
1.37
|
|
|
|
9,040,850
|
|
|
|
81,793
|
|
|
|
.90
|
|
|
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and
securities sold under agreements to repurchase
|
|
|
1,455,544
|
|
|
|
70,154
|
|
|
|
4.82
|
|
|
|
1,609,868
|
|
|
|
48,776
|
|
|
|
3.03
|
|
|
|
1,827,428
|
|
|
|
22,560
|
|
|
|
1.23
|
|
Other
borrowings(C)
|
|
|
182,940
|
|
|
|
8,744
|
|
|
|
4.78
|
|
|
|
366,072
|
|
|
|
12,464
|
|
|
|
3.40
|
|
|
|
419,215
|
|
|
|
8,519
|
|
|
|
2.03
|
|
|
|
Total borrowings
|
|
|
1,638,484
|
|
|
|
78,898
|
|
|
|
4.82
|
|
|
|
1,975,940
|
|
|
|
61,240
|
|
|
|
3.10
|
|
|
|
2,246,643
|
|
|
|
31,079
|
|
|
|
1.38
|
|
|
|
Total interest bearing
liabilities
|
|
|
12,115,736
|
|
|
|
319,145
|
|
|
|
2.63
|
%
|
|
|
11,845,319
|
|
|
|
195,987
|
|
|
|
1.65
|
%
|
|
|
11,287,493
|
|
|
|
112,872
|
|
|
|
1.00
|
%
|
|
|
Non-interest bearing demand deposits
|
|
|
642,545
|
|
|
|
|
|
|
|
|
|
|
|
655,729
|
|
|
|
|
|
|
|
|
|
|
|
1,288,434
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
102,668
|
|
|
|
|
|
|
|
|
|
|
|
93,708
|
|
|
|
|
|
|
|
|
|
|
|
123,048
|
|
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
1,377,655
|
|
|
|
|
|
|
|
|
|
|
|
1,378,688
|
|
|
|
|
|
|
|
|
|
|
|
1,450,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
|
$
|
14,238,604
|
|
|
|
|
|
|
|
|
|
|
$
|
13,973,444
|
|
|
|
|
|
|
|
|
|
|
$
|
14,149,156
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
(T/E)
|
|
|
|
|
|
$
|
520,323
|
|
|
|
|
|
|
|
|
|
|
$
|
505,707
|
|
|
|
|
|
|
|
|
|
|
$
|
499,597
|
|
|
|
|
|
|
|
Net yield on interest earning
assets
|
|
|
|
|
|
|
|
|
|
|
3.92
|
%
|
|
|
|
|
|
|
|
|
|
|
3.89
|
%
|
|
|
|
|
|
|
|
|
|
|
3.81
|
%
|
|
|
Percentage increase (decrease)
in net interest margin (T/E) compared to the prior
year
|
|
|
|
|
|
|
|
|
|
|
2.89
|
%
|
|
|
|
|
|
|
|
|
|
|
1.22
|
%
|
|
|
|
|
|
|
|
|
|
|
(1.15
|
)%
|
|
|
|
|
|
(A) |
|
Loans on non-accrual status are
included in the computation of average balances. Included in
interest income above are loan fees and late charges, net of
amortization of deferred loan origination fees and costs, which
are immaterial. Credit card income from merchant discounts and
net interchange fees are not included in loan income. |
(B) |
|
Interest income and yields are
presented on a fully-taxable equivalent basis using the Federal
statutory income tax rate. Business loan interest income
includes tax free loan income of $5,883,000 in 2006, $2,393,000
in 2005, $2,379,000 in 2004, $2,466,000 in 2003 and $3,355,000
in 2002, including tax equivalent adjustments of $1,596,000 in
2006, $1,097,000 in 2005, $819,000 in 2004, $847,000 in 2003 and
$1,142,000 in 2002. State and municipal interest income includes
tax equivalent adjustments of $3,698,000 |
48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31
|
|
|
|
|
2003
|
|
|
2002
|
|
|
2001
|
|
|
Average
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
Average
|
|
|
Balance
|
|
|
|
|
Interest
|
|
|
Rates
|
|
|
|
|
|
Interest
|
|
|
Rates
|
|
|
|
|
|
Interest
|
|
|
Rates
|
|
|
Five Year
|
|
Average
|
|
|
Income/
|
|
|
Earned/
|
|
|
Average
|
|
|
Income/
|
|
|
Earned/
|
|
|
Average
|
|
|
Income/
|
|
|
Earned/
|
|
|
Compound
|
|
Balance
|
|
|
Expense
|
|
|
Paid
|
|
|
Balance
|
|
|
Expense
|
|
|
Paid
|
|
|
Balance
|
|
|
Expense
|
|
|
Paid
|
|
|
Growth Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,173,765
|
|
|
$
|
90,860
|
|
|
|
4.18
|
%
|
|
$
|
2,433,041
|
|
|
$
|
115,058
|
|
|
|
4.73
|
%
|
|
$
|
2,566,503
|
|
|
$
|
169,747
|
|
|
|
6.61
|
%
|
|
|
.93
|
%
|
|
404,058
|
|
|
|
17,324
|
|
|
|
4.29
|
|
|
|
474,307
|
|
|
|
23,894
|
|
|
|
5.04
|
|
|
|
409,262
|
|
|
|
29,598
|
|
|
|
7.23
|
|
|
|
5.72
|
|
|
1,831,575
|
|
|
|
93,731
|
|
|
|
5.12
|
|
|
|
1,483,012
|
|
|
|
88,645
|
|
|
|
5.98
|
|
|
|
1,398,366
|
|
|
|
103,551
|
|
|
|
7.41
|
|
|
|
7.99
|
|
|
1,304,677
|
|
|
|
73,568
|
|
|
|
5.64
|
|
|
|
1,247,209
|
|
|
|
82,382
|
|
|
|
6.61
|
|
|
|
1,339,436
|
|
|
|
98,283
|
|
|
|
7.34
|
|
|
|
1.25
|
|
|
1,129,267
|
|
|
|
79,571
|
|
|
|
7.05
|
|
|
|
1,046,173
|
|
|
|
83,266
|
|
|
|
7.96
|
|
|
|
1,095,809
|
|
|
|
92,339
|
|
|
|
8.43
|
|
|
|
4.29
|
|
|
324,375
|
|
|
|
14,372
|
|
|
|
4.43
|
|
|
|
283,466
|
|
|
|
14,336
|
|
|
|
5.06
|
|
|
|
239,599
|
|
|
|
18,077
|
|
|
|
7.54
|
|
|
|
13.20
|
|
|
339,577
|
|
|
|
9,606
|
|
|
|
2.83
|
|
|
|
316,910
|
|
|
|
13,124
|
|
|
|
4.14
|
|
|
|
280,846
|
|
|
|
18,223
|
|
|
|
6.49
|
|
|
|
1.73
|
|
|
490,534
|
|
|
|
55,310
|
|
|
|
11.28
|
|
|
|
463,474
|
|
|
|
52,337
|
|
|
|
11.29
|
|
|
|
460,157
|
|
|
|
61,789
|
|
|
|
13.43
|
|
|
|
5.28
|
|
|
11,631
|
|
|
|
|
|
|
|
|
|
|
|
14,150
|
|
|
|
|
|
|
|
|
|
|
|
19,953
|
|
|
|
|
|
|
|
|
|
|
|
(5.95
|
)
|
|
|
|
8,009,459
|
|
|
|
434,342
|
|
|
|
5.42
|
|
|
|
7,761,742
|
|
|
|
473,042
|
|
|
|
6.09
|
|
|
|
7,809,931
|
|
|
|
591,607
|
|
|
|
7.58
|
|
|
|
3.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,543,269
|
|
|
|
67,236
|
|
|
|
4.36
|
|
|
|
1,233,040
|
|
|
|
57,159
|
|
|
|
4.64
|
|
|
|
892,248
|
|
|
|
48,666
|
|
|
|
5.45
|
|
|
|
(6.42
|
)
|
|
80,687
|
|
|
|
4,139
|
|
|
|
5.13
|
|
|
|
41,103
|
|
|
|
3,079
|
|
|
|
7.49
|
|
|
|
55,379
|
|
|
|
4,225
|
|
|
|
7.63
|
|
|
|
49.55
|
|
|
2,504,514
|
|
|
|
103,681
|
|
|
|
4.14
|
|
|
|
2,118,460
|
|
|
|
112,703
|
|
|
|
5.32
|
|
|
|
1,284,355
|
|
|
|
77,066
|
|
|
|
6.00
|
|
|
|
11.38
|
|
|
17,003
|
|
|
|
662
|
|
|
|
3.90
|
|
|
|
10,931
|
|
|
|
532
|
|
|
|
4.86
|
|
|
|
15,924
|
|
|
|
774
|
|
|
|
4.86
|
|
|
|
1.84
|
|
|
220,499
|
|
|
|
4,603
|
|
|
|
2.09
|
|
|
|
124,648
|
|
|
|
4,258
|
|
|
|
3.42
|
|
|
|
159,897
|
|
|
|
6,742
|
|
|
|
4.22
|
|
|
|
4.58
|
|
|
74,501
|
|
|
|
4,923
|
|
|
|
6.61
|
|
|
|
66,666
|
|
|
|
2,781
|
|
|
|
4.17
|
|
|
|
68,299
|
|
|
|
3,246
|
|
|
|
4.75
|
|
|
|
4.52
|
|
|
|
|
4,440,473
|
|
|
|
185,244
|
|
|
|
4.17
|
|
|
|
3,594,848
|
|
|
|
180,512
|
|
|
|
5.02
|
|
|
|
2,476,102
|
|
|
|
140,719
|
|
|
|
5.68
|
|
|
|
7.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,232
|
|
|
|
831
|
|
|
|
1.31
|
|
|
|
84,278
|
|
|
|
1,486
|
|
|
|
1.76
|
|
|
|
541,930
|
|
|
|
22,386
|
|
|
|
4.13
|
|
|
|
(11.18
|
)
|
|
|
|
12,513,164
|
|
|
|
620,417
|
|
|
|
4.96
|
|
|
|
11,440,868
|
|
|
|
655,040
|
|
|
|
5.73
|
|
|
|
10,827,963
|
|
|
|
754,712
|
|
|
|
6.97
|
|
|
|
4.17
|
|
|
|
|
(132,057
|
)
|
|
|
|
|
|
|
|
|
|
|
(129,960
|
)
|
|
|
|
|
|
|
|
|
|
|
(129,978
|
)
|
|
|
|
|
|
|
|
|
|
|
(.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
143,309
|
|
|
|
|
|
|
|
|
|
|
|
114,908
|
|
|
|
|
|
|
|
|
|
|
|
56,296
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
|
513,733
|
|
|
|
|
|
|
|
|
|
|
|
511,798
|
|
|
|
|
|
|
|
|
|
|
|
532,715
|
|
|
|
|
|
|
|
|
|
|
|
(2.44
|
)
|
|
336,665
|
|
|
|
|
|
|
|
|
|
|
|
329,553
|
|
|
|
|
|
|
|
|
|
|
|
286,166
|
|
|
|
|
|
|
|
|
|
|
|
5.63
|
|
|
167,944
|
|
|
|
|
|
|
|
|
|
|
|
146,671
|
|
|
|
|
|
|
|
|
|
|
|
162,661
|
|
|
|
|
|
|
|
|
|
|
|
9.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,542,758
|
|
|
|
|
|
|
|
|
|
|
$
|
12,413,838
|
|
|
|
|
|
|
|
|
|
|
$
|
11,735,823
|
|
|
|
|
|
|
|
|
|
|
|
3.94
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
380,323
|
|
|
|
1,351
|
|
|
|
.36
|
|
|
$
|
353,779
|
|
|
|
2,146
|
|
|
|
.61
|
|
|
$
|
323,462
|
|
|
|
3,345
|
|
|
|
1.03
|
|
|
|
4.02
|
%
|
|
6,015,827
|
|
|
|
27,391
|
|
|
|
.46
|
|
|
|
5,762,465
|
|
|
|
43,101
|
|
|
|
.75
|
|
|
|
5,253,024
|
|
|
|
97,746
|
|
|
|
1.86
|
|
|
|
5.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,838,137
|
|
|
|
48,440
|
|
|
|
2.64
|
|
|
|
2,046,041
|
|
|
|
70,367
|
|
|
|
3.44
|
|
|
|
2,259,161
|
|
|
|
121,851
|
|
|
|
5.39
|
|
|
|
(1.66
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
699,241
|
|
|
|
14,278
|
|
|
|
2.04
|
|
|
|
651,336
|
|
|
|
18,252
|
|
|
|
2.80
|
|
|
|
530,874
|
|
|
|
27,699
|
|
|
|
5.22
|
|
|
|
19.41
|
|
|
|
|
8,933,528
|
|
|
|
91,460
|
|
|
|
1.02
|
|
|
|
8,813,621
|
|
|
|
133,866
|
|
|
|
1.52
|
|
|
|
8,366,521
|
|
|
|
250,641
|
|
|
|
3.00
|
|
|
|
4.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,550,211
|
|
|
|
15,289
|
|
|
|
.99
|
|
|
|
771,646
|
|
|
|
9,853
|
|
|
|
1.28
|
|
|
|
601,865
|
|
|
|
19,164
|
|
|
|
3.18
|
|
|
|
19.32
|
|
|
395,026
|
|
|
|
8,269
|
|
|
|
2.09
|
|
|
|
371,902
|
|
|
|
9,363
|
|
|
|
2.52
|
|
|
|
301,363
|
|
|
|
13,956
|
|
|
|
4.63
|
|
|
|
(9.50
|
)
|
|
|
|
1,945,237
|
|
|
|
23,558
|
|
|
|
1.21
|
|
|
|
1,143,548
|
|
|
|
19,216
|
|
|
|
1.68
|
|
|
|
903,228
|
|
|
|
33,120
|
|
|
|
3.67
|
|
|
|
12.65
|
|
|
|
|
10,878,765
|
|
|
|
115,018
|
|
|
|
1.06
|
%
|
|
|
9,957,169
|
|
|
|
153,082
|
|
|
|
1.54
|
%
|
|
|
9,269,749
|
|
|
|
283,761
|
|
|
|
3.06
|
%
|
|
|
5.50
|
|
|
|
|
1,083,207
|
|
|
|
|
|
|
|
|
|
|
|
974,941
|
|
|
|
|
|
|
|
|
|
|
|
1,101,174
|
|
|
|
|
|
|
|
|
|
|
|
(10.21
|
)
|
|
133,813
|
|
|
|
|
|
|
|
|
|
|
|
120,143
|
|
|
|
|
|
|
|
|
|
|
|
137,832
|
|
|
|
|
|
|
|
|
|
|
|
(5.72
|
)
|
|
1,446,973
|
|
|
|
|
|
|
|
|
|
|
|
1,361,585
|
|
|
|
|
|
|
|
|
|
|
|
1,227,068
|
|
|
|
|
|
|
|
|
|
|
|
2.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,542,758
|
|
|
|
|
|
|
|
|
|
|
$
|
12,413,838
|
|
|
|
|
|
|
|
|
|
|
$
|
11,735,823
|
|
|
|
|
|
|
|
|
|
|
|
3.94
|
%
|
|
|
|
|
|
|
$
|
505,399
|
|
|
|
|
|
|
|
|
|
|
$
|
501,958
|
|
|
|
|
|
|
|
|
|
|
$
|
470,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.04
|
%
|
|
|
|
|
|
|
|
|
|
|
4.39
|
%
|
|
|
|
|
|
|
|
|
|
|
4.35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.69
|
%
|
|
|
|
|
|
|
|
|
|
|
6.58
|
%
|
|
|
|
|
|
|
|
|
|
|
(2.80
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
in 2006, $1,445,000 in 2005,
$1,093,000 in 2004, $1,301,000 in 2003 and $999,000 in 2002.
Interest income on other marketable securities includes tax
equivalent adjustments of $1,868,000 in 2006, $1,586,000 in
2005, $467,000 in 2004, $859,000 in 2003 and $346,000 in
2002. |
(C) |
|
Interest expense of $38,000,
$123,000, $113,000 and $494,000 which was capitalized on
construction projects in 2006, 2005, 2004 and 2002,
respectively, is not deducted from the interest expense shown
above. |
49
QUARTERLY
AVERAGE BALANCE SHEETS AVERAGE RATES AND
YIELDS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2006
|
|
|
|
Fourth Quarter
|
|
|
Third Quarter
|
|
|
Second Quarter
|
|
|
First Quarter
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Rates
|
|
|
|
|
|
Rates
|
|
|
|
|
|
Rates
|
|
|
|
|
|
Rates
|
|
|
|
Average
|
|
|
Earned/
|
|
|
Average
|
|
|
Earned/
|
|
|
Average
|
|
|
Earned/
|
|
|
Average
|
|
|
Earned/
|
|
(Dollars in millions)
|
|
Balance
|
|
|
Paid
|
|
|
Balance
|
|
|
Paid
|
|
|
Balance
|
|
|
Paid
|
|
|
Balance
|
|
|
Paid
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business(A)
|
|
$
|
2,806
|
|
|
|
6.82
|
%
|
|
$
|
2,709
|
|
|
|
6.81
|
%
|
|
$
|
2,694
|
|
|
|
6.48
|
%
|
|
$
|
2,543
|
|
|
|
6.23
|
%
|
Real estate construction
|
|
|
628
|
|
|
|
7.70
|
|
|
|
582
|
|
|
|
7.72
|
|
|
|
508
|
|
|
|
7.37
|
|
|
|
442
|
|
|
|
7.00
|
|
Real estate business
|
|
|
2,161
|
|
|
|
7.07
|
|
|
|
2,082
|
|
|
|
6.99
|
|
|
|
1,997
|
|
|
|
6.80
|
|
|
|
1,971
|
|
|
|
6.50
|
|
Real estate personal
|
|
|
1,505
|
|
|
|
5.77
|
|
|
|
1,462
|
|
|
|
5.70
|
|
|
|
1,373
|
|
|
|
5.63
|
|
|
|
1,358
|
|
|
|
5.56
|
|
Consumer
|
|
|
1,412
|
|
|
|
7.30
|
|
|
|
1,373
|
|
|
|
7.12
|
|
|
|
1,333
|
|
|
|
6.90
|
|
|
|
1,288
|
|
|
|
6.78
|
|
Home equity
|
|
|
443
|
|
|
|
7.84
|
|
|
|
445
|
|
|
|
7.79
|
|
|
|
446
|
|
|
|
7.54
|
|
|
|
447
|
|
|
|
7.22
|
|
Student
|
|
|
300
|
|
|
|
6.94
|
|
|
|
279
|
|
|
|
7.03
|
|
|
|
286
|
|
|
|
7.58
|
|
|
|
360
|
|
|
|
5.83
|
|
Credit card
|
|
|
612
|
|
|
|
13.16
|
|
|
|
607
|
|
|
|
13.09
|
|
|
|
585
|
|
|
|
12.93
|
|
|
|
578
|
|
|
|
13.04
|
|
Overdrafts
|
|
|
13
|
|
|
|
|
|
|
|
14
|
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
Total loans, including held for
sale
|
|
|
9,880
|
|
|
|
7.27
|
|
|
|
9,553
|
|
|
|
7.22
|
|
|
|
9,234
|
|
|
|
7.02
|
|
|
|
9,007
|
|
|
|
6.76
|
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government &
federal agency
|
|
|
492
|
|
|
|
3.66
|
|
|
|
592
|
|
|
|
3.58
|
|
|
|
697
|
|
|
|
3.47
|
|
|
|
784
|
|
|
|
3.58
|
|
State & municipal
obligations(A)
|
|
|
573
|
|
|
|
4.57
|
|
|
|
472
|
|
|
|
4.48
|
|
|
|
348
|
|
|
|
4.40
|
|
|
|
260
|
|
|
|
4.36
|
|
Mortgage and asset-backed securities
|
|
|
2,178
|
|
|
|
4.52
|
|
|
|
2,172
|
|
|
|
4.38
|
|
|
|
2,166
|
|
|
|
4.30
|
|
|
|
2,293
|
|
|
|
4.30
|
|
Trading securities
|
|
|
15
|
|
|
|
4.49
|
|
|
|
14
|
|
|
|
4.57
|
|
|
|
21
|
|
|
|
4.34
|
|
|
|
19
|
|
|
|
4.15
|
|
Other marketable
securities(A)
|
|
|
198
|
|
|
|
6.12
|
|
|
|
213
|
|
|
|
5.66
|
|
|
|
194
|
|
|
|
5.47
|
|
|
|
194
|
|
|
|
5.22
|
|
Non-marketable securities
|
|
|
84
|
|
|
|
14.86
|
|
|
|
86
|
|
|
|
6.51
|
|
|
|
87
|
|
|
|
6.88
|
|
|
|
84
|
|
|
|
6.90
|
|
|
|
Total investment
securities
|
|
|
3,540
|
|
|
|
4.74
|
|
|
|
3,549
|
|
|
|
4.39
|
|
|
|
3,513
|
|
|
|
4.27
|
|
|
|
3,634
|
|
|
|
4.26
|
|
|
|
Federal funds sold and securities
purchased under agreements to resell
|
|
|
530
|
|
|
|
5.34
|
|
|
|
379
|
|
|
|
5.33
|
|
|
|
143
|
|
|
|
5.06
|
|
|
|
142
|
|
|
|
4.64
|
|
|
|
Total interest earning
assets
|
|
|
13,950
|
|
|
|
6.56
|
|
|
|
13,481
|
|
|
|
6.42
|
|
|
|
12,890
|
|
|
|
6.25
|
|
|
|
12,783
|
|
|
|
6.03
|
|
|
|
Less allowance for loan losses
|
|
|
(131
|
)
|
|
|
|
|
|
|
(130
|
)
|
|
|
|
|
|
|
(128
|
)
|
|
|
|
|
|
|
(128
|
)
|
|
|
|
|
Unrealized gain (loss) on
investment securities
|
|
|
9
|
|
|
|
|
|
|
|
(16
|
)
|
|
|
|
|
|
|
(21
|
)
|
|
|
|
|
|
|
(9
|
)
|
|
|
|
|
Cash and due from banks
|
|
|
471
|
|
|
|
|
|
|
|
462
|
|
|
|
|
|
|
|
471
|
|
|
|
|
|
|
|
481
|
|
|
|
|
|
Land, buildings and
equipment net
|
|
|
389
|
|
|
|
|
|
|
|
377
|
|
|
|
|
|
|
|
367
|
|
|
|
|
|
|
|
371
|
|
|
|
|
|
Other assets
|
|
|
312
|
|
|
|
|
|
|
|
258
|
|
|
|
|
|
|
|
221
|
|
|
|
|
|
|
|
208
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
15,000
|
|
|
|
|
|
|
$
|
14,432
|
|
|
|
|
|
|
$
|
13,800
|
|
|
|
|
|
|
$
|
13,706
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
|
|
$
|
401
|
|
|
|
.57
|
|
|
$
|
394
|
|
|
|
.57
|
|
|
$
|
397
|
|
|
|
.56
|
|
|
$
|
384
|
|
|
|
.54
|
|
Interest checking and money market
|
|
|
6,862
|
|
|
|
1.56
|
|
|
|
6,678
|
|
|
|
1.53
|
|
|
|
6,666
|
|
|
|
1.35
|
|
|
|
6,661
|
|
|
|
1.16
|
|
Time open & C.D.s
under $100,000
|
|
|
2,293
|
|
|
|
4.50
|
|
|
|
2,156
|
|
|
|
4.28
|
|
|
|
1,974
|
|
|
|
3.95
|
|
|
|
1,881
|
|
|
|
3.61
|
|
Time open & C.D.s
$100,000 & over
|
|
|
1,292
|
|
|
|
4.79
|
|
|
|
1,320
|
|
|
|
4.72
|
|
|
|
1,257
|
|
|
|
4.44
|
|
|
|
1,286
|
|
|
|
4.16
|
|
|
|
Total interest bearing
deposits
|
|
|
10,848
|
|
|
|
2.53
|
|
|
|
10,548
|
|
|
|
2.45
|
|
|
|
10,294
|
|
|
|
2.20
|
|
|
|
10,212
|
|
|
|
1.97
|
|
|
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and
securities sold under agreements to repurchase
|
|
|
1,793
|
|
|
|
5.15
|
|
|
|
1,581
|
|
|
|
5.09
|
|
|
|
1,214
|
|
|
|
4.63
|
|
|
|
1,227
|
|
|
|
4.16
|
|
Other borrowings
|
|
|
104
|
|
|
|
5.86
|
|
|
|
163
|
|
|
|
4.91
|
|
|
|
205
|
|
|
|
4.67
|
|
|
|
260
|
|
|
|
4.34
|
|
|
|
Total borrowings
|
|
|
1,897
|
|
|
|
5.19
|
|
|
|
1,744
|
|
|
|
5.07
|
|
|
|
1,419
|
|
|
|
4.64
|
|
|
|
1,487
|
|
|
|
4.19
|
|
|
|
Total interest bearing
liabilities
|
|
|
12,745
|
|
|
|
2.92
|
%
|
|
|
12,292
|
|
|
|
2.83
|
%
|
|
|
11,713
|
|
|
|
2.49
|
%
|
|
|
11,699
|
|
|
|
2.25
|
%
|
|
|
Non-interest bearing demand deposits
|
|
|
664
|
|
|
|
|
|
|
|
644
|
|
|
|
|
|
|
|
664
|
|
|
|
|
|
|
|
598
|
|
|
|
|
|
Other liabilities
|
|
|
133
|
|
|
|
|
|
|
|
112
|
|
|
|
|
|
|
|
86
|
|
|
|
|
|
|
|
79
|
|
|
|
|
|
Stockholders equity
|
|
|
1,458
|
|
|
|
|
|
|
|
1,384
|
|
|
|
|
|
|
|
1,337
|
|
|
|
|
|
|
|
1,330
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
|
$
|
15,000
|
|
|
|
|
|
|
$
|
14,432
|
|
|
|
|
|
|
$
|
13,800
|
|
|
|
|
|
|
$
|
13,706
|
|
|
|
|
|
|
|
Net interest margin
(T/E)
|
|
$
|
136
|
|
|
|
|
|
|
$
|
131
|
|
|
|
|
|
|
$
|
128
|
|
|
|
|
|
|
$
|
125
|
|
|
|
|
|
|
|
Net yield on interest earning
assets
|
|
|
|
|
|
|
3.89
|
%
|
|
|
|
|
|
|
3.84
|
%
|
|
|
|
|
|
|
3.98
|
%
|
|
|
|
|
|
|
3.97
|
%
|
|
|
(A) Includes tax equivalent
calculations.
