Southside Bancshares, Inc. Announces Financial Results for the Three Months and Year Ended December 31, 2016


TYLER, Texas, Jan. 27, 2017 (GLOBE NEWSWIRE) -- Southside Bancshares, Inc. (“Southside” or the “Company”) (NASDAQ:SBSI) today reported its financial results for the three months and year ended December 31, 2016.

Southside reported net income of $11.6 million for the three months ended December 31, 2016, a decrease of $0.1 million, or 1.0%, compared to $11.7 million for the same period in 2015.  Net income for the year ended December 31, 2016 increased $5.4 million, or 12.2%, to $49.3 million, compared to $44.0 million for the same period in 2015.

Diluted earnings per common share were $0.43 and $0.44 for the three months ended December 31, 2016 and 2015, respectively, a decrease of $0.01, or 2.3%.  For the year ended December 31, 2016, diluted earnings per common share increased $0.21, or 12.7%, to $1.86, compared to $1.65 for the same period in 2015.

The return on average shareholders’ equity for the year ended December 31, 2016 was 10.54%, compared to 10.04% for the same period in 2015.  The return on average assets was 0.94% for the year ended December 31, 2016, compared to 0.90% for the same period in 2015.

“A 12.2% increase in net income for the year ended December 31, 2016 when compared to the prior year, resulted in record net income of $49.3 million, which highlights our financial performance for the year,” stated Lee R. Gibson, President and Chief Executive Officer of Southside.  “During the fourth quarter ended December 31, 2016, we sold available for sale securities at a net loss of $2.7 million compared to a net gain of $0.2 million on the securities that were sold during the fourth quarter of 2015.  Net income for the fourth quarter of 2016 decreased $0.1 million compared to the same period in 2015.  Excluding sales of available for sale securities, net income during the fourth quarter of 2016 increased $1.8 million, or 15.2%, compared to the same period in 2015.”

“Other highlights for the year included $124.8 million, or 5.1% in loan growth, a decrease in nonperforming assets to total assets to 0.27% and the completion of a common stock offering that netted $76.0 million in additional capital.”

“Our loan pipeline is strong and reflects the potential for more consistent loan growth throughout 2017 than we have experienced during the prior two years. The DFW and Austin markets we serve are expected to continue to experience solid job growth during 2017 as businesses continue to relocate from other states and expand existing facilities,” Mr. Gibson concluded.

Loans and Deposits

For the year ended December 31, 2016, total loans increased by $124.8 million, or 5.1%, compared to December 31, 2015.  The net increase in our loans was comprised of increases of $310.8 million of commercial real estate loans and $10.5 million of municipal loans, which were partially offset by decreases of $65.3 million of commercial loans, $58.1 million of construction loans, $54.9 million of loans to individuals, and $18.2 million of 1-4 family residential loans.  Loans with oil and gas industry exposure totaled 1.09% of the loan portfolio at December 31, 2016.

Nonperforming assets decreased during the year ended December 31, 2016 by $17.4 million, or 53.5%, to $15.1 million, or 0.27% of total assets, compared to 0.63% of total assets at December 31, 2015.

During the year ended December 31, 2016, the allowance for loan losses decreased $1.8 million, or 9.2%, to $17.9 million, or 0.70% of total loans, compared to 0.81% of total loans at December 31, 2015, as a result of charge-offs of two large impaired commercial borrowing relationships partially offset by growth in the loan portfolio.

During the year ended December 31, 2016, deposits, net of brokered deposits, increased $127.4 million, or 3.8%, compared to December 31, 2015.  During this period public fund deposits increased $76.8 million.

Net Interest Income for the Three Months Ended December 31, 2016

Net interest income decreased $0.1 million, or 0.2%, to $34.6 million for the three months ended December 31, 2016, compared to $34.7 million for the same period in 2015.  The decrease in net interest income was the result of the increase in interest expense of $3.8 million associated with short- and long-term obligations and deposit expenses, which were partially offset by an increase in interest income of $3.7 million, which was primarily a result of the increase in the loan and securities portfolio, compared to the same period in 2015.  For the three months ended December 31, 2016, our net interest spread decreased to 2.90%, compared to 3.26% for the same period in 2015, due to higher rates paid on interest-bearing liabilities along with a decrease in the yield on interest-earning assets.  Our net interest margin decreased to 3.03% for the three months ended December 31, 2016, compared to 3.35% for the same period in 2015.  The net interest spread and margin on a linked quarter basis decreased from 3.06% and 3.19%, respectively.

