Attached files

file filename
8-K - 8-K - VIST FINANCIAL CORPa11-4812_18k.htm

Exhibit 99.1

 

 

For additional information, contact:

 

 

 

Edward C. Barrett

 

Executive Vice President

 

Chief Financial Officer

 

Daytime: 610.603.7251

 

 

 

 

NASDAQ: VIST

 

 

www.VISTfc.com

For Immediate Release

 

 

 

January 25, 2011

 

VIST Financial Corp. Announces 2010 Earnings & Cash Dividend

 

Wyomissing, PA: VIST Financial Corp. (“Company”) (NASDAQ: VIST) reported net income for the twelve months ended December 31, 2010 of $3,984,000, a $3,377,000 or a 556.3% increase over net income of $607,000 for the same period in 2009.  The Company also reported net income for the three months ended December 31, 2010 of $1,347,000, a $918,000 or a 214.0% increase over net income of $429,000 for the same period in 2009.

 

On November 19, 2010, the Company acquired certain assets and assumed certain liabilities of Allegiance Bank of North America (“Allegiance”) of Bala Cynwyd, Pennsylvania, through an FDIC-assisted whole bank acquisition.  The Allegiance acquisition added five full-service locations in Chester and Philadelphia counties, of which the Company expects to close one by March 31, 2011.  As part of the Allegiance acquisition, the Company entered into a loss-sharing agreement with the FDIC that covers a portion of losses incurred after the acquisition date on loans and other real estate owned. As of the acquisition date, the Company recorded $6,999,000 as an indemnification asset, which represents the present value of the estimated loss share reimbursements expected to be received from the FDIC for future losses on covered assets.  As part of the agreement, the FDIC will reimburse the Company for 70% of any losses incurred related to loans and other real estate owned covered under the loss-sharing agreement. Realized losses in excess of the acquisition date estimates will result in the FDIC increasing its reimbursement to the Company to 80%.

 

The acquisition has been accounted for under the acquisition method of accounting.  The assets and liabilities, both tangible and intangible, were recorded at their estimated fair values as of the November 19, 2010 acquisition date.  Prior to purchase accounting adjustments, the Company assumed approximately $93,000,000 in deposit liabilities and acquired certain assets of approximately $106,000,000. The application of the acquisition method of accounting resulted in recorded goodwill of $1,547,000.  Fair value adjustments include a write-down of $12,925,000 related to the covered loan portfolio, and increased liabilities of $534,000 related to time deposits and $553,000 related to long-term debt.  The Company estimates accretable interest on the covered loan portfolio of approximately $3,500,000 and additional non-interest income of $500,000 related to the accretion of the FDIC indemnification asset, which will be recognized over the remaining maturity of the covered loan portfolio.

 

The Company further reported that the board of directors declared a cash dividend of $0.05 per share on the Company’s common stock to shareholders of record on February 4, 2011 payable February 15, 2011.

 



 

Commenting on the full year and fourth quarter of 2010, Robert D. Davis, President and Chief Executive Officer of VIST Financial Corp. said, “Our financial performance in 2010 and the fourth quarter of the year represent a material improvement over 2009 results, however we acknowledge our results continue to be influenced by lagging effects of the national and regional recession.  In spite of the economic headwinds, we are pleased with our linked quarter improvement in core operating earnings, significant loan growth as well as an increase in non-interest income.  Of equal importance, our non-performing asset quality trends continue to remain relatively stable.  Exclusive of certain expenses related to provision expense, other than temporary impairment (“OTTI”) charges on the Company’s investment portfolio, and other real estate expenses, our overall expenses were flat.

 

Davis continued, “During the year, we experienced an improvement in our net interest margin, which we believe is sustainable at current levels through 2011.  Importantly, our non-interest fee based revenue from our retail banking, insurance, residential mortgage and wealth management businesses continues to represent 31% of our total net revenue.”

 

Davis further stated, “The Allegiance acquisition contributed $51,000 to our fourth quarter pre-tax net income which included one-time net charges of $117,000.  This strategic acquisition represents a significant market extension of our core Berks, Schuylkill and Montgomery county markets allowing VIST to better serve the financial services needs of customers in Philadelphia and the surrounding suburbs.  We expect this acquisition will be immediately accretive to our shareholders.”

 

Davis concluded, “We are pleased that our board of directors has declared a cash dividend.  By this action, our board respects both the need to preserve capital while demonstrating confidence in our future operating results.”

