x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
TEXAS
|
75-1848732
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
1201 S. Beckham, Tyler, Texas
|
75701
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer o
|
Accelerated filer x
|
Non-accelerated filer o
|
Smaller reporting company o
|
(Do not check if a smaller reporting company)
|
PART I. FINANCIAL INFORMATION | ||
2 | ||
38 | ||
56 | ||
57 | ||
PART II. OTHER INFORMATION | 58 | |
58 | ||
58 | ||
58 | ||
58 | ||
58 | ||
58 | ||
58 | ||
SIGNATURES | 60 | |
EXHIBIT INDEX | 61 | |
EXHIBIT 23.1 - CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM | ||
EXHIBIT 31.1 – CERTIFICATION PURSUANT TO SECTION 302 | ||
EXHIBIT 31.2 – CERTIFICATION PURSUANT TO SECTION 302 | ||
EXHIBIT 32 – CERTIFICATION PURSUANT TO SECTION 906 |
September 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
(Restated)
|
|||||||
Cash and due from banks
|
$ | 42,527 | $ | 56,188 | ||||
Interest earning deposits
|
4,604 | 22,885 | ||||||
Total cash and cash equivalents
|
47,131 | 79,073 | ||||||
Investment securities:
|
||||||||
Available for sale, at estimated fair value
|
304,994 | 299,344 | ||||||
Held to maturity, at amortized cost
|
1,496 | 1,495 | ||||||
Mortgage-backed and related securities:
|
||||||||
Available for sale, at estimated fair value
|
715,192 | 886,574 | ||||||
Securities carried at fair value through income
|
567,639 | 72,176 | ||||||
Held to maturity, at amortized cost
|
379,336 | 405,367 | ||||||
FHLB stock, at cost
|
29,057 | 34,712 | ||||||
Other investments, at cost
|
2,064 | 2,064 | ||||||
Loans held for sale
|
5,491 | 6,583 | ||||||
Loans:
|
||||||||
Loans
|
1,040,471 | 1,077,920 | ||||||
Less: allowance for loan losses
|
(18,189 | ) | (20,711 | ) | ||||
Net Loans
|
1,022,282 | 1,057,209 | ||||||
Premises and equipment, net
|
50,481 | 50,144 | ||||||
Goodwill
|
22,034 | 22,034 | ||||||
Other intangible assets, net
|
580 | 777 | ||||||
Interest receivable
|
15,957 | 18,033 | ||||||
Deferred tax asset
|
– | 6,603 | ||||||
Other assets
|
48,186 | 57,571 | ||||||
TOTAL ASSETS
|
$ | 3,211,920 | $ | 2,999,759 | ||||
LIABILITIES AND EQUITY
|
||||||||
Deposits:
|
||||||||
Noninterest bearing
|
$ | 477,128 | $ | 423,304 | ||||
Interest bearing
|
1,816,632 | 1,711,124 | ||||||
Total Deposits
|
2,293,760 | 2,134,428 | ||||||
Short-term obligations:
|
||||||||
Federal funds purchased and repurchase agreements
|
2,997 | 3,844 | ||||||
FHLB advances
|
287,204 | 189,094 | ||||||
Other obligations
|
2,226 | 2,651 | ||||||
Total Short-term obligations
|
292,427 | 195,589 | ||||||
Long-term obligations:
|
||||||||
FHLB advances
|
275,458 | 373,479 | ||||||
Long-term debt
|
60,311 | 60,311 | ||||||
Total Long-term obligations
|
335,769 | 433,790 | ||||||
Deferred tax liability
|
7,604 | – | ||||||
Other liabilities
|
23,150 | 20,378 | ||||||
TOTAL LIABILITIES
|
2,952,710 | 2,784,185 | ||||||
Off-Balance-Sheet Arrangements, Commitments and Contingencies (Note 11)
|
||||||||
Shareholders' equity:
|
||||||||
Common stock - $1.25 par, 40,000,000 shares authorized, 18,489,528 shares issued in 2011 and 17,660,312 shares issued in 2010
|
23,112 | 22,075 | ||||||
Paid-in capital
|
176,086 | 162,877 | ||||||
Retained earnings
|
69,340 | 64,179 | ||||||
Treasury stock (2,023,838 shares at cost)
|
(28,377 | ) | (28,377 | ) | ||||
Accumulated other comprehensive income (loss)
|
19,049 | (6,293 | ) | |||||
TOTAL SHAREHOLDERS' EQUITY
|
259,210 | 214,461 | ||||||
Noncontrolling interest
|
– | 1,113 | ||||||
TOTAL EQUITY
|
259,210 | 215,574 | ||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 3,211,920 | $ | 2,999,759 |
(UNAUDITED)