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2005
|
|
|
|
Fourth Quarter
|
|
|
Third Quarter
|
|
|
Second Quarter
|
|
|
First Quarter
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Rates
|
|
|
|
|
|
Rates
|
|
|
|
|
|
Rates
|
|
|
|
|
|
Rates
|
|
|
|
Average
|
|
|
Earned/
|
|
|
Average
|
|
|
Earned/
|
|
|
Average
|
|
|
Earned/
|
|
|
Average
|
|
|
Earned/
|
|
(Dollars in millions)
|
|
Balance
|
|
|
Paid
|
|
|
Balance
|
|
|
Paid
|
|
|
Balance
|
|
|
Paid
|
|
|
Balance
|
|
|
Paid
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business(A)
|
|
$
|
2,436
|
|
|
|
5.84
|
%
|
|
$
|
2,357
|
|
|
|
5.50
|
%
|
|
$
|
2,305
|
|
|
|
5.12
|
%
|
|
$
|
2,246
|
|
|
|
4.96
|
%
|
Real estate construction
|
|
|
483
|
|
|
|
6.58
|
|
|
|
519
|
|
|
|
6.10
|
|
|
|
479
|
|
|
|
5.68
|
|
|
|
443
|
|
|
|
5.19
|
|
Real estate business
|
|
|
1,877
|
|
|
|
6.32
|
|
|
|
1,775
|
|
|
|
6.02
|
|
|
|
1,766
|
|
|
|
5.74
|
|
|
|
1,758
|
|
|
|
5.56
|
|
Real estate personal
|
|
|
1,361
|
|
|
|
5.37
|
|
|
|
1,367
|
|
|
|
5.31
|
|
|
|
1,344
|
|
|
|
5.28
|
|
|
|
1,335
|
|
|
|
5.30
|
|
Consumer
|
|
|
1,281
|
|
|
|
6.67
|
|
|
|
1,268
|
|
|
|
6.52
|
|
|
|
1,225
|
|
|
|
6.38
|
|
|
|
1,193
|
|
|
|
6.31
|
|
Home equity
|
|
|
447
|
|
|
|
6.84
|
|
|
|
437
|
|
|
|
6.34
|
|
|
|
423
|
|
|
|
5.89
|
|
|
|
413
|
|
|
|
5.47
|
|
Student
|
|
|
325
|
|
|
|
5.27
|
|
|
|
321
|
|
|
|
5.08
|
|
|
|
374
|
|
|
|
4.57
|
|
|
|
410
|
|
|
|
4.31
|
|
Credit card
|
|
|
561
|
|
|
|
12.36
|
|
|
|
556
|
|
|
|
12.20
|
|
|
|
554
|
|
|
|
11.82
|
|
|
|
547
|
|
|
|
11.61
|
|
Overdrafts
|
|
|
13
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
Total loans, including held for
sale
|
|
|
8,784
|
|
|
|
6.47
|
|
|
|
8,615
|
|
|
|
6.21
|
|
|
|
8,482
|
|
|
|
5.93
|
|
|
|
8,361
|
|
|
|
5.76
|
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government &
federal agency
|
|
|
849
|
|
|
|
3.58
|
|
|
|
919
|
|
|
|
3.47
|
|
|
|
1,130
|
|
|
|
4.58
|
|
|
|
1,374
|
|
|
|
3.35
|
|
State & municipal
obligations(A)
|
|
|
246
|
|
|
|
4.32
|
|
|
|
164
|
|
|
|
4.21
|
|
|
|
71
|
|
|
|
4.44
|
|
|
|
64
|
|
|
|
4.43
|
|
Mortgage and asset-backed securities
|
|
|
2,574
|
|
|
|
4.24
|
|
|
|
2,905
|
|
|
|
4.14
|
|
|
|
2,925
|
|
|
|
4.11
|
|
|
|
2,848
|
|
|
|
3.87
|
|
Trading securities
|
|
|
13
|
|
|
|
4.24
|
|
|
|
11
|
|
|
|
4.01
|
|
|
|
8
|
|
|
|
3.98
|
|
|
|
11
|
|
|
|
3.66
|
|
Other marketable
securities(A)
|
|
|
210
|
|
|
|
5.55
|
|
|
|
222
|
|
|
|
4.68
|
|
|
|
219
|
|
|
|
3.82
|
|
|
|
218
|
|
|
|
3.13
|
|
Non-marketable securities
|
|
|
81
|
|
|
|
8.77
|
|
|
|
81
|
|
|
|
3.51
|
|
|
|
76
|
|
|
|
5.45
|
|
|
|
77
|
|
|
|
5.67
|
|
|
|
Total investment
securities
|
|
|
3,973
|
|
|
|
4.26
|
|
|
|
4,302
|
|
|
|
4.02
|
|
|
|
4,429
|
|
|
|
4.24
|
|
|
|
4,592
|
|
|
|
3.72
|
|
|
|
Federal funds sold and securities
purchased under agreements to resell
|
|
|
109
|
|
|
|
4.23
|
|
|
|
127
|
|
|
|
3.74
|
|
|
|
145
|
|
|
|
3.22
|
|
|
|
85
|
|
|
|
2.79
|
|
|
|
Total interest earning
assets
|
|
|
12,866
|
|
|
|
5.77
|
|
|
|
13,044
|
|
|
|
5.46
|
|
|
|
13,056
|
|
|
|
5.33
|
|
|
|
13,038
|
|
|
|
5.02
|
|
|
|
Less allowance for loan losses
|
|
|
(127
|
)
|
|
|
|
|
|
|
(128
|
)
|
|
|
|
|
|
|
(130
|
)
|
|
|
|
|
|
|
(132
|
)
|
|
|
|
|
Unrealized gain (loss) on
investment securities
|
|
|
(3
|
)
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
48
|
|
|
|
|
|
Cash and due from banks
|
|
|
493
|
|
|
|
|
|
|
|
478
|
|
|
|
|
|
|
|
503
|
|
|
|
|
|
|
|
560
|
|
|
|
|
|
Land, buildings and
equipment net
|
|
|
377
|
|
|
|
|
|
|
|
376
|
|
|
|
|
|
|
|
370
|
|
|
|
|
|
|
|
354
|
|
|
|
|
|
Other assets
|
|
|
209
|
|
|
|
|
|
|
|
197
|
|
|
|
|
|
|
|
199
|
|
|
|
|
|
|
|
202
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
13,815
|
|
|
|
|
|
|
$
|
13,987
|
|
|
|
|
|
|
$
|
14,024
|
|
|
|
|
|
|
$
|
14,070
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
|
|
$
|
388
|
|
|
|
.31
|
|
|
$
|
404
|
|
|
|
.31
|
|
|
$
|
417
|
|
|
|
.31
|
|
|
$
|
404
|
|
|
|
.31
|
|
Interest checking and money market
|
|
|
6,701
|
|
|
|
.94
|
|
|
|
6,759
|
|
|
|
.83
|
|
|
|
6,821
|
|
|
|
.70
|
|
|
|
6,702
|
|
|
|
.61
|
|
Time open & C.D.s
under $100,000
|
|
|
1,796
|
|
|
|
3.27
|
|
|
|
1,753
|
|
|
|
3.02
|
|
|
|
1,732
|
|
|
|
2.79
|
|
|
|
1,665
|
|
|
|
2.53
|
|
Time open & C.D.s
$100,000 & over
|
|
|
968
|
|
|
|
3.71
|
|
|
|
903
|
|
|
|
3.26
|
|
|
|
1,086
|
|
|
|
2.95
|
|
|
|
979
|
|
|
|
2.63
|
|
|
|
Total interest bearing
deposits
|
|
|
9,853
|
|
|
|
1.62
|
|
|
|
9,819
|
|
|
|
1.42
|
|
|
|
10,056
|
|
|
|
1.29
|
|
|
|
9,750
|
|
|
|
1.13
|
|
|
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and
securities sold under agreements to repurchase
|
|
|
1,579
|
|
|
|
3.76
|
|
|
|
1,724
|
|
|
|
3.27
|
|
|
|
1,481
|
|
|
|
2.75
|
|
|
|
1,655
|
|
|
|
2.31
|
|
Other borrowings
|
|
|
325
|
|
|
|
3.96
|
|
|
|
371
|
|
|
|
3.53
|
|
|
|
380
|
|
|
|
3.24
|
|
|
|
389
|
|
|
|
2.96
|
|
|
|
Total borrowings
|
|
|
1,904
|
|
|
|
3.80
|
|
|
|
2,095
|
|
|
|
3.32
|
|
|
|
1,861
|
|
|
|
2.85
|
|
|
|
2,044
|
|
|
|
2.43
|
|
|
|
Total interest bearing
liabilities
|
|
|
11,757
|
|
|
|
1.97
|
%
|
|
|
11,914
|
|
|
|
1.76
|
%
|
|
|
11,917
|
|
|
|
1.53
|
%
|
|
|
11,794
|
|
|
|
1.36
|
%
|
|
|
Non-interest bearing demand deposits
|
|
|
617
|
|
|
|
|
|
|
|
602
|
|
|
|
|
|
|
|
633
|
|
|
|
|
|
|
|
773
|
|
|
|
|
|
Other liabilities
|
|
|
90
|
|
|
|
|
|
|
|
96
|
|
|
|
|
|
|
|
92
|
|
|
|
|
|
|
|
95
|
|
|
|
|
|
Stockholders equity
|
|
|
1,351
|
|
|
|
|
|
|
|
1,375
|
|
|
|
|
|
|
|
1,382
|
|
|
|
|
|
|
|
1,408
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
|
$
|
13,815
|
|
|
|
|
|
|
$
|
13,987
|
|
|
|
|
|
|
$
|
14,024
|
|
|
|
|
|
|
$
|
14,070
|
|
|
|
|
|
|
|
Net interest margin
(T/E)
|
|
$
|
129
|
|
|
|
|
|
|
$
|
127
|
|
|
|
|
|
|
$
|
128
|
|
|
|
|
|
|
$
|
122
|
|
|
|
|
|
|
|
Net yield on interest earning
assets
|
|
|
|
|
|
|
3.97
|
%
|
|
|
|
|
|
|
3.86
|
%
|
|
|
|
|
|
|
3.93
|
%
|
|
|
|
|
|
|
3.79
|
%
|
|
|
(A) Includes tax equivalent
calculations.
51
SUMMARY
OF QUARTERLY STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2006
|
|
For the Quarter Ended
|
|
(In thousands, except per share data)
|
|
12/31/06
|
|
|
9/30/06
|
|
|
6/30/06
|
|
|
3/31/06
|
|
|
|
Interest income
|
|
$
|
228,159
|
|
|
$
|
216,270
|
|
|
$
|
199,250
|
|
|
$
|
188,627
|
|
Interest expense
|
|
|
(93,927
|
)
|
|
|
(87,517
|
)
|
|
|
(72,771
|
)
|
|
|
(64,892
|
)
|
|
|
Net interest income
|
|
|
134,232
|
|
|
|
128,753
|
|
|
|
126,479
|
|
|
|
123,735
|
|
Non-interest income
|
|
|
90,054
|
|
|
|
90,656
|
|
|
|
91,463
|
|
|
|
89,448
|
|
Salaries and employee benefits
|
|
|
(73,140
|
)
|
|
|
(72,169
|
)
|
|
|
(71,239
|
)
|
|
|
(71,725
|
)
|
Other expense
|
|
|
(60,470
|
)
|
|
|
(60,135
|
)
|
|
|
(58,311
|
)
|
|
|
(58,236
|
)
|
Provision for loan losses
|
|
|
(7,970
|
)
|
|
|
(7,575
|
)
|
|
|
(5,672
|
)
|
|
|
(4,432
|
)
|
|
|
Income before income taxes
|
|
|
82,706
|
|
|
|
79,530
|
|
|
|
82,720
|
|
|
|
78,790
|
|
Income taxes
|
|
|
(25,689
|
)
|
|
|
(24,982
|
)
|
|
|
(27,387
|
)
|
|
|
(25,846
|
)
|
|
|
Net income
|
|
$
|
57,017
|
|
|
$
|
54,548
|
|
|
$
|
55,333
|
|
|
$
|
52,944
|
|
|
|
Net income per share
basic*
|
|
$
|
.81
|
|
|
$
|
.78
|
|
|
$
|
.79
|
|
|
$
|
.75
|
|
Net income per share
diluted*
|
|
$
|
.80
|
|
|
$
|
.77
|
|
|
$
|
.78
|
|
|
$
|
.74
|
|
|
|
Weighted average
shares basic*
|
|
|
70,454
|
|
|
|
70,036
|
|
|
|
69,879
|
|
|
|
70,339
|
|
Weighted average
shares diluted*
|
|
|
71,372
|
|
|
|
70,961
|
|
|
|
70,833
|
|
|
|
71,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2005
|
|
For the Quarter Ended
|
|
(In thousands, except per share data)
|
|
12/31/05
|
|
|
9/30/05
|
|
|
6/30/05
|
|
|
3/31/05
|
|
|
|
Interest income
|
|
$
|
185,343
|
|
|
$
|
178,570
|
|
|
$
|
172,800
|
|
|
$
|
160,853
|
|
Interest expense
|
|
|
(58,337
|
)
|
|
|
(52,738
|
)
|
|
|
(45,413
|
)
|
|
|
(39,376
|
)
|
|
|
Net interest income
|
|
|
127,006
|
|
|
|
125,832
|
|
|
|
127,387
|
|
|
|
121,477
|
|
Non-interest income
|
|
|
88,633
|
|
|
|
86,895
|
|
|
|
84,980
|
|
|
|
80,691
|
|
Salaries and employee benefits
|
|
|
(68,730
|
)
|
|
|
(66,682
|
)
|
|
|
(67,585
|
)
|
|
|
(70,180
|
)
|
Other expense
|
|
|
(58,471
|
)
|
|
|
(55,705
|
)
|
|
|
(55,427
|
)
|
|
|
(53,742
|
)
|
Provision for loan losses
|
|
|
(11,980
|
)
|
|
|
(8,934
|
)
|
|
|
(5,503
|
)
|
|
|
(2,368
|
)
|
|
|
Income before income taxes
|
|
|
76,458
|
|
|
|
81,406
|
|
|
|
83,852
|
|
|
|
75,878
|
|
Income taxes
|
|
|
(20,216
|
)
|
|
|
(18,615
|
)
|
|
|
(29,484
|
)
|
|
|
(26,032
|
)
|
|
|
Net income
|
|
$
|
56,242
|
|
|
$
|
62,791
|
|
|
$
|
54,368
|
|
|
$
|
49,846
|
|
|
|
Net income per share
basic*
|
|
$
|
.78
|
|
|
$
|
.86
|
|
|
$
|
.74
|
|
|
$
|
.67
|
|
Net income per share
diluted*
|
|
$
|
.77
|
|
|
$
|
.85
|
|
|
$
|
.73
|
|
|
$
|
.66
|
|
|
|
Weighted average
shares basic*
|
|
|
71,620
|
|
|
|
72,707
|
|
|
|
73,575
|
|
|
|
74,574
|
|
Weighted average
shares diluted*
|
|
|
72,492
|
|
|
|
73,704
|
|
|
|
74,588
|
|
|
|
75,612
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2004
|
|
For the Quarter Ended
|
|
(In thousands, except per share data)
|
|
12/31/04
|
|
|
9/30/04
|
|
|
6/30/04
|
|
|
3/31/04
|
|
|
|
Interest income
|
|
$
|
157,271
|
|
|
$
|
151,592
|
|
|
$
|
152,440
|
|
|
$
|
148,787
|
|
Interest expense
|
|
|
(33,069
|
)
|
|
|
(27,908
|
)
|
|
|
(25,979
|
)
|
|
|
(25,803
|
)
|
|
|
Net interest income
|
|
|
124,202
|
|
|
|
123,684
|
|
|
|
126,461
|
|
|
|
122,984
|
|
Non-interest income
|
|
|
77,753
|
|
|
|
78,920
|
|
|
|
84,289
|
|
|
|
85,969
|
|
Salaries and employee benefits
|
|
|
(66,208
|
)
|
|
|
(65,549
|
)
|
|
|
(65,696
|
)
|
|
|
(68,016
|
)
|
Other expense
|
|
|
(56,221
|
)
|
|
|
(54,943
|
)
|
|
|
(55,240
|
)
|
|
|
(50,896
|
)
|
Provision for loan losses
|
|
|
(7,215
|
)
|
|
|
(6,606
|
)
|
|
|
(6,280
|
)
|
|
|
(10,250
|
)
|
|
|
Income before income taxes
|
|
|
72,311
|
|
|
|
75,506
|
|
|
|
83,534
|
|
|
|
79,791
|
|
Income taxes
|
|
|
(19,651
|
)
|
|
|
(12,987
|
)
|
|
|
(29,696
|
)
|
|
|
(28,467
|
)
|
|
|
Net income
|
|
$
|
52,660
|
|
|
$
|
62,519
|
|
|
$
|
53,838
|
|
|
$
|
51,324
|
|
|
|
Net income per share
basic*
|
|
$
|
.69
|
|
|
$
|
.81
|
|
|
$
|
.70
|
|
|
$
|
.65
|
|
Net income per share
diluted*
|
|
$
|
.68
|
|
|
$
|
.80
|
|
|
$
|
.69
|
|
|
$
|
.64
|
|
|
|
Weighted average
shares basic*
|
|
|
76,043
|
|
|
|
76,850
|
|
|
|
77,567
|
|
|
|
78,376
|
|
Weighted average
shares diluted*
|
|
|
77,207
|
|
|
|
77,947
|
|
|
|
78,646
|
|
|
|
79,619
|
|
|
|
|
|
* |
Restated for the 5% stock dividend distributed in 2006.
|
52
Item 7a.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
The information required by this item is set forth on pages 39
through 41 of Managements Discussion and Analysis of
Consolidated Financial Condition and Results of Operations.
Item 8.
CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY
DATA
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Stockholders
Commerce Bancshares, Inc.:
We have audited the accompanying consolidated balance sheets of
Commerce Bancshares, Inc. and Subsidiaries (the Company) as of
December 31, 2006 and 2005, and the related consolidated
statements of income, stockholders equity, and cash flows
for each of the years in the three-year period ended
December 31, 2006. These consolidated financial statements
are the responsibility of the Companys management. Our
responsibility is to express an opinion on these consolidated
financial statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of the Company as of December 31, 2006 and 2005,
and the results of their operations and their cash flows for
each of the years in the three-year period ended
December 31, 2006, in conformity with U.S. generally
accepted accounting principles.
We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
effectiveness of the Companys internal control over
financial reporting as of December 31, 2006, based on
criteria established in Internal Control
Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO), and our report
dated February 26, 2007 expressed an unqualified opinion on
managements assessment of, and the effective operation of,
internal control over financial reporting.
As discussed in Note 10 to the consolidated statements, the
Company changed its method of accounting for defined benefit and
postretirement obligations in 2006.
Kansas City, Missouri
February 26, 2007
53
Commerce
Bancshares, Inc. and Subsidiaries
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
|
|
2006
|
|
|
2005
|
|
|
|
|
|
(In thousands)
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
Loans held for sale
|
|
$
|
278,598
|
|
|
$
|
6,172
|
|
Loans, net of unearned income
|
|
|
9,681,520
|
|
|
|
8,893,011
|
|
Allowance for loan losses
|
|
|
(131,730
|
)
|
|
|
(128,447
|
)
|
|
|
Net loans
|
|
|
9,828,388
|
|
|
|
8,770,736
|
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
Available for sale ($526,430,000
pledged in 2006 to secure structured repurchase agreement)
|
|
|
3,415,440
|
|
|
|
3,667,901
|
|
Trading
|
|
|
6,676
|
|
|
|
24,959
|
|
Non-marketable
|
|
|
74,207
|
|
|
|
77,321
|
|
|
|
Total investment
securities
|
|
|
3,496,323
|
|
|
|
3,770,181
|
|
|
|
Federal funds sold and securities
purchased under agreements to resell
|
|
|
527,816
|
|
|
|
128,862
|
|
Cash and due from banks
|
|
|
626,500
|
|
|
|
545,273
|
|
Land, buildings and
equipment net
|
|
|
386,095
|
|
|
|
374,192
|
|
Goodwill
|
|
|
97,643
|
|
|
|
48,522
|
|
Other intangible assets
net
|
|
|
19,633
|
|
|
|
47
|
|
Other assets
|
|
|
247,951
|
|
|
|
247,732
|
|
|
|
Total assets
|
|
$
|
15,230,349
|
|
|
$
|
13,885,545
|
|
|
|
LIABILITIES AND
STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
Non-interest bearing demand
|
|
$
|
1,312,400
|
|
|
$
|
1,399,934
|
|
Savings, interest checking and
money market
|
|
|
6,879,047
|
|
|
|
6,490,326
|
|
Time open and C.D.s of less
than $100,000
|
|
|
2,302,567
|
|
|
|
1,831,980
|
|
Time open and C.D.s of
$100,000 and over
|
|
|
1,250,840
|
|
|
|
1,129,573
|
|
|
|
Total deposits
|
|
|
11,744,854
|
|
|
|
10,851,813
|
|
|
|
Federal funds purchased and
securities sold under agreements to repurchase
|
|
|
1,771,282
|
|
|
|
1,326,427
|
|
Other borrowings
|
|
|
53,934
|
|
|
|
269,390
|
|
Other liabilities
|
|
|
218,165
|
|
|
|
100,077
|
|
|
|
Total liabilities
|
|
|
13,788,235
|
|
|
|
12,547,707
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $1 par value
|
|
|
|
|
|
|
|
|
Authorized and unissued
2,000,000 shares
|
|
|
|
|
|
|
|
|
Common stock, $5 par value
|
|
|
|
|
|
|
|
|
Authorized 100,000,000 shares;
issued 70,465,922 shares in 2006 and 69,409,882 shares in
2005
|
|
|
352,330
|
|
|
|
347,049
|
|
Capital surplus
|
|
|
427,421
|
|
|
|
388,552
|
|
Retained earnings
|
|
|
683,176
|
|
|
|
693,021
|
|
Treasury stock of
422,468 shares in 2006 and 1,716,413 shares in 2005,
at cost
|
|
|
(20,613
|
)
|
|
|
(86,901
|
)
|
Accumulated other comprehensive loss
|
|
|
(200
|
)
|
|
|
(3,883
|
)
|
|
|
Total stockholders
equity
|
|
|
1,442,114
|
|
|
|
1,337,838
|
|
|
|
Total liabilities and
stockholders equity
|
|
$
|
15,230,349
|
|
|
$
|
13,885,545
|
|
|
|
See accompanying notes to
consolidated financial statements.