 

Net Interest Income

 

For the twelve months ended December 31, 2010, net interest income before the provision for loan losses increased 15.0% to $40,744,000 compared to $35,422,000 for the same period in 2009.  The increase in net interest income for the twelve months resulted from a 2.1% increase in total interest income to $64,087,000 from $62,740,000 and a 14.6% reduction in total interest expense to $23,343,000 from $27,318,000.  For the three months ended December 31, 2010, net interest income before the provision for loan losses increased 11.6% to $10,745,000 compared to $9,627,000 for the same period in 2009.  The increase in net interest income for the three months resulted from a 2.5% increase in total interest income to $16,462,000 from $16,062,000 and a 11.2% decrease in total interest expense to $5,717,000 from $6,435,000.

 

The increase in total interest income for the three and twelve months ended December 31, 2010 resulted primarily from an increase in average earning assets offset by a decrease in interest rates on mortgage and consumer loans and available for sale

 



 

investment securities compared to the same period in 2009.  Average earning assets for the three and twelve month periods ended December 31, 2010 increased $104,376,000 and $87,786,000, respectively, compared to the same periods in 2009 due primarily to growth in commercial loans, available for sale investment securities and federal funds sold.

 

The reduction in total interest expense for the three and twelve months ended December 31, 2010 resulted primarily from lower interest rates compared to the same periods in 2009.  Average interest-bearing liabilities for the three and twelve months ended December 31, 2010 increased $84,015,000 and $80,399,000, respectively, compared to the same periods in 2009.  The increases in interest-bearing liabilities are due primarily to an increase in average interest-bearing deposits for the three and twelve months ended December 31, 2010 of $109,623,000 and $119,445,000, respectively, offset by a net decrease in average borrowings for the three and twelve months ended December 31, 2010 of $25,608,000 and $39,046,000, respectively, compared to the same periods in 2009.

 

For the twelve months ended December 31, 2010, the net interest margin on a fully taxable equivalent basis was 3.44% as compared to 3.22% for the same period in 2009.  For the three months ended December 31, 2010, the net interest margin on a fully taxable equivalent basis was 3.43% as compared to 3.37% for the same period in 2009.  The increase in net interest margin for the comparative three and twelve month periods ended December 31, 2010 was due mainly to lower cost of funds compared to the same periods in 2009.

 

Provision for Non-Covered Loans:

 

The provision for loan losses for the twelve months ended December 31, 2010 was $10,210,000 compared to $8,572,000 for the same period in 2009.  The provision for loan losses for the three months ended December 31, 2010 was $2,050,000 compared to $2,047,000 for the same period in 2009.  As of December 31, 2010, the allowance for loan losses was $14,790,000 compared to $11,449,000 as of December 31, 2009, an increase of 29.2%.  The increase in the provision is due primarily to economic conditions and the result of management’s evaluation and classification of the credit quality of the loan portfolio utilizing a qualitative and quantitative internal loan review process.  At December 31, 2010, total non-performing loans were $27,107,000 or 2.8% of total loans compared to $26,951,000 or 3.0% of total loans at December 31, 2009.  Management considers the current allowance for loan losses adequate as of December 31, 2010.

 



 

Covered Loans:

 

The covered loans acquired from Allegiance are shown as a separate line item of the consolidated balance sheet and are not included in the consolidated net loan totals.  Covered loans are also not included in any of the reported credit quality metrics, as they are accounted for separately per generally accepted accounting principle (“GAAP”) requirements.  At December 31, 2010, total non-performing covered loans were $4,408,000 or 6.6% of total covered loans.

 

Non-Interest Income

 

Total non-interest income for the twelve months ended December 31, 2010 increased 18.3% to $20,617,000 compared to $17,431,000 for the same period in 2009.  Total non-interest income for the three months ended December 31, 2010 increased 7.8% to $4,774,000 compared to $4,429,000 for the same period in 2009.

 

For the twelve months ended December 31, 2010, customer service fees decreased to $2,046,000 from $2,443,000, or 16.3%, for the same period in 2009.  For the three months ended December 31, 2010, customer service fees decreased to $436,000 from $589,000, or 26.0%, for the same period in 2009.  The decrease for the comparative three and twelve month periods is due primarily to a decrease in non-sufficient funds charges.

 

For the twelve months ended December 31, 2010, revenue from mortgage banking activities decreased to $1,082,000 from $1,255,000, or 13.8%, for the same period in 2009.  For the three months ended December 31, 2010, revenue from mortgage banking activities increased to $451,000 from $292,000, or 54.5%, for the same period in 2009.  The comparatives for the three and twelve month periods reflect volume fluctuations of loans sold into the secondary mortgage market.  The Company operates its mortgage banking activities through VIST Mortgage, a division of VIST Bank.