Net Interest Income for the Year Ended December 31, 2016

Net interest income increased $4.9 million, or 3.6%, to $139.6 million for the year ended December 31, 2016, compared to $134.7 million for the same period in 2015.  The increase in net interest income was due to the increase in interest income of $14.4 million, or 9.3%, which was primarily a result of the increase in the loan portfolio, compared to the same period in 2015, and a $1.3 million recovery of interest income on the payoff of a long-time nonaccrual loan during the first quarter of 2016.  The increase in interest income was partially offset by an increase in interest expense of $9.5 million.  For the year ended December 31, 2016, our net interest spread decreased to 3.14%, compared to 3.31% for the same period in 2015, due to higher rates paid on interest-bearing liabilities, which offset the increase in the yield on interest-earning assets.  Our net interest margin decreased to 3.26% for the year ended December 31, 2016, compared to 3.40% for the same period in 2015.

Net Income for the Three Months Ended December 31, 2016

Net income decreased $0.1 million, or 1.0%, for the three months ended December 31, 2016, to $11.6 million compared to the same period in 2015.  The decrease was primarily the result of a $3.8 million increase in interest expense, a $2.1 million decrease in noninterest income, a $0.4 million increase in income tax expense, and a $0.1 million increase in provision for loan losses, partially offset by a $3.7 million increase in interest income and a $2.6 million decrease in noninterest expense.

Noninterest income decreased $2.1 million, or 23.8%, for the three months ended December 31, 2016 compared to the same period in 2015, due to a net loss on sale of securities available for sale which were partially offset by increases in deposit services income and other noninterest income.

Noninterest expense decreased $2.6 million, or 9.0%, for the three months ended December 31, 2016, compared to the same period in 2015, due to cost containment in almost all noninterest expense categories.  Telephone and communications expense increased during the three months ended December 31, 2016, compared to the same period in 2015, due to a one-time vendor credit received in December 2015.

Net Income for the Year Ended December 31, 2016

Net income increased $5.4 million, or 12.2%, for the year ended December 31, 2016, to $49.3 million compared to the same period in 2015.  The increase was primarily the result of a $14.4 million increase in interest income, a $3.4 million decrease in noninterest expense, and a $1.5 million increase in noninterest income, partially offset by a $9.5 million increase in interest expense, a $3.0 million increase in income tax expense and a $1.4 million increase in provision for loan losses.

Noninterest income increased $1.5 million, or 4.0%, for the year ended December 31, 2016 compared to the same period in 2015, primarily due to increases in deposit services income, other noninterest income and gain on sale of loans, partially offset by a net loss on sale of securities available for sale.  Increases in other noninterest income were primarily comprised of increases in other investment income and mortgage servicing fee income.

Noninterest expense decreased $3.4 million, or 3.0%, for the year ended December 31, 2016, compared to the same period in 2015, primarily due to decreases in salaries and employee benefits expense, software and data processing expense, FDIC insurance and other noninterest expense, partially offset by increases in professional fees and occupancy expense.

Conference Call

Southside's management team will host a conference call to discuss its fourth quarter and year end 2016 financial results on Friday, January 27, 2017 at 9:00 am CST.  The call can be accessed by dialing 844-775-2540 and by identifying the conference ID number 46149540 or by identifying “Southside Bancshares, Inc., Fourth Quarter and Year End 2016 Earnings Call.”  To listen to the call via web-cast, register at www.southside.com/about/investor-relations.

For those unable to listen to the conference call live, a recording of the conference call will be available from approximately 3:00 pm CST January 27, 2017 through February 8, 2017 by accessing the company website, www.southside.com/about/investor-relations.

Non-GAAP Financial Measures

Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry.  However, certain non-GAAP measures are used by management to supplement the evaluation of our performance.  These include the following fully-taxable equivalent measures: tax-equivalent net interest income, tax-equivalent net interest margin, tax-equivalent net interest spread, and tax-equivalent efficiency ratio, which include the effects of taxable-equivalent adjustments using a federal income tax rate of 35% to increase tax-exempt interest income to a tax-equivalent basis.  Whenever we present a non-GAAP financial measure in an SEC filing, we are also required to present the most directly comparable financial measure calculated and presented in accordance with GAAP and reconcile the differences between the non-GAAP financial measure and such comparable GAAP measure.  Tax-equivalent adjustments are reported in Footnotes 2 and 3 to the Average Balances with Average Yields and Rates tables under Results of Operations below.

Tax-equivalent net interest income, net interest margin and net interest spread.  Net interest income on a tax-equivalent basis is a non-GAAP measure that adjusts for the tax-favored status of net interest income from loans and investments.  We believe this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.  The most directly comparable financial measure calculated in accordance with GAAP is our net interest income.  Net interest margin on a tax-equivalent basis is net interest income on a tax-equivalent basis divided by average interest-earning assets on a tax-equivalent basis.  The most directly comparable financial measure calculated in accordance with GAAP is our net interest margin.  Net interest spread on a tax-equivalent basis is the difference in the average yield on average interest-earning assets on a tax equivalent basis and the average rate paid on average interest-bearing liabilities.  The most directly comparable financial measure calculated in accordance with GAAP is our net interest spread.

