Exhibit 99.1

 

Contact:		D. Anthony Peay - (804) 632-2112
		Executive Vice President/ Chief Financial Officer

UNION FIRST MARKET BANKSHARES REPORTS THIRD QUARTER RESULTS

Richmond, Va., October 24, 2011 - Union First Market Bankshares Corporation (the “Company”) (NASDAQ: UBSH) today reported net income of $9.1 million and earnings per share of $0.33 for its third quarter ended September 30, 2011. The quarterly results represent an increase of $2.3 million in net income or $0.09 in earnings per share from the second quarter and an increase of $1.0 million in net income or $0.04 in earnings per share from the quarter ended September 30, 2010. Net income available to common shareholders, which deducts dividends and discount accretion on preferred stock from net income, was $8.5 million compared to $7.5 million for the prior year’s third quarter.

“Union First Market Bankshares delivered strong third quarter results particularly in net income, new account openings and improved asset quality,” said G. William Beale, chief executive officer of Union First Market Bankshares. “In August, Union First Market Bank launched a totally free checking advertising campaign that helped generate thousands of new account openings. We also successfully introduced mobile banking services with more than 12,000 customers enrolling in two months. Asset quality continued to improve as the Company was able to profitably dispose of more than 6.5% of its owned real estate and saw a significant increase in customer pay downs of nonperforming loans. Our mortgage business stabilized after the disruptive regulatory changes were implemented earlier in the year. While it was a very successful quarter, we are continuing our work to separate ourselves from our competitors by leveraging the breadth of service offerings, highlighting our convenient branch footprint, as well as our financial strength.”

Select highlights:

 

•

Total nonperforming assets decreased $4.9 million or 5.37% during the third quarter of 2011. Noninterest income increased $1.6 million, or 15.9%, to $11.5 million from $9.9 million in the second quarter. Noninterest expense decreased $1.3 million, or 3.6%, to $34.6 million from $35.9 million when compared to the second quarter.

 

•

The Company’s results reflected a Return on Average Equity (ROE) of 8.02% and Return on Average Assets (ROA) of 0.93%.

Third quarter net income increased $2.3 million, or 33.0%, from the second quarter of this year and was largely attributable to a reduction in loan loss provision, a branch closure loss that occurred in the second quarter, gains on sales of loans in the mortgage segment, and lower costs associated with problem loans, FDIC insurance, and branch acquisitions. These improvements were partially offset by increased salary, benefits, and occupancy costs. During the quarter, the Company also sold securities to improve overall portfolio performance and credit quality and to take advantage of favorable price appreciation resulting in a gain of $499,000. Also during the Company’s ongoing securities portfolio evaluation, a single issuer Trust Preferred security was determined to be impaired. As a result, the Company incurred credit-related other-than-temporary impairment (“OTTI”) of $400,000, which was recognized in earnings.

Third quarter net income increased $1.0 million, or 12.4%, compared to the same quarter in the prior year. The increase in quarterly net income is largely a result of decreases in the provision for loan

 

- more -

---

losses, a decline in interest expense, particularly on deposit accounts, outpacing lower income on interest earning assets, a decline in gains on sales of loans related to lower origination volume in the mortgage segment, and higher salary and benefits expense related to additional personnel.

Year to date net income for the nine months ended September 30, 2011 increased $3.6 million, or 19.4%, from the same period a year ago. The increase was principally a result of favorable net interest income and the absence of nonrecurring prior year acquisition costs. These improvements were partially offset by losses on sales of Company owned real estate and lower mortgage segment income. All comparative results to the prior year exclude First Market Bank, FSB (“FMB”) results for the month of January 2010.

NET INTEREST INCOME

On a linked quarter basis, tax-equivalent net interest income was $40.5 million, a decrease of $202,000, or 0.5%, from the second quarter of 2011. This decrease was principally due to a decline in income from interest-earning assets outpacing growth in interest-bearing liabilities. Third quarter tax-equivalent net interest margin declined 14 basis points to 4.54% compared to the most recent quarter. The change in net interest margin was principally attributable to lower investment security and loan yields due to cash flows from higher yielding investments and loans being reinvested at lower yields. A higher mix of earning assets in interest bearing deposits resulting from deposit growth outpacing loan growth also contributed to the change. Lower earning assets yields were offset by lower costs of interest-bearing deposits, mainly certificates of deposit. Additionally, the funding mix continued to shift from higher cost certificates of deposit to lower cost money market accounts.

