| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | 100.00% | | | | | $ | 100,000,000 | | |
Underwriting discounts and commissions
|
| | | | 1.50% | | | | | $ | 1,500,000 | | |
Proceeds, before expenses, to us
|
| | | | 98.50% | | | | | $ | 98,500,000 | | |
|
Morgan Stanley
Joint Book-Running Manager
|
| |
Sandler O’Neill + Partners, L.P.
Joint Book-Running Manager
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-7 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-23 | | | |
| | | | S-29 | | | |
| | | | S-31 | | | |
| | | | S-32 | | | |
| | | | S-32 | | | |
| | | | S-33 | | | |
| | | | S-33 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 21 | | |
| | |
As of September 30, 2017
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(unaudited)
(in thousands) |
| |||||||||
Federal Home Loan Bank advances and other borrowings over one year
|
| | | $ | 222,000 | | | | | $ | 242,000 | | |
Long-term debt: | | | | | | | | | | | | | |
9.00% Senior Notes due 2017
|
| | | | 35,000 | | | | | | — | | |
5.00% Senior Notes due 2022
|
| | | | 50,000 | | | | | | 50,000 | | |
5.50% Senior Notes due 2027
|
| | | | 35,000 | | | | | | 35,000 | | |
6.25% Subordinated Notes due 2025
|
| | | | — | | | | | | 11,500 | | |
Notes offered hereby
|
| | | | — | | | | | | 100,000 | | |
Trust preferred securities
|
| | | | 19,450 | | | | | | 31,450 | | |
Total long-term debt
|
| | | | 361,450 | | | | | | 469,950 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Common stock, $1 par value; 150,000,000 shares authorized; 73,403,453 and 79,168,590 shares issued and outstanding, actual and as adjusted, respectively
|
| | | | 73,403 | | | | | | 79,168 | | |
Common stock issuable; 588,445 shares
|
| | | | 8,703 | | | | | | 8,703 | | |
Capital surplus
|
| | | | 1,341,346 | | | | | | 1,494,746 | | |
Accumulated deficit
|
| | | | (192,128) | | | | | | (192,128) | | |
Accumulated other comprehensive loss
|
| | | | (10,684) | | | | | | (10,684) | | |
Total shareholders’ equity
|
| | | | 1,220,640 | | | | | | 1,379,805 | | |
Total capitalization
|
| | | $ | 1,582,090 | | | | | $ | 1,849,755 | | |
|
| | |
For the Nine
Months Ended September 30, 2017 |
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||||
Ratios of earnings to fixed charges(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Including deposit interest
|
| | | | 6.11x | | | | | | 7.12x | | | | | | 6.20x | | | | | | 4.95x | | | | | | 1.35x | | | | | | 1.28x | | |
Excluding deposit interest
|
| | | | 10.12x | | | | | | 10.89x | | | | | | 9.65x | | | | | | 8.09x | | | | | | 1.50x | | | | | | 1.48x | | |
Underwriter
|
| |
Principal
Amount of Notes |
| |||
Morgan Stanley
|
| | | $ | 50,000,000 | | |
Sandler O’Neill & Partners, L.P.
|
| | | $ | 50,000,000 | | |
Total
|
| | | $ | 100,000,000 | | |
|
Per Note
|
| | | $ | 15 | | |
|
Total
|
| | | $ | 1,500,000 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 21 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |
2010
|
| |||||||||
Including interest on deposits
|
| | | | 4.95x | | | | | | 1.35x | | | | | | 1.29x | | | | (1.94)x | | | (2.84)x | |
Excluding interest on deposits
|
| | | | 8.09x | | | | | | 1.50x | | | | | | 1.50x | | | | (5.95)x | | | (11.82)x | |