Tax-equivalent efficiency ratio.  The efficiency ratio on a tax-equivalent basis is a non-GAAP measure that provides a measure of productivity in the banking industry.  This ratio is calculated to measure the cost of generating one dollar of revenue.  The ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue.  We calculate this ratio by dividing noninterest expense, excluding amortization of intangibles and certain non-recurring expense by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding gains (losses) on sales of investment securities and certain non-recurring impairments.

These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements, and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently.

About Southside Bancshares, Inc.

Southside Bancshares, Inc. is a bank holding company with approximately $5.6 billion in assets as of December 31, 2016, that owns 100% of Southside Bank.  Southside Bank currently has 60 banking centers in Texas and operates a network of 70 ATMs.

To learn more about Southside Bancshares, Inc., please visit our investor relations website at www.southside.com/about/investor-relations.  Our investor relations site provides a detailed overview of our activities, financial information and historical stock price data.  To receive e-mail notification of company news, events and stock activity, please register on the E-mail Notification portion of the website.  Questions or comments may be directed to Deborah Wilkinson at (817) 367-4962, or deborah.wilkinson@southside.com.

Forward-Looking Statements

Certain statements of other than historical fact that are contained in this document and in other written material, press releases and oral statements issued by or on behalf of the Company may be considered to be “forward-looking statements” within the meaning of and subject to the safe harbor protections of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management’s views as of any subsequent date.  These statements may include words such as “expect,” “estimate,” “project,” “anticipate,” “appear,” “believe,” “could,” “should,” “may,” “likely,” “intend,” “probability,” “risk,” “target,” “objective,” “plans,” “potential,” and similar expressions.  Forward-looking statements are statements with respect to the Company’s beliefs, plans, expectations, objectives, goals, anticipations, assumptions and estimates about the Company's future performance and are subject to significant known and unknown risks and uncertainties, which could cause the Company's actual results to differ materially from the results discussed in the forward-looking statements.  For example, discussions about trends in asset quality, capital, liquidity, the pace of loan and revenue growth, the Company's ability to sell nonperforming assets, expense reductions, the benefits of the Share Repurchase Plan, planned operational efficiencies, earnings and certain market risk disclosures, including the impact of interest rates and other economic factors, are based upon information presently available to management and are dependent on choices about key model characteristics and assumptions and are subject to various limitations.  By their nature, certain of the market risk disclosures are only estimates and could be materially different from what actually occurs in the future.

Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, under “Forward-Looking Information” and Item 1A.  “Risk Factors,” and in the Company’s other filings with the Securities and Exchange Commission.  The Company disclaims any obligation to update any factors or to announce publicly the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

 SOUTHSIDE BANCSHARES, INC.
 CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)
 (In thousands, except per share data)
          
          
 As of
 2016 2015
 Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
ASSETS         
Cash and due from banks$59,363  $54,255  $45,663  $52,324  $54,288 
Interest earning deposits102,251  144,833  18,450  16,130  26,687 
Federal funds sold8,040         
Securities available for sale, at estimated fair value1,479,600  1,622,128  1,416,335  1,332,381  1,460,492 
Securities held to maturity, at carrying value937,487  775,682  784,925  784,579  784,296 
Federal Home Loan Bank stock, at cost61,084  51,901  47,702  47,550  51,047 
Loans held for sale7,641  5,301  5,883  4,971  3,811 
Loans2,556,537  2,483,641  2,384,321  2,443,231  2,431,753 
Less: Allowance for loan losses(17,911) (15,993) (14,908) (21,799) (19,736)
Net loans2,538,626  2,467,648  2,369,413  2,421,432  2,412,017 
Premises & equipment, net106,003  106,777  107,242  107,556  107,929 
Goodwill91,520  91,520  91,520  91,520  91,520 
Other intangible assets, net4,608  5,060  5,534  6,029  6,548 
Bank owned life insurance97,775  97,002  96,375  95,718  95,080 
Other assets69,769  42,796  45,886  58,743  68,281 
Total assets$5,563,767  $5,464,903  $5,034,928  $5,018,933  $5,161,996 
          