 

For the twelve months ended December 31, 2010, revenue from commissions and fees from insurance sales decreased 2.8% to $11,915,000 compared to $12,254,000 for the same period in 2009.  For the three months ended December 31, 2010, revenue from commissions and fees from insurance sales decreased 9.2% to $2,723,000 compared to $3,000,000 for the same period in 2009.  The decrease for the comparative three and twelve month periods is mainly attributed to a decrease in contingency income on insurance products sold through VIST Insurance, LLC, a wholly owned subsidiary of the Company.

 



 

For the twelve months ended December 31, 2010, other income increased to $2,672,000 from $565,000 for the same period in 2009.  For the three months ended December 31, 2010, other income increased to $287,000 from ($8,000) for the same period in 2009.  The increase in other income for the comparative twelve month period is due primarily to a $1,875,000 gain recognized on the sale of a 25% equity interest in First HSA, LLC related to the transfer of approximately $89,000,000 of Health Savings Account (“HSA”) deposits in the second quarter of 2010 and due to a $272,000 premium paid to the Company resulting from a counterparty exercising a call option to terminate an interest rate swap.

 

For the twelve months ended December 31, 2010, net realized gains on sales of available for sale securities were $691,000 compared to net realized gains on sales of available for sale securities of $344,000 for the same period in 2009.  For the three months ended December 31, 2010, net realized gains on sales of available for sale securities were $226,000 compared to net realized losses on sales of available for sale securities of $7,000 for the same period in 2009.  The net securities gains are primarily from the planned sale of existing available for sale investment securities and include $122,000 of net losses on the sale of available for sale investment securities related to the Allegiance acquisition.

 

For the twelve months ended December 31, 2010, net credit impairment losses recognized in earnings resulting from other-than-temporary impairment (“OTTI”) losses on investment securities were $850,000 compared to net credit impairment losses recognized in earnings resulting from OTTI losses on investment securities of $2,468,000 for the same period in 2009.  For the three month period ended December 31, 2010, net credit impairment losses recognized in earnings resulting from OTTI losses on investment securities were $79,000 compared to net credit impairment losses recognized in earnings resulting from OTTI losses on investment securities of $150,000 for the same period in 2009.  The net credit impairment losses relate to OTTI charges for estimated credit losses on available for sale and held to maturity pooled trust preferred securities.  For the three and twelve months ended December 31, 2010, the OTTI losses recognized on available for sale and held to maturity pooled trust preferred securities resulted primarily from changes in the underlying cash flow assumptions used in determining credit losses due to provisions relating to such securities included in the Dodd-Frank Wall Street Reform and Consumer Protection Act.

 

Non-Interest Expense

 

Total non-interest expense for the twelve months ended December 31, 2010 increased 4.2% to $47,632,000 compared to $45,703,000 for the same period in 2009.  Total non-interest expense for the three months ended December 31, 2010 decreased 0.2% to $12,014,000 compared to $12,034,000 for the same period in 2009.

 



 

Salaries and benefits were $21,979,000 for the twelve months ended December 31, 2010, compared to $22,134,000 for the same period in 2009.  Salaries and benefits were $5,557,000 for the three months ended December 31, 2010, compared to $5,318,000 for the same period in 2009.  The decrease in salaries and benefits for the comparative twelve month period is due primarily to a decrease in employer 401(k) matching contributions and commissions paid offset by an increase in base salaries.  The increase in salaries and benefits for the comparative three month period is due primarily to an increase in employee medical insurance costs and the addition of a Chief Information Officer.  Total commissions paid for the twelve months ended December 31, 2010 and 2009 were $1,120,000 and $1,409,000, respectively.  Total commissions paid for the three months ended December 31, 2010 and 2009 were $313,000 and $329,000, respectively.

 

For the twelve months ended December 31, 2010, occupancy expense increased to $4,415,000 from $4,160,000, or 6.1%, for the same period in 2009.  For the three months ended December 31, 2010, occupancy expense increased to $1,141,000 from $1,086,000, or 5.1%, for the same period in 2009.  The increase for the comparative three and twelve month periods is due primarily to an increase in building lease expense.

 

For the twelve months ended December 31, 2010, professional services expense increased to $3,093,000 from $2,480,000, or 24.7%, for the same period in 2009.  For the three months ended December 31, 2010, professional services expense increased to $989,000 from $561,000, or 76.3%, for the same period in 2009.  The increase for the comparative three and twelve month periods is due primarily to an increase in accounting fees for accounting related services and consulting fees associated with various corporate projects.  For the three and twelve months ended December 31, 2010, professional services expense included $150,000 of investment banking fees related to the Allegiance acquisition.