The following table shows average interest-earning assets, interest-bearing liabilities, the related income/expense and change for the periods shown:

 

		Linked quarter results
		Dollars in thousands
		Three Months Ended
		09/30/11				06/30/11				Change
Average interest-earning assets		$	3,538,752			$	3,486,949			$	51,803
Interest income		$	48,673			$	48,849			$	(176	)
Yield on interest-earning assets			5.46	%			5.62	%			(16	)bps
Average interest-bearing liabilities		$	2,873,721			$	2,861,567			$	12,154
Interest expense		$	8,159			$	8,134			$	25
Cost of interest-bearing liabilities			1.13	%			1.14	%			(1	)bps

For the three months ended September 30, 2011, tax-equivalent net interest income increased $815,000, or 2.1%, when compared to the same period last year. The tax-equivalent net interest margin increased 7 basis points to 4.54% from 4.47% in the prior year. The change in net interest margin was principally attributable to the decline in costs of interest-bearing deposits, mainly certificates of deposit and money market which was greater than the decline in loan yields. Lower interest-earning asset income was principally due to lower yields on loans and loans held for sale. The following table shows average interest-earning assets, interest-bearing liabilities, the related income/expense and change for the periods shown:

 

Page 2 of 16

---

		Year-over-year results
		Dollars in thousands
		Three Months Ended
		09/30/11				09/30/10				Change
Average interest-earning assets		$	3,538,752			$	3,523,678			$	15,074
Interest income		$	48,673			$	49,490			$	(817	)
Yield on interest-earning assets			5.46	%			5.57	%			(11	) bps
Average interest-bearing liabilities		$	2,873,721			$	2,914,482			$	(40,761	)
Interest expense		$	8,159			$	9,791			$	(1,632	)
Cost of interest-bearing liabilities			1.13	%			1.33	%			(20	) bps

For the nine months ended September 30, 2011, tax-equivalent net interest income increased $5.7 million, or 5.0%, when compared to the same period last year. The tax-equivalent net interest margin increased 7 basis points to 4.63% from 4.56% in the prior year. The improvement in the net interest margin was a result of improvement in the cost of funds partially offset by lower loan yields and aided by the increase in interest-earning assets due to the acquisition of FMB in the first quarter of 2010.

The following table shows average interest-earning assets, interest-bearing liabilities, the related income/expense and change for the periods shown:

 

		Year-over-year results
		Dollars in thousands
		Nine Months Ended
		09/30/11				09/30/10				Change
Average interest-earning assets		$	3,494,013			$	3,378,128			$	115,885
Interest income		$	146,012			$	144,096			$	1,916
Yield on interest-earning assets			5.59	%			5.69	%			(10	)bps
Average interest-bearing liabilities		$	2,864,620			$	2,818,950			$	45,670
Interest expense		$	24,884			$	28,704			$	(3,820	)
Cost of interest-bearing liabilities			1.16	%			1.36	%			(20	)bps

Acquisition Activity – Net Interest Margin

The favorable impact of acquisition accounting fair value adjustments on net interest income was $1.8 million ($1.5 million – FMB; $333,000 – Harrisonburg branch) for the three months ended September 30, 2011. If not for this favorable impact, the net interest margin for the third quarter would have been 4.34%, compared to 4.47% from the second quarter of 2011.

The Harrisonburg branch

The acquired loan portfolio of the Harrisonburg branch was marked-to-market with a fair value discount to market rates. Performing loan discount accretion is recognized as interest income over the estimated remaining life of the loans. The Company also assumed certificates of deposit at a premium to market. These were marked-to-market with estimates of fair value on acquisition date. The resulting premium to market is amortized as a decrease to interest expense over the estimated lives of the certificates of deposit.