LIABILITIES AND SHAREHOLDERS' EQUITY         
Noninterest bearing deposits$704,013  $747,270  $679,831  $698,695  $672,470 
Interest bearing deposits2,829,063  2,834,117  2,890,418  2,920,673  2,782,937 
Total deposits3,533,076  3,581,387  3,570,249  3,619,368  3,455,407 
Short-term obligations873,615  720,634  385,717  259,646  647,836 
Long-term obligations601,464  621,640  559,071  622,222  562,512 
Other liabilities37,338  68,682  47,591  60,121  52,179 
Total liabilities5,045,493  4,992,343  4,562,628  4,561,357  4,717,934 
Shareholders' equity518,274  472,560  472,300  457,576  444,062 
Total liabilities and shareholders' equity$5,563,767  $5,464,903  $5,034,928  $5,018,933  $5,161,996 


 At or For the Three Months Ended
 2016 2015
 Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
Income Statement:         
Total interest income$43,680  $41,132  $41,089  $43,012  $39,964 
Total interest expense9,039  7,202  6,711  6,396  5,267 
Net interest income34,641  33,930  34,378  36,616  34,697 
Provision for loan losses2,065  1,631  3,768  2,316  1,951 
Net interest income after provision for loan losses32,576  32,299  30,610  34,300  32,746 
Noninterest income         
Deposit services5,183  5,335  5,099  5,085  4,990 
Net (loss) gain on sale of securities available for sale(2,676) 2,343  728  2,441  204 
Gain on sale of loans461  818  873  643  578 
Trust income900  867  869  855  871 
Bank owned life insurance income649  656  647  674  640 
Brokerage services466  551  535  575  555 
Other1,730  1,162  619  1,323  977 
Total noninterest income6,713  11,732  9,370  11,596  8,815 
Noninterest expense         
Salaries and employee benefits16,194  15,203  14,849  17,732  16,420 
Occupancy expense2,825  4,569  2,993  3,335  3,263 
Advertising, travel & entertainment648  588  722  685  726 
ATM and debit card expense820  868  736  712  1,086 
Professional fees982  1,148  1,478  1,338  1,517 
Software and data processing expense687  736  739  749  771 
Telephone and communications572  407  468  484  372 
FDIC insurance215  643  645  638  619 
FHLB prepayment fees    148     
Other2,934  4,263  3,035  3,734  3,657 
Total noninterest expense25,877  28,425  25,813  29,407  28,431 
Income before income tax expense13,412  15,606  14,167  16,489  13,130 
Income tax expense1,839  2,741  2,772  2,973  1,438 
Net income$11,573  $12,865  $11,395  $13,516  $11,692 
    
Common share data:   
Weighted-average basic shares outstanding26,866  26,262  26,230  26,449  26,653 
Weighted-average diluted shares outstanding27,049  26,415  26,349  26,519  26,745 
Shares outstanding end of period28,543  26,278  26,251  26,222  26,670 
Net income per common share         
Basic$0.43  $0.49  $0.43  $0.51  $0.44 
Diluted0.43  0.49  0.43  0.51  0.44 
Book value per common share18.16  17.98  17.99  17.46  16.66 
Cash dividend paid per common share0.30  0.24  0.24  0.23  0.31 
          
Selected Performance Ratios:         
Return on average assets0.83% 0.98% 0.90% 1.07% 0.92%
Return on average shareholders’ equity9.56  10.78  9.91  11.96  10.35 
Average yield on interest earning assets3.73  3.78  3.93  4.06  3.80 
Average rate on interest bearing liabilities0.83  0.72  0.69  0.66  0.54 
Net interest spread2.90  3.06  3.24  3.40  3.26 
Net interest margin3.03  3.19  3.35  3.51  3.35 
Average interest earnings assets to average interest bearing liabilities119.88  120.40  120.21  119.62  120.29 
Noninterest expense to average total assets1.85  2.17  2.05  2.33  2.25 
Efficiency ratio52.00  53.88  52.85  57.47  58.45 

 

 At or For the
Year Ended
 December 31,
 2016  2015 
Income Statement:   
Total interest income$168,913  $154,532 
Total interest expense29,348  19,854 
Net interest income139,565  134,678 
Provision for loan losses9,780  8,343 
Net interest income after provision for loan losses129,785  126,335 
Noninterest income   
Deposit services20,702  20,112 
Net gain on sale of securities available for sale2,836  3,660 
Gain on sale of loans2,795  2,082 
Trust income3,491  3,419 
Bank owned life insurance income2,626  2,623 
Brokerage services2,127  2,206 
Other4,834  3,793 
Total noninterest income39,411  37,895 
Noninterest expense   
Salaries and employee benefits63,978  67,221 
Occupancy expense13,722  12,883 
Advertising, travel & entertainment2,643  2,708 
ATM and debit card expense3,136  3,132 
Professional fees4,946  3,877 
Software and data processing expense2,911  3,858 
Telephone and communications1,931  1,978 
FDIC insurance2,141  2,510 
FHLB prepayment fees148   
Other13,966  14,787 
Total noninterest expense109,522  112,954 
Income before income tax expense59,674  51,276 
Income tax expense10,325  7,279 
Net income$49,349  $43,997 
   