54
Commerce
Bancshares, Inc. and Subsidiaries
CONSOLIDATED
STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31
|
|
(In thousands, except per share data)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans
|
|
$
|
665,117
|
|
|
$
|
521,283
|
|
|
$
|
425,338
|
|
Interest on investment securities
|
|
|
151,552
|
|
|
|
172,181
|
|
|
|
183,440
|
|
Interest on federal funds sold and
securities purchased under agreements to resell
|
|
|
15,637
|
|
|
|
4,102
|
|
|
|
1,312
|
|
|
|
Total interest income
|
|
|
832,306
|
|
|
|
697,566
|
|
|
|
610,090
|
|
|
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings, interest checking and
money market
|
|
|
96,442
|
|
|
|
53,371
|
|
|
|
27,957
|
|
Time open and C.D.s of less
than $100,000
|
|
|
85,424
|
|
|
|
50,597
|
|
|
|
38,924
|
|
Time open and C.D.s of
$100,000 and over
|
|
|
58,381
|
|
|
|
30,779
|
|
|
|
14,912
|
|
Interest on federal funds
purchased and securities sold under agreements to repurchase
|
|
|
70,154
|
|
|
|
48,776
|
|
|
|
22,560
|
|
Interest on other borrowings
|
|
|
8,706
|
|
|
|
12,341
|
|
|
|
8,406
|
|
|
|
Total interest
expense
|
|
|
319,107
|
|
|
|
195,864
|
|
|
|
112,759
|
|
|
|
Net interest income
|
|
|
513,199
|
|
|
|
501,702
|
|
|
|
497,331
|
|
Provision for loan losses
|
|
|
25,649
|
|
|
|
28,785
|
|
|
|
30,351
|
|
|
|
Net interest income after
provision for loan losses
|
|
|
487,550
|
|
|
|
472,917
|
|
|
|
466,980
|
|
|
|
NON-INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit account charges and other
fees
|
|
|
115,453
|
|
|
|
112,979
|
|
|
|
105,382
|
|
Bank card transaction fees
|
|
|
94,928
|
|
|
|
86,310
|
|
|
|
78,253
|
|
Trust fees
|
|
|
72,180
|
|
|
|
68,316
|
|
|
|
64,257
|
|
Trading account profits and
commissions
|
|
|
8,132
|
|
|
|
9,650
|
|
|
|
12,288
|
|
Consumer brokerage services
|
|
|
9,954
|
|
|
|
9,909
|
|
|
|
9,846
|
|
Loan fees and sales
|
|
|
10,503
|
|
|
|
12,838
|
|
|
|
13,654
|
|
Investment securities gains, net
|
|
|
9,035
|
|
|
|
6,362
|
|
|
|
11,092
|
|
Other
|
|
|
41,436
|
|
|
|
34,835
|
|
|
|
32,159
|
|
|
|
Total non-interest
income
|
|
|
361,621
|
|
|
|
341,199
|
|
|
|
326,931
|
|
|
|
NON-INTEREST EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
288,273
|
|
|
|
273,177
|
|
|
|
265,469
|
|
Net occupancy
|
|
|
43,276
|
|
|
|
40,621
|
|
|
|
39,558
|
|
Equipment
|
|
|
25,665
|
|
|
|
23,201
|
|
|
|
22,903
|
|
Supplies and communication
|
|
|
32,670
|
|
|
|
33,342
|
|
|
|
33,760
|
|
Data processing and software
|
|
|
50,982
|
|
|
|
48,244
|
|
|
|
46,000
|
|
Marketing
|
|
|
17,317
|
|
|
|
17,294
|
|
|
|
16,688
|
|
Other
|
|
|
67,242
|
|
|
|
60,643
|
|
|
|
58,391
|
|
|
|
Total non-interest
expense
|
|
|
525,425
|
|
|
|
496,522
|
|
|
|
482,769
|
|
|
|
Income before income taxes
|
|
|
323,746
|
|
|
|
317,594
|
|
|
|
311,142
|
|
Less income taxes
|
|
|
103,904
|
|
|
|
94,347
|
|
|
|
90,801
|
|
|
|
Net income
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
|
|
Net income per share basic
|
|
$
|
3.13
|
|
|
$
|
3.05
|
|
|
$
|
2.85
|
|
Net income per share diluted
|
|
$
|
3.09
|
|
|
$
|
3.01
|
|
|
$
|
2.81
|
|
|
|
See accompanying notes to
consolidated financial statements.
55
Commerce
Bancshares, Inc. and Subsidiaries
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
Adjustments to reconcile net
income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
25,649
|
|
|
|
28,785
|
|
|
|
30,351
|
|
Provision for depreciation and
amortization
|
|
|
48,436
|
|
|
|
42,318
|
|
|
|
41,562
|
|
Amortization of investment
security premiums, net
|
|
|
12,318
|
|
|
|
16,730
|
|
|
|
25,840
|
|
Provision (benefit) for deferred
income taxes
|
|
|
(1,380
|
)
|
|
|
(1,757
|
)
|
|
|
2,717
|
|
Net gains on securities
transactions
|
|
|
(9,035
|
)
|
|
|
(6,362
|
)
|
|
|
(11,092
|
)
|
Net gains on sales of loans held
for sale
|
|
|
(7,259
|
)
|
|
|
(1,401
|
)
|
|
|
(1,535
|
)
|
Proceeds from sales of loans held
for sale
|
|
|
410,462
|
|
|
|
94,763
|
|
|
|
98,792
|
|
Originations of loans held for sale
|
|
|
(344,243
|
)
|
|
|
(88,504
|
)
|
|
|
(95,802
|
)
|
Net (increase) decrease in trading
securities
|
|
|
24,292
|
|
|
|
(15,536
|
)
|
|
|
1,289
|
|
Stock based compensation
|
|
|
4,786
|
|
|
|
6,628
|
|
|
|
6,465
|
|
(Increase) decrease in interest
receivable
|
|
|
(11,051
|
)
|
|
|
676
|
|
|
|
1,630
|
|
Increase (decrease) in interest
payable
|
|
|
25,467
|
|
|
|
16,213
|
|
|
|
(372
|
)
|
Increase (decrease) in income
taxes payable
|
|
|
14,576
|
|
|
|
22
|
|
|
|
(20,039
|
)
|
Net tax benefit related to equity
compensation plans
|
|
|
(2,108
|
)
|
|
|
(4,288
|
)
|
|
|
(2,305
|
)
|
Other changes, net
|
|
|
40,611
|
|
|
|
(17,900
|
)
|
|
|
(33,187
|
)
|
|
|
Net cash provided by operating
activities
|
|
|
451,363
|
|
|
|
293,634
|
|
|
|
264,655
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash paid in acquisitions
|
|
|
(8,498
|
)
|
|
|
|
|
|
|
|
|
Cash paid in sales of branches
|
|
|
|
|
|
|
|
|
|
|
(2,280
|
)
|
Proceeds from sales of available
for sale securities
|
|
|
170,421
|
|
|
|
1,816,865
|
|
|
|
252,464
|
|
Proceeds from maturities/pay downs
of available for sale securities
|
|
|
1,142,763
|
|
|
|
1,197,556
|
|
|
|
1,451,726
|
|
Purchases of available for sale
securities
|
|
|
(888,132
|
)
|
|
|
(2,012,483
|
)
|
|
|
(1,570,659
|
)
|
Net increase in loans
|
|
|
(764,519
|
)
|
|
|
(631,391
|
)
|
|
|
(210,252
|
)
|
Purchases of land, buildings and
equipment
|
|
|
(44,951
|
)
|
|
|
(64,231
|
)
|
|
|
(33,471
|
)
|
Sales of land, buildings and
equipment
|
|
|
3,470
|
|
|
|
2,475
|
|
|
|
2,260
|
|
|
|
Net cash provided by (used in)
investing activities
|
|
|
(389,446
|
)
|
|
|
308,791
|
|
|
|
(110,212
|
)
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in
non-interest bearing demand, savings, interest checking and
money market deposits
|
|
|
103,916
|
|
|
|
(143,463
|
)
|
|
|
233,672
|
|
Net increase in time open and
C.D.s
|
|
|
340,559
|
|
|
|
543,130
|
|
|
|
15,042
|
|
Net increase (decrease) in federal
funds purchased and securities sold under agreements to
repurchase
|
|
|
417,441
|
|
|
|
(587,451
|
)
|
|
|
(192,166
|
)
|
Repayment of long-term borrowings
|
|
|
(252,320
|
)
|
|
|
(119,985
|
)
|
|
|
(111,260
|
)
|
Additional long-term borrowings
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
Net decrease in short-term
borrowings
|
|
|
|
|
|
|
|
|
|
|
(2,876
|
)
|
Purchases of treasury stock
|
|
|
(134,956
|
)
|
|
|
(234,501
|
)
|
|
|
(173,829
|
)
|
Issuance of stock under stock
purchase and equity compensation plans
|
|
|
7,274
|
|
|
|
18,393
|
|
|
|
15,281
|
|
Net tax benefit related to equity
compensation plans
|
|
|
2,108
|
|
|
|
4,288
|
|
|
|
2,305
|
|
Cash dividends paid on common stock
|
|
|
(65,758
|
)
|
|
|
(63,421
|
)
|
|
|
(61,135
|
)
|
|
|
Net cash provided by (used in)
financing activities
|
|
|
418,264
|
|
|
|
(583,010
|
)
|
|
|
(174,966
|
)
|
|
|
Increase (decrease) in cash and
cash equivalents
|
|
|
480,181
|
|
|
|
19,415
|
|
|
|
(20,523
|
)
|
Cash and cash equivalents at
beginning of year
|
|
|
674,135
|
|
|
|
654,720
|
|
|
|
675,243
|
|
|
|
Cash and cash equivalents at
end of year
|
|
$
|
1,154,316
|
|
|
$
|
674,135
|
|
|
$
|
654,720
|
|
|
|
See accompanying notes to
consolidated financial statements.
56
Commerce
Bancshares, Inc. and Subsidiaries
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
Common
|
|
|
Capital
|
|
|
Retained
|
|
|
Treasury
|
|
|
Comprehensive
|
|
|
|
|
(In thousands, except per share data)
|
|
Stock
|
|
|
Surplus
|
|
|
Earnings
|
|
|
Stock
|
|
|
Income (Loss)
|
|
|
Total
|
|
|
|
Balance, December 31,
2003
|
|
$
|
343,183
|
|
|
$
|
357,337
|
|
|
$
|
707,136
|
|
|
$
|
(29,573
|
)
|
|
$
|
72,871
|
|
|
$
|
1,450,954
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
220,341
|
|
|
|
|
|
|
|
|
|
|
|
220,341
|
|
Change in unrealized gain (loss) on
available for sale securities, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33,301
|
)
|
|
|
(33,301
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
187,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(173,829
|
)
|
|
|
|
|
|
|
(173,829
|
)
|
Cash dividends paid ($.795 per
share)
|
|
|
|
|
|
|
|
|
|
|
(61,135
|
)
|
|
|
|
|
|
|
|
|
|
|
(61,135
|
)
|
Net tax benefit related to equity
compensation plans
|
|
|
|
|
|
|
2,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,305
|
|
Stock based compensation
|
|
|
|
|
|
|
6,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,465
|
|
Issuance under stock purchase and
equity compensation plans, net
|
|
|
|
|
|
|
(17,850
|
)
|
|
|
|
|
|
|
33,131
|
|
|
|
|
|
|
|
15,281
|
|
5% stock dividend, net
|
|
|
3,866
|
|
|
|
40,357
|
|
|
|
(163,049
|
)
|
|
|
118,625
|
|
|
|
|
|
|
|
(201
|
)
|
|
|
Balance, December 31,
2004
|
|
|
347,049
|
|
|
|
388,614
|
|
|
|
703,293
|
|
|
|
(51,646
|
)
|
|
|
39,570
|
|
|
|
1,426,880
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
223,247
|
|
|
|
|
|
|
|
|
|
|
|
223,247
|
|
Change in unrealized gain (loss) on
available for sale securities, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(43,453
|
)
|
|
|
(43,453
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
179,794
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(234,501
|
)
|
|
|
|
|
|
|
(234,501
|
)
|
Cash dividends paid ($.871 per
share)
|
|
|
|
|
|
|
|
|
|
|
(63,421
|
)
|
|
|
|
|
|
|
|
|
|
|
(63,421
|
)
|
Net tax benefit related to equity
compensation plans
|
|
|
|
|
|
|
4,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,288
|
|
Stock based compensation
|
|
|
|
|
|
|
6,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,628
|
|
Issuance under stock purchase and
equity compensation plans, net
|
|
|
|
|
|
|
(18,656
|
)
|
|
|
|
|
|
|
37,049
|
|
|
|
|
|
|
|
18,393
|
|
5% stock dividend, net
|
|
|
|
|
|
|
7,678
|
|
|
|
(170,098
|
)
|
|
|
162,197
|
|
|
|
|
|
|
|
(223
|
)
|
|
|
Balance, December 31,
2005
|
|
|
347,049
|
|
|
|
388,552
|
|
|
|
693,021
|
|
|
|
(86,901
|
)
|
|
|
(3,883
|
)
|
|
|
1,337,838
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
219,842
|
|
|
|
|
|
|
|
|
|
|
|
219,842
|
|
Change in unrealized gain (loss) on
available for sale securities, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,553
|
|
|
|
14,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
234,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(134,956
|
)
|
|
|
|
|
|
|
(134,956
|
)
|
Cash dividends paid ($.933 per
share)
|
|
|
|
|
|
|
|
|
|
|
(65,758
|
)
|
|
|
|
|
|
|
|
|
|
|
(65,758
|
)
|
Net tax benefit related to equity
compensation plans
|
|
|
|
|
|
|
2,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,108
|
|
Stock based compensation
|
|
|
|
|
|
|
4,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,786
|
|
Issuance under stock purchase and
equity compensation plans, net
|
|
|
|
|
|
|
(9,830
|
)
|
|
|
|
|
|
|
17,104
|
|
|
|
|
|
|
|
7,274
|
|
Issuance in West Pointe Bancorp,
Inc. acquisition
|
|
|
|
|
|
|
(1,268
|
)
|
|
|
|
|
|
|
68,752
|
|
|
|
|
|
|
|
67,484
|
|
5% stock dividend, net
|
|
|
5,281
|
|
|
|
43,073
|
|
|
|
(163,929
|
)
|
|
|
115,388
|
|
|
|
|
|
|
|
(187
|
)
|
Adoption of SFAS No. 158,
net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,870
|
)
|
|
|
(10,870
|
)
|
|
|
Balance, December 31,
2006
|
|
$
|
352,330
|
|
|
$
|
427,421
|
|
|
$
|
683,176
|
|
|
$
|
(20,613
|
)
|
|
$
|
(200
|
)
|
|
$
|
1,442,114
|
|
|
|
See accompanying notes to
consolidated financial statements.
57
Commerce
Bancshares, Inc. and Subsidiaries
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
|
|
1.
|
Summary
of Significant Accounting Policies
|
Nature of
Operations
Commerce Bancshares, Inc. (the Company) conducts its principal
activities through its banking and non-banking subsidiaries from
approximately 350 locations throughout Missouri, Illinois and
Kansas. Principal activities include retail and commercial
banking, investment management, securities brokerage, mortgage
banking, credit related insurance, venture capital and real
estate activities.
Basis of
Presentation
The Company follows accounting principles generally accepted in
the United States of America (GAAP) and reporting practices
applicable to the banking industry. The preparation of financial
statements under GAAP requires management to make estimates and
assumptions that affect the amounts reported in the financial
statements and notes. These estimates are based on information
available to management at the time the estimates are made.
While the consolidated financial statements reflect
managements best estimates and judgment, actual results
could differ from those estimates. The consolidated financial
statements include the accounts of the Company and its
majority-owned subsidiaries (after elimination of all material
intercompany balances and transactions). Certain amounts for
prior years have been reclassified to conform to the current
year presentation. Such reclassifications had no effect on net
income, assets or stockholders equity.
Cash and
Cash Equivalents
In the accompanying consolidated statements of cash flows, cash
and cash equivalents include Cash and due from banks
and Federal funds sold and securities purchased under
agreements to resell as segregated in the accompanying
consolidated balance sheets.
Loans and
Related Earnings
Loans that management has the intent and ability to hold for the
foreseeable future or until maturity or pay-off are reported at
their outstanding principal balances, net of undisbursed loan
proceeds, the allowance for loan losses, and any deferred fees
and costs on originated loans. Origination fee income received
on loans and amounts representing the estimated direct costs of
origination are deferred and amortized to interest income over
the life of the loan using the interest method, or recognized
when the loan is sold.
Interest on loans is accrued based upon the principal amount
outstanding. Interest income is recognized primarily on the
level yield method. Loan and commitment fees on commercial and
consumer loans, net of costs, are deferred and recognized in
income over the term of the loan or commitment as an adjustment
of yield. Annual fees charged on credit card loans are
capitalized to principal and amortized over 12 months to
loan fees and sales in the accompanying consolidated income
statements. Other credit card fees, such as cash advance fees
and late payment fees, are recognized in income as an adjustment
of yield when charged to the cardholders account.
Loans held for sale include student loans and fixed rate
residential mortgage loans. These loans are typically classified
as held for sale upon origination based upon managements
intent to sell all the production of these loans. They are
carried at the lower of aggregate cost or fair value. Fair value
is determined based on prevailing market prices for loans with
similar characteristics or on sale contract prices. Declines in
fair value below cost are recognized in loan fees and sales.
Deferred fees and costs related to these loans are not amortized
but are recognized as part of the cost basis of the loan at the
time it is sold. Gains or losses on sales are recognized upon
delivery and included in loan fees and sales.
Loans, including those that are considered to be impaired, are
evaluated regularly by management. Business, lease, construction
and business real estate loans are placed on non-accrual status
when the
58
collection of interest or principal is 90 days or more past
due, unless the loan is adequately secured and in the process of
collection. Accrual of interest on consumer installment loans is
suspended when any payment of principal or interest is more than
120 days delinquent, and there is no assurance that
collateral values will fully recover principal and interest.
Accrual of interest on personal real estate loans is
discontinued if payments are more than 90 days past due and
management determines that the net proceeds from sale of the
collateral will not cover the outstanding principal and accrued
interest. When a loan is placed on non-accrual status, any
interest previously accrued but not collected is reversed
against current income. Loans may be returned to accrual status
when all the principal and interest amounts contractually due
are brought current and future payments are reasonably assured.
Interest payments received on non-accrual loans are generally
applied to principal unless the remaining principal balance has
been determined to be fully collectible. Credit card loans are
charged off against the allowance for loan losses when the
receivable is more than 180 days past due. The interest and
fee income previously capitalized but not collected on credit
card charge-offs is reversed against interest income.
Allowance/Provision
for Loan Losses
The allowance for loan losses is maintained at a level believed
to be appropriate by management to provide for probable loan
losses inherent in the portfolio as of the balance sheet date,
including known or anticipated problem loans as well as for
loans which are not currently known to require specific
allowances. Managements judgment as to the amount of the
allowance is a result of the review of larger individual loans,
collateral values, the overall risk characteristics of the
portfolio, changes in the character or size of the portfolio,
the level of impaired and non-performing assets, historical
charge-off amounts, geographic location, prevailing economic
conditions and other relevant factors. Loans are considered
impaired when it becomes probable that the Company will be
unable to collect all amounts due according to the contractual
terms of the loan agreement. Included in impaired loans are all
non-accrual business, lease, construction, and business real
estate loans. Consumer, personal real estate, home equity,
student and credit card loans (collectively personal loans) are
excluded from the definition of an impaired loan. Impairment is
measured as the present value of the expected future cash flows
at the loans initial effective interest rate or the fair
value of the collateral for collateral-dependent loans. Personal
loans are segregated by loan type and by
sub-type,
and are evaluated on a group basis. Loans are charged off to the
extent they are deemed to be uncollectible, reducing the
allowance. Recoveries of loans previously charged off are added
to the allowance. The amount of the allowance for loan losses is
highly dependent on managements estimates of variables
affecting valuation, appraisals of collateral, evaluations of
performance and status, and the amount and timing of future cash
flows expected to be received on impaired loans. Such estimates,
appraisals, evaluations, and cash flows may be subject to
frequent adjustments due to changing economic prospects of
borrowers or properties. These estimates are reviewed
periodically and adjustments, if necessary, are recorded in the
provision for loan losses in the periods in which they become
known.
Operating,
Direct Financing and Sales Type Leases
The net investment in direct financing and sales type leases is
included in loans on the Companys consolidated balance
sheets, and consists of the present values of the sum of the
future minimum lease payments and estimated residual value of
the leased asset. Revenue consists of interest earned on the net
investment, and is recognized over the lease term as a constant
percentage return thereon. The net investment in operating
leases is included in other assets on the Companys
consolidated balance sheets. It is carried at cost, less the
amount depreciated to date. Depreciation is recognized, on the
straight-line basis, over the lease term to the estimated
residual value. Operating lease revenue consists of the
contractual lease payments and is recognized over the lease term
in other non-interest income. Estimated residual values are
established at lease inception utilizing contract terms, past
customer experience, and general market data and are reviewed,
and adjusted if necessary, on an annual basis.
Investments
in Debt and Equity Securities
The Company has classified the majority of its investment
portfolio as available for sale. From time to time, the Company
sells securities and utilizes the proceeds to reduce borrowings,
fund loan growth, or
59
modify its interest rate profile. Securities classified as
available for sale are carried at fair value. Their related
unrealized gains and losses, net of tax, are reported in
accumulated other comprehensive income (loss), a component of
stockholders equity. Premiums and discounts are amortized
to interest income over the estimated lives of the securities.
Realized gains and losses, including
other-than-temporary
declines in fair value, are calculated using the specific
identification method and included in non-interest income.
Non-marketable securities include certain private equity and
venture capital investments, consisting of both debt and equity
instruments, which are accounted for at fair value. In the
absence of readily ascertainable market values, fair value is
determined based on observable market values or at estimated
fair values. Changes in fair value and gains and losses from
sales are recognized in non-interest income. Other
non-marketable securities acquired for debt and regulatory
purposes are accounted for at cost.
Trading account securities, which are bought and held
principally for the purpose of resale in the near term, are
carried at fair value. Gains and losses, both realized and
unrealized, are recorded in non-interest income.
Purchases and sales of securities are recognized on a trade date
basis. A receivable or payable is recognized for pending
transaction settlements.
Land,
Buildings and Equipment
Land is stated at cost and buildings and equipment are stated at
cost, including capitalized interest when appropriate, less
accumulated depreciation. Depreciation is computed using
straight-line and accelerated methods. The Company generally
assigns depreciable lives of 30 years for buildings,
10 years for building improvements, and 3 to 8 years
for equipment. Leasehold improvements are amortized over the
shorter of their estimated useful lives or remaining lease
terms. Maintenance and repairs are charged to non-interest
expense as incurred.
Foreclosed
Assets
Foreclosed assets consist of property that has been repossessed.
Collateral obtained through foreclosure is comprised of
commercial and residential real estate and other non-real estate
property, including automobiles. The assets are initially
recorded at the lower of the related loan balance or fair value
of the collateral less estimated selling costs, with any
valuation adjustments charged to the allowance for loan losses.
Fair values are estimated primarily based on appraisals when
available or quoted market prices of liquid assets.
Subsequently, foreclosed assets are valued at the lower of the
amount recorded at acquisition date or the current fair value
less estimated costs to sell. Further valuation adjustments on
these assets, gains and losses realized on sales, and net
operating expenses are recorded in other non-interest expense.
Intangible
Assets
Goodwill and intangible assets that have indefinite useful lives
are not amortized, but are tested annually for impairment.
Intangible assets that have finite useful lives, such as core
deposit intangibles and mortgage servicing rights, are amortized
over their estimated useful lives. Core deposit intangibles are
amortized over periods of 8 to 14 years, representing their
estimated lives, using accelerated methods. Mortgage servicing
rights are amortized in proportion to and over the period of
estimated net servicing income, considering appropriate
prepayment assumptions.