|
Three Months
|
Nine Months
|
||||||||||||||
(in thousands, except per share data)
|
Ended September 30,
|
Ended September 30,
|
||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
(Restated)
|
(Restated)
|
|||||||||||||||
Interest income
|
||||||||||||||||
Loans
|
$ | 16,229 | $ | 16,926 | $ | 50,630 | $ | 52,128 | ||||||||
Investment securities – taxable
|
11 | 20 | 49 | 72 | ||||||||||||
Investment securities – tax-exempt
|
3,069 | 2,366 | 9,507 | 8,209 | ||||||||||||
Mortgage-backed and related securities
|
13,292 | 13,378 | 37,899 | 37,937 | ||||||||||||
FHLB stock and other investments
|
50 | 59 | 182 | 200 | ||||||||||||
Other interest earning assets
|
2 | 4 | 15 | 19 | ||||||||||||
Total interest income
|
32,653 | 32,753 | 98,282 | 98,565 | ||||||||||||
Interest expense
|
||||||||||||||||
Deposits
|
3,879 | 4,874 | 11,966 | 14,612 | ||||||||||||
Short-term obligations
|
1,643 | 2,086 | 5,077 | 5,633 | ||||||||||||
Long-term obligations
|
3,115 | 4,504 | 10,397 | 14,585 | ||||||||||||
Total interest expense
|
8,637 | 11,464 | 27,440 | 34,830 | ||||||||||||
Net interest income
|
24,016 | 21,289 | 70,842 | 63,735 | ||||||||||||
Provision for loan losses
|
1,454 | 3,201 | 5,452 | 9,328 | ||||||||||||
Net interest income after provision for loan losses
|
22,562 | 18,088 | 65,390 | 54,407 | ||||||||||||
Noninterest income
|
||||||||||||||||
Deposit services
|
4,098 | 4,280 | 12,005 | 12,744 | ||||||||||||
Gain on sale of securities available for sale
|
3,609 | 8,008 | 9,080 | 23,024 | ||||||||||||
Gain on sale of securities carried at fair value through income
|
254 | – | 592 | – | ||||||||||||
Total other-than-temporary impairment losses
|
– | – | – | (39 | ) | |||||||||||
Portion of loss recognized in other comprehensive income (before taxes)
|
– | – | – | (36 | ) | |||||||||||
Net impairment losses recognized in earnings
|
– | – | – | (75 | ) | |||||||||||
Fair value gain (loss) – securities
|
3,274 | – | 7,357 | – | ||||||||||||
FHLB advance option impairment charges
|
(7,819 | ) | – | (7,819 | ) | – | ||||||||||
Gain on sale of loans
|
402 | 517 | 967 | 1,197 | ||||||||||||
Trust income
|
672 | 645 | 1,968 | 1,736 | ||||||||||||
Bank owned life insurance income
|
288 | 297 | 835 | 867 | ||||||||||||
Other
|
957 | 931 | 3,021 | 2,728 | ||||||||||||
Total noninterest income
|
5,735 | 14,678 | 28,006 | 42,221 | ||||||||||||
Noninterest expense
|
||||||||||||||||
Salaries and employee benefits
|
11,280 | 10,891 | 34,593 | 33,048 | ||||||||||||
Occupancy expense
|
1,866 | 1,720 | 5,365 | 5,025 | ||||||||||||
Equipment expense
|
540 | 532 | 1,558 | 1,441 | ||||||||||||
Advertising, travel & entertainment
|
591 | 616 | 1,694 | 1,697 | ||||||||||||
ATM and debit card expense
|
235 | 223 | 716 | 602 | ||||||||||||
Director fees
|
193 | 197 | 584 | 590 | ||||||||||||
Supplies
|
186 | 189 | 571 | 665 | ||||||||||||
Professional fees
|
571 | 418 | 1,583 | 1,363 | ||||||||||||
Postage
|
178 | 195 | 543 | 612 | ||||||||||||
Telephone and communications
|
285 | 349 | 967 | 1,068 | ||||||||||||
FDIC Insurance
|
212 | 804 | 1,710 | 2,172 | ||||||||||||
Other
|
1,559 | 1,521 | 4,660 | 4,803 | ||||||||||||
Total noninterest expense
|
17,696 | 17,655 | 54,544 | 53,086 | ||||||||||||
Income before income tax expense
|
10,601 | 15,111 | 38,852 | 43,542 | ||||||||||||
Provision for income tax expense
|
2,038 | 3,811 | 7,924 | 10,296 | ||||||||||||
Net income
|
8,563 | 11,300 | 30,928 | 33,246 | ||||||||||||
Less: Net income attributable to the noncontrolling interest
|
– | (252 | ) | (1,358 | ) | (1,301 | ) | |||||||||
Net income attributable to Southside Bancshares, Inc.