 

For the twelve months ended December 31, 2010, FDIC deposit and other insurance expense decreased to $2,128,000 from $2,479,000, or 14.2%, for the same period in 2009.  For the three months ended December 31, 2010, FDIC deposit and other insurance expense decreased to $460,000 from $565,000, or 18.6%, for the same period in 2009.  The decrease in FDIC deposit and other insurance expense for the comparative twelve month period is due primarily to a $580,000 special industry-wide FDIC deposit insurance premium assessed in 2009.  The decrease in FDIC deposit and other insurance expense for the comparative three month period is due primarily to the sale of a equity interest in HSA deposits in the second quarter of 2010.

 

For the twelve months ended December 31, 2010, other real estate expense (“OREO”) increased to $4,245,000 from $2,562,000, or 65.7%, for the same period in 2009.  For

 



 

the three months ended December 31, 2010, OREO expense decreased to $982,000 from $1,587,000, or 38.1%, for the same period in 2009.  OREO expense for the comparative three and twelve month period reflects costs associated with adjusting foreclosed properties to fair value after these assets have been classified as OREO, as well as other costs to operate and maintain OREO property during the holding period.

 

Income Tax Expense

 

Income tax benefit for the twelve months ended December 31, 2010 was $465,000, a 77.1% decrease as compared to an income tax benefit of $2,029,000 for the same period in 2009.  Income tax expense for the three months ended December 31, 2010 was $108,000, a 123.8% increase as compared to an income tax benefit of $454,000 for the same period in 2009.  The overall increase in income tax expense for the comparative three and twelve month period is due primarily to an increase in pre-tax income. Included in income tax expense for the three and twelve months ended December 31, 2010 and 2009 is a federal tax benefit from a $5,000,000 investment in an affordable housing, corporate tax credit limited partnership.

 

Earnings Per Share

 

Diluted earnings per common share for the twelve months ended December 31, 2010 were $0.37 on average shares outstanding of 6,317,785 compared to diluted (loss) per common share of ($0.18) on average shares outstanding of 5,780,541 for the twelve months ended December 31, 2009.  Diluted earnings per common share for the three months ended December 31, 2010 were $0.14 on average shares outstanding of 6,558,559 compared to diluted (loss) per common share of ($0.01) on average shares outstanding of 5,800,003 for the three months ended December 31, 2009.  The increase in diluted earnings per share for the comparative three and twelve month periods is due primarily to an increase in net income available to common shareholders.

 

Assets, Liabilities and Equity

 

Total assets as of December 31, 2010 increased $116,293,000, or 8.9%, to $1,425,012,000 compared to $1,308,719,000 at December 31, 2009.  Total gross loans as of December 31, 2010 increased $43,399,000 or 4.8%, to $954,363,000 compared to $910,964,000 at December 31, 2009.  At December 31, 2010, covered loans attributable to the Allegiance acquisition were $66,770,000.  Total deposits increased $128,382,000, or 12.6%, to $1,149,280,000 compared to $1,020,898,000 at December 31, 2009.  A majority of the increase in deposits is due primarily to the deposits assumed in the Allegiance acquisition as well as growth in NOW, MMDA and Savings deposits.  Total borrowings as of December 31, 2010, decreased $19,574,000, or 12.6%, to $135,280,000 compared to $154,854,000 at December 31, 2009.

 



 

Shareholders’ equity as of December 31, 2010 increased $7,019,000, or 5.6%, to $132,447,000 compared to $125,428,000 at December 31, 2009.  In the second quarter of 2010, the Company completed the issuance of approximately $4.8 million in common stock, net of offering costs.  Also included in shareholders’ equity is an unrealized loss position on available for sale and held to maturity securities, net of taxes, as of December 31, 2010, of $4,387,000 compared to an unrealized loss position on available for sale securities, net of taxes, of $4,512,000 at December 31, 2009.

 



 

Quarterly Shareholder and Investor Conference Call

 

VIST Financial will host a quarterly shareholder and investor conference call on Wednesday, January 26, 2011 at 8:30 a.m. EDT.  Interested parties can join the conference call and ask questions by dialing 877.317.6789 or listening through the computer by clicking on the following link:

 

http://www.talkpoint.com/viewer/starthere.asp?Pres=133961

 

The conference call can also be accessed through a link located under the Investor Relations page within VIST Financial Corp’s website:  http://www.VISTfc.com.

 

To replay the conference call, dial 1-877-344-7529 which will be available after 11:00 AM ET on January 26, 2011.  The conference call will be archived for 90 days and will be available at the link above and on the Company’s Investor Relations webpage.

 

VIST Financial Corp. is diversified financial services company headquartered in Wyomissing, PA, offering banking, insurance, investments, wealth management, and title insurance services throughout Berks, Southern Schuylkill, Montgomery, Delaware, Philadelphia and Lancaster Counties.