When facts and circumstances indicate potential impairment of
amortizable intangible assets, the Company evaluates the
recoverability of the asset carrying value, using estimates of
undiscounted future cash flows over the remaining asset life.
Any impairment loss is measured by the excess of carrying value
over fair value. Goodwill impairment tests are performed on an
annual basis or when events or circumstances dictate. In these
tests, the fair value of each reporting unit, or segment, is
compared to the carrying amount of that reporting unit in order
to determine if impairment is indicated. If so, the implied fair
value of the reporting units goodwill is compared to its
carrying amount and the impairment loss is measured by the
excess of the carrying value over fair value. There has been no
impairment resulting from goodwill
60
impairment tests. However, adverse changes in the economic
environment, operations of the reporting unit, or other factors
could result in a decline in the implied fair value.
Income
Taxes
The Company and its eligible subsidiaries file consolidated
income tax returns. Amounts provided for income tax expense are
based on income reported for financial statement purposes and do
not necessarily represent amounts currently payable under tax
laws. Deferred income taxes are provided for temporary
differences between the financial reporting bases and income tax
bases of the Companys assets and liabilities. Deferred tax
assets and liabilities are measured using the tax rates and laws
that are expected to be in effect when the differences are
anticipated to reverse. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized as income or
expense in the period that includes the change. A valuation
allowance is recorded when necessary to reduce deferred tax
assets to amounts which are deemed more likely than not to be
realized.
Derivatives
The Company is exposed to market risk, including changes in
interest rates and currency exchange rates. To manage the
volatility relating to these exposures, the Companys risk
management policies permit its use of derivative products. The
Company manages potential credit exposure through established
credit approvals, risk control limits and other monitoring
procedures. The Company uses derivatives on a limited basis
mainly to stabilize interest rate margins and hedge against
interest rate movements. The Company more often manages normal
asset and liability positions by altering the products it offers
and by selling portions of specific loan or investment
portfolios as necessary.
Statement of Financial Accounting Standards (SFAS) No. 133,
Accounting for Derivative Instruments and Hedging
Activities, requires that all derivative financial
instruments be recorded on the balance sheet at fair value, with
the adjustment to fair value recorded in current earnings.
Derivatives that qualify under the Statement in a hedging
relationship can be designated, based on the exposure being
hedged, as fair value or cash flow hedges. Under the fair value
hedging model, gains or losses attributable to the change in
fair value of the derivative, as well as gains and losses
attributable to the change in fair value of the hedged item, are
recognized in current earnings. Under the cash flow hedging
model, the effective portion of the gain or loss related to the
derivative is recognized as a component of other comprehensive
income. The ineffective portion is recognized in current
earnings.
The Company formally documents all hedging relationships between
hedging instruments and the hedged item, as well as its risk
management objective. At December 31, 2006, the Company had
two interest rate swaps designated as fair value hedges. The
Company performs quarterly assessments, using the regression
method, to determine whether the hedging relationship has been
highly effecting in offsetting changes in fair values.
Derivative contracts are also offered to customers to assist in
hedging their risks of adverse changes in interest rates and
foreign exchange rates. The Company serves as an intermediary
between its customers and the markets. Each contract between the
Company and its customers is offset by a contract between the
Company and various counterparties. These contracts do not
qualify for hedge accounting. They are carried at fair value
with changes in fair value recorded in other non-interest
income. Since each customer contract is paired with an
offsetting contract, there is no significant impact to net
income.
The Company enters into interest rate lock commitments on
mortgage loans, which are commitments to originate loans whereby
the interest rate on the loan is determined prior to funding.
The Company also has corresponding forward sales contracts
related to these interest rate lock commitments. Both the
mortgage loan commitments and the related sales contracts are
accounted for as derivatives and carried at fair value with
changes in fair value recorded in loan fees and sales. Fair
values are based upon quoted prices and exclude the value of
loan servicing rights or other ancillary values.
61
Pension
Plan
The Company sponsors a noncontributory defined benefit pension
plan under which participation is limited to employees hired
before June 30, 2003. Substantially all benefits accrued
under the plan were frozen effective January 1, 2005.
The measurement of the projected benefit obligation and pension
expense involve actuarial valuation methods and the use of
various actuarial and economic assumptions. The Company monitors
the assumptions and updates them periodically. Due to the
long-term nature of the pension plan obligation, actual results
may differ significantly from estimations. Such differences are
adjusted over time as the assumptions are replaced by facts and
values are recalculated.
The Company adopted SFAS No. 158,
Employers Accounting for Defined Benefit Pension and
Other Postretirement Plans, and at December 31, 2006
adjusted its prepaid pension asset to reflect the funded status
of the pension plan, resulting in a reduction in equity. The
effect of the adoption is further described in Note 10,
Employee Benefit Plans.
Stock-Based
Compensation
The Companys stock-based employee compensation plan is
described in Note 11, Stock-Based Compensation and
Directors Stock Purchase Plan. Prior to January 1, 2006,
the Company accounted for stock-based compensation under the
fair value recognition provisions of SFAS No. 123,
Accounting for Stock-Based Compensation. The Company
adopted SFAS No. 123 (revised), Share-Based
Payment on January 1, 2006. SFAS No. 123
(revised) contains additional guidance in several areas
including award modifications and forfeitures, measuring fair
value, classifying an award as equity or as a liability, and
attributing compensation cost to reporting periods. It also
contains additional disclosure requirements. The Companys
adoption of SFAS No. 123 (revised) did not have a
material effect on its consolidated financial statements.
Treasury
Stock
Purchases of the Companys common stock are recorded at
cost. Upon re-issuance for acquisitions, exercises of
stock-based awards or other corporate purposes, treasury stock
is reduced based upon the average cost basis of shares held.
Income
per Share
Basic income per share is computed using the weighted average
number of common shares outstanding during each year. Diluted
income per share includes the effect of all dilutive potential
common shares (primarily stock options, stock appreciation
rights and nonvested stock awards) outstanding during each year.
All per share data has been restated to reflect the 5% stock
dividend distributed in December 2006.
On July 21, 2006, Commerce Bank, N.A., (Missouri) (the
Bank) a subsidiary of the Company, acquired certain assets and
assumed certain liabilities of Boone National Savings and
Loan Association (Boone) through a purchase and assumption
agreement for cash of $19.1 million. Boone operated four
branches in central Missouri. The Bank acquired loans and
deposits of $126.4 million and $100.9 million,
respectively, and assumed debt of $26.7 million. Goodwill
of $15.6 million, core deposit premium of
$2.6 million, and $300 thousand of mortgage servicing
rights were recorded as a result of the transaction.
On September 1, 2006, the Company acquired the outstanding
stock of West Pointe Bancorp, Inc. (West Pointe) in Belleville,
Illinois, which operated five branch locations in the greater
St. Louis area. The total purchase price of
$80.5 million consisted of cash of $13.1 million and
1.4 million shares of Company stock valued at
$67.5 million. The valuation of Company stock was based on
the average closing price of Company stock during the
measurement period of August 24 through August 30. The
Companys acquisition of West Pointe added
$508.8 million in assets, with $255.0 million in
loans, and $381.8 million in deposits. Intangible
62
assets recognized as a result of the transaction consisted of
approximately $37.0 million of goodwill, $17.4 million
of core deposit premium, and $531 thousand of mortgage servicing
rights.
The fair value of core deposit premiums acquired were estimated
by a third party using a net cost savings method. This
methodology calculates the present value of the estimated net
cost savings attributable to the core deposit base, relative to
alternative costs of funds and tax benefit, if applicable, over
the expected remaining economic life of the depositors. Based on
an estimation of the expected remaining economic life of the
depositors, the core deposit premiums are being amortized over
periods of 8 to 14 years, with a weighted average period of
4.7 years, using accelerated methods. Goodwill recognized
in the West Pointe acquisition is not deductible for income tax
purposes.
The following table summarizes the amount assigned to each major
asset and liability caption of the Boone and West Pointe
acquisitions at their acquisition dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West
|
|
|
|
|
(In thousands)
|
|
Boone
|
|
|
Pointe
|
|
|
Combined
|
|
|
|
|
ASSETS
|
Loans, net of unearned income
|
|
$
|
126,398
|
|
|
$
|
255,035
|
|
|
$
|
381,433
|
|
Allowance for loan losses
|
|
|
(1,129
|
)
|
|
|
(2,559
|
)
|
|
|
(3,688
|
)
|
|
|
Net loans
|
|
|
125,269
|
|
|
|
252,476
|
|
|
|
377,745
|
|
Investment securities
|
|
|
|
|
|
|
152,714
|
|
|
|
152,714
|
|
Cash and due from banks
|
|
|
891
|
|
|
|
22,755
|
|
|
|
23,646
|
|
Land, buildings and equipment, net
|
|
|
2,024
|
|
|
|
9,898
|
|
|
|
11,922
|
|
Goodwill
|
|
|
15,611
|
|
|
|
37,031
|
|
|
|
52,642
|
|
Core deposit premium
|
|
|
2,560
|
|
|
|
17,360
|
|
|
|
19,920
|
|
Mortgage servicing rights
|
|
|
300
|
|
|
|
531
|
|
|
|
831
|
|
Other assets
|
|
|
557
|
|
|
|
16,013
|
|
|
|
16,570
|
|
|
|
Total assets
|
|
$
|
147,212
|
|
|
$
|
508,778
|
|
|
$
|
655,990
|
|
|
|
|
LIABILITIES
|
Deposits
|
|
$
|
100,867
|
|
|
$
|
381,802
|
|
|
$
|
482,669
|
|
Other borrowings
|
|
|
26,714
|
|
|
|
37,724
|
|
|
|
64,438
|
|
Other liabilities
|
|
|
539
|
|
|
|
8,716
|
|
|
|
9,255
|
|
|
|
Total liabilities
|
|
|
128,120
|
|
|
|
428,242
|
|
|
|
556,362
|
|
|
|
Net assets acquired
|
|
$
|
19,092
|
|
|
$
|
80,536
|
|
|
$
|
99,628
|
|
|
|
West Pointes results of operations were included in the
Companys consolidated financial results beginning
September 1, 2006. Pro forma consolidated operating results
giving effect to the purchase of West Pointe as if the
transaction had occurred January 1, 2005 is included in the
table below. These pro forma results combine historical results
of West Pointe into the Companys operating results, with
certain adjustments made for the estimated impact of purchase
accounting adjustments and interest costs on acquisition
funding. In addition, pro forma information does not include the
effect of anticipated savings resulting from the merger. Pro
forma data is not necessarily indicative of the results that
would have occurred had the acquisition taken place at the
beginning of the periods presented or of future results.
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
2006
|
|
|
2005
|
|
|
|
|
Net interest income plus
non-interest income
|
|
$
|
884,706
|
|
|
$
|
860,879
|
|
Net income
|
|
|
215,272
|
|
|
|
225,476
|
|
Net income per share
basic
|
|
|
3.03
|
|
|
|
3.03
|
|
Net income per share
diluted
|
|
|
2.99
|
|
|
|
2.99
|
|
|
|
On December 4, 2006, the Company and South Tulsa Financial
Corporation (South Tulsa) signed a definitive merger agreement
in which the Company will acquire all outstanding shares of
South Tulsa. Simultaneously, South Tulsas wholly-owned
subsidiary, Bank South, will merge into the Bank. The
Companys acquisition of South Tulsa will add approximately
$124 million in assets (including $107 million
63
in loans), $101 million in deposits, and two branch
locations in Tulsa, Oklahoma. Under terms of the agreement, the
Company will issue approximately 539,000 shares of Company
common stock for all outstanding shares of South Tulsa. Total
consideration is estimated to be approximately
$26.3 million. It is anticipated that the transaction will
be completed in the second quarter of 2007, pending regulatory
approvals and certain closing conditions.
|
|
3.
|
Loans and
Allowance for Loan Losses
|
Major classifications of loans at December 31, 2006 and
2005 are as follows:
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
Business
|
|
$
|
2,860,692
|
|
|
$
|
2,527,654
|
|
Real estate
construction
|
|
|
658,148
|
|
|
|
424,561
|
|
Real estate business
|
|
|
2,148,195
|
|
|
|
1,919,045
|
|
Real estate personal
|
|
|
1,493,481
|
|
|
|
1,358,511
|
|
Consumer
|
|
|
1,435,038
|
|
|
|
1,287,348
|
|
Home equity
|
|
|
441,851
|
|
|
|
448,507
|
|
Student
|
|
|
263,786
|
|
|
|
330,238
|
|
Credit card
|
|
|
648,326
|
|
|
|
592,465
|
|
Overdrafts
|
|
|
10,601
|
|
|
|
10,854
|
|
|
|
Total loans, including held for
sale
|
|
$
|
9,960,118
|
|
|
$
|
8,899,183
|
|
|
|
Loans to directors and executive officers of the Parent and its
significant subsidiaries, and to their associates, are
summarized as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
Balance at January 1, 2006
|
|
$
|
106,969
|
|
Additions
|
|
|
117,041
|
|
Amounts collected
|
|
|
(104,378
|
)
|
Amounts written off
|
|
|
|
|
|
|
Balance at December 31, 2006
|
|
$
|
119,632
|
|
|
|
Management believes all loans to directors and executive
officers have been made in the ordinary course of business with
normal credit terms, including interest rate and collateral
considerations, and do not represent more than a normal risk of
collection. There were no outstanding loans at December 31,
2006 to principal holders of the Companys common stock.
The Companys lending activity is generally centered in
Missouri, Illinois, Kansas and other nearby states including
Iowa, Oklahoma, Colorado, Indiana, and others. The Company
maintains a diversified portfolio with limited industry
concentrations of credit risk. Loans and loan commitments are
extended under the Companys normal credit standards,
controls, and monitoring features. Most loan commitments are
short and intermediate term in nature. Loan maturities, with the
exception of residential mortgages, generally do not exceed five
years. Collateral is commonly required and would include such
assets as marketable securities and cash equivalent assets,
accounts receivable and inventory, equipment, other forms of
personal property, and real estate. At December 31, 2006,
unfunded loan commitments totaled $7,518,089,000 (which included
$3,701,433,000 in unused approved lines of credit related to
credit card loan agreements) which could be drawn by customers
subject to certain review and terms of agreement. At
December 31, 2006, loans of $1,246,323,000 were pledged at
the Federal Home Loan Bank (FHLB) by subsidiary banks as
collateral for borrowings and letters of credit obtained to
secure public deposits. Additional loans of $298,533,000 were
pledged at the Federal Reserve as collateral for discount window
borrowings. There were no discount window borrowings at
December 31, 2006 or 2005.
The Company has a net investment in direct financing and sales
type leases of $262,359,000 and $221,306,000, at
December 31, 2006 and 2005, respectively, which is included
in business loans on the Companys consolidated balance
sheets. This investment includes deferred income of $37,412,000
and
64
$24,719,000 at December 31, 2006 and 2005, respectively.
The net investment in operating leases amounted to $22,981,000
and $20,838,000 at December 31, 2006 and 2005,
respectively, and is included in other assets on the
Companys consolidated balance sheets.
Loans classified as held for sale consist of residential
mortgage loans and student loans. Mortgage loans, which are
included in the Real estate-personal category in the
table above, are fixed rate loans which are sold in the
secondary market, generally within three months of origination,
and totaled $14,812,000 and $6,172,000 at December 31, 2006
and 2005, respectively. Gains on sales of these loans were
$986,000, $1,401,000 and $1,535,000 in 2006, 2005 and 2004,
respectively. In 2006, the Company elected to classify its
student loan portfolio as held for sale in accordance with its
lending policies, since these loans are now being more routinely
sold. These loans totaled $263,786,000 at December 31,
2006. Gains on sales of student loans were $6,273,000,
$7,990,000 and $8,526,000 in 2006, 2005 and 2004, respectively.
Total loans, as disclosed in this note and throughout the
report, include held for sale loans.
A summary of the allowance for loan losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Balance, January 1
|
|
$
|
128,447
|
|
|
$
|
132,394
|
|
|
$
|
135,221
|
|
|
|
Additions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
25,649
|
|
|
|
28,785
|
|
|
|
30,351
|
|
Allowance of acquired companies
|
|
|
3,688
|
|
|
|
|
|
|
|
|
|
|
|
Total additions
|
|
|
29,337
|
|
|
|
28,785
|
|
|
|
30,351
|
|
|
|
Deductions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan losses
|
|
|
40,944
|
|
|
|
47,220
|
|
|
|
48,153
|
|
Less recoveries
|
|
|
14,890
|
|
|
|
14,488
|
|
|
|
14,975
|
|
|
|
Net loan losses
|
|
|
26,054
|
|
|
|
32,732
|
|
|
|
33,178
|
|
|
|
Balance,
December 31
|
|
$
|
131,730
|
|
|
$
|
128,447
|
|
|
$
|
132,394
|
|
|
|
The Company had ceased recognition of interest income on loans
with a carrying value of $16,708,000 and $9,845,000 at
December 31, 2006 and 2005, respectively. The interest
income not recognized on non-accrual loans was $1,376,000,
$1,017,000 and $2,583,000 during 2006, 2005 and 2004,
respectively. Loans 90 days delinquent and still accruing
interest amounted to $20,376,000 and $14,088,000 at
December 31, 2006 and 2005, respectively.
The following table presents information on impaired loans at
December 31:
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
|
Impaired loans for which an
allowance has been provided
|
|
$
|
15,537
|
|
|
$
|
9,175
|
|
Impaired loans for which no
related allowance has been provided
|
|
|
2,699
|
|
|
|
798
|
|
|
|
Total impaired loans
|
|
$
|
18,236
|
|
|
$
|
9,973
|
|
|
|
Allowance related to impaired
loans
|
|
$
|
4,644
|
|
|
$
|
2,573
|
|
|
|
Impaired loans include loans on non-accrual status and other
loans classified as substandard and more than 60 days past
due. Average impaired loans were $15,333,000 during 2006,
$18,670,000 during 2005 and $24,667,000 during 2004. The amount
of interest income recorded on these loans during their
impairment period was not significant.
65
A summary of the available for sale investment securities by
maturity groupings as of December 31, 2006 is shown below.
The weighted average yield for each range of maturities was
calculated using the yield on each security within that range
weighted by the amortized cost of each security at
December 31, 2006. Yields on tax exempt securities have not
been adjusted for tax exempt status. The investment portfolio
includes fixed and floating-rate mortgage-related securities,
predominantly underwritten to the standards of and guaranteed by
the government-sponsored agencies of FHLMC, FNMA and GNMA. These
securities differ from traditional debt securities primarily in
that they have uncertain maturity dates and are priced based on
estimated prepayment rates on the underlying mortgages. Also
included are certain other asset-backed securities (primarily
credit card, automobile and commercial loan backed securities).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
Amortized
|
|
|
|
|
|
Average
|
|
(Dollars in thousands)
|
|
Cost
|
|
|
Fair Value
|
|
|
Yield
|
|
|
|
|
U.S. government and federal
agency obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year
|
|
$
|
3,605
|
|
|
$
|
3,643
|
|
|
|
5.52
|
%
|
After 1 but within 5 years
|
|
|
199
|
|
|
|
197
|
|
|
|
4.17
|
|
After 5 but within 10 years
|
|
|
5,454
|
|
|
|
5,811
|
|
|
|
5.79
|
|
|
|
Total U.S. government and
federal agency obligations
|
|
|
9,258
|
|
|
|
9,651
|
|
|
|
5.65
|
|
|
|
Government-sponsored enterprise
obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year
|
|
|
200,104
|
|
|
|
198,751
|
|
|
|
3.29
|
|
After 1 but within 5 years
|
|
|
240,883
|
|
|
|
236,535
|
|
|
|
3.81
|
|
After 5 but within 10 years
|
|
|
30,071
|
|
|
|
29,251
|
|
|
|
4.31
|
|
After 10 years
|
|
|
27
|
|
|
|
30
|
|
|
|
6.77
|
|
|
|
Total government-sponsored
enterprise obligations
|
|
|
471,085
|
|
|
|
464,567
|
|
|
|
3.62
|
|
|
|
State and municipal obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year
|
|
|
24,857
|
|
|
|
24,663
|
|
|
|
3.62
|
|
After 1 but within 5 years
|
|
|
403,523
|
|
|
|
403,049
|
|
|
|
3.65
|
|
After 5 but within 10 years
|
|
|
111,773
|
|
|
|
112,425
|
|
|
|
3.82
|
|
After 10 years
|
|
|
53,663
|
|
|
|
54,687
|
|
|
|
4.16
|
|
|
|
Total state and municipal
obligations
|
|
|
593,816
|
|
|
|
594,824
|
|
|
|
3.73
|
|
|
|
Mortgage and asset-backed
securities
|
|
|
2,167,855
|
|
|
|
2,136,908
|
|
|
|
4.59
|
|
|
|
Other debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year
|
|
|
14,664
|
|
|
|
14,550
|
|
|
|
|
|
After 1 but within 5 years
|
|
|
21,864
|
|
|
|
21,459
|
|
|
|
|
|
|
|
Total other debt
securities
|
|
|
36,528
|
|
|
|
36,009
|
|
|
|
|
|
|
|
Equity securities
|
|
|
119,723
|
|
|
|
173,481
|
|
|
|
|
|
|
|
Total available for sale
investment securities
|
|
$
|
3,398,265
|
|
|
$
|
3,415,440
|
|
|
|
|
|
|
|
66
The unrealized gains and losses by type are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
|
(In thousands)
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Fair Value
|
|
|
|
|
December 31,
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations
|
|
$
|
9,258
|
|
|
$
|
430
|
|
|
$
|
37
|
|
|
$
|
9,651
|
|
Government-sponsored enterprise
obligations
|
|
|
471,085
|
|
|
|
123
|
|
|
|
6,641
|
|
|
|
464,567
|
|
State and municipal obligations
|
|
|
593,816
|
|
|
|
3,267
|
|
|
|
2,259
|
|
|
|
594,824
|
|
Mortgage and asset-backed
securities
|
|
|
2,167,855
|
|
|
|
2,334
|
|
|
|
33,281
|
|
|
|
2,136,908
|
|
Other debt securities
|
|
|
36,528
|
|
|
|
4
|
|
|
|
523
|
|
|
|
36,009
|
|
Equity securities
|
|
|
119,723
|
|
|
|
53,758
|
|
|
|
|
|
|
|
173,481
|
|
|
|
Total
|
|
$
|
3,398,265
|
|
|
$
|
59,916
|
|
|
$
|
42,741
|
|
|
$
|
3,415,440
|
|
|
|
December 31,
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations
|
|
$
|
61,402
|
|
|
$
|
563
|
|
|
$
|
162
|
|
|
$
|
61,803
|
|
Government-sponsored enterprise
obligations
|
|
|
784,210
|
|
|
|
425
|
|
|
|
11,781
|
|
|
|
772,854
|
|
State and municipal obligations
|
|
|
251,803
|
|
|
|
291
|
|
|
|
3,076
|
|
|
|
249,018
|
|
Mortgage and asset-backed
securities
|
|
|
2,354,331
|
|
|
|
2,244
|
|
|
|
40,176
|
|
|
|
2,316,399
|
|
Other debt securities
|
|
|
40,919
|
|
|
|
56
|
|
|
|
958
|
|
|
|
40,017
|
|
Equity securities
|
|
|
181,499
|
|
|
|
46,496
|
|
|
|
185
|
|
|
|
227,810
|
|
|
|
Total
|
|
$
|
3,674,164
|
|
|
$
|
50,075
|
|
|
$
|
56,338
|
|
|
$
|
3,667,901
|
|
|
|
The table above shows that some of the securities in the
portfolio were temporarily impaired as of December 31, 2006
and 2005. This temporary impairment represents the estimated
amount of loss that would be realized if the securities were
sold at the valuation date. Most of the impairment relates to
debt securities and occurs as a result of changes in overall
bond yields between the date the bond was acquired and the
valuation date. Securities which were temporarily impaired at
December 31, 2006 and 2005 are shown below, along with the
length of the impairment period. Management does not believe
that any individual unrealized loss as of December 31, 2006
represents an
other-than-temporary
impairment, and believes that the Company has the intent and
ability to hold these securities until their maturity.