|
$ | 8,563 | $ | 11,048 | $ | 29,570 | $ | 31,945 | ||||||||
Earnings per common share – basic
|
$ | 0.52 | $ | 0.67 | $ | 1.80 | $ | 1.93 | ||||||||
Earnings per common share – diluted
|
$ | 0.52 | $ | 0.67 | $ | 1.80 | $ | 1.93 | ||||||||
Dividends paid per common share
|
$ | 0.18 | $ | 0.17 | $ | 0.52 | $ | 0.51 |
(UNAUDITED)
|
Accu-
|
|||||||||||||||||||||||||||
(in thousands, except share amounts)
|
mulated-
|
|||||||||||||||||||||||||||
Common
Stock
|
Paid In
Capital
|
Retained
Earnings
|
Treasury
Stock
|
Other
Compre-
hensive
Income
(Loss)
|
Noncon-
trolling
Interest
|
Total
Equity
|
||||||||||||||||||||||
Balance at December 31, 2009
|
$ | 20,928 | $ | 146,357 | $ | 53,812 | $ | (23,545 | ) | $ | 4,229 | $ | 468 | $ | 202,249 | |||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||
Net Income
|
31,945 | 1,301 | 33,246 | |||||||||||||||||||||||||
Net unrealized gains on available for sale securities, net of tax
|
13,669 | 13,669 | ||||||||||||||||||||||||||
Reclassification adjustment for gains on sales of available for sale securities included in net income, net of tax
|
(14,966 | ) | (14,966 | ) | ||||||||||||||||||||||||
Noncredit portion of other-than-temporary impairment losses on available for sale securities, net of tax
|
23 | 23 | ||||||||||||||||||||||||||
Reclassification of other-than-temporary impairment charges on available for sale securities included in net income, net of tax
|
49 | 49 | ||||||||||||||||||||||||||
Adjustment to net periodic benefit cost, net of tax
|
611 | 611 | ||||||||||||||||||||||||||
Total comprehensive income
|
32,632 | |||||||||||||||||||||||||||
Issuance of common stock (136,419 shares)
|
171 | 1,080 | 1,251 | |||||||||||||||||||||||||
Purchase of common stock (255,377 shares)
|
(4,716 | ) | (4,716 | ) | ||||||||||||||||||||||||
Tax benefit of incentive stock options
|
328 | 328 | ||||||||||||||||||||||||||
Capital distribution to noncontrolling interest shareholders
|
(310 | ) | (310 | ) | ||||||||||||||||||||||||
Dividends paid on common stock ($0.51 per share)
|
(7,916 | ) | (7,916 | ) | ||||||||||||||||||||||||
Stock dividend declared
|
943 | 14,570 | (15,513 | ) | – | |||||||||||||||||||||||
Balance at September 30, 2010
|
$ | 22,042 | $ | 162,335 | $ | 62,328 | $ | (28,261 | ) | $ | 3,615 | $ | 1,459 | $ | 223,518 | |||||||||||||
Balance at December 31, 2010
|
$ | 22,075 | $ | 162,877 | $ | 64,179 | $ | (28,377 | ) | $ | (6,293 | ) | $ | 1,113 | $ | 215,574 | ||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||
Net Income
|
29,570 | 1,358 | 30,928 | |||||||||||||||||||||||||
Net unrealized gains on available for sale securities, net of tax
|
30,551 | 30,551 | ||||||||||||||||||||||||||
Reclassification adjustment for gains on sales of available for sale securities included in net income, net of tax
|
(5,902 | ) | (5,902 | ) | ||||||||||||||||||||||||
Adjustment to net periodic benefit cost, net of tax
|
693 | 693 | ||||||||||||||||||||||||||
Total comprehensive income
|
56,270 | |||||||||||||||||||||||||||
Issuance of common stock (44,352 shares)
|
56 | 804 | 860 | |||||||||||||||||||||||||
Stock compensation expense
|
143 | 143 | ||||||||||||||||||||||||||
Tax benefit of incentive stock options
|
2 | 2 | ||||||||||||||||||||||||||
Capital distribution to noncontrolling interest shareholders
|
(475 | ) | (475 | ) | ||||||||||||||||||||||||
Purchase of noncontrolling interest
|
(2,754 | ) | (1,996 | ) | (4,750 | ) | ||||||||||||||||||||||
Dividends paid on common stock ($0.52 per share)
|
(8,414 | ) | (8,414 | ) | ||||||||||||||||||||||||
Stock dividend declared
|
981 | 15,014 | (15,995 | ) | – | |||||||||||||||||||||||
Balance at September 30, 2011 (Restated)
|
$ | 23,112 | $ | 176,086 | $ | 69,340 | $ | (28,377 | ) | $ | 19,049 | $ | – | $ | 259,210 |
Nine Months Ended
September 30,
|
||||||||
2011
|
2010
|
|||||||
(Restated)
|
||||||||
OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 30,928 | $ | 33,246 | ||||
Adjustments to reconcile net income to net cash provided by operations:
|
||||||||
Depreciation
|
2,515 | 2,397 | ||||||