 

This release may contain forward-looking statements with respect to the Company’s beliefs, plans, objectives, goals, expectations, anticipations, estimates, and intentions that are subject to significant risks and uncertainties, and are subject to change based on various factors, some of which are beyond the Company’s control. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.

 



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED SELECTED FINANCIAL DATA

(Dollar amounts in thousands, except share data)

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Federal funds sold

 

$

1,500

 

$

8,475

 

Investment securities and interest bearing cash

 

282,649

 

271,475

 

Federal Home Loan Bank stock

 

7,099

 

5,715

 

Mortgage loans held for sale

 

3,695

 

1,962

 

Loans:

 

 

 

 

 

Commercial loans

 

787,169

 

731,256

 

Consumer loans

 

116,757

 

132,054

 

Mortgage loans

 

50,437

 

47,654

 

Total loans

 

$

954,363

 

$

910,964

 

 

 

 

 

 

 

Covered loans

 

$

66,770

 

$

 

 

 

 

 

 

 

Earning assets

 

$

1,316,076

 

$

1,198,591

 

 

 

 

 

 

 

Total assets

 

$

1,425,012

 

$

1,308,719

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing deposits

 

$

122,450

 

$

102,302

 

NOW, money market and savings

 

529,014

 

458,987

 

Time deposits

 

497,816

 

459,609

 

Total deposits

 

$

1,149,280

 

$

1,020,898

 

 

 

 

 

 

 

Borrowings:

 

 

 

 

 

Securities sold under agreements to repurchase

 

$

106,843

 

$

115,196

 

Long-term debt

 

10,000

 

20,000

 

Junior subordinated debt, at fair value

 

18,437

 

19,658

 

Total borrowings

 

$

135,280

 

$

154,854

 

 

 

 

 

 

 

Total liabilities

 

$

1,292,565

 

$

1,183,291

 

 

 

 

 

 

 

Shareholders’ equity

 

$

132,447

 

$

125,428

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,425,012

 

$

1,308,719

 

 

 

 

 

 

 

Actual common shares outstanding

 

6,535,789

 

5,808,690

 

Book value per common share

 

$

16.31

 

$

17.22

 

Tangible book value per common share

 

$

9.33

 

$

9.62

 

 



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED SELECTED FINANCIAL DATA

(Dollar amounts in thousands, except share data)

 

 

 

Asset Quality Data

 

 

 

As Of and For The Period Ended

 

 

 

Twelve Months

 

Nine Months

 

Six Months

 

Three Months

 

Twelve Months

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2010

 

2010

 

2010

 

2010

 

2009

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

NON-COVERED LOANS AND OREO:

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

26,513

 

$

25,938

 

$

22,204

 

$

23,635

 

$

25,140

 

Loans past due 90 days or more still accruing

 

594

 

196

 

294

 

204

 

1,811

 

Total non-performing loans

 

27,107

 

26,134

 

22,498

 

23,839

 

26,951

 

Other real estate owned

 

5,303

 

3,531

 

5,148

 

7,441

 

5,221

 

Total non-performing assets

 

$

32,410

 

$

29,665

 

$

27,646

 

$

31,280

 

$

32,172

 

 

 

 

 

 

 

 

 

 

 

 

 

Renegotiated troubled debt

 

$

10,772

 

$

12,975

 

$

6,333

 

$

6,150

 

$

6,245

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans outstanding at end of period

 

$

954,363

 

$

927,579

 

$

895,584

 

$

904,762

 

$

910,964

 

Allowance for loan losses

 

14,790

 

14,418

 

12,825

 

12,770

 

11,449

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans (annualized)

 

0.75

%

0.77

%

0.72

%

0.56

%

0.58

%

Allowance for loan losses as a percent of total loans

 

1.55

%

1.55

%

1.43

%

1.41

%

1.26

%

Allowance for loan losses as a percent of total non-performing loans

 

54.56

%

55.17

%

57.01

%

53.58

%

42.49

%

Net charge-offs

 

6,849

 

5,191

 

3,234

 

1,279

 

5,247

 

 

 

 

 

 

 

 

 

 

 

 

 

COVERED LOANS AND OREO:

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

4,408

 

n/a

 

n/a

 

n/a

 

n/a

 

Other real estate owned

 

247

 

n/a

 

n/a

 

n/a

 

n/a

 

Loans outstanding at end of period

 

66,770

 

n/a

 

n/a

 

n/a

 

n/a

 

 



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED SELECTED FINANCIAL DATA

(Dollar amounts in thousands)