67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months
|
|
|
12 months or longer
|
|
|
Total
|
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
(In thousands)
|
|
Fair Value
|
|
|
Losses
|
|
|
Fair Value
|
|
|
Losses
|
|
|
Fair Value
|
|
|
Losses
|
|
|
|
|
At December 31,
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations
|
|
$
|
500
|
|
|
$
|
35
|
|
|
$
|
197
|
|
|
$
|
2
|
|
|
$
|
697
|
|
|
$
|
37
|
|
Government-sponsored enterprise
obligations
|
|
|
|
|
|
|
|
|
|
|
422,466
|
|
|
|
6,641
|
|
|
|
422,466
|
|
|
|
6,641
|
|
State and municipal obligations
|
|
|
123,791
|
|
|
|
257
|
|
|
|
178,542
|
|
|
|
2,002
|
|
|
|
302,333
|
|
|
|
2,259
|
|
Mortgage and asset-backed
securities
|
|
|
301,756
|
|
|
|
2,841
|
|
|
|
1,467,216
|
|
|
|
30,440
|
|
|
|
1,768,972
|
|
|
|
33,281
|
|
Other debt securities
|
|
|
|
|
|
|
|
|
|
|
32,395
|
|
|
|
523
|
|
|
|
32,395
|
|
|
|
523
|
|
|
|
Total temporarily impaired
securities
|
|
$
|
426,047
|
|
|
$
|
3,133
|
|
|
$
|
2,100,816
|
|
|
$
|
39,608
|
|
|
$
|
2,526,863
|
|
|
$
|
42,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months
|
|
|
12 months or longer
|
|
|
Total
|
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
(In thousands)
|
|
Fair Value
|
|
|
Losses
|
|
|
Fair Value
|
|
|
Losses
|
|
|
Fair Value
|
|
|
Losses
|
|
|
|
|
At December 31,
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and federal
agency obligations
|
|
$
|
49,985
|
|
|
$
|
162
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
49,985
|
|
|
$
|
162
|
|
Government-sponsored enterprise
obligations
|
|
|
164,610
|
|
|
|
2,124
|
|
|
|
504,235
|
|
|
|
9,657
|
|
|
|
668,845
|
|
|
|
11,781
|
|
State and municipal obligations
|
|
|
220,312
|
|
|
|
2,958
|
|
|
|
11,827
|
|
|
|
118
|
|
|
|
232,139
|
|
|
|
3,076
|
|
Mortgage and asset-backed
securities
|
|
|
1,508,962
|
|
|
|
24,969
|
|
|
|
624,615
|
|
|
|
15,207
|
|
|
|
2,133,577
|
|
|
|
40,176
|
|
Other debt securities
|
|
|
8,474
|
|
|
|
85
|
|
|
|
27,833
|
|
|
|
873
|
|
|
|
36,307
|
|
|
|
958
|
|
|
|
Subtotal, debt securities
|
|
|
1,952,343
|
|
|
|
30,298
|
|
|
|
1,168,510
|
|
|
|
25,855
|
|
|
|
3,120,853
|
|
|
|
56,153
|
|
|
|
Equity securities
|
|
|
31,711
|
|
|
|
185
|
|
|
|
|
|
|
|
|
|
|
|
31,711
|
|
|
|
185
|
|
|
|
Total temporarily impaired
securities
|
|
$
|
1,984,054
|
|
|
$
|
30,483
|
|
|
$
|
1,168,510
|
|
|
$
|
25,855
|
|
|
$
|
3,152,564
|
|
|
$
|
56,338
|
|
|
|
In addition to the available for sale portfolio, investment
securities held by the Company include certain securities which
are not readily marketable, and are classified as non-marketable
on the Companys consolidated balance sheets. These
securities totaled $74,207,000 and $77,321,000 at
December 31, 2006 and 2005, respectively. This category
includes holdings of Federal Reserve Bank (FRB) stock and
Federal Home Loan Bank of Des Moines (FHLB) stock which are
required to be held for regulatory purposes and for borrowing
availability, and are carried at cost. Investment in FRB stock
is based on the capital structure of the bank, and investment in
FHLB stock is tied to the borrowings level. At December 31,
2006, investment in FRB stock totaled $23,282,000 and investment
in FHLB stock totaled $12,310,000. The remainder of the
securities in the non-marketable category are comprised of
investments in venture capital and private equity concerns. In
the absence of readily ascertainable market values, these
securities are carried at estimated fair value.
68
The following table presents proceeds from sales of securities
and the components of net securities gains and losses, including
fair value adjustments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Proceeds from sales
|
|
$
|
170,421
|
|
|
$
|
1,816,865
|
|
|
$
|
252,464
|
|
|
|
Gains
|
|
$
|
13,086
|
|
|
$
|
29,750
|
|
|
$
|
12,517
|
|
Losses
|
|
|
4,051
|
|
|
|
23,388
|
|
|
|
1,425
|
|
|
|
Net gains
|
|
$
|
9,035
|
|
|
$
|
6,362
|
|
|
$
|
11,092
|
|
|
|
Investment securities with a fair value of $2,142,651,000 and
$2,412,255,000 were pledged at December 31, 2006 and 2005,
respectively, to secure public deposits, securities sold under
repurchase agreements, trust funds, and borrowings at the
Federal Reserve discount window. Securities pledged under
agreements pursuant to which the collateral may be sold or
re-pledged by the secured parties approximated $526,430,000,
while securities pledged under agreements pursuant to which the
secured parties may not sell or re-pledge the collateral
approximated $1,616,221,000 at December 31, 2006. Except
for obligations of various government-sponsored enterprises such
as FNMA, FHLB and FHLMC, no investment in a single issuer
exceeds 10% of stockholders equity.
|
|
5.
|
Land,
Buildings and Equipment
|
Land, buildings and equipment consist of the following at
December 31, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
|
Land
|
|
$
|
86,471
|
|
|
$
|
79,920
|
|
Buildings and improvements
|
|
|
458,974
|
|
|
|
428,861
|
|
Equipment
|
|
|
214,114
|
|
|
|
203,324
|
|
|
|
Total
|
|
|
759,559
|
|
|
|
712,105
|
|
|
|
Less accumulated depreciation and
amortization
|
|
|
373,464
|
|
|
|
337,913
|
|
|
|
Net land, buildings and
equipment
|
|
$
|
386,095
|
|
|
$
|
374,192
|
|
|
|
Depreciation expense of $35,375,000, $32,015,000 and $30,674,000
for 2006, 2005 and 2004, respectively, was included in occupancy
expense and equipment expense in the consolidated income
statements. Repairs and maintenance expense of $18,044,000,
$18,695,000 and $17,723,000 for 2006, 2005 and 2004,
respectively, was included in occupancy expense and equipment
expense. Interest expense capitalized on construction projects
was $38,000, $123,000 and $113,000 in 2006, 2005 and 2004,
respectively.
69
|
|
6.
|
Goodwill
and Other Intangible Assets
|
Goodwill and other intangible assets are summarized in the
following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006
|
|
|
December 31, 2005
|
|
|
|
|
|
Gross
|
|
|
|
|
|
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
Net
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
Net
|
|
(In thousands)
|
|
Amount
|
|
|
Amortization
|
|
|
Amount
|
|
|
Amount
|
|
|
Amortization
|
|
|
Amount
|
|
|
|
Amortizable intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core deposit premium
|
|
$
|
19,920
|
|
|
$
|
(1,093
|
)
|
|
$
|
18,827
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Mortgage servicing rights
|
|
|
1,338
|
|
|
|
(532
|
)
|
|
|
806
|
|
|
|
522
|
|
|
|
(475
|
)
|
|
|
47
|
|
|
|
Total
|
|
$
|
21,258
|
|
|
$
|
(1,625
|
)
|
|
$
|
19,633
|
|
|
$
|
522
|
|
|
$
|
(475
|
)
|
|
$
|
47
|
|
|
|
Unamortizable intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill included in Consumer
segment
|
|
$
|
58,879
|
|
|
|
|
|
|
$
|
58,879
|
|
|
$
|
33,540
|
|
|
|
|
|
|
$
|
33,540
|
|
Goodwill included in Commercial
segment
|
|
|
38,018
|
|
|
|
|
|
|
|
38,018
|
|
|
|
14,236
|
|
|
|
|
|
|
|
14,236
|
|
Goodwill included in Money
Management segment
|
|
|
746
|
|
|
|
|
|
|
|
746
|
|
|
|
746
|
|
|
|
|
|
|
|
746
|
|
|
|
Total
|
|
$
|
97,643
|
|
|
|
|
|
|
$
|
97,643
|
|
|
$
|
48,522
|
|
|
|
|
|
|
$
|
48,522
|
|
|
|
In conjunction with the 2006 bank acquisitions discussed
previously, the Company recorded goodwill of $52,642,000, which
was allocated to the Consumer and Commercial segments as shown
in the table above. As a result of routine annual assessments,
no impairment of intangible assets was recorded in 2006, 2005 or
2004.
Aggregate amortization expense on intangible assets for the
years ended December 31, 2006, 2005 and 2004 was
$1,165,000, $455,000 and $1,699,000, respectively. The following
table shows the estimated future amortization expense based on
existing asset balances and the interest rate environment as of
December 31, 2006. The Companys actual amortization
expense in any given period may be different from the estimated
amounts depending upon the addition of new intangible assets,
changes in mortgage interest rates, prepayment rates and other
market conditions.
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
2007
|
|
$
|
3,198
|
|
2008
|
|
|
2,891
|
|
2009
|
|
|
2,589
|
|
2010
|
|
|
2,291
|
|
2011
|
|
|
1,962
|
|
|
|
Changes in the net carrying amount of goodwill for the years
ended December 31, 2005 and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money
|
|
|
|
|
|
|
Consumer
|
|
|
Commercial
|
|
|
Management
|
|
|
|
|
(In thousands)
|
|
Segment
|
|
|
Segment
|
|
|
Segment
|
|
|
Total
|
|
|
|
Balance at December 31, 2004
|
|
$
|
33,540
|
|
|
$
|
14,236
|
|
|
$
|
746
|
|
|
$
|
48,522
|
|
|
|
Balance at December 31, 2005
|
|
|
33,540
|
|
|
|
14,236
|
|
|
|
746
|
|
|
$
|
48,522
|
|
Current year acquisitions
|
|
|
25,339
|
|
|
|
27,303
|
|
|
|
|
|
|
|
52,642
|
|
Adjustments to prior year
acquisitions
|
|
|
|
|
|
|
(3,521
|
)
|
|
|
|
|
|
|
(3,521
|
)
|
|
|
Balance at December 31,
2006
|
|
$
|
58,879
|
|
|
$
|
38,018
|
|
|
$
|
746
|
|
|
$
|
97,643
|
|
|
|
70
At December 31, 2006, the scheduled maturities of total
time open and certificates of deposit were as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
Due in 2007
|
|
$
|
2,934,454
|
|
Due in 2008
|
|
|
478,002
|
|
Due in 2009
|
|
|
73,969
|
|
Due in 2010
|
|
|
43,359
|
|
Due in 2011
|
|
|
22,487
|
|
Thereafter
|
|
|
1,136
|
|
|
|
Total
|
|
$
|
3,553,407
|
|
|
|
At December 31, 2006, the scheduled maturities of time open
and certificates of deposit over $100,000 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of
|
|
|
|
|
|
|
|
|
|
Deposit over
|
|
|
Other Time Deposits
|
|
|
|
|
(In thousands)
|
|
$100,000
|
|
|
over $100,000
|
|
|
Total
|
|
|
|
|
Due in 3 months or less
|
|
$
|
523,679
|
|
|
$
|
4,398
|
|
|
$
|
528,077
|
|
Due in over 3 through 6 months
|
|
|
216,154
|
|
|
|
2,306
|
|
|
|
218,460
|
|
Due in over 6 through
12 months
|
|
|
362,293
|
|
|
|
12,312
|
|
|
|
374,605
|
|
Due in over 12 months
|
|
|
109,827
|
|
|
|
19,871
|
|
|
|
129,698
|
|
|
|
Total
|
|
$
|
1,211,953
|
|
|
$
|
38,887
|
|
|
$
|
1,250,840
|
|
|
|
Regulations of the Federal Reserve System require reserves to be
maintained by all banking institutions according to the types
and amounts of certain deposit liabilities. Reserves refer to
non-earning cash held at the Federal Reserve Bank. The minimum
reserve requirements for the subsidiary banks at
December 31, 2006 totaled $64,827,000.
Borrowings of the Company primarily consist of federal funds
purchased and securities sold under agreements to repurchase
(repurchase agreements), which generally mature within
90 days. The following table presents balance and interest
rate information on these borrowings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum
|
|
|
|
|
|
|
Year End
|
|
|
Average
|
|
|
Average
|
|
|
Outstanding
|
|
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
Balance
|
|
|
at any
|
|
|
Balance at
|
|
(Dollars in thousands)
|
|
Rate
|
|
|
Rate
|
|
|
Outstanding
|
|
|
Month End
|
|
|
December 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and
short-term repurchase agreements
|
|
|
4.8
|
%
|
|
|
4.7
|
%
|
|
$
|
1,256,914
|
|
|
$
|
1,586,511
|
|
|
$
|
1,271,282
|
|
Long-term repurchase agreements
|
|
|
5.5
|
|
|
|
5.6
|
|
|
|
198,630
|
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total federal funds purchased and
repurchase agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,771,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and
repurchase agreements
|
|
|
3.8
|
|
|
|
3.0
|
|
|
|
1,609,868
|
|
|
|
2,020,498
|
|
|
|
1,326,427
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased and
repurchase agreements
|
|
|
2.0
|
|
|
|
1.2
|
|
|
|
1,827,428
|
|
|
|
2,157,542
|
|
|
|
1,913,878
|
|
|
|
Total securities sold under agreements to repurchase at
December 31, 2006 were comprised of non-insured customer
funds totaling $555.8 million and structured repurchase
agreements of $500.0 million
71
which were purchased in the third quarter of 2006 from an
unaffiliated financial institution. The structured repurchase
agreements mature in 2010 and have a LIBOR-based floating
interest rate and an embedded floor. All securities sold under
agreements to repurchase are secured by a portion of the
Companys investment portfolio.
Other borrowings of the Company consisted of the following at
December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year End
|
|
|
|
|
|
|
|
|
Maturity
|
|
|
Weighted
|
|
|
Year End
|
|
(Dollars in thousands)
|
|
Borrower
|
|
Date
|
|
|
Rate
|
|
|
Balance
|
|
|
|
FHLB advances
|
|
Subsidiary bank
|
|
|
2007
|
|
|
|
3.7
|
%
|
|
$
|
17,850
|
|
|
|
|
|
|
2008
|
|
|
|
4.1
|
|
|
|
7,535
|
|
|
|
|
|
|
2009-13
|
|
|
|
4.2
|
|
|
|
2,830
|
|
Nonrecourse lease financing notes
|
|
Bank leasing subsidiary
|
|
|
2007
|
|
|
|
8.7
|
|
|
|
53
|
|
|
|
|
|
|
2008
|
|
|
|
6.0
|
|
|
|
73
|
|
|
|
|
|
|
2011
|
|
|
|
6.3
|
|
|
|
369
|
|
Subordinated debentures
|
|
Subsidiary holding company
|
|
|
2030
|
|
|
|
10.9
|
|
|
|
4,000
|
|
|
|
|
|
|
2034
|
|
|
|
7.6
|
|
|
|
10,310
|
|
Structured notes payable
|
|
Venture capital subsidiary
|
|
|
2007
|
|
|
|
0.0
|
|
|
|
3,399
|
|
|
|
|
|
|
2012
|
|
|
|
0.0
|
|
|
|
7,515
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
$
|
53,934
|
|
|
|
Banking subsidiaries of the Company are members of the FHLB and
have access to term financing from the FHLB. These borrowings
are secured under a blanket collateral agreement including
primarily residential mortgages as well as all unencumbered
assets and stock of the respective borrowing bank. During 2006,
advances of $250,275,000 were repaid by the Company, which
primarily consisted of $238,000,000 maturing in 2006 and a
portion of the advances assumed in the Boone acquisition. All of
the advances outstanding at December 31, 2006 have fixed
interest rates and contain prepayment penalties. The total
outstanding at December 31, 2006 was $28,215,000, which
included borrowings of $16,215,000 assumed in the Boone
acquisition. The FHLB has issued letters of credit, totaling
$102,100,000 at December 31, 2006, to secure the
Companys obligations to depositors of public funds.
Specified amounts of the Companys lease receivables and
underlying equipment in leasing transactions serve as collateral
for non-recourse lease financing notes from other financial
institutions, which totaled $495,000 at December 31, 2006.
In the event of a default by a lessee, the other financial
institution has a first lien on the underlying lease equipment
and chattel paper, with no further recourse against the Company.
In certain acquisition transactions, the Company has assumed
subordinated debentures which were issued by acquired bank
holding companies to wholly owned grantor trusts. The trusts
were formed to issue preferred securities representing undivided
beneficial interests in the assets of the trusts and to invest
the gross proceeds of such preferred securities in the
debentures. While the trusts are accounted for as unconsolidated
equity investments, the preferred securities issued by the
trusts qualify as Tier I Capital for regulatory purposes.
In the 2006 acquisition of West Pointe Bancorp, Inc., debentures
of $10,310,000 were assumed which are due in 2034 and may be
redeemed beginning in 2009. These securities have a variable
interest rate based on LIBOR, which resets on a quarterly basis.
The Company also assumed $4,000,000 of subordinated debentures
as a result of its acquisition of Breckenridge Bancshares
Company in 2001. These debentures, which are due in 2030 and are
redeemable beginning in 2010, have a 10.875% interest rate
throughout their term.
Other long-term debt includes funds borrowed from third-party
insurance companies by a venture capital subsidiary, a Missouri
Certified Capital Company, to support its investment activities.
Because the insurance companies receive tax credits, the
borrowings do not bear interest. This debt is secured by assets
of the subsidiary and guaranteed by the Parent, evidenced by
letters of credit from an affiliate bank.
Cash payments for interest on deposits and borrowings during
2006, 2005 and 2004 on a consolidated basis amounted to
$294,555,000, $179,651,000 and $113,131,000, respectively.
72
Income tax expense (benefit) from operations for the years ended
December 31, 2006, 2005 and 2004 consists of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Current
|
|
|
Deferred
|
|
|
Total
|
|
|
|
|
Year ended December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal
|
|
$
|
104,730
|
|
|
$
|
(1,394
|
)
|
|
$
|
103,336
|
|
State and local
|
|
|
554
|
|
|
|
14
|
|
|
|
568
|
|
|
|
|
|
$
|
105,284
|
|
|
$
|
(1,380
|
)
|
|
$
|
103,904
|
|
|
|
Year ended December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal
|
|
$
|
90,240
|
|
|
$
|
(2,517
|
)
|
|
$
|
87,723
|
|
State and local
|
|
|
5,864
|
|
|
|
760
|
|
|
|
6,624
|
|
|
|
|
|
$
|
96,104
|
|
|
$
|
(1,757
|
)
|
|
$
|
94,347
|
|
|
|
Year ended December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal
|
|
$
|
80,515
|
|
|
$
|
2,957
|
|
|
$
|
83,472
|
|
State and local
|
|
|
7,569
|
|
|
|
(240
|
)
|
|
|
7,329
|
|
|
|
|
|
$
|
88,084
|
|
|
$
|
2,717
|
|
|
$
|
90,801
|
|
|
|
Income tax expense (benefit) allocated directly to
stockholders equity for the years ended December 31,
2006, 2005 and 2004 consists of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Unrealized gain (loss) on
securities available for sale
|
|
$
|
8,885
|
|
|
$
|
(26,633
|
)
|
|
$
|
(20,410
|
)
|
Compensation expense for tax
purposes in excess of amounts recognized for financial reporting
purposes
|
|
|
(2,108
|
)
|
|
|
(4,288
|
)
|
|
|
(2,305
|
)
|
Accumulated pension loss
|
|
|
(6,662
|
)
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
allocated to
stockholders equity
|
|
$
|
115
|
|
|
$
|
(30,921
|
)
|
|
$
|
(22,715
|
)
|
|
|
73
The tax effect of temporary differences that give rise to
significant portions of the deferred tax assets and deferred tax
liabilities at December 31, 2006 and 2005 are presented
below.
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Loans, principally due to
allowance for loan losses
|
|
$
|
57,490
|
|
|
$
|
56,364
|
|
Unearned fee income
|
|
|
1,121
|
|
|
|
1,038
|
|
Deferred compensation
|
|
|
3,706
|
|
|
|
1,876
|
|
Accrued expenses
|
|
|
3,074
|
|
|
|
2,390
|
|
Stock options
|
|
|
9,269
|
|
|
|
8,419
|
|
Net operating loss carryforward of
acquired company
|
|
|
1,010
|
|
|
|
1,079
|
|
Unrealized loss on securities
available for sale
|
|
|
|
|
|
|
2,380
|
|
|
|
Total deferred tax
assets
|
|
|
75,670
|
|
|
|
73,546
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Accretion on investment securities
|
|
|
1,079
|
|
|
|
1,118
|
|
Capitalized interest
|
|
|
392
|
|
|
|
412
|
|
Unrealized gain on securities
available for sale
|
|
|
6,505
|
|
|
|
|
|
Land, buildings and equipment
|
|
|
45,606
|
|
|
|
44,498
|
|
Pension benefit obligations
|
|
|
2,799
|
|
|
|
8,692
|
|
Core deposit premiums
|
|
|
5,569
|
|
|
|
|
|
Other
|
|
|
1,786
|
|
|
|
1,893
|
|
|
|
Total deferred tax
liabilities
|
|
|
63,736
|
|
|
|
56,613
|
|
|
|
Net deferred tax asset
(liability)
|
|
$
|
11,934
|
|
|
$
|
16,933
|
|
|
|
The Company acquired a net operating loss carryforward (NOL) of
approximately $4,343,000 in connection with the 2003 acquisition
of The Vaughn Group, Inc. At December 31, 2006, the tax
benefit on the remaining NOL is $1,010,000. Management believes
it is more likely than not that the results of future operations
will generate sufficient taxable income to realize the deferred
tax assets above including the NOL, which expires no earlier
than 2020.
Actual income tax expense differs from the amounts computed by
applying the U.S. federal income tax rate of 35% as a
result of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Computed expected tax
expense
|
|
$
|
113,311
|
|
|
$
|
111,158
|
|
|
$
|
108,900
|
|
Increase (reduction) in income
taxes resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax exempt income
|
|
|
(6,264
|
)
|
|
|
(2,116
|
)
|
|
|
(1,226
|
)
|
Tax deductible dividends on
allocated shares held by the Companys ESOP
|
|
|
(1,068
|
)
|
|
|
(1,035
|
)
|
|
|
(994
|
)
|
Contribution of appreciated assets
|
|
|
(900
|
)
|
|
|
|
|
|
|
(136
|
)
|
Federal tax credits
|
|
|
(370
|
)
|
|
|
(326
|
)
|
|
|
(406
|
)
|
State and local income taxes, net
of federal benefit
|
|
|
369
|
|
|
|
4,305
|
|
|
|
4,764
|
|
Corporate reorganization activities
|
|
|
|
|
|
|
(13,705
|
)
|
|
|
(18,910
|
)
|
Other, net
|
|
|
(1,174
|
)
|
|
|
(3,934
|
)
|
|
|
(1,191
|
)
|
|
|
Total income tax
expense
|
|
$
|
103,904
|
|
|
$
|
94,347
|
|
|
$
|
90,801
|
|
|
|
Cash payments of income taxes, net of refunds and interest
received, amounted to $97,331,000, $96,677,000 and $107,529,000
on a consolidated basis during 2006, 2005 and 2004,
respectively. The Parent had net receipts of $5,689,000,
$9,680,000 and $5,500,000 during 2006, 2005 and 2004,
respectively, from tax benefits.
74
|
|
10.
|
Employee
Benefit Plans
|
Employee benefits charged to operating expenses are summarized
in the table below. Substantially all of the Companys
employees are covered by a contributory defined contribution
(401K) plan. Under the plan, the Company makes matching
contributions, which increased in years subsequent to 2004 due
to plan enhancements mentioned below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Payroll taxes
|
|
$
|
18,078
|
|
|
$
|
16,962
|
|
|
$
|
17,197
|
|
Medical plans
|
|
|
15,868
|
|
|
|
12,287
|
|
|
|
12,909
|
|
401K plan
|
|
|
8,046
|
|
|
|
7,647
|
|
|
|
4,197
|
|
Pension plans
|
|
|
(382
|
)
|
|
|
146
|
|
|
|
4,148
|
|
Other
|
|
|
1,775
|
|
|
|
1,695
|
|
|
|
1,492
|
|
|
|
Total employee
benefits
|
|
$
|
43,385
|
|
|
$
|
38,737
|
|
|
$
|
39,943
|
|
|
|
A majority of the Companys current employees are covered
by a noncontributory defined benefit pension plan, but
participation in the pension plan is not available to employees
hired after June 30, 2003. Participants are fully vested
after five years of service and the benefits are based on years
of participation and average annualized earnings. Certain key
executives also participate in a supplemental executive
retirement plan (the CERP) that the Company funds only as
retirement benefits are disbursed. The CERP carries no
segregated assets.