Amortization of premium
|
26,175 | 25,982 | ||||||
Accretion of discount and loan fees
|
(3,386 | ) | (3,497 | ) | ||||
Provision for loan losses
|
5,452 | 9,328 | ||||||
Stock compensation expense
|
143 | – | ||||||
Deferred tax expense
|
561 | 998 | ||||||
Gain on sale of securities carried at fair value through income
|
(592 | ) | – | |||||
Gain on sale of securities available for sale
|
(9,080 | ) | (23,024 | ) | ||||
Fair value (gain) loss – securities
|
(7,357 | ) | – | |||||
FHLB advance option impairment charges
|
7,819 | – | ||||||
Net other-than-temporary impairment losses
|
– | 75 | ||||||
Loss (gain) on sale of assets
|
3 | (7 | ) | |||||
Loss on retirement of assets
|
90 | – | ||||||
Impairment on other real estate owned
|
184 | 20 | ||||||
Gain on sale of other real estate owned
|
(242 | ) | (26 | ) | ||||
Net change in:
|
||||||||
Interest receivable
|
2,076 | 3,417 | ||||||
Other assets
|
(2,413 | ) | (4,726 | ) | ||||
Interest payable
|
(861 | ) | (696 | ) | ||||
Other liabilities
|
3,598 | 3,504 | ||||||
Loans held for sale
|
1,092 | (3,241 | ) | |||||
Net cash provided by operating activities
|
56,705 | 43,750 | ||||||
INVESTING ACTIVITIES:
|
||||||||
Securities held to maturity:
|
||||||||
Purchases
|
(11,875 | ) | (258,935 | ) | ||||
Maturities, calls and principal repayments
|
34,097 | 55,656 | ||||||
Securities available for sale:
|
||||||||
Purchases
|
(512,910 | ) | (1,102,150 | ) | ||||
Sales
|
516,571 | 1,060,449 | ||||||
Maturities, calls and principal repayments
|
195,097 | 280,606 | ||||||
Securities carried at fair value through income:
|
||||||||
Purchases
|
(707,222 | ) | – | |||||
Sales
|
180,723 | – | ||||||
Maturities, calls and principal repayments
|
32,132 | – | ||||||
Proceeds from redemption of FHLB stock
|
16,461 | 2,638 | ||||||
Purchases of FHLB stock and other investments
|
(10,806 | ) | (139 | ) | ||||
Net decrease (increase) in loans
|
27,344 | (15,193 | ) | |||||
Purchases of premises and equipment
|
(2,951 | ) | (5,582 | ) | ||||
Proceeds from sales of premises and equipment
|
6 | 38 | ||||||
Proceeds from sales of other real estate owned
|
676 | 948 | ||||||
Proceeds from sales of repossessed assets
|
3,933 | 3,713 | ||||||
Net cash (used in) provided by investing activities
|
(238,724 | ) | 22,049 |
Nine Months Ended
September 30,
|
||||||||
2011
|
2010
|
|||||||
(Restated)
|
||||||||
FINANCING ACTIVITIES:
|
||||||||
Net increase in demand and savings accounts
|
133,513 | 117,405 | ||||||
Net increase in certificates of deposit
|
30,099 | 49,927 | ||||||
Net decrease in federal funds purchased and repurchase agreements
|
(847 | ) | (9,514 | ) | ||||
Proceeds from FHLB advances
|
8,005,080 | 6,119,530 | ||||||
Repayment of FHLB advances
|
(8,004,991 | ) | (6,304,778 | ) | ||||
Net capital distributions to noncontrolling interest in consolidated entities
|
(475 | ) | (310 | ) | ||||
Purchase of noncontrolling interest
|
(4,750 | ) | – | |||||
Tax benefit of incentive stock options
|
2 | 328 | ||||||
Purchase of common stock
|
– | (4,716 | ) | |||||
Proceeds from the issuance of common stock
|
860 | 1,251 | ||||||
Dividends paid
|
(8,414 | ) | (7,916 | ) | ||||
Net cash provided by (used in) financing activities
|
150,077 | (38,793 | ) | |||||
Net (decrease) increase in cash and cash equivalents
|
(31,942 | ) | 27,006 | |||||
Cash and cash equivalents at beginning of period
|
79,073 | 52,166 | ||||||
Cash and cash equivalents at end of period
|
$ | 47,131 | $ | 79,172 | ||||
SUPPLEMENTAL DISCLOSURES FOR CASH FLOW INFORMATION:
|
||||||||
Interest paid
|
$ | 28,301 | $ | 35,525 | ||||
Income taxes paid
|
$ | 6,500 | $ | 9,550 | ||||
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Acquisition of other repossessed assets and real estate through foreclosure
|
$ | 4,790 | $ | 5,416 | ||||
Adjustment to pension liability
|
$ | (1,066 | ) | $ | (939 | ) | ||
5% stock dividend
|
$ | 15,995 | $ | 15,513 | ||||
Unsettled trades to purchase securities
|
$ | – | $ | (18,160 | ) | |||
Unsettled trades to sell securities
|
$ | – | $ | 18,723 |
1.