Common share data:  
Weighted-average basic shares outstanding26,453  26,621 
Weighted-average diluted shares outstanding26,578  26,711 
Net income per common share   
Basic$1.86  $1.65 
Diluted1.86  1.65 
Book value per common share18.16  16.66 
Cash dividend paid per common share1.01  1.00 
  
Selected Performance Ratios:   
Return on average assets0.94% 0.90%
Return on average shareholders’ equity10.54
  10.04
 
Average yield on interest earning assets3.87
  3.84
 
Average yield on interest bearing liabilities0.73
  0.53
 
Net interest spread3.14
  3.31
 
Net interest margin3.26
  3.40
 
Average interest earnings assets to average interest bearing liabilities120.02
  120.12
 
Noninterest expense to average total assets2.09
  2.32
 
Efficiency ratio54.08
  59.32
 


 Southside Bancshares, Inc.
 Selected Financial Data (unaudited)
 (dollars in thousands)
          
 Three Months Ended
 2016 2015
 Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
Nonperforming assets$15,105  $16,008  $24,510  $34,046  $32,480 
Nonaccrual loans (1)8,280  8,536  11,767  21,927  20,526 
Accruing loans past due more than 90 days (1)6  1  6  7  3 
Restructured loans (2)6,431  7,193  12,477  11,762  11,143 
Other real estate owned339  237  237  265  744 
Repossessed assets49  41  23  85  64 
          
Asset Quality Ratios:         
Nonaccruing loans to total loans0.32% 0.34% 0.49% 0.90% 0.84%
Allowance for loan losses to nonaccruing loans216.32  187.36  126.69  99.42  96.15 
Allowance for loan losses to nonperforming assets118.58  99.91  60.82  64.03  60.76 
Allowance for loan losses to total loans0.70  0.64  0.63  0.89  0.81 
Nonperforming assets to total assets0.27  0.29  0.49  0.68  0.63 
Net charge-offs to average loans0.02  0.09  1.77  0.04  0.11 
          
Capital Ratios:         
Shareholders’ equity to total assets9.32  8.65  9.38  9.12  8.60 
Average shareholders’ equity to average total assets8.66  9.10  9.11  8.94  8.92 

(1) Excludes purchased credit impaired ("PCI") loans measured at fair value at acquisition.
(2) Includes $3.1 million, $3.2 million, $8.3 million, $7.4 million, and $7.5 million in PCI loans restructured as of December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016, and December 31, 2015, respectively.

Loan Portfolio Composition

The following table sets forth loan totals by category for the periods presented:

          
 Three Months Ended
 2016 2015
 Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
Real Estate Loans:         
Construction$380,175  $466,323  $425,595  $464,750  $438,247 
1-4 Family Residential637,239  644,746  633,400  644,826  655,410 
Commercial945,978  759,795  694,272  657,962  635,210 
Commercial Loans177,265  191,154  197,896  233,857  242,527 
Municipal Loans298,583  293,949  292,909  286,217  288,115 
Loans to Individuals117,297  127,674  140,249  155,619  172,244 
Total Loans$2,556,537  $2,483,641  $2,384,321  $2,443,231  $2,431,753 