Effective January 1, 2005 substantially all benefits
accrued under the pension plan were frozen. Enhancements were
then made to the 401K plan, which have increased employer
contributions to the 401K plan. Enhancements were also made to
the CERP, providing credits based on hypothetical contributions
in excess of those permitted under the 401K plan.
SFAS No. 158, Employers Accounting for
Defined Benefit Pension and Other Postretirement Plans,
was issued in September 2006. It requires an employer to
recognize the funded status of a defined benefit postretirement
plan as an asset or liability in its balance sheet and to
recognize changes in that funded status in the year in which the
changes occur through comprehensive income. The funded status of
the Companys defined benefit pension plan at
September 30, 2006 (the Companys measurement date)
was $7,998,000, which is equal to the excess of the fair value
of the plan assets of $97,215,000 over the plans projected
benefit obligation of $89,217,000. The adjustment necessary to
reflect this amount on the consolidated balance sheet at
December 31, 2006 was a $17,532,000 reduction to the
previously recorded prepaid pension cost of $25,530,000. The
incremental effect of applying this Statement on individual line
items in the Companys December 31, 2006 consolidated
balance sheet is shown in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Before
|
|
|
|
|
|
After
|
|
|
|
Application of
|
|
|
|
|
|
Application of
|
|
(In thousands)
|
|
SFAS No. 158
|
|
|
Adjustments
|
|
|
SFAS No. 158
|
|
|
|
|
Prepaid pension cost
|
|
$
|
25,530
|
|
|
$
|
(17,532
|
)
|
|
$
|
7,998
|
|
Deferred tax benefits
|
|
|
5,272
|
|
|
|
6,662
|
|
|
|
11,934
|
|
Total assets
|
|
|
15,241,219
|
|
|
|
(10,870
|
)
|
|
|
15,230,349
|
|
Accumulated other comprehensive
income (loss)
|
|
|
10,670
|
|
|
|
(10,870
|
)
|
|
|
(200
|
)
|
Total stockholders equity
|
|
|
1,452,984
|
|
|
|
(10,870
|
)
|
|
|
1,442,114
|
|
|
|
Under the Companys funding policy for the defined benefit
pension plan, contributions are made to a trust as necessary to
provide for current service and for any unfunded accrued
actuarial liabilities over a reasonable period. To the extent
that these requirements are fully covered by assets in the
trust, a contribution might not be made in a particular year.
The Company elected to make cash contributions to the defined
benefit pension plan and the CERP of $8,000, $8,000 and
$6,009,000 during fiscal 2006, 2005 and 2004, respectively. The
minimum required contribution to the defined benefit pension
plan for 2007 is expected to be zero. The Company does not
expect to make any further contributions other than the
necessary funding contributions to the CERP.
75
Benefit obligations of the CERP at the September 30
valuation date are shown in the table immediately below. In all
other tables presented, the pension plan and the CERP are
presented on a combined basis, even though the CERP is unfunded.
Although the CERP is unfunded, the foregoing description and the
following tables describe payments under the CERP as
contributions.
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
Projected benefit obligation
|
|
$
|
1,484
|
|
|
$
|
1,176
|
|
Accumulated benefit obligation
|
|
$
|
1,484
|
|
|
$
|
1,176
|
|
|
|
The following items are components of the net pension cost for
the years ended December 31, 2006, 2005 and 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
Service cost-benefits earned
during the year
|
|
$
|
997
|
|
|
$
|
1,011
|
|
|
$
|
4,984
|
|
Interest cost on projected benefit
obligation
|
|
|
4,718
|
|
|
|
4,693
|
|
|
|
4,460
|
|
Expected return on plan assets
|
|
|
(7,199
|
)
|
|
|
(6,816
|
)
|
|
|
(6,403
|
)
|
Amortization of prior service cost
|
|
|
|
|
|
|
|
|
|
|
(101
|
)
|
Amortization of unrecognized net
loss
|
|
|
1,102
|
|
|
|
1,258
|
|
|
|
1,208
|
|
|
|
Net periodic pension
cost
|
|
$
|
(382
|
)
|
|
$
|
146
|
|
|
$
|
4,148
|
|
|
|
The following table sets forth the pension plans funded
status, using valuation dates of September 30, 2006 and
2005.
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
Change in projected benefit
obligation
|
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation at
prior valuation date
|
|
$
|
87,927
|
|
|
$
|
83,613
|
|
Service cost
|
|
|
997
|
|
|
|
911
|
|
Interest cost
|
|
|
4,718
|
|
|
|
4,693
|
|
Benefits paid
|
|
|
(4,508
|
)
|
|
|
(5,176
|
)
|
Actuarial loss
|
|
|
1,567
|
|
|
|
3,886
|
|
|
|
Projected benefit obligation at
valuation date
|
|
|
90,701
|
|
|
|
87,927
|
|
|
|
Change in plan assets
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at prior
valuation date
|
|
|
92,430
|
|
|
|
87,577
|
|
Actual return (loss) on plan assets
|
|
|
9,285
|
|
|
|
10,021
|
|
Employer contributions
|
|
|
8
|
|
|
|
8
|
|
Benefits paid
|
|
|
(4,508
|
)
|
|
|
(5,176
|
)
|
|
|
Fair value of plan assets at
valuation date
|
|
|
97,215
|
|
|
|
92,430
|
|
|
|
Funded status
|
|
|
6,514
|
|
|
|
4,503
|
|
Unrecognized net loss from past
experience different from that assumed and effects of changes in
assumptions
|
|
|
|
|
|
|
19,156
|
|
|
|
Net amount recognized at
valuation date
|
|
$
|
6,514
|
|
|
$
|
23,659
|
|
|
|
Employer contributions made after the September 30
valuation date but before the December 31 fiscal year end
amounted to $2,000 in both 2006 and 2005. Amounts recognized on
the December 31 balance sheets are as follows:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
Prepaid pension cost
|
|
$
|
7,998
|
|
|
$
|
24,834
|
|
Accrued benefit liability
|
|
|
(1,482
|
)
|
|
|
(1,173
|
)
|
|
|
Net amount recognized at
December 31
|
|
$
|
6,516
|
|
|
$
|
23,661
|
|
|
|
76
The accumulated benefit obligation for both plans was
$90,701,000 and $87,927,000 on September 30, 2006 and 2005,
respectively.
Amounts not yet reflected in net periodic benefit cost and
included in accumulated other comprehensive income (loss), on a
pre-tax basis, at December 31, 2006 are as follows:
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
Prior service credit (cost)
|
|
$
|
|
|
Accumulated gain (loss)
|
|
|
(17,532
|
)
|
|
|
Accumulated other comprehensive
income (loss)
|
|
|
(17,532
|
)
|
Cumulative employer contributions
in excess of net periodic benefit cost
|
|
|
24,048
|
|
|
|
Net amount recognized on the
December 31 balance sheet
|
|
|
6,516
|
|
Accumulated other comprehensive
income (loss) before application of SFAS No. 158
|
|
|
|
|
|
|
Change in accumulated other
comprehensive income (loss) due to application of SFAS
No. 158
|
|
|
(17,532
|
)
|
|
|
The amount in accumulated other comprehensive income (loss) that
is expected to be recognized as a component of net periodic
pension cost during 2007 is $820,000, consisting entirely of
accumulated loss.
The following assumptions, on a weighted average basis, were
used in accounting for the plans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Determination of benefit
obligation at year end:
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
5.75
|
%
|
|
|
5.50
|
%
|
|
|
5.75
|
%
|
Rate of increase in future
compensation levels
|
|
|
NA
|
|
|
|
NA
|
|
|
|
5.20
|
%
|
Assumed credit on cash balance
accounts
|
|
|
5.00
|
%
|
|
|
5.00
|
%
|
|
|
NA
|
|
|
|
Determination of net periodic
benefit cost for year ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
5.50
|
%
|
|
|
5.75
|
%
|
|
|
6.00
|
%
|
Rate of increase in future
compensation levels
|
|
|
NA
|
|
|
|
5.20
|
%
|
|
|
5.20
|
%
|
Long-term rate of return on assets
|
|
|
8.00
|
%
|
|
|
8.00
|
%
|
|
|
8.00
|
%
|
Assumed credit on cash balance
accounts
|
|
|
5.00
|
%
|
|
|
5.00
|
%
|
|
|
NA
|
|
|
|
The weighted average asset allocations as of September 30
by asset category were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
|
Equity securities
|
|
|
62
|
%
|
|
|
66
|
%
|
Debt securities
|
|
|
34
|
%
|
|
|
30
|
%
|
Money market
|
|
|
4
|
%
|
|
|
4
|
%
|
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
The investment policy of the pension plan is designed for growth
in value within limits designed to safeguard against significant
losses within the portfolio. The current long-term investment
mix target for the plan is 60% equity securities and 40% fixed
income; equities may range 15% above or below the 60%
target. There are guidelines regarding the type of investments
held that may change from time to time, currently including
items such as holding bonds rated investment grade or better,
and prohibiting investment in Company stock. The plan does not
utilize derivatives, although some investment fund managers
employ currency hedging strategies that involve derivatives.
The discount rate is consistently determined by reference to a
published long-term bond index.
The assumed overall expected long-term rate of return on pension
plan assets used in calculating 2006 pension plan expense was
8%. Determination of the plans rate is based upon
historical returns for equities and fixed income indexes. The
average 10-year
rolling return for an asset mix comparable to the Companys
77
pension plan is 7.6%. The rate used in plan calculations may be
adjusted by management for current trends in the economic
environment. As shown above, with a target of over half of the
plans investment to be in equities, the actual return for
any one plan year may fluctuate significantly with changes in
the stock market.
The following future benefit payments are expected to be paid:
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
2007
|
|
$
|
4,577
|
|
2008
|
|
|
4,780
|
|
2009
|
|
|
4,996
|
|
2010
|
|
|
5,197
|
|
2011
|
|
|
5,449
|
|
2012-2016
|
|
|
29,986
|
|
|
|
|
|
11.
|
Stock-Based
Compensation and Directors Stock Purchase Plan*
|
During 2005 and previous years, stock option and nonvested stock
awards were issued to key employees under several stock option
and award plans, all of which had been approved by shareholders.
At December 31, 2005, these plans were replaced by the
Companys 2005 Equity Incentive Plan which was approved by
shareholders on April 20, 2005. The new plan allows for
issuance of various types of awards, including stock options,
stock appreciation rights, restricted stock and restricted stock
units, performance awards and stock-based awards. During 2006,
stock-based compensation was issued in the form of stock
appreciation rights (SARs) and nonvested stock, and at
December 31, 2006, 3,903,550 shares remained available
for issuance under the new plan. The stock-based compensation
expense that was charged against income was $4,786,000,
$6,628,000 and $6,465,000 for the years ended December 31,
2006, 2005 and 2004, respectively. The total income tax benefit
recognized in the income statement for share-based compensation
arrangements was $1,796,000, $2,488,000 and $2,426,000 for the
years ended December 31, 2006, 2005 and 2004, respectively.
The decline in stock-based compensation in 2006 compared to the
previous years occurred because of a change in the vesting
period of certain awards granted in 2006, in addition to the
effects of the forfeiture accounting requirements of
SFAS No. 123 (revised), Share-Based
Payment, both of which are discussed below.
In determining compensation cost, the Black-Scholes
option-pricing model is used to estimate the fair value of
options and SARs on date of grant. The Black-Scholes model is a
closed-end model that uses the assumptions in the following
table. Expected volatility is based on historical volatility of
the Companys stock. The Company uses historical exercise
behavior and other factors to estimate the expected term of the
options and SARs, which represents the period of time that the
options and SARs granted are expected to be outstanding. The
risk-free rate for the expected term is based on the
U.S. Treasury zero coupon spot rates in effect at the time
of grant.
Below are the fair values of SARs and stock options granted,
using the Black-Scholes option-pricing model, including the
model assumptions for those grants. SARs and stock options were
granted with exercise prices equal to the market price of the
Companys stock at the date of grant and have
10-year
contractual terms. SARs, which were granted for the first time
in 2006, vest on a graded basis over 4 years of continuous
service. All SARs must be settled in stock under provisions of
the plan. Stock options, which were granted in 2005 and previous
years, vest on a graded basis over 3 years of continuous
service.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Weighted per share average fair
value at grant date
|
|
|
$13.41
|
|
|
|
$11.32
|
|
|
|
$11.23
|
|
Assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend yield
|
|
|
1.7
|
%
|
|
|
2.0
|
%
|
|
|
1.9
|
%
|
Volatility
|
|
|
21.1
|
%
|
|
|
23.4
|
%
|
|
|
24.1
|
%
|
Risk-free interest rate
|
|
|
4.6
|
%
|
|
|
4.2
|
%
|
|
|
3.5
|
%
|
Expected term
|
|
|
7.4 years
|
|
|
|
7.1 years
|
|
|
|
7.3 years
|
|
|
|
78
A summary of option activity during 2006 is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
|
|
|
Exercise
|
|
|
Contractual
|
|
|
Intrinsic
|
|
(Dollars in thousands, except per share data)
|
|
Shares
|
|
|
Price
|
|
|
Term
|
|
|
Value
|
|
|
|
Outstanding at January 1, 2006
|
|
|
3,582,902
|
|
|
$
|
32.24
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(8,206
|
)
|
|
|
41.87
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(349,596
|
)
|
|
|
23.72
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
December 31, 2006
|
|
|
3,225,100
|
|
|
$
|
33.14
|
|
|
|
5.2 years
|
|
|
$
|
49,239
|
|
Exercisable at
December 31, 2006
|
|
|
2,862,979
|
|
|
$
|
31.89
|
|
|
|
4.8 years
|
|
|
$
|
47,283
|
|
Vested and expected to vest at
December 31, 2006
|
|
|
3,220,459
|
|
|
$
|
33.13
|
|
|
|
5.2 years
|
|
|
$
|
49,214
|
|
|
|
A summary of SAR activity during 2006 is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
|
|
|
Exercise
|
|
|
Contractual
|
|
|
Intrinsic
|
|
(Dollars in thousands, except per share data)
|
|
Shares
|
|
|
Price
|
|
|
Term
|
|
|
Value
|
|
|
|
|
Outstanding at January 1, 2006
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
482,416
|
|
|
|
49.29
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(5,407
|
)
|
|
|
49.10
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at
December 31, 2006
|
|
|
477,009
|
|
|
$
|
49.29
|
|
|
|
9.2 years
|
|
|
$
|
|
|
Exercisable at
December 31, 2006
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
$
|
|
|
Vested and expected to vest at
December 31, 2006
|
|
|
435,479
|
|
|
$
|
49.29
|
|
|
|
9.2 years
|
|
|
$
|
|
|
|
|
Additional information about stock options exercised is
presented below. The SARs granted during 2006 are not
exercisable until 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Intrinsic value of options
exercised
|
|
$
|
8,645
|
|
|
$
|
19,191
|
|
|
$
|
16,597
|
|
Cash received from options
exercised
|
|
|
6,548
|
|
|
|
17,693
|
|
|
|
14,599
|
|
Tax benefit realized from options
exercised
|
|
|
1,818
|
|
|
|
4,288
|
|
|
|
2,305
|
|
|
|
Nonvested stock is awarded to key employees, by action of the
Board of Directors. These awards generally vest after
5 years of continued employment, but vesting terms may vary
according to the specifics of the individual grant agreement.
There are restrictions as to transferability, sale, pledging, or
assigning, among others, prior to the end of the 5 year
vesting period. Dividend and voting rights are conferred upon
grant. A summary of the status of the Companys nonvested
share awards as of December 31, 2006 and changes during the
year then ended is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Grant Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
|
|
|
Nonvested at January 1, 2006
|
|
|
171,536
|
|
|
$
|
37.52
|
|
|
|
Granted
|
|
|
31,016
|
|
|
|
48.90
|
|
Vested
|
|
|
(31,651
|
)
|
|
|
29.04
|
|
Forfeited
|
|
|
(3,341
|
)
|
|
|
44.44
|
|
|
|
Nonvested at December 31,
2006
|
|
|
167,560
|
|
|
$
|
41.09
|
|
|
|
79
The total fair value (at vest date) of shares vested during
2006, 2005 and 2004 was $1,557,000, $1,337,000 and $898,000,
respectively.
As of December 31, 2006, there was $9,530,000 of
unrecognized compensation cost (net of estimated forfeitures)
related to unvested options, SARs and stock awards. That cost is
expected to be recognized over a weighted-average period of
2.1 years.
The Company adopted SFAS No. 123R on January 1,
2006. As a result of adoption, the Company recorded a reduction
of $543,000 in stock-based compensation expense in the first
quarter of 2006. This adjustment resulted from a change by the
Company from its former policy of recognizing the effect of
forfeitures only as they occurred to the Statements
requirement to estimate the number of outstanding instruments
for which the requisite service is not expected to be rendered.
The adjustment was not considered to be material to the
Companys financial statements and, accordingly, was not
presented separately as the cumulative effect of a change in
accounting principle in the accompanying 2006 consolidated
income statement.
A portion of shares repurchased under the Companys stock
repurchase program during the next twelve months will be used to
satisfy share option exercises, which are expected to range from
500,000 to 600,000 shares.
The Company has a directors stock purchase plan whereby outside
directors of the Company and its subsidiaries may elect to use
their directors fees to purchase Company stock at market
value each month end. Remaining shares available for issuance
under this plan were 121,376 at December 31, 2006. In 2006,
14,972 shares were purchased at an average price of $48.49
and in 2005, 15,180 shares were purchased at an average
price of $46.13.
* All share and per share amounts in this note have been
restated for the 5% stock dividend distributed in 2006.
Comprehensive income is the total of net income and all other
non-owner changes in equity. Items that are to be recognized
under accounting standards as components of comprehensive income
are displayed in the consolidated statements of
stockholders equity. The Companys only component of
other comprehensive income during the years shown in the table
below is the unrealized holding gains and losses on available
for sale securities. In the calculation of other comprehensive
income, certain reclassification adjustments are made to avoid
double counting items that are included as part of net income
for a period that also had been included as part of other
comprehensive income in that period or earlier periods. The
reclassification amounts and the related income tax expense or
benefit for the three years ended December 31 are shown in
the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Unrealized holding gains (losses)
on securities
|
|
$
|
21,344
|
|
|
$
|
(65,006
|
)
|
|
$
|
(42,452
|
)
|
Tax (expense) benefit on
unrealized gains/losses
|
|
|
(8,089
|
)
|
|
|
24,652
|
|
|
|
16,021
|
|
Reclassification adjustment for
(gains) losses realized and included in net income
|
|
|
2,094
|
|
|
|
(5,080
|
)
|
|
|
(11,259
|
)
|
Reclassification adjustment for
tax expense (benefit) on realized gains/losses
|
|
|
(796
|
)
|
|
|
1,981
|
|
|
|
4,389
|
|
|
|
Other comprehensive income
(loss)
|
|
$
|
14,553
|
|
|
$
|
(43,453
|
)
|
|
$
|
(33,301
|
)
|
|
|
The end of period components of accumulated other comprehensive
income (loss) are shown in the table below. In accordance with
the adoption provisions of SFAS No. 158,
Employers Accounting for Defined Benefit Pension and
Other Postretirement Plans, which is discussed in the
Employee Benefits Plan note, the Company reduced accumulated
other comprehensive income by $10,870,000 at December 31,
2006. This
80
amount represents an accumulated loss, net of tax, which has not
yet been included in periodic benefit cost. Future changes in
the loss will be reflected in other comprehensive income (loss).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
Unrealized
|
|
|
|
|
|
Other
|
|
|
|
Gains (Losses)
|
|
|
Pension
|
|
|
Comprehensive
|
|
(In thousands)
|
|
on Securities
|
|
|
Components
|
|
|
Income (Loss)
|
|
|
|
Balance at December 31, 2004
|
|
$
|
39,570
|
|
|
$
|
|
|
|
$
|
39,570
|
|
Current period other comprehensive
income
|
|
|
(43,453
|
)
|
|
|
|
|
|
|
(43,453
|
)
|
|
|
Balance at December 31, 2005
|
|
|
(3,883
|
)
|
|
|
|
|
|
|
(3,883
|
)
|
Current period other comprehensive
income
|
|
|
14,553
|
|
|
|
|
|
|
|
14,553
|
|
Adjustment to initially apply
SFAS No. 158
|
|
|
|
|
|
|
(10,870
|
)
|
|
|
(10,870
|
)
|
|
|
Balance at December 31,
2006
|
|
$
|
10,670
|
|
|
$
|
(10,870
|
)
|
|
$
|
(200
|
)
|
|
|
The Company segregates financial information for use in
assessing its performance and allocating resources among three
operating segments. The Consumer segment includes the retail
branch network, consumer finance, bankcard, student loans and
discount brokerage services. The Commercial segment provides
corporate lending, leasing, and international services, as well
as business, government deposit and cash management services.
The Money Management segment provides traditional trust and
estate tax planning services, and advisory and discretionary
investment management services. The Money Management segment
also includes the Capital Markets Group, which sells
fixed-income securities and provides investment safekeeping and
bond accounting services.
The Companys business line reporting system derives
segment information from the internal profitability reporting
system used by management to monitor and manage the financial
performance of the Company. This information is based on
internal management accounting policies, which have been
developed to reflect the underlying economics of the businesses.
The policies address the methodologies applied in connection
with funds transfer pricing and assignment of overhead costs
among segments. Funds transfer pricing was used in the
determination of net interest income by assigning a standard
cost (credit) for funds used (provided) by assets and
liabilities based on their maturity, prepayment
and/or
repricing characteristics. Income and expense that directly
relate to segment operations are recorded in the segment when
incurred. Expenses that indirectly support the segments are
allocated based on the most appropriate method available.
The Companys reportable segments are strategic lines of
business that offer different products and services. They are
managed separately because each line services a specific
customer need, requiring different performance measurement
analyses and marketing strategies. The performance measurement
of the segments is based on the management structure of the
Company and is not necessarily comparable with similar
information for any other financial institution. The information
is also not necessarily indicative of the segments
financial condition and results of operations if they were
independent entities.
The following tables present selected financial information by
segment and reconciliations of combined segment totals to
consolidated totals. There were no material intersegment
revenues between the three segments. Management periodically
makes changes to methods of assigning costs and income to its
business
81
segments to better reflect operating results. If appropriate,
these changes are reflected in prior year information presented
below.