|
Basis of Presentation
|
2.
|
Restatement of Previously Issued Financial Statements
|
As of September 30, 2011
|
||||||||||||
As
Originally
Reported
|
Corrections
|
As Restated
|
||||||||||
Consolidated Balance Sheet
|
||||||||||||
Mortgage-backed and related securities:
|
||||||||||||
Available for sale, at estimated fair value (1)
|
$ | 1,263,528 | $ | (548,336 | ) | $ | 715,192 | |||||
Securities carried at fair value through income (1)
|
– | 567,639 | 567,639 | |||||||||
Held to maturity, at amortized cost (1)
|
389,178 | (9,842 | ) | 379,336 | ||||||||
Other assets (2)
|
56,006 | (7,820 | ) | 48,186 | ||||||||
Total assets
|
3,210,279 | 1,641 | 3,211,920 | |||||||||
Deferred tax liability (3)
|
7,030 | 574 | 7,604 | |||||||||
Total liabilities
|
2,952,136 | 574 | 2,952,710 | |||||||||
Retained earnings (4)
|
70,028 | (688 | ) | 69,340 | ||||||||
Accumulated other comprehensive income (loss) (5)
|
17,294 | 1,755 | 19,049 | |||||||||
Total shareholders’ equity
|
258,143 | 1,067 | 259,210 | |||||||||
Total equity
|
258,143 | 1,067 | 259,210 | |||||||||
Total liabilities and equity
|
3,210,279 | 1,641 | 3,211,920 | |||||||||
|
(1)
|
The decrease in mortgage-backed securities available for sale and held to maturity for the nine months ended September 30, 2011 reflects the reclassification of securities with an embedded derivative and purchased at a significant premium, which we have defined as greater than 111.111%, to securities carried at fair value through income.
|
|
(2)
|
Reflects the impairment charge for FHLB advance option fees at September 30, 2011 of approximately $7.8 million, all of which has been recorded in the third quarter of 2011.
|
|
(3)
|
The correction to the deferred tax liability occurred as a result of recording the fair value on the securities through income rather than accumulated other comprehensive income. In addition, the deferred tax liability changed as a result of the deferral of tax deductibility on the impairment charges on the FHLB advance option fees that was partially offset by the fair value gain on securities carried at fair value through income.
|
|
(4)
|
Retained earnings decreased due to the impairment of the FHLB advance option fees that were partially offset by the increase in fair value gains on securities carried at fair value through income for the nine months ended September 30, 2011.
|
|
(5)
|
Accumulated other comprehensive income increased as a result of reversing the incorrect fair values on the securities previously classified as available for sale at September 30, 2011.
|
For the nine months ended
September 30, 2011
|
||||||||||||
As
Originally
Reported
|
Corrections
|
As Restated
|
||||||||||
Consolidated Statement of Income
|
||||||||||||
Gain on sale of securities available for sale (1)
|
$ | 9,672 | $ | (592 | ) | $ | 9,080 | |||||
Gain on sale of securities carried at fair value through income (1)
|
– | 592 | 592 | |||||||||
Fair value gain (loss) – securities (2)
|
– | 7,357 | 7,357 | |||||||||
FHLB advance option impairment charges (3)
|
– | (7,819 | ) | (7,819 | ) | |||||||
Total noninterest income
|
28,468 | (462 | ) | 28,006 | ||||||||
Income before income tax expense
|
39,314 | (462 | ) | 38,852 | ||||||||
Provision for income tax expense (4)
|
8,086 | (162 | ) | 7,924 | ||||||||
Net income
|
31,228 | (300 | ) | 30,928 | ||||||||
Net income attributable to Southside Bancshares, Inc.