RESULTS OF OPERATIONS

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

 AVERAGE BALANCES WITH AVERAGE YIELDS AND RATES
 (dollars in thousands)
 (unaudited)
 Three Months Ended
 December 31, 2016 September 30, 2016
     AVG     AVG
 AVG   YIELD/ AVG   YIELD/
 BALANCE INTEREST RATE BALANCE INTEREST RATE
ASSETS           
INTEREST EARNING ASSETS:           
Loans (1) (2)$2,512,820  $27,835  4.41% $2,436,349  $26,750  4.37%
Loans Held For Sale4,845  36  2.96% 6,718  54  3.20%
Securities:           
Investment Securities (Taxable) (4)115,057  485  1.68% 61,238  251  1.63%
Investment Securities (Tax-Exempt) (3) (4)812,771  10,352  5.07% 690,635  8,911  5.13%
Mortgage-backed Securities (4)1,520,045  9,294  2.43% 1,492,271  9,399  2.51%
Total Securities2,447,873  20,131  3.27% 2,244,144  18,561  3.29%
FHLB Stock, at cost and Other Investments62,087  210  1.35% 54,085  186  1.37%
Interest Earning Deposits134,786  165  0.49% 57,598  89  0.61%
Federal Funds Sold2,972  5  0.67%      
Total Interest Earning Assets5,165,383  48,382  3.73% 4,798,894  45,640  3.78%
NONINTEREST EARNING ASSETS:           
Cash and Due From Banks52,415      49,418     
Bank Premises and Equipment106,520      107,318     
Other Assets252,697      278,599     
Less: Allowance for Loan Losses(16,467)     (14,989)    
Total Assets$5,560,548      $5,219,240     
LIABILITIES AND SHAREHOLDERS’ EQUITY           
INTEREST BEARING LIABILITIES:           
Savings Deposits$250,706  76  0.12% $248,364  71  0.11%
Time Deposits926,021  2,261  0.97% 949,019  2,073  0.87%
Interest Bearing Demand Deposits1,646,535  1,543  0.37% 1,634,898  1,460  0.36%
Total Interest Bearing Deposits2,823,262  3,880  0.55% 2,832,281  3,604  0.51%
Short-term Interest Bearing Liabilities869,398  1,428  0.65% 608,130  1,122  0.73%
Long-term Interest Bearing Liabilities – FHLB Dallas457,754  1,837  1.60% 472,470  1,857  1.56%
Subordinated Notes (5)98,011  1,439  5.84% 12,823  189  5.86%
Long-term Debt (6)60,235  455  3.01% 60,234  430  2.84%
Total Interest Bearing Liabilities4,308,660  9,039  0.83% 3,985,938  7,202  0.72%
NONINTEREST BEARING LIABILITIES:           
Demand Deposits717,599      702,539     
Other Liabilities52,714      55,783     
Total Liabilities5,078,973      4,744,260     
SHAREHOLDERS’ EQUITY481,575      474,980     
Total Liabilities and Shareholders’ Equity$5,560,548      $5,219,240     
NET INTEREST INCOME  $39,343      $38,438   
NET INTEREST MARGIN ON AVERAGE EARNING ASSETS    3.03%     3.19%
NET INTEREST SPREAD    2.90%     3.06%

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) Interest income includes taxable-equivalent adjustments of $1,045 and $1,064 for the three months ended December 31, 2016 and September 30, 2016, respectively.  See “Non-GAAP Financial Measures.”
(3) Interest income includes taxable-equivalent adjustments of $3,657 and $3,444 for the three months ended December 31, 2016 and September 30, 2016, respectively.  See “Non-GAAP Financial Measures.”
(4) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
(5) The unamortized debt issuance costs deducted from the carrying amount of the subordinated notes totaled approximately $2.0 million and $220,000 for the three months ended December 31, 2016 and September 30, 2016, respectively.
(6) Represents issuance of junior subordinated debentures.  In connection with the adoption of ASU 2015-03 that requires unamortized debt issuance costs related to a recognized debt liability be presented as a direct deduction from the carrying amount of that debt liability, our average balance sheets for the three months ended December 31, 2016 and September 30, 2016 reflect a decrease in long-term debt of $76,000 and $77,000, respectively.

Note:  As of December 31, 2016 and September 30, 2016, loans on nonaccrual status totaled $8,280 and $8,536, respectively.  Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

     Three Months Ended    
 June 30, 2016 March 31, 2016
     AVG     AVG
 AVG   YIELD/ AVG   YIELD/
 BALANCE INTEREST RATE BALANCE INTEREST RATE
ASSETS           
INTEREST EARNING ASSETS:           
Loans (1) (2)$2,426,733  $27,275  4.52% $2,434,837  $28,793  4.76%
Loans Held For Sale4,984  40  3.23% 3,581  32  3.59%
Securities:           
Investment Securities (Taxable) (4)22,010  107  1.96% 41,659  214  2.07%
Investment Securities (Tax-Exempt) (3) (4)657,568  8,636  5.28% 635,766  8,494  5.37%
Mortgage-backed Securities (4)1,450,868  9,366  2.60% 1,454,343  9,391  2.60%
Total Securities2,130,446  18,109  3.42% 2,131,768  18,099  3.41%
FHLB Stock, at cost and Other Investments52,952  185  1.41% 55,116  217  1.58%
Interest Earning Deposits57,493  61  0.43% 51,246  70  0.55%
Total Interest Earning Assets4,672,608  45,670  3.93% 4,676,548  47,211  4.06%
NONINTEREST EARNING ASSETS:           
Cash and Due From Banks47,079      55,732     
Bank Premises and Equipment107,842      107,941     
Other Assets270,141      262,081     
Less: Allowance for Loan Losses(22,377)     (20,088)    
Total Assets$5,075,293      $5,082,214     
LIABILITIES AND SHAREHOLDERS’ EQUITY           
INTEREST BEARING LIABILITIES:           
Savings Deposits$244,639  68  0.11% $235,492  65  0.11%
Time Deposits976,600  1,927  0.79% 915,316  1,723  0.76%
Interest Bearing Demand Deposits1,727,431  1,520  0.35% 1,717,717  1,468  0.34%
Total Interest Bearing Deposits2,948,670  3,515  0.48% 2,868,525  3,256  0.46%
Short-term Interest Bearing Liabilities385,858  906  0.94% 413,985  696  0.68%
Long-term Interest Bearing Liabilities – FHLB Dallas492,296  1,874  1.53% 566,825  2,039  1.45%
Long-term Debt (5)60,233  416  2.78% 60,232  405  2.70%
Total Interest Bearing Liabilities3,887,057  6,711  0.69% 3,909,567  6,396  0.66%
NONINTEREST BEARING LIABILITIES:           
Demand Deposits682,360      672,865     
Other Liabilities43,360      45,390     
Total Liabilities4,612,777      4,627,822     
SHAREHOLDERS’ EQUITY462,516      454,392     
Total Liabilities and Shareholders’ Equity$5,075,293      $5,082,214     
NET INTEREST INCOME  $38,959      $40,815   
NET INTEREST MARGIN ON AVERAGE EARNING ASSETS    3.35%     3.51%
NET INTEREST SPREAD    3.24%     3.40%