 

 

 

Average Balances
For the Three Months Ended
(unaudited)

 

Average Balances
For the Twelve Months Ended
(unaudited)

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Assets

 

 

 

 

 

 

 

 

 

Federal funds sold

 

$

33,139

 

$

18,363

 

$

28,128

 

$

11,701

 

Investment securities and interest bearing cash

 

282,446

 

252,497

 

289,767

 

242,834

 

Federal Home Loan Bank stock

 

6,279

 

5,715

 

5,857

 

5,715

 

Mortgage loans held for sale

 

4,729

 

2,553

 

2,613

 

3,507

 

Loans:

 

 

 

 

 

 

 

 

 

Commercial loans

 

770,692

 

733,606

 

738,104

 

711,267

 

Consumer loans

 

119,006

 

134,039

 

124,496

 

138,381

 

Mortgage loans

 

51,818

 

47,364

 

50,512

 

45,950

 

Total loans

 

$

941,516

 

$

915,009

 

$

913,112

 

$

895,598

 

 

 

 

 

 

 

 

 

 

 

Covered loans

 

$

30,968

 

$

 

$

7,806

 

$

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

$

1,261,830

 

$

1,188,422

 

$

1,233,620

 

$

1,153,640

 

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets

 

45,161

 

44,249

 

44,410

 

44,309

 

Total assets

 

$

1,405,620

 

$

1,292,334

 

$

1,356,530

 

$

1,258,015

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

119,310

 

$

107,159

 

$

111,791

 

$

107,629

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

NOW, money market and savings

 

518,621

 

442,027

 

506,458

 

379,226

 

Time deposits

 

482,542

 

449,513

 

452,587

 

460,374

 

Total Interest-Bearing Deposits

 

1,001,163

 

891,540

 

959,045

 

839,600

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

1,120,473

 

$

998,699

 

$

1,070,836

 

$

947,229

 

 

 

 

 

 

 

 

 

 

 

Short term borrowings

 

$

 

$

79

 

$

3,650

 

$

2,694

 

Securities sold under agreements to repurchase

 

108,684

 

118,740

 

111,265

 

121,046

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

13,043

 

27,011

 

11,041

 

40,672

 

Junior subordinated debt

 

18,017

 

19,522

 

19,166

 

19,756

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

1,140,907

 

1,056,892

 

1,104,167

 

1,023,768

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

135,558

 

$

119,470

 

$

131,973

 

$

118,055

 

 



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED SELECTED FINANCIAL DATA

(Dollar amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Twelve Months Ended

 

 

 

(unaudited)

 

(unaudited)

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Interest income

 

$

16,462

 

$

16,062

 

$

64,087

 

$

62,740

 

Interest expense

 

5,717

 

6,435

 

23,343

 

27,318

 

Net interest income

 

10,745

 

9,627

 

40,744

 

35,422

 

Provision for loan losses

 

2,050

 

2,047

 

10,210

 

8,572

 

Net Interest Income after provision for loan losses

 

8,695

 

7,580

 

30,534

 

26,850

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

436

 

589

 

2,046

 

2,443

 

Mortgage banking activities

 

451

 

292

 

1,082

 

1,255

 

Commissions and fees from insurance sales

 

2,723

 

3,000

 

11,915

 

12,254

 

Brokerage and investment advisory commissions and fees

 

172

 

120

 

737

 

714

 

Earnings on investment in life insurance

 

121

 

111

 

423

 

391

 

Other commissions and fees

 

437

 

482

 

1,901

 

1,933

 

Other income (loss)

 

287

 

(8

)

2,672

 

565

 

Net realized gains (losses) on sales of securities

 

226

 

(7

)

691

 

344

 

Total other-than-temporary impairment losses on investments

 

(86

)

(570

)

(869

)

(5,569

)

Portion of non-credit impairment loss recognized in other comprehensive loss

 

7

 

420

 

19

 

3,101

 

Net credit impairment loss recognized in earnings

 

(79

)

(150

)

(850

)

(2,468

)

 

 

 

 

 

 

 

 

 

 

Total non-interest income

 

4,774

 

4,429

 

20,617

 

17,431

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,557

 

5,318

 

21,979

 

22,134

 

Occupancy expense

 

1,141

 

1,086

 

4,415

 

4,160

 

Furniture and equipment expense

 

618

 

650

 

2,559

 

2,495

 

Other operating expense

 

4,698

 

4,980

 

18,679

 

16,914

 

Total non-interest expense

 

12,014

 

12,034

 

47,632

 

45,703

 

Income (loss) before income taxes

 

1,455

 

(25

)

3,519

 

(1,422

)