|
29,870 | (300 | ) | 29,570 | ||||||||
Earnings per common share – basic
|
1.82 | (0.02 | ) | 1.80 | ||||||||
Earnings per common share – diluted
|
1.82 | (0.02 | ) | 1.80 |
For the three months ended
September 30, 2011
|
||||||||||||
As
Originally
Reported
|
Corrections
|
As Restated
|
||||||||||
Consolidated Statement of Income
|
||||||||||||
Gain on sale of securities available for sale (1)
|
$ | 3,863 | $ | (254 | ) | $ | 3,609 | |||||
Gain on sale of securities carried at fair value through income (1)
|
– | 254 | 254 | |||||||||
Fair value gain (loss) – securities (2)
|
– | 3,274 | 3,274 | |||||||||
FHLB advance option impairment charges (3)
|
– | (7,819 | ) | (7,819 | ) | |||||||
Total noninterest income
|
10,280 | (4,545 | ) | 5,735 | ||||||||
Income before income tax expense
|
15,146 | (4,545 | ) | 10,601 | ||||||||
Provision for income tax expense (4)
|
3,629 | (1,591 | ) | 2,038 | ||||||||
Net income
|
11,517 | (2,954 | ) | 8,563 | ||||||||
Net income attributable to Southside Bancshares, Inc.
|
11,517 | (2,954 | ) | 8,563 | ||||||||
Earnings per common share – basic
|
0.70 | (0.18 | ) | 0.52 | ||||||||
Earnings per common share – diluted
|
0.70 | (0.18 | ) | 0.52 |
|
(1)
|
The change in gains on securities available for sale is a result of reclassifying gains on sales of securities carried at fair value through income separately in the statement of income.
|
|
(2)
|
The correction to fair value gain (loss) – securities is a result of recording the changes in fair value on securities carried at fair value through the income statement rather than accumulated other comprehensive income.
|
|
(3)
|
The correction to FHLB advance option impairment charges is the result of the write-down in value of the FHLB advance option fees carried on the balance sheet in other assets.
|
|
(4)
|
The change in provision (benefit) for income tax expense is a direct result of the changes in income.
|
As of and for the nine months ended
September 30, 2011
|
||||||||||||
As
Originally
Reported
|
Corrections
|
As Restated
|
||||||||||
Consolidated Statement of Changes in Equity
|
||||||||||||
Retained earnings:
|
||||||||||||
Balance, beginning of period
|
$ | 64,567 | $ | (388 | ) | $ | 64,179 | |||||
Net income attributable to Southside Bancshares, Inc.
|
29,870 | (300 | ) | 29,570 | ||||||||
Balance, end of period
|
70,028 | (688 | ) | 69,340 | ||||||||
Accumulated other comprehensive income (loss):
|
||||||||||||
Balance, beginning of period
|
(6,819 | ) | 526 | (6,293 | ) | |||||||
Net unrealized gains on available for sale securities, net of tax
|
29,707 | 844 | 30,551 | |||||||||
Reclassification adjustment for gains on sales of available for sale securities included in net income, net of tax
|
(6,287 | ) | 385 | (5,902 | ) | |||||||
Net change in accumulated other comprehensive income (loss)
|
24,113 | 1,229 | 25,342 | |||||||||
Balance, end of period
|
17,294 | 1,755 | 19,049 | |||||||||
Total shareholders’ equity
|
258,143 | 1,067 | 259,210 | |||||||||
Total equity
|
258,143 | 1,067 | 259,210 | |||||||||
Comprehensive income:
|
||||||||||||
Net income
|
31,228 | (300 | ) | 30,928 | ||||||||
Net change in accumulated other comprehensive income (loss)
|
24,113 | 1,229 | 25,342 | |||||||||
Comprehensive income
|
55,341 | 929 | 56,270 | |||||||||
Comprehensive income attributable to Southside Bancshares, Inc.