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) Interest income includes taxable-equivalent adjustments of $1,082 and $1,060 for the three months ended June 30, 2016 and March 31, 2016, respectively.  See “Non-GAAP Financial Measures.”
(3) Interest income includes taxable-equivalent adjustments of $3,499 and $3,139 for the three months ended June 30, 2016 and March 31, 2016, respectively.  See “Non-GAAP Financial Measures.”
(4) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
(5) Represents issuance of junior subordinated debentures.  In connection with the adoption of ASU 2015-03 that requires unamortized debt issuance costs related to a recognized debt liability be presented as a direct deduction from the carrying amount of that debt liability, our average balance sheets for the three months ended June 30, 2016 and March 31, 2016 reflect a decrease in long-term debt of $78,000 and $79,000, respectively.

Note:  As of June 30, 2016 and March 31, 2016, loans on nonaccrual status totaled $11,767 and $21,927, respectively.  Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

 Three Months Ended
 December 31, 2015
     AVG
 AVG   YIELD/
 BALANCE INTEREST RATE
ASSETS     
INTEREST EARNING ASSETS:     
Loans (1) (2)$2,318,162  $25,865  4.43%
Loans Held For Sale2,740  30  4.34%
Securities:     
Investment Securities (Taxable) (4)81,344  416  2.03%
Investment Securities (Tax-Exempt) (3) (4)637,993  8,645  5.38%
Mortgage-backed Securities (4)1,493,020  9,215  2.45%
Total Securities2,212,357  18,276  3.28%
FHLB Stock, at cost and Other Investments
53,643  75  0.55%
Interest Earning Deposits34,147  23  0.27%
Total Interest Earning Assets4,621,049  44,269  3.80%
NONINTEREST EARNING ASSETS:     
Cash and Due From Banks53,267     
Bank Premises and Equipment108,812     
Other Assets258,837     
Less: Allowance for Loan Losses(18,720)    
Total Assets$5,023,245     
LIABILITIES AND SHAREHOLDERS’ EQUITY     
INTEREST BEARING LIABILITIES:     
Savings Deposits$232,561  61  0.10%
Time Deposits833,141  1,477  0.70%
Interest Bearing Demand Deposits1,594,109  1,117  0.28%
Total Interest Bearing Deposits2,659,811  2,655  0.40%
Short-term Interest Bearing Liabilities630,998  600  0.38%
Long-term Interest Bearing Liabilities – FHLB Dallas490,396  1,638  1.33%
Long-term Debt (5)60,231  374  2.46%
Total Interest Bearing Liabilities3,841,436  5,267  0.54%
NONINTEREST BEARING LIABILITIES:     
Demand Deposits686,574     
Other Liabilities47,155     
Total Liabilities4,575,165     
SHAREHOLDERS’ EQUITY448,080     
Total Liabilities and Shareholders’ Equity$5,023,245     
NET INTEREST INCOME  $39,002   
NET INTEREST MARGIN ON AVERAGE EARNING ASSETS    3.35%
NET INTEREST SPREAD    3.26%

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) Interest income includes taxable-equivalent adjustment of $1,068 for the three months ended December 31, 2015.  See “Non-GAAP Financial Measures.”
(3) Interest income includes taxable-equivalent adjustment of $3,237 for the three months ended December 31, 2015.  See “Non-GAAP Financial Measures.”
(4) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
(5) Represents issuance of junior subordinated debentures.  In connection with the adoption of ASU 2015-03 that requires unamortized debt issuance costs related to a recognized debt liability be presented as a direct deduction from the carrying amount of that debt liability, our average balance sheet for the three months ended December 31, 2015 reflects a decrease in long-term debt of $80,000.