Income tax expense (benefit)

 

108

 

(454

)

(465

)

(2,029

)

Net income

 

1,347

 

429

 

3,984

 

607

 

Preferred stock dividends and discount accretion

 

(419

)

(412

)

(1,678

)

(1,649

)

Net income (loss) available to common shareholders

 

$

928

 

$

17

 

$

2,306

 

$

(1,042

)

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

Basic average shares outstanding

 

6,521,906

 

5,800,003

 

6,275,341

 

5,780,541

 

Diluted average shares outstanding

 

6,558,559

 

5,800,003

 

6,317,785

 

5,780,541

 

Basic earnings (loss) per common share

 

$

0.14

 

$

(0.01

)

$

0.37

 

$

(0.18

)

Diluted earnings (loss) per common share

 

0.14

 

(0.01

)

0.37

 

(0.18

)

Cash dividends per common share

 

0.05

 

0.05

 

0.20

 

0.30

 

 

 

 

 

 

 

 

 

 

 

Profitability Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.38

%

0.13

%

0.29

%

0.05

%

Return on average shareholders’ equity

 

3.94

%

1.42

%

3.02

%

0.51

%

Return on average tangible equity (equity less goodwill and intangible assets)

 

5.91

%

2.26

%

4.55

%

0.82

%

Average Equity to Average Assets

 

9.64

%

9.24

%

9.73

%

9.38

%

Net interest margin (fully taxable equivalent)

 

3.43

%

3.37

%

3.44

%

3.22

%

Effective tax rate

 

7.42

%

1816.00

%

-13.21

%

142.69

%

 



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except share data)

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

15,443

 

$

18,487

 

Federal funds sold

 

1,500

 

8,475

 

Interest-bearing deposits in banks

 

872

 

410

 

Total cash and cash equivalents

 

17,815

 

27,372

 

 

 

 

 

 

 

Mortgage loans held for sale

 

3,695

 

1,962

 

Securities available for sale

 

279,755

 

268,030

 

Securities held to maturity

 

2,022

 

3,035

 

Federal Home Loan Bank stock

 

7,099

 

5,715

 

Loans, net of allowance for loan losses 12/2010 - $14,790; 12/2009 - $11,449

 

939,573

 

899,515

 

Covered loans

 

66,770

 

 

Premises and equipment, net

 

5,639

 

6,114

 

Other real estate owned

 

5,303

 

5,221

 

Covered other real estate owned

 

247

 

 

Identifiable intangible assets

 

3,795

 

4,186

 

Goodwill

 

41,858

 

39,982

 

Bank owned life insurance

 

19,373

 

18,950

 

FDIC prepaid deposit insurance

 

3,985

 

5,712

 

FDIC indemnification asset

 

7,003

 

 

Other assets

 

21,080

 

22,925

 

Total assets

 

$

1,425,012

 

$

1,308,719

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing

 

$

122,450

 

$

102,302

 

Interest bearing

 

1,026,830

 

918,596

 

Total deposits

 

1,149,280

 

1,020,898

 

Securities sold under agreements to repurchase

 

106,843

 

115,196

 

Long-term debt

 

10,000

 

20,000

 

Junior subordinated debt, at fair value

 

18,437

 

19,658

 

Other liabilities

 

8,005

 

7,539

 

Total liabilities

 

1,292,565

 

1,183,291

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

Preferred stock: $0.01 par value; authorized 1,000,000 shares; $1,000 liquidation preference per share; 25,000 shares of Series A 5% (increasing to 9% in 2014) cumulative preferred stock issued and outstanding; Less: discount of $1,587 at December 31, 2010 and $1,908 at December 31, 2009

 

23,520

 

23,092

 

Common stock, $5.00 par value; authorized 20,000,000 shares; issued: 6,546,273 shares at December 31, 2010 and 5,819,174 shares at December 31, 2009

 

32,732

 

29,096

 

Stock Warrants

 

2,307

 

2,307

 

Surplus

 

65,506

 

63,744

 

Retained earnings

 

12,960

 

11,892

 

Accumulated other comprehensive loss

 

(4,387

)

(4,512

)

Treasury stock: 10,484 shares at cost

 

(191

)

(191

)

Total shareholders’ equity

 

132,447

 

125,428

 

Total liabilities and shareholders’ equity

 

$

1,425,012

 

$

1,308,719

 

 



 

SELECTED HIGHLIGHTS

 

Common Stock (VIST)

 

 

 

Cash Dividends Declared

 

 

 

October 2009

 

$

0.05

 

January 2010

 

$

0.05

 

April 2010

 

$

0.05

 

July 2010

 

$

0.05

 

October 2010

 