|
53,983 | 929 | 54,912 | |||||||||
Consolidated Statement of Cash Flow
|
||||||||||||
Operating Activities:
|
||||||||||||
Net income
|
$ | 31,228 | $ | (300 | ) | $ | 30,928 | |||||
Deferred tax expense (benefit)
|
723 | (162 | ) | 561 | ||||||||
Gain on sale of securities carried at fair value through income
|
– | (592 | ) | (592 | ) | |||||||
Gain on sale of securities available for sale
|
(9,672 | ) | 592 | (9,080 | ) | |||||||
Fair value gain (loss) – securities
|
– | (7,357 | ) | (7,357 | ) | |||||||
FHLB advance option impairment charges
|
– | 7,819 | 7,819 | |||||||||
Net cash provided by operating activities
|
56,705 | – | 56,705 | |||||||||
Investing Activities:
|
||||||||||||
Securities held to maturity:
|
||||||||||||
Maturities, calls and principal repayments
|
35,876 | (1,779 | ) | 34,097 | ||||||||
Securities available for sale:
|
||||||||||||
Purchases
|
(1,220,132 | ) | 707,222 | (512,910 | ) | |||||||
Sales
|
697,294 | (180,723 | ) | 516,571 | ||||||||
Maturities, calls and principal repayments
|
225,450 | (30,353 | ) | 195,097 | ||||||||
Securities carried at fair value through income:
|
||||||||||||
Purchases
|
– | (707,222 | ) | (707,222 | ) | |||||||
Sales
|
– | 180,723 | 180,723 | |||||||||
Maturities, calls and principal repayments
|
– | 32,132 | 32,132 | |||||||||
Net cash used in investing activities
|
(238,724 | ) | – | (238,724 | ) |
3.
|
Earnings Per Share - (2011 Restated)
|
Three Months
|
Nine Months
|
|||||||||||||||
Ended September 30,
|
Ended September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Basic and Diluted Earnings:
|
||||||||||||||||
Net income – Southside Bancshares, Inc.
|
$ | 8,563 | $ | 11,048 | $ | 29,570 | $ | 31,945 | ||||||||
Basic weighted-average shares outstanding
|
16,454 | 16,543 | 16,439 | 16,563 | ||||||||||||
Add: Stock options
|
7 | 10 | 7 | 35 | ||||||||||||
Diluted weighted-average shares outstanding
|
16,461 | 16,553 | 16,446 | 16,598 | ||||||||||||
Basic Earnings Per Share:
|
||||||||||||||||
Net Income - Southside Bancshares, Inc.
|
$ | 0.52 | $ | 0.67 | $ | 1.80 | $ | 1.93 | ||||||||
Diluted Earnings Per Share:
|
||||||||||||||||
Net Income - Southside Bancshares, Inc.
|
$ | 0.52 | $ | 0.67 | $ | 1.80 | $ | 1.93 |
4.
|
Comprehensive Income (Loss) - (2011 Restated)
|
Nine Months Ended September 30, 2011
|
||||||||||||
Before-Tax
|
Tax
|
Net-of-Tax
|
||||||||||
Amount
|
Expense
|
Amount
|
||||||||||
Unrealized gains on securities:
|
||||||||||||
Unrealized holding gains arising during period
|
$ | 47,002 | $ | (16,451 | ) | $ | 30,551 | |||||
Less: reclassification adjustment for gains included in net income
|
9,080 | (3,178 | ) | 5,902 | ||||||||
Net unrealized gains on securities
|
37,922 | (13,273 | ) | 24,649 | ||||||||
Change in pension plans
|
1,066 | (373 | ) | 693 | ||||||||
Other comprehensive income
|
$ | 38,988 | $ | (13,646 | ) | $ | 25,342 |
Three Months Ended September 30, 2011
|
||||||||||||
Before-Tax
|
Tax
|
Net-of-Tax
|
||||||||||
Amount
|
Expense
|
Amount
|
||||||||||
Unrealized gains on securities:
|
||||||||||||
Unrealized holding gains arising during period
|
$ | 20,722 | $ | (7,253 | ) | $ | 13,469 | |||||
Less: reclassification adjustment for gains included in net income
|
3,609 | (1,263 | ) | 2,346 | ||||||||
Net unrealized gains on securities
|
17,113 | (5,990 | ) | 11,123 | ||||||||
Change in pension plans
|
355 | (124 | ) | 231 | ||||||||
Other comprehensive income
|
$ | 17,468 | $ | (6,114 | ) | $ | 11,354 |
Nine Months Ended September 30, 2010
|
||||||||||||
Before-Tax
|
Tax (Expense)
|
Net-of-Tax
|
||||||||||
Amount
|
Benefit
|
Amount
|
||||||||||
Unrealized losses on securities:
|
||||||||||||
Unrealized holding gains arising during period
|
$ | 21,029 | $ | (7,360 | ) | $ | 13,669 | |||||
Noncredit portion of other-than-temporary impairment losses on the AFS securities
|
36 | (13 | ) | 23 | ||||||||
Less: reclassification adjustment for gains included in net income
|
23,024 | (8,058 | ) | 14,966 | ||||||||
Less: reclassification of other-than-temporary impairment charges on AFS securities included in net income
|
(75 | ) | 26 | (49 | ) | |||||||
Net unrealized losses on securities
|
(1,884 | ) | 659 | (1,225 | ) | |||||||
Change in pension plans
|
939 | (328 | ) | 611 | ||||||||
Other comprehensive loss
|
$ | (945 | ) | $ | 331 | $ | (614 | ) |
Three Months Ended September 30, 2010
|
||||||||||||
Before-Tax
|
Tax (Expense)
|
Net-of-Tax
|
||||||||||
Amount
|
Benefit
|
Amount
|
||||||||||
Unrealized losses on securities:
|
||||||||||||
Unrealized holding gains arising during period
|
$ | 7,170 | $ | (2,509 | ) | $ | 4,661 | |||||
Noncredit portion of other-than-temporary impairment losses on the AFS securities
|
– | – | – | |||||||||
Less: reclassification adjustment for gains included in net income
|
8,008 | (2,802 | ) | 5,206 | ||||||||
Less: reclassification of other-than-temporary impairment charges on AFS securities included in net income
|
– | – | – | |||||||||
Net unrealized losses on securities
|
(838 | ) | 293 | (545 | ) | |||||||
Change in pension plans
|
313 | (109 | ) | 204 | ||||||||
Other comprehensive loss
|
$ | (525 | ) | $ | 184 | $ | (341 | ) |
5.