Note:  As of December 31, 2015, loans on nonaccrual status totaled $20,526.  Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

 AVERAGE BALANCES WITH AVERAGE YIELDS AND RATES
 (dollars in thousands)
 (unaudited)
 Years Ended
 December 31, 2016 December 31, 2015
     AVG     AVG
 AVG   YIELD/ AVG   YIELD/
 BALANCE INTEREST RATE BALANCE INTEREST RATE
ASSETS           
INTEREST EARNING ASSETS:           
Loans (1) (2)$2,452,803  $110,653  4.51% $2,224,401  $100,471  4.52%
Loans Held For Sale5,036  162  3.22% 3,439  155  4.51%
Securities:           
Investment Securities (Taxable) (4)60,145  1,057  1.76% 75,977  1,587  2.09%
Investment Securities (Tax-Exempt) (3) (4)699,472  36,393  5.20% 637,333  34,981  5.49%
Mortgage-backed Securities (4)1,479,528  37,450  2.53% 1,432,087  33,661  2.35%
Total Securities2,239,145  74,900  3.35% 2,145,397  70,229  3.27%
FHLB Stock, at cost and Other Investments
56,071  798  1.42% 46,584  298  0.64%
Interest Earning Deposits75,339  385  0.51% 39,533  101  0.26%
Federal Funds Sold747  5  0.67%      
Total Interest Earning Assets4,829,141  186,903  3.87% 4,459,354  171,254  3.84%
NONINTEREST EARNING ASSETS:           
Cash and Due From Banks51,160      52,400     
Bank Premises and Equipment107,402      110,704     
Other Assets265,876      265,769     
Less: Allowance for Loan Losses(18,465)     (16,621)    
Total Assets$5,235,114      $4,871,606     
LIABILITIES AND SHAREHOLDERS’ EQUITY           
INTEREST BEARING LIABILITIES:           
Savings Deposits$244,826  280  0.11% $232,385  233  0.10%
Time Deposits941,716  7,984  0.85% 845,882  5,512  0.65%
Interest Bearing Demand Deposits1,681,422  5,991  0.36% 1,648,416  4,417  0.27%
Total Interest Bearing Deposits2,867,964  14,255  0.50% 2,726,683  10,162  0.37%
Short-term Interest Bearing Liabilities570,269  4,152  0.73% 384,694  1,250  0.32%
Long-term Interest Bearing Liabilities – FHLB Dallas497,160  7,607  1.53% 540,600  6,987  1.29%
Subordinated Notes (5)27,860  1,628  5.84%      
Long-term Debt (6)60,233  1,706  2.83% 60,229  1,455  2.42%
Total Interest Bearing Liabilities4,023,486  29,348  0.73% 3,712,206  19,854  0.53%
NONINTEREST BEARING LIABILITIES:           
Demand Deposits693,929      679,346     
Other Liabilities49,275      41,627     
Total Liabilities4,766,690      4,433,179     
SHAREHOLDERS’ EQUITY468,424      438,427     
Total Liabilities and Shareholders’ Equity$5,235,114      $4,871,606     
NET INTEREST INCOME  $157,555      $151,400   
NET INTEREST MARGIN ON AVERAGE EARNING ASSETS    3.26%     3.40%
NET INTEREST SPREAD    3.14%     3.31%

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) Interest income includes taxable-equivalent adjustments of $4,251 and $4,209 for the years ended December 31, 2016 and 2015, respectively.  See “Non-GAAP Financial Measures.”
(3) Interest income includes taxable-equivalent adjustments of $13,739 and $12,513 for the years ended December 31, 2016 and 2015, respectively.  See “Non-GAAP Financial Measures.”
(4) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
(5) The unamortized debt issuance costs deducted from the carrying amount of the subordinated notes totaled approximately $555,000 for the year ended December 31, 2016.
(6) Represents issuance of junior subordinated debentures.  In connection with the adoption of ASU 2015-03 that requires unamortized debt issuance costs related to a recognized debt liability be presented as a direct deduction from the carrying amount of that debt liability, our average balance sheets for the years ended December 31, 2016 and 2015 reflect a decrease in long-term debt of $77,000 and $82,000, respectively.

Note:  As of December 31, 2016 and 2015, loans on nonaccrual status totaled $8,280 and $20,526, respectively.  Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.