$

0.05

 

 

Common Stock (VIST)

 

 

 

Quarterly Closing Price

 

 

 

12/31/2009

 

$

5.25

 

03/31/2010

 

$

8.97

 

06/30/2010

 

$

7.66

 

09/30/2010

 

$

7.08

 

12/31/2010

 

$

7.16

 

 



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollar amounts in thousands, except share data)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Interest and dividend Income

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,662

 

$

12,774

 

$

51,158

 

$

49,900

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,388

 

2,939

 

10,920

 

11,453

 

Tax-exempt

 

377

 

326

 

1,646

 

1,253

 

Dividend income

 

20

 

17

 

59

 

115

 

Other interest income

 

15

 

6

 

304

 

19

 

Total interest and dividend income

 

16,462

 

16,062

 

64,087

 

62,740

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

Interest on deposits

 

3,970

 

4,711

 

16,664

 

19,989

 

Interest on short-term borrowings

 

 

 

18

 

18

 

Interest on securities sold under agreements to repurchase

 

1,204

 

1,124

 

4,789

 

4,421

 

Interest on long-term debt

 

131

 

253

 

408

 

1,509

 

Interest on junior subordinated debt

 

412

 

347

 

1,464

 

1,381

 

Total interest expense

 

5,717

 

6,435

 

23,343

 

27,318

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

10,745

 

9,627

 

40,744

 

35,422

 

Provision for loan losses

 

2,050

 

2,047

 

10,210

 

8,572

 

Net interest income after provision for loan losses

 

8,695

 

7,580

 

30,534

 

26,850

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Customer service fees

 

436

 

589

 

2,046

 

2,443

 

Mortgage banking activities, net

 

451

 

292

 

1,082

 

1,255

 

Commissions and fees from insurance sales

 

2,723

 

3,000

 

11,915

 

12,254

 

Broker and investment advisory commissions and fees

 

172

 

120

 

737

 

714

 

Earnings on investment in life insurance

 

121

 

111

 

423

 

391

 

Other commissions and fees

 

437

 

482

 

1,901

 

1,933

 

Gain on sale of equity interest

 

 

 

1,875

 

 

Other income (loss)

 

287

 

(8

)

797

 

565

 

Net realized gains (losses) on sales of securities

 

226

 

(7

)

691

 

344

 

Total other-than-temporary impairment losses on investments

 

(86

)

(570

)

(869

)

(5,569

)

Portion of non-credit impairment loss recognized in other comprehensive loss

 

7

 

420

 

19

 

3,101

 

Net credit impairment loss recognized in earnings

 

(79

)

(150

)

(850

)

(2,468

)

 

 

 

 

 

 

 

 

 

 

Total non-interest income

 

4,774

 

4,429

 

20,617

 

17,431

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,557

 

5,318

 

21,979

 

22,134

 

Occupancy expense

 

1,141

 

1,086

 

4,415

 

4,160

 

Furniture and equipment expense

 

618

 

650

 

2,559

 

2,495

 

Marketing and advertising expense

 

230

 

198

 

1,022

 

1,011

 

Identifiable intangible amortization

 

126

 

133

 

543

 

647

 

Professional services

 

989

 

561

 

3,093

 

2,480

 

Outside processing expense

 

987

 

932

 

3,908

 

3,983

 

FDIC deposit and other insurance expense

 

460

 

565

 

2,128

 

2,479

 

Other real estate owned expense

 

982

 

1,587

 

4,245

 

2,562

 

Other expense

 

924

 

1,004

 

3,740

 

3,752

 

Total non-interest expense

 

12,014

 

12,034

 

47,632

 

45,703

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

1,455

 

(25

)

3,519

 

(1,422

)

Income tax expense (benefit)

 

108

 

(454

)

(465

)

(2,029

)

Net income

 

1,347

 

429

 

3,984

 

607

 

Preferred stock dividends and discount accretion

 

(419

)

(412

)

(1,678

)

(1,649

)

Net income (loss) available to common shareholders

 

$

928

 

$

17

 

$

2,306

 

$

(1,042

)

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

6,521,906

 

5,800,003

 

6,275,341

 

5,780,541

 

Basic earnings (loss) per common share

 

$

0.14

 

$

(0.01

)

$

0.37

 

$

(0.18

)

Average shares outstanding for diluted earnings per share

 

6,558,559

 

5,800,003

 

6,317,785

 

5,780,541

 

Diluted earnings (loss) per common share

 

$

0.14

 

$

(0.01

)

$

0.37

 

$

(0.18

)

Cash dividends declared per common share

 

$

0.05

 

$

0.05

 

$

0.20

 

$

0.30