|
Securities - (2011 Restated)
|
September 30, 2011
|
||||||||||||||||||||
Gross
|
Gross Unrealized Losses
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Noncredit
|
Estimated | |||||||||||||||||
AVAILABLE FOR SALE:
|
Cost
|
Gains
|
OTTI
|
Other | Fair Value | |||||||||||||||
Investment Securities:
|
||||||||||||||||||||
State and Political Subdivisions
|
$ | 275,170 | $ | 28,906 | $ | – | $ | 29 | $ | 304,047 | ||||||||||
Other Stocks and Bonds
|
2,925 | – | 1,978 | – | 947 | |||||||||||||||
Mortgage-backed Securities:
|
||||||||||||||||||||
U.S. Government Agencies
|
115,394 | 6,996 | – | 98 | 122,292 | |||||||||||||||
Government-Sponsored Enterprises
|
574,232 | 19,551 | – | 883 | 592,900 | |||||||||||||||
Total
|
$ | 967,721 | $ | 55,453 | $ | 1,978 | $ | 1,010 | $ | 1,020,186 |
September 30, 2011
|
||||||||||||||||||||
Gross
|
Gross Unrealized Losses
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Noncredit
|
Estimated
|
|||||||||||||||||
HELD TO MATURITY:
|
Cost
|
Gains
|
OTTI
|
Other |
Fair Value
|
|||||||||||||||
Investment Securities:
|
||||||||||||||||||||
State and Political Subdivisions
|
$ | 1,011 | $ | 188 | $ | – | $ | – | $ | 1,199 | ||||||||||
Other Stocks and Bonds
|
485 | 18 | – | – | 503 | |||||||||||||||
Mortgage-backed Securities:
|
||||||||||||||||||||
U.S. Government Agencies
|
23,556 | 1,124 | – | 75 | 24,605 | |||||||||||||||
Government-Sponsored Enterprises
|
355,780 | 13,546 | – | 10 | 369,316 | |||||||||||||||
Total
|
$ | 380,832 | $ | 14,876 | $ | – | $ | 85 | $ | 395,623 |
December 31, 2010
|
||||||||||||||||||||
Gross
|
Gross Unrealized Losses
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Noncredit
|
Estimated
|
|||||||||||||||||
AVAILABLE FOR SALE:
|
Cost
|
Gains
|
OTTI
|
Other |
Fair Value
|
|||||||||||||||
Investment Securities:
|
||||||||||||||||||||
U.S. Treasury
|
$ | 4,700 | $ | – | $ | – | $ | – | $ | 4,700 | ||||||||||
State and Political Subdivisions
|
296,357 | 4,445 | – | 6,540 | 294,262 | |||||||||||||||
Other Stocks and Bonds
|
3,117 | 1 | 2,736 | – | 382 | |||||||||||||||
Mortgage-backed Securities:
|
||||||||||||||||||||
U.S. Government Agencies
|
145,136 | 5,296 | – | 159 | 150,273 | |||||||||||||||
Government-Sponsored Enterprises
|
721,908 | 16,035 | – | 1,642 | 736,301 | |||||||||||||||
Total
|
$ | 1,171,218 | $ | 25,777 | $ | 2,736 | $ | 8,341 | $ | 1,185,918 |
December 31, 2010 | ||||||||||||||||||||
Gross
|
Gross Unrealized Losses
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Noncredit
|