Segment
Income Statement Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money
|
|
|
Segment
|
|
|
Other/
|
|
|
Consolidated
|
|
(In thousands)
|
|
Consumer
|
|
|
Commercial
|
|
|
Management
|
|
|
Totals
|
|
|
Elimination
|
|
|
Totals
|
|
|
|
Year ended
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$
|
375,620
|
|
|
$
|
212,606
|
|
|
$
|
9,693
|
|
|
$
|
597,919
|
|
|
$
|
(84,720
|
)
|
|
$
|
513,199
|
|
Provision for loan losses
|
|
|
26,392
|
|
|
|
(313
|
)
|
|
|
|
|
|
|
26,079
|
|
|
|
(430
|
)
|
|
|
25,649
|
|
Non-interest income
|
|
|
182,769
|
|
|
|
79,656
|
|
|
|
85,235
|
|
|
|
347,660
|
|
|
|
13,961
|
|
|
|
361,621
|
|
Non-interest expense
|
|
|
287,507
|
|
|
|
144,950
|
|
|
|
60,388
|
|
|
|
492,845
|
|
|
|
32,580
|
|
|
|
525,425
|
|
|
|
Income before income taxes
|
|
$
|
244,490
|
|
|
$
|
147,625
|
|
|
$
|
34,540
|
|
|
$
|
426,655
|
|
|
$
|
(102,909
|
)
|
|
$
|
323,746
|
|
|
|
Year ended
December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$
|
332,700
|
|
|
$
|
194,538
|
|
|
$
|
8,059
|
|
|
$
|
535,297
|
|
|
$
|
(33,595
|
)
|
|
$
|
501,702
|
|
Provision for loan losses
|
|
|
34,814
|
|
|
|
(2,280
|
)
|
|
|
|
|
|
|
32,534
|
|
|
|
(3,749
|
)
|
|
|
28,785
|
|
Non-interest income
|
|
|
173,560
|
|
|
|
73,487
|
|
|
|
82,494
|
|
|
|
329,541
|
|
|
|
11,658
|
|
|
|
341,199
|
|
Non-interest expense
|
|
|
278,193
|
|
|
|
136,368
|
|
|
|
58,837
|
|
|
|
473,398
|
|
|
|
23,124
|
|
|
|
496,522
|
|
|
|
Income before income taxes
|
|
$
|
193,253
|
|
|
$
|
133,937
|
|
|
$
|
31,716
|
|
|
$
|
358,906
|
|
|
$
|
(41,312
|
)
|
|
$
|
317,594
|
|
|
|
Year ended
December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$
|
280,050
|
|
|
$
|
178,633
|
|
|
$
|
6,765
|
|
|
$
|
465,448
|
|
|
$
|
31,883
|
|
|
$
|
497,331
|
|
Provision for loan losses
|
|
|
27,551
|
|
|
|
5,620
|
|
|
|
|
|
|
|
33,171
|
|
|
|
(2,820
|
)
|
|
|
30,351
|
|
Non-interest income
|
|
|
154,693
|
|
|
|
76,624
|
|
|
|
81,000
|
|
|
|
312,317
|
|
|
|
14,614
|
|
|
|
326,931
|
|
Non-interest expense
|
|
|
268,548
|
|
|
|
134,292
|
|
|
|
59,094
|
|
|
|
461,934
|
|
|
|
20,835
|
|
|
|
482,769
|
|
|
|
Income before income taxes
|
|
$
|
138,644
|
|
|
$
|
115,345
|
|
|
$
|
28,671
|
|
|
$
|
282,660
|
|
|
$
|
28,482
|
|
|
$
|
311,142
|
|
|
|
The segment activity, as shown above, includes both direct and
allocated items. Amounts in the Other/Elimination
column include activity not related to the segments, such as
that relating to administrative functions, the investment
securities portfolio, and the effect of certain expense
allocations to the segments. Also included in this category is
the difference between loan charge-offs and recoveries assigned
directly to the segments and the provision for loan loss
expense. During 2006, the pre-tax profitability in the
Other/Elimination column decreased
$61.6 million compared to 2005, and decreased
$69.8 million in 2005 compared to 2004. These declines
resulted from LIBOR based cost of funds charges that rose faster
than the investment securities yields in a rising interest rate
environment, along with lower gains generated from the available
for sale investment portfolio.
82
Segment
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money
|
|
|
Segment
|
|
|
Other/
|
|
|
Consolidated
|
|
(In thousands)
|
|
Consumer
|
|
|
Commercial
|
|
|
Management
|
|
|
Totals
|
|
|
Elimination
|
|
|
Totals
|
|
|
|
Average balances for 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
$
|
4,162,398
|
|
|
$
|
5,396,072
|
|
|
$
|
236,200
|
|
|
$
|
9,794,670
|
|
|
$
|
4,443,934
|
|
|
$
|
14,238,604
|
|
Loans
|
|
|
4,043,128
|
|
|
|
5,308,467
|
|
|
|
17
|
|
|
|
9,351,612
|
|
|
|
69,770
|
|
|
|
9,421,382
|
|
Goodwill and other intangible
assets
|
|
|
47,023
|
|
|
|
24,270
|
|
|
|
746
|
|
|
|
72,039
|
|
|
|
|
|
|
|
72,039
|
|
Deposits
|
|
|
8,112,122
|
|
|
|
2,405,136
|
|
|
|
478,448
|
|
|
|
10,995,706
|
|
|
|
124,091
|
|
|
|
11,119,797
|
|
|
|
Average balances for 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
$
|
4,008,299
|
|
|
$
|
4,705,041
|
|
|
$
|
20,189
|
|
|
$
|
8,733,529
|
|
|
$
|
5,239,915
|
|
|
$
|
13,973,444
|
|
Loans
|
|
|
3,906,843
|
|
|
|
4,638,601
|
|
|
|
11
|
|
|
|
8,545,455
|
|
|
|
16,027
|
|
|
|
8,561,482
|
|
Goodwill and other intangible
assets
|
|
|
33,669
|
|
|
|
14,236
|
|
|
|
746
|
|
|
|
48,651
|
|
|
|
|
|
|
|
48,651
|
|
Deposits
|
|
|
7,626,588
|
|
|
|
2,420,289
|
|
|
|
441,471
|
|
|
|
10,488,348
|
|
|
|
36,760
|
|
|
|
10,525,108
|
|
|
|
The above segment balances include only those items directly
associated with the segment. The Other/Elimination
column includes unallocated bank balances not associated with a
segment (such as investment securities and federal funds sold),
balances relating to certain other administrative and corporate
functions, and eliminations between segment and non-segment
balances. This column also includes the resulting effect of
allocating such items as float, deposit reserve and capital for
the purpose of computing the cost or credit for funds
used/provided.
The Company uses a funds transfer pricing method to value funds
used (e.g., loans, fixed assets, cash, etc.) and funds provided
(deposits, borrowings, and equity) by the business segments and
their components. This process assigns a specific value to each
new source or use of funds with a maturity, based on current
LIBOR interest rates, thus determining an interest spread at the
time of the transaction. Non-maturity assets and liabilities are
assigned to LIBOR based funding pools. This provides an accurate
means of valuing fund sources and uses in a varying interest
rate environment.
83
On December 13, 2006, the Company distributed a 5% stock
dividend on its $5 par common stock for the thirteenth
consecutive year. All per share data in this report has been
restated to reflect the stock dividend.
Basic income per share is computed by dividing income available
to common shareholders by the weighted average number of common
shares outstanding during the year. Diluted income per share
gives effect to all dilutive potential common shares that were
outstanding during the year. The calculations of basic and
diluted income per share, which have been restated for all stock
dividends, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Basic earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common
shareholders
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
|
|
Weighted average basic common
shares outstanding
|
|
|
70,177
|
|
|
|
73,110
|
|
|
|
77,205
|
|
Basic earnings per share
|
|
$
|
3.13
|
|
|
$
|
3.05
|
|
|
$
|
2.85
|
|
|
|
Diluted earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common
shareholders
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
|
|
Weighted average common shares
outstanding
|
|
|
70,177
|
|
|
|
73,110
|
|
|
|
77,205
|
|
Net effect of nonvested stock and
the assumed exercise of stock-based awards based on
the treasury stock method using the average market price for the
respective periods
|
|
|
945
|
|
|
|
979
|
|
|
|
1,145
|
|
|
|
Weighted average diluted common
shares outstanding
|
|
|
71,122
|
|
|
|
74,089
|
|
|
|
78,350
|
|
|
|
Diluted earnings per share
|
|
$
|
3.09
|
|
|
$
|
3.01
|
|
|
$
|
2.81
|
|
|
|
The table below shows activity in the outstanding shares of the
Companys common stock during 2006. Shares in the table
below are presented on an historical basis and have not been
restated for the 5% stock dividend in 2006.
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
Shares outstanding at
January 1, 2006
|
|
|
67,609
|
|
Issuance of stock:
|
|
|
|
|
Acquisition of West Pointe
Bancorp, Inc.
|
|
|
1,360
|
|
Sales and awards under employee
and director plans
|
|
|
339
|
|
5% stock dividend
|
|
|
3,356
|
|
Purchases of treasury stock
|
|
|
(2,705
|
)
|
Other
|
|
|
(6
|
)
|
|
|
Shares outstanding at
December 31, 2006
|
|
|
69,953
|
|
|
|
The Company maintains a treasury stock buyback program
authorized by its Board of Directors. At December 31, 2006,
1,383,115 shares were available for purchase under the
current Board authorization. In February 2007, the Board
authorized the purchase of additional shares bringing the total
authorization to 4,000,000 shares. The Company has
routinely used these reacquired shares to fund employee benefit
programs and annual stock dividends.
|
|
15.
|
Regulatory
Capital Requirements
|
The Company is subject to various regulatory capital
requirements administered by the federal banking agencies.
Failure to meet minimum capital requirements can initiate
certain mandatory and additional discretionary actions by
regulators that could have a direct material effect on the
Companys financial statements. The regulations require the
Company to meet specific capital adequacy guidelines that
involve quantitative measures of the Companys assets,
liabilities and certain off-balance sheet items as calculated
84
under regulatory accounting practices. The Companys
capital classification is also subject to qualitative judgments
by the regulators about components, risk weightings and other
factors.
Quantitative measures established by regulation to ensure
capital adequacy require the Company and its banking
subsidiaries to maintain minimum amounts and ratios of
Tier I capital to total average assets (leverage ratio),
and minimum ratios of Tier I and Total capital to
risk-weighted assets (as defined). To meet minimum, adequately
capitalized regulatory requirements, an institution must
maintain a Tier I capital ratio of 4.00%, a Total capital
ratio of 8.00% and a leverage ratio of 4.00%. The minimum
required ratios for well-capitalized banks (under prompt
corrective action provisions) are 6.00% for Tier I capital,
10.00% for Total capital and 5.00% for the leverage ratio.
The capital amounts and ratios for the Company (on a
consolidated basis) and its full-service banking subsidiaries at
the last two year ends are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
|
Actual
|
|
|
Minimum
|
|
|
Actual
|
|
|
Minimum
|
|
(Dollars in thousands)
|
|
Amount
|
|
|
Ratio
|
|
|
Required(A)
|
|
|
Amount
|
|
|
Ratio
|
|
|
Required(A)
|
|
|
|
Total Capital (to risk-weighted
assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commerce Bancshares, Inc.
(consolidated)
|
|
$
|
1,502,386
|
|
|
|
12.56
|
%
|
|
$
|
956,782
|
|
|
$
|
1,446,408
|
|
|
|
13.63
|
%
|
|
$
|
848,906
|
|
Commerce Bank, N.A. (Missouri)
|
|
|
1,153,415
|
|
|
|
10.42
|
|
|
|
885,800
|
|
|
|
1,050,904
|
|
|
|
10.82
|
|
|
|
777,163
|
|
Commerce Bank, N.A. (Kansas)
|
|
|
109,988
|
|
|
|
16.04
|
|
|
|
54,873
|
|
|
|
107,725
|
|
|
|
17.03
|
|
|
|
50,608
|
|
|
|
Tier I Capital (to
risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commerce Bancshares, Inc.
(consolidated)
|
|
$
|
1,345,378
|
|
|
|
11.25
|
%
|
|
$
|
478,391
|
|
|
$
|
1,295,898
|
|
|
|
12.21
|
%
|
|
$
|
424,453
|
|
Commerce Bank, N.A. (Missouri)
|
|
|
1,031,282
|
|
|
|
9.31
|
|
|
|
442,900
|
|
|
|
931,808
|
|
|
|
9.59
|
|
|
|
388,582
|
|
Commerce Bank, N.A. (Kansas)
|
|
|
101,395
|
|
|
|
14.78
|
|
|
|
27,436
|
|
|
|
99,790
|
|
|
|
15.77
|
|
|
|
25,304
|
|
|
|
Tier I Capital (to
adjusted quarterly average assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Leverage
Ratio)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commerce Bancshares, Inc.
(consolidated)
|
|
$
|
1,345,378
|
|
|
|
9.05
|
%
|
|
$
|
594,778
|
|
|
$
|
1,295,898
|
|
|
|
9.43
|
%
|
|
$
|
549,965
|
|
Commerce Bank, N.A. (Missouri)
|
|
|
1,031,282
|
|
|
|
7.58
|
|
|
|
544,206
|
|
|
|
931,808
|
|
|
|
7.47
|
|
|
|
498,750
|
|
Commerce Bank, N.A. (Kansas)
|
|
|
101,395
|
|
|
|
8.32
|
|
|
|
48,733
|
|
|
|
99,790
|
|
|
|
8.50
|
|
|
|
46,972
|
|
|
|
|
|
|
(A) |
|
Dollar amount required to meet
guidelines for adequately capitalized institutions. |
At December 31, 2006, the Company met all capital
requirements to which it is subject and all of its banking
subsidiaries exceeded the regulatory definition of
well-capitalized.
|
|
16.
|
Fair
Value of Financial Instruments
|
The carrying amounts and estimated fair values of financial
instruments held by the Company, in addition to a discussion of
the methods used and assumptions made in computing those
estimates, are set forth below.
Loans
Fair values are estimated for various groups of loans segregated
by 1) type of loan, 2) fixed/adjustable interest terms
and 3) performing/non-performing status. The fair value of
performing loans is calculated by discounting all simulated cash
flows. Cash flows include all principal and interest to be
received, taking embedded optionality such as the
customers right to prepay into account. Discount rates are
computed for each loan category using implied forward market
rates adjusted to recognize each loans approximate credit
85
risk. Fair value of impaired loans approximates their carrying
value because such loans are recorded at the appraised or
estimated recoverable value of the collateral or the underlying
cash flow.
Investment
Securities
The fair values of the debt and equity instruments in the
available for sale and trading sections of the investment
security portfolio are estimated based on prices published in
financial newspapers or bid quotations received from securities
dealers. Fair values are estimated for those investments for
which a market source is not readily available.
A schedule of investment securities by category and maturity is
provided in Note 4 on Investment Securities. Fair value
estimates are based on the value of one unit without regard to
any premium or discount that may result from concentrations of
ownership, possible tax ramifications or estimated transaction
costs.
Federal
Funds Sold and Securities Purchased under Agreements to Resell
and Cash and Due From Banks
The carrying amounts of federal funds sold and securities
purchased under agreements to resell and cash and due from banks
approximate fair value. Federal funds sold and securities
purchased under agreements to resell generally mature in
90 days or less.
Accrued
Interest Receivable/Payable
The carrying amounts of accrued interest receivable and accrued
interest payable approximate their fair values because of the
relatively short time period between the accrual period and the
expected receipt or payment due date.
Derivative
Instruments
The fair value of derivative financial instruments is based on
the estimated amounts that the Company would receive or pay to
terminate the contracts at the reporting date (i.e.,
mark-to-market
value). Fair values are based on dealer quotes or pricing models.
Deposits
The fair value of deposits with no stated maturity is equal to
the amount payable on demand. Such deposits include savings and
interest and non-interest bearing demand deposits. These fair
value estimates do not recognize any benefit the Company
receives as a result of being able to administer, or control,
the pricing of these accounts. The fair value of certificates of
deposit is based on the discounted value of cash flows, taking
early withdrawal optionality into account. Discount rates are
based on the Companys approximate cost of obtaining
similar maturity funding in the market.
Borrowings
Federal funds purchased and securities sold under agreements to
repurchase mature or reprice within 90 days; therefore,
their fair value approximates carrying value. The fair value of
long-term debt is estimated by discounting contractual
maturities using an estimate of the current market rate for
similar instruments.
86
The estimated fair values of the Companys financial
instruments are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
|
Carrying
|
|
|
Estimated
|
|
|
Carrying
|
|
|
Estimated
|
|
(In thousands)
|
|
Amount
|
|
|
Fair Value
|
|
|
Amount
|
|
|
Fair Value
|
|
|
|
Financial
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
9,960,118
|
|
|
$
|
10,036,534
|
|
|
$
|
8,899,183
|
|
|
$
|
8,974,183
|
|
Available for sale investment
securities
|
|
|
3,415,440
|
|
|
|
3,415,440
|
|
|
|
3,667,901
|
|
|
|
3,667,901
|
|
Trading securities
|
|
|
6,676
|
|
|
|
6,676
|
|
|
|
24,959
|
|
|
|
24,959
|
|
Non-marketable securities
|
|
|
74,207
|
|
|
|
74,207
|
|
|
|
77,321
|
|
|
|
77,321
|
|
Federal funds sold and securities
purchased under agreements to resell
|
|
|
527,816
|
|
|
|
527,816
|
|
|
|
128,862
|
|
|
|
128,862
|
|
Accrued interest receivable
|
|
|
79,565
|
|
|
|
79,565
|
|
|
|
65,980
|
|
|
|
65,980
|
|
Derivative instruments
|
|
|
1,300
|
|
|
|
1,300
|
|
|
|
985
|
|
|
|
985
|
|
Cash and due from banks
|
|
|
626,500
|
|
|
|
626,500
|
|
|
|
545,273
|
|
|
|
545,273
|
|
|
|
Financial
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing demand
deposits
|
|
$
|
1,312,400
|
|
|
$
|
1,312,400
|
|
|
$
|
1,399,934
|
|
|
$
|
1,399,934
|
|
Savings, interest checking and
money market deposits
|
|
|
6,879,047
|
|
|
|
6,879,047
|
|
|
|
6,490,326
|
|
|
|
6,490,326
|
|
Time open and C.D.s
|
|
|
3,553,407
|
|
|
|
3,589,259
|
|
|
|
2,961,553
|
|
|
|
2,960,630
|
|
Federal funds purchased and
securities sold under agreements to repurchase
|
|
|
1,771,282
|
|
|
|
1,771,282
|
|
|
|
1,326,427
|
|
|
|
1,326,427
|
|
Other borrowings
|
|
|
53,934
|
|
|
|
58,338
|
|
|
|
269,390
|
|
|
|
270,454
|
|
Accrued interest payable
|
|
|
63,593
|
|
|
|
63,593
|
|
|
|
36,507
|
|
|
|
36,507
|
|
Derivative instruments
|
|
|
2,106
|
|
|
|
2,106
|
|
|
|
1,886
|
|
|
|
1,886
|
|
|
|
Off-Balance
Sheet Financial Instruments
The fair value of letters of credit and commitments to extend
credit is based on the fees currently charged to enter into
similar agreements. The aggregate of these fees is not material.
These instruments are also referenced in Note 18 on
Commitments, Contingencies and Guarantees.
Limitations
Fair value estimates are made at a specific point in time based
on relevant market information. They do not reflect any premium
or discount that could result from offering for sale at one time
the Companys entire holdings of a particular financial
instrument. Because no market exists for many of the
Companys financial instruments, fair value estimates are
based on judgments regarding future expected loss experience,
risk characteristics and economic conditions. These estimates
are subjective, involve uncertainties and cannot be determined
with precision. Changes in assumptions could significantly
affect the estimates.
|
|
17.
|
Derivative
Instruments
|
One of the Companys primary risks associated with its
lending activity is interest rate risk. Interest rates contain
an ever-present volatility, as they are affected by the
markets perception of the economys health at any one
point in time, as well as by specific actions of the Federal
Reserve. These fluctuations can either compress or enhance fixed
rate interest margins depending on the liability structure of
the funding organization. Over the longer term, rising interest
rates may have a negative effect on interest margins as funding
sources become more expensive relative to any fixed rate loans
that do not re-price as quickly with the change in interest
rates. However, in order to maintain its competitive advantage,
in certain circumstances the Company offers fixed rate
commercial financing whose term extends beyond its traditional
three to five year parameter. This exposes the Company to the
risk that the fair value of the fixed rate loan may fall if
market interest rates increase. To reduce this exposure for
certain specified loans, the Company may enter into interest
rate swaps, paying interest based on a fixed rate in exchange
for interest based on a variable rate. The amount of hedge
ineffectiveness on these swaps would be recorded in interest
income in the
87
accompanying consolidated income statements. At
December 31, 2006, the Company had two swaps, with a
notional amount totaling $14,398,000, which have been designated
as fair value hedges. The Company also sells swaps to its
borrowers to accommodate their interest rate risk profiles, and
enters into identical dealer swaps with offsetting pay/receive
terms. The notional amount of these types of swaps at
December 31, 2006 was $167,066,000. The changes in the fair
values of these swaps were recorded in other non-interest income.
The Companys mortgage banking operation makes commitments
to extend fixed rate loans secured by 1-4 family residential
properties, which are considered to be derivative instruments.
These commitments are recognized on the balance sheet at fair
value from their inception through their expiration or funding.
The fair value measurement includes only the difference between
the guaranteed interest rate in the loan commitment and a market
interest rate, and excludes any expected future cash flows
related to the customer relationship or loan servicing. During
the term of the loan commitment, the value of the loan
commitment changes in inverse relation to changes in market
interest rates. These commitments have an average term of 60 to
90 days. The Companys general practice is to sell
such loans in the secondary market. The Company obtains forward
sale contracts with investors in the secondary market in order
to manage these risk positions. Most of the contracts are
matched to a specific loan on a best efforts basis,
in which the Company is obligated to deliver the loan only if
the loan closes. The sale contracts are also accounted for as
derivatives. Hedge accounting has not been applied to these
activities. The unrealized gains and losses resulting from
recording both the loan commitments and the sale contracts at
fair value were included in loan fees and sales in the
Companys consolidated income statements.
The Companys foreign exchange activity involves the
purchase and sale of forward foreign exchange contracts, which
are commitments to purchase or deliver a specified amount of
foreign currency at a specific future date. This activity
enables customers involved in international business to hedge
their exposure to foreign currency exchange rate fluctuations.
The Company minimizes its related exposure arising from these
customer transactions with offsetting contracts for the same
currency and time frame. In addition, the Company uses foreign
exchange contracts, to a limited extent, for trading purposes,
including taking proprietary positions. Risk arises from changes
in the currency exchange rate and from the potential for
counterparty nonperformance. These risks are controlled by
adherence to a foreign exchange trading policy which contains
control limits on currency amounts, open positions, maturities
and losses, and procedures for approvals, record-keeping,
monitoring and reporting. Hedge accounting has not been applied
to these foreign exchange activities. The changes in fair value
of the foreign exchange derivative instruments were recorded in
other non-interest income.
At December 31, 2006, the total notional amount of
derivatives held by the Company amounted to $240,019,000.
Derivatives with positive fair values of $1,300,000 were
recorded in other assets and derivatives with negative fair
values of $2,106,000 were recorded as other liabilities at
December 31, 2006. Changes in the fair values of the
derivatives and hedged loans, as shown in the table below, were
recognized in current earnings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss)
|
|
|
|
|
|
|
|
|
|
resulting from change in fair value
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Swaps/hedged loans
|
|
$
|
130
|
|
|
$
|
64
|
|
|
$
|
(1
|
)
|
Mortgage loan commitments
|
|
|
(53
|
)
|
|
|
23
|
|
|
|
(65
|
)
|
Mortgage loan sale contracts
|
|
|
56
|
|
|
|
(46
|
)
|
|
|
31
|
|
Foreign exchange contracts
|
|
|
(73
|
)
|
|
|
84
|
|
|
|
58
|
|
|
|
Total
|
|
$
|
60
|
|
|
$
|
125
|
|
|
$
|
23
|
|
|
|
88
18. Commitments,
Contingencies and Guarantees
The Company leases certain premises and equipment, all of which
were classified as operating leases. The rent expense under such
arrangements amounted to $5,527,000, $5,313,000 and $5,505,000
in 2006, 2005 and 2004, respectively. A summary of minimum lease
commitments follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Property
|
|
|
|
|
(In thousands)
|
|
Real
|
|
|
|
|
|
|
|
Year Ended December 31
|
|
Property
|
|
|
Equipment
|
|
|
Total
|
|
|
|
2007
|
|
$
|
4,904
|
|
|
$
|
721
|
|
|
$
|
5,625
|
|
2008
|
|
|
4,238
|
|
|
|
586
|
|
|
|
4,824
|
|
2009
|
|
|
3,834
|
|
|
|
366
|
|
|
|
4,200
|
|
2010
|
|
|
3,114
|
|
|
|
90
|
|
|
|
3,204
|
|
2011
|
|
|
2,749
|
|
|
|
|
|
|
|
2,749
|
|
After
|
|
|
25,137
|
|
|
|
|
|
|
|
25,137
|
|
|
|
Total minimum lease payments
|
|
|
|
|
|
|
|
|
|
$
|
45,739
|
|
|
|
All leases expire prior to 2055. It is expected that in the
normal course of business, leases that expire will be renewed or
replaced by leases on other properties; thus, the future minimum
lease commitments are not expected to be less than the amounts
shown for 2007.
The Company engages in various transactions and commitments with
off-balance sheet risk in the normal course of business to meet
customer financing needs. The Company uses the same credit
policies in making the commitments and conditional obligations
described below as it does for on-balance sheet instruments. The
following table summarizes these commitments at December 31:
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
Commitments to extend credit:
|
|
|
|
|
|
|
|
|
Credit card
|
|
$
|
3,701,433
|
|
|
$
|
3,355,751
|
|
Other
|
|
|
3,816,656
|
|
|
|
3,534,075
|
|
Standby letters of credit, net of
participations
|
|
|
452,219
|
|
|
|
412,022
|
|
Commercial letters of credit
|
|
|
30,088
|
|
|
|
18,905
|
|
|
|
Commitments to extend credit are legally binding agreements to
lend to a borrower providing there are no violations of any
conditions established in the contract. As many of the
commitments are expected to expire without being drawn upon, the
total commitment does not necessarily represent future cash
requirements. Refer to Note 3 on Loans and Allowance for
Loan Losses for further discussion.
Commercial letters of credit act as a means of ensuring payment
to a seller upon shipment of goods to a buyer. Although
commercial letters of credit are used to effect payment for
domestic transactions, the majority are used to settle payments
in international trade. Typically, letters of credit require
presentation of documents which describe the commercial
transaction, evidence shipment, and transfer title.
The Company, as a provider of financial services, routinely
issues financial guarantees in the form of financial and
performance standby letters of credit. Standby letters of credit
are contingent commitments issued by the Company generally to
guarantee the payment or performance obligation of a customer to
a third party. While these represent a potential outlay by the
Company, a significant amount of the commitments may expire
without being drawn upon. The Company has recourse against the
customer for any amount it is required to pay to a third party
under a standby letter of credit. The letters of credit are
subject to the same credit policies, underwriting standards and
approval process as loans made by the Company. Most of the
standby letters of credit are secured and in the event of
nonperformance by the customers, the Company has rights to the
underlying collateral, which could include commercial real
estate, physical plant and property, inventory, receivables,
cash and marketable securities.
At December 31, 2006, the Company had recorded a liability
in the amount of $5.5 million, representing the carrying
value of the guarantee obligations associated with the standby
letters of credit. This amount will be amortized into income
over the life of the commitment. The contract amount of these
letters of credit,
89
which represents the maximum potential future payments
guaranteed by the Company, was $452.2 million at
December 31, 2006.
The Company guarantees payments to holders of certain trust
preferred securities issued by two wholly owned grantor trusts
as discussed in Note 8 on Borrowings. Preferred securities
issued by Breckenridge Capital Trust I, amounting to
$4.0 million, are due in 2030 and may be redeemed beginning
in 2010. Securities issued by West Pointe Statutory
Trust I, amounting to $10.0 million, are due in 2034
and may be redeemed beginning in 2009. The maximum potential
future payments guaranteed by the Company, which includes future
interest and principal payments through maturity, was estimated
to be approximately $45.4 million at December 31,
2006. At December 31, 2006, the Company had a recorded
liability of $14.2 million in principal and accrued
interest to date, representing amounts owed to the security
holders.
The Company periodically purchases various state tax credits
arising from third-party property redevelopment. Most of the tax
credits are resold to third parties, although some may be
retained for use by the Company. During 2006, purchases and
sales of tax credits amounted to $31.1 million and
$32.6 million, respectively. At December 31, 2006, the
Company had outstanding purchase commitments totaling
$77.1 million. The commitments are expected to be funded in
2007 through 2009.
In the normal course of business, the Company had certain
lawsuits pending at December 31, 2006. In the opinion of
management, after consultation with legal counsel, none of these
suits will have a significant effect on the financial condition
and results of operations of the Company.
The Companys Chief Executive Officer and its Vice Chairman
are directors of Tower Properties Company (Tower) and together
with members of their immediate families beneficially own
approximately 76% of the outstanding stock of Tower. At
December 31, 2006, Tower owned 158,244 shares of
Company stock. Tower is primarily engaged in the business of
owning, developing, leasing and managing real property. During
2006 and previous years, the Company and its affiliates occupied
various facilities in downtown Kansas City which were owned by
Tower. At December 31, 2006, all such premises had been
sold by Tower or vacated by the Company, with the exception of
several surface parking lots.
Payments from the Company and its affiliates to Tower are
summarized below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
Rent on leased properties
|
|
$
|
556
|
|
|
$
|
920
|
|
|
$
|
1,824
|
|
Leasing fees
|
|
|
72
|
|
|
|
104
|
|
|
|
93
|
|
Operation of parking garages
|
|
|
101
|
|
|
|
98
|
|
|
|
46
|
|
Building management fees
|
|
|
1,621
|
|
|
|
1,432
|
|
|
|
1,315
|
|
Property construction and repair
costs
|
|
|
2,824
|
|
|
|
2,503
|
|
|
|
2,473
|
|
Dividends paid on Company stock
held by Tower
|
|
|
148
|
|
|
|
138
|
|
|
|
126
|
|
|
|
Total
|
|
$
|
5,322
|
|
|
$
|
5,195
|
|
|
$
|
5,877
|
|
|
|
Tower has a $13,500,000 line of credit with the Companys
Missouri bank (Bank) which is subject to normal credit terms and
has a variable interest rate. Outstanding loans to Tower under
the line of credit were $2,300,000 at December 31, 2005,
which were repaid in 2006. Interest received by the Bank from
Tower under the line of credit was $49,000, $192,000 and
$199,000 in 2006, 2005 and 2004, respectively. Fees received for
letters of credit collateralized under the line of credit were
$35,000 annually in 2006, 2005 and 2004. From time to time, the
Bank extends additional credit to Tower for construction and
development projects. While no construction loans were
outstanding during 2006 or at December 31, 2005, interest
received on such loans was $24,000 and $189,000 in 2005 and
2004, respectively.
In 2006, the Bank purchased two parking facilities in downtown
Kansas City from Tower for $2,381,000. These parking facilities
are adjacent to existing Company office buildings, and will be
renovated and used for future parking expansion. In 2005, the
Bank purchased a 12-story office building and attached garage in
downtown Kansas City from Tower for $18,000,000. The purchase
prices were based upon independent
90
outside appraisals and the transactions were approved by the
Companys Board of Directors and independent Audit
Committee.
Directors of the Company and their beneficial interests have
deposit accounts with the subsidiary banks of the Company and
may be provided with cash management and other banking services,
including loans, in the ordinary course of business. Such loans
were made on substantially the same terms, including interest
rates and collateral, as those prevailing at the time for
comparable transactions with other persons, and did not involve
more than the normal risk of collectibility.
|
|
20.
|
Parent
Company Condensed Financial Statements
|
Following are the condensed financial statements of Commerce
Bancshares, Inc. (Parent only) for the periods indicated:
Condensed
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Investment in consolidated
subsidiaries:
|
|
|
|
|
|
|
|
|
Banks
|
|
$
|
1,197,369
|
|
|
$
|
1,033,528
|
|
Non-banks
|
|
|
67,737
|
|
|
|
53,658
|
|
Cash
|
|
|
119
|
|
|
|
26
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
166,239
|
|
|
|
223,000
|
|
Non-marketable
|
|
|
6,804
|
|
|
|
5,052
|
|
Prepaid pension cost
|
|
|
7,998
|
|
|
|
24,834
|
|
Income tax benefits
|
|
|
7,294
|
|
|
|
1,106
|
|
Other assets
|
|
|
11,918
|
|
|
|
12,016
|
|
|
|
Total assets
|
|
$
|
1,465,478
|
|
|
$
|
1,353,220
|
|
|
|
|
Liabilities and
stockholders
equity
|
Borrowings from subsidiaries, net
of receivables
|
|
$
|
11,005
|
|
|
$
|
3,028
|
|
Other liabilities
|
|
|
12,359
|
|
|
|
12,354
|
|
|
|
Total liabilities
|
|
|
23,364
|
|
|
|
15,382
|
|
Stockholders equity
|
|
|
1,442,114
|
|
|
|
1,337,838
|
|
|
|
Total liabilities and
stockholders equity
|
|
$
|
1,465,478
|
|
|
$
|
1,353,220
|
|
|
|
91
Condensed
Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends received from
consolidated subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
|
|
Banks
|
|
$
|
140,200
|
|
|
$
|
219,639
|
|
|
$
|
253,017
|
|
Non-banks
|
|
|
300
|
|
|
|
315
|
|
|
|
280
|
|
Earnings of consolidated
subsidiaries, net of dividends
|
|
|
82,677
|
|
|
|
10,540
|
|
|
|
(22,786
|
)
|
Interest and dividends on
investment securities
|
|
|
7,764
|
|
|
|
6,451
|
|
|
|
3,494
|
|
Management fees charged
subsidiaries
|
|
|
37,731
|
|
|
|
32,952
|
|
|
|
32,989
|
|
Investment securities gains
(losses)
|
|
|
(149
|
)
|
|
|
(164
|
)
|
|
|
50
|
|
Other
|
|
|
3,179
|
|
|
|
1,534
|
|
|
|
1,481
|
|
|
|
Total income
|
|
|
271,702
|
|
|
|
271,267
|
|
|
|
268,525
|
|
|
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
35,152
|
|
|
|
32,643
|
|
|
|
32,378
|
|
Professional fees
|
|
|
2,635
|
|
|
|
2,449
|
|
|
|
3,033
|
|
Data processing fees paid to
affiliates
|
|
|
9,471
|
|
|
|
9,660
|
|
|
|
12,678
|
|
Other
|
|
|
10,784
|
|
|
|
10,601
|
|
|
|
7,695
|
|
|
|
Total expense
|
|
|
58,042
|
|
|
|
55,353
|
|
|
|
55,784
|
|
|
|
Income tax expense (benefit)
|
|
|
(6,182
|
)
|
|
|
(7,333
|
)
|
|
|
(7,600
|
)
|
|
|
Net income
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
|
|
Condensed
Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31
|
|
(In thousands)
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
|
Operating
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
219,842
|
|
|
$
|
223,247
|
|
|
$
|
220,341
|
|
Adjustments to reconcile net
income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
(Earnings) losses of consolidated
subsidiaries, net of dividends
|
|
|
(82,677
|
)
|
|
|
(10,540
|
)
|
|
|
22,786
|
|
Other adjustments, net
|
|
|
2,808
|
|
|
|
4,995
|
|
|
|
1,880
|
|
|
|
Net cash provided by operating
activities
|
|
|
139,973
|
|
|
|
217,702
|
|
|
|
245,007
|
|
|
|
Investing
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in investment in
subsidiaries, net
|
|
|
(17,822
|
)
|
|
|
(11,525
|
)
|
|
|
(146
|
)
|
Proceeds from sales of investment
securities
|
|
|
13,005
|
|
|
|
36
|
|
|
|
580
|
|
Proceeds from maturities of
investment securities
|
|
|
90,594
|
|
|
|
173,938
|
|
|
|
99,260
|
|
Purchases of investment securities
|
|
|
(41,828
|
)
|
|
|
(107,820
|
)
|
|
|
(130,493
|
)
|
Net purchases of equipment
|
|
|
(474
|
)
|
|
|
(485
|
)
|
|
|
(29
|
)
|
|
|
Net cash provided by (used in)
investing activities
|
|
|
43,475
|
|
|
|
54,144
|
|
|
|
(30,828
|
)
|
|
|
Financing
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in borrowings from
subsidiaries, net
|
|
|
7,977
|
|
|
|
3,395
|
|
|
|
3,199
|
|
Purchases of treasury stock
|
|
|
(134,956
|
)
|
|
|
(234,501
|
)
|
|
|
(173,829
|
)
|
Issuance under equity compensation
plans
|
|
|
7,274
|
|
|
|
18,393
|
|
|
|
15,281
|
|
Net tax benefit related to equity
compensation plans
|
|
|
2,108
|
|
|
|
4,288
|
|
|
|
2,305
|
|
Cash dividends paid on common stock
|
|
|
(65,758
|
)
|
|
|
(63,421
|
)
|
|
|
(61,135
|
)
|
|
|
Net cash used in financing
activities
|
|
|
(183,355
|
)
|
|
|
(271,846
|
)
|
|
|
(214,179
|
)
|
|
|
Increase in cash
|
|
|
93
|
|
|
|
|
|
|
|
|
|
Cash at beginning of year
|
|
|
26
|
|
|
|
26
|
|
|
|
26
|
|
|
|
Cash at end of year
|
|
$
|
119
|
|
|
$
|
26
|
|
|
$
|
26
|
|
|
|
Dividends paid by the Parent were substantially provided from
subsidiary bank dividends. The subsidiary banks may distribute
dividends without prior regulatory approval that do not exceed
the sum of net
92
income for the current year and retained net income for the
preceding two years, subject to maintenance of minimum capital
requirements. The Parent charges fees to its subsidiaries for
management services provided, which are allocated to the
subsidiaries based primarily on total average assets. The Parent
makes advances to non-banking subsidiaries and subsidiary bank
holding companies. Advances are made to the Parent by subsidiary
bank holding companies for investment in temporary liquid
securities. Interest on such advances is based on market rates.
During 2006, the Parent contributed cash of $13,052,000 to the
acquiring bank subsidiary in the West Pointe acquisition. During
2006 and 2005, the Parent contributed $6,075,000 and $9,580,000,
respectively, to venture capital subsidiaries in order to
satisfy their investment funding requirements. In 2004,
subsidiary banks distributed dividends in excess of current year
net income, while remaining within regulatory capital
guidelines. The excess distribution was not repeated in
subsequent years.
For the past several years, the Parent has maintained a
$20,000,000 line of credit for general corporate purposes with a
subsidiary bank. The line of credit is secured by marketable
investment securities. During 2006 and 2005, the Parent had no
borrowings from the subsidiary bank. The Parent plans to fund an
additional $17,325,000 relating to venture capital and private
equity investments over the next several years.
Available for sale investment securities held by the Parent
consist of short-term investments in mutual funds and marketable
common and preferred stock. The fair value of these securities
included an unrealized gain of $50,270,000 at December 31,
2006. The corresponding net of tax unrealized gain included in
stockholders equity was $31,189,000. Also included in
stockholders equity was an unrealized net of tax loss in
fair value of investment securities held by subsidiaries, which
amounted to $20,519,000 at December 31, 2006.
|
|
Item 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURES
|
There were no changes in or disagreements with accountants on
accounting and financial disclosure.
Item 9a. CONTROLS
AND PROCEDURES
Conclusion
Regarding the Effectiveness of Disclosure Controls and
Procedures
Under the supervision and with the participation of our
management, including our principal executive officer and
principal financial officer, we conducted an evaluation of our
disclosure controls and procedures, as such term is defined in
Rules 13a-15(e)
and
15d-15(e)
under the Securities Exchange Act of 1934. Based on this
evaluation, our principal executive officer and our principal
financial officer concluded that our disclosure controls and
procedures were effective as of the end of the period covered by
this annual report.
Managements
Report on Internal Control Over Financial Reporting
Our management is responsible for establishing and maintaining
adequate internal control over financial reporting, as such term
is defined in Exchange Act
Rules 13a-15(f)
and
15d-15(f).
Under the supervision and with the participation of our
management, including our principal executive officer and
principal financial officer, we conducted an evaluation of the
effectiveness of our internal control over financial reporting
based on the framework in Internal Control
Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. Based on our
evaluation under the framework in Internal
Control Integrated Framework, our management
concluded that our internal control over financial reporting was
effective as of December 31, 2006.
Our managements assessment of the effectiveness of our
internal control over financial reporting as of
December 31, 2006 has been audited by KPMG LLP, an
independent registered public accounting firm, as stated in
their report which follows.
93
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders.
Commerce Bancshares, Inc.:
We have audited managements assessment, included in the
accompanying Management Report on Internal Control over
Financial Reporting, that Commerce Bancshares, Inc. (the
Company) maintained effective internal control over financial
reporting as of December 31, 2006, based on criteria
established in Internal Control Integrated
Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). The
Companys management is responsible for maintaining
effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over
financial reporting. Our responsibility is to express an opinion
on managements assessment and an opinion on the
effectiveness of the Companys internal control over
financial reporting based on our audit.
We conducted our audit in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether effective internal control
over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of
internal control over financial reporting, evaluating
managements assessment, testing and evaluating the design
and operating effectiveness of internal control, and performing
such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable
basis for our opinion.
A companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A companys
internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company
are being made only in accordance with authorizations of
management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
In our opinion, managements assessment that the Company
maintained effective internal control over financial reporting
as of December 31, 2006, is fairly stated, in all material
respects, based on COSO. Also, in our opinion, the Company
maintained, in all material respects, effective internal control
over financial reporting as of December 31, 2006, based on
COSO.
We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
consolidated balance sheets of the Company as of
December 31, 2006 and 2005, and the related consolidated
statements of income, stockholders equity, and cash flows
for each of the years in the three-year period ended
December 31, 2006, and our report dated February 26,
2007 expressed an unqualified opinion on those consolidated
financial statements.
Kansas City, Missouri
February 26, 2007
94
Item 9b. OTHER
INFORMATION
None
PART III
|
|
Item 10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
The information required by Items 401, 405 and 407(c)(3),
(d)(4) and (d)(5) of
Regulation S-K
regarding executive officers is included in Part I under
the caption Executive Officers of the Registrant and
under the captions Election of Directors,
Section 16(a) Beneficial Ownership Reporting
Compliance, Audit Committee, Audit
Committee Report, and Committee on
Governance/Directors in the definitive proxy statement,
which is incorporated herein by reference.
The Companys financial officer code of ethics for the
chief executive officer and senior financial officers of the
Company is available at www.commercebank.com. Amendments to, and
waivers of, the code of ethics are posted on this website.
Item 11. EXECUTIVE
COMPENSATION
The information required by Items 402 and 407(e)(4) and
(e)(5) of
Regulation S-K
regarding executive compensation is included under the captions
Executive Compensation, Pension Benefits
Narrative, Overview of Compensation and Human
Resources Committee, and Committee Report on
Executive Compensation in the definitive proxy statement,
which is incorporated herein by reference.
|
|
Item 12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS
|
The information required by Items 201(d) and 403 of
Regulation S-K
is covered under the captions Equity Compensation
Plan and Voting Securities and Ownership Thereof by
Certain Beneficial Owners and Management in the definitive
proxy statement, which is incorporated herein by reference.
|
|
Item 13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
The information required by Items 404 and 407(a) of
Regulation S-K
is covered under the captions Election of Directors,
Corporate Governance Guidelines, and Director
Independence in the definitive proxy statement, which is
incorporated herein by reference.
|
|
Item 14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
The information required is included under the caption
Approval of Independent Auditors in the definitive
proxy statement, which is incorporated herein by reference.
95
PART IV
Item 15. EXHIBITS AND
FINANCIAL STATEMENT SCHEDULES
(a) The following documents are filed as a part of this
report:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
(1
|
)
|
|
Financial Statements:
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
54
|
|
|
|
|
|
Consolidated Statements of Income
|
|
|
55
|
|
|
|
|
|
Consolidated Statements of Cash
Flows
|
|
|
56
|
|
|
|
|
|
Consolidated Statements of
Stockholders Equity
|
|
|
57
|
|
|
|
|
|
Notes to Consolidated Financial
Statements
|
|
|
58
|
|
|
|
|
|
Summary of Quarterly Statements of
Income
|
|
|
52
|
|
|
(2
|
)
|
|
Financial Statement Schedules:
|
|
|
|
|
|
|
|
|
All schedules are omitted as such
information is inapplicable or is included in the financial
statements.
|
|
|
|
|
(b) The exhibits filed as part of this report and exhibits
incorporated herein by reference to other documents are listed
in the Index to Exhibits (pages
E-1 through
E-2).
96
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned
thereunto duly authorized this 26th day of February 2007.
Commerce Bancshares, Inc.
|
|
|
|
By:
|
/s/ J.
Daniel
Stinnett
|
J. Daniel Stinnett
Vice President and Secretary
Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the Registrant and in the capacities indicated on
the 26th day of February 2007.
|
|
|
|
By:
|
/s/ Jeffery
D. Aberdeen
|
Jeffery D. Aberdeen
Controller
(Chief Accounting Officer)
A. Bayard Clark
Chief Financial Officer
|
|
|
David W. Kemper
|
|
|
(Chief Executive Officer)
|
|
|
John R. Capps
|
|
|
W. Thomas Grant II
|
|
|
James B. Hebenstreit
|
|
|
Jonathan M. Kemper
|
|
A majority of the Board of
Directors*
|
Seth M. Leadbeater
|
|
|
Terry O. Meek
|
|
|
Benjamin F. Rassieur III
|
|
|
Kimberly G. Walker
|
|
|
Robert H. West
|
|
|
|
|
|
* |
|
David W. Kemper, Director and Chief Executive Officer, and the
other Directors of Registrant listed, executed a power of
attorney authorizing J. Daniel Stinnett, their
attorney-in-fact,
to sign this report on their behalf. |
|
|
|
|
By:
|
/s/ J.
Daniel Stinnett
|
J. Daniel Stinnett
Attorney-in-Fact
97
INDEX TO
EXHIBITS
3 Articles of Incorporation and By-Laws:
(a) Restated Articles of Incorporation, as amended, were
filed in quarterly report on
Form 10-Q
dated August 10, 1999, and the same are hereby incorporated
by reference.
(b) Restated By-Laws were filed in quarterly report on
Form 10-Q
dated May 8, 2001, and the same are hereby incorporated by
reference.
4 Instruments defining the rights of security
holders, including indentures:
(a) Pursuant to paragraph (b)(4)(iii) of Item 601
Regulation S-K,
Registrant will furnish to the Commission upon request copies of
long-term debt instruments.
10 Material Contracts (Each of the following is a
management contract or compensatory plan arrangement):
(a) Commerce Bancshares, Inc. Executive Incentive
Compensation Plan amended and restated as of July 31, 1998
was filed in quarterly report on
Form 10-Q
dated May 10, 2002, and the same is hereby incorporated by
reference.
(b) Commerce Bancshares, Inc. 1987 Non-Qualified Stock
Option Plan amended and restated as of October 4, 1996 was
filed in quarterly report on
Form 10-Q
dated November 8, 1996, and the same is hereby incorporated
by reference.
(c) Commerce Bancshares, Inc. Stock Purchase Plan for
Non-Employee Directors amended and restated as of
October 4, 1996 was filed in quarterly report on
Form 10-Q
dated November 8, 1996, and the same is hereby incorporated
by reference.
(d) Commerce Bancshares, Inc. 1996 Incentive Stock Option
Plan amended and restated as of April 2001 was filed in
quarterly report on
Form 10-Q
dated May 8, 2001, and the same is hereby incorporated by
reference.
(e) Commerce Executive Retirement Plan amended and restated
as of January 1, 2005 was filed in current report on
Form 8-K
dated January 4, 2005, and the same is hereby incorporated
by reference.
(f) Commerce Bancshares, Inc. Restricted Stock Plan amended
and restated as of April 21, 2004 was filed in quarterly
report on
Form 10-Q
dated August 4, 2004, and the same is hereby incorporated
by reference.
(g) Form of Severance Agreement between Commerce
Bancshares, Inc. and certain of its executive officers entered
into as of October 4, 1996 was filed in quarterly report on
Form 10-Q
dated November 8, 1996, and the same is hereby incorporated
by reference.
(h) Trust Agreement for the Commerce Bancshares, Inc.
Executive Incentive Compensation Plan amended and restated as of
January 1, 2001 was filed in quarterly report on
Form 10-Q
dated May 8, 2001, and the same is hereby incorporated by
reference.
(i) Commerce Bancshares, Inc. 2007 Compensatory Arrangement
with CEO and Named Executive Officers was filed in current
report on
Form 8-K
dated February 6, 2007, and the same is hereby incorporated
by reference.
(j) Commerce Bancshares, Inc. 2005 Equity Incentive Plan
was filed in the Companys proxy statement dated
March 11, 2005, and the same is hereby incorporated by
reference.
(k) Commerce Bancshares, Inc. Notice of Grant of Stock
Options and Option Agreement was filed in quarterly report on
Form 10-Q
dated August 5, 2005, and the same is hereby incorporated
by reference.
(l) Commerce Bancshares, Inc. Restricted Stock Award
Agreement, pursuant to the Restricted Stock Plan, was filed in
quarterly report on
Form 10-Q
dated August 5, 2005, and the same is hereby incorporated
by reference.
E-1
(m) Commerce Bancshares, Inc. Stock Appreciation Rights
Agreement and Commerce Bancshares, Inc. Restricted Stock Award
Agreement, pursuant to the 2005 Equity Incentive Plan, were
filed in current report on
Form 8-K
dated February 23, 2006, and the same are hereby
incorporated by reference.
21 Subsidiaries of the Registrant
23 Consent of Independent Registered Public
Accounting Firm
24 Power of Attorney
31.1 Certification of CEO pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
31.2 Certification of CFO pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
32 Certifications of CEO and CFO pursuant to
18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
E-2