FMB

The acquired loan and investment security portfolios of FMB were marked-to-market with a fair value discount to market rates. Performing loan and investment security discount accretion is recognized as interest income over the estimated remaining life of the loans and investment securities. The Company also assumed borrowings (Federal Home Loan Bank (“FHLB”)) and subordinated debt) and certificates

 

Page 3 of 16

---

of deposit. These liabilities were marked-to-market with estimates of fair value on acquisition date. The resulting discount/premium to market is accreted/amortized as an increase/decrease to net interest income over the estimated lives of the liabilities. Additional credit quality deterioration above the original credit mark is recorded as additional provisions for loan losses.

The third quarter and remaining estimated discount/premium is reflected in the following table (dollars in thousands):

 

		Harrisonburg Branch								First Market Bank
		Loan Accretion				Certificates of Deposit				Loan Accretion				Investment Securities				Borrowings				Certificates of Deposit
For the quarter ended September 30, 2011		$	267			$	66			$	1,339			$	93			$	(122	)		$	171
For the remaining three months of 2011			239				35				1,146				93				(122	)			140
For the years ending:
2012			589				11				3,624				201				(489	)			222
2013			148				7				2,377				15				(489	)			—
2014			37				4				1,478				—				(489	)			—
2015			26				—				570				—				(489	)			—
2016			27				—				28				—				(163	)			—
Thereafter			143				—				—				—				—				—

Acquisition Activity – Other Operating Expenses

Acquisition-related expenses associated with the acquisition of the Harrisonburg branch were $426,000 for the nine month period ended September 30, 2011 and are recorded in “Other operating expenses” in the Company’s condensed consolidated statements of income. Such costs principally included system conversion and integrating operations integration charges which have been expensed as incurred. There were no acquisition-related expenses related to the Harrisonburg branch in 2010 or the third quarter of 2011. The Company expects no further expenses from the Harrisonburg branch acquisition.

ASSET QUALITY/LOAN LOSS PROVISION

Overview

During the third quarter, the Company continued to experience modest improvement in asset quality. The reduced levels of nonperforming loans and other real estate owned (“OREO”) were favorable even though current economic conditions did not improve materially. While future economic conditions remain unknown, the Company’s continued lower levels of provisions for loan losses and increasing coverage ratios demonstrate that its dedicated efforts to improve asset quality are having a positive impact. The magnitude of any continued softening in the real estate market and its impact on the Company are largely dependent upon any lagging impact on commercial real estate, the recovery of residential housing, and the pace at which the local economies in the Company’s operating markets recover.

Nonperforming Assets (“NPAs”)

At September 30, 2011, nonperforming assets totaled $86.4 million, a decrease of $4.9 million from the second quarter, and an increase of $8.4 million compared to a year ago. The current quarter decrease in NPAs from the second quarter related to net decreases in both nonaccrual loans of $2.3 million and OREO of $2.4 million. The decrease in nonperforming loans was a result of customer net pay downs of approximately $3.4 million and charge-offs of $2.3 million, partially offset by additions of $2.5 million. The nonperforming loans added during the quarter were principally related to residential real estate as borrowers continued to experience financial difficulties with the protracted economic recovery’s depleting their cash reserves and other repayment sources.

Nonperforming Loans

Nonperforming assets at September 30, 2011 included $52.0 million in nonaccrual loans (excluding purchased impaired loans). This total includes residential real estate loans of $24.3 million, land loans of $14.9 million, commercial real estate loans of $7.4 million, commercial and industrial loans of $1.6

 

Page 4 of 16

---

million, land development loans of $1.5 million, and other loans of $2.3 million. At September 30, 2011, the coverage ratio of the allowance for loan losses to nonperforming loans was 79.5%, an increase from 72.4% a year earlier and from 72.9% at June 30, 2011. Impairment analyses provided appropriate reserves on these nonperforming loans while appropriate reserves on homogenous pools continue to be maintained. The increase in the coverage ratio is primarily related to a decline in nonperforming loans.

Other Real Estate Owned (“OREO”)

Nonperforming assets at September 30, 2011 also included $34.5 million in other real estate owned, a decrease of $2.4 million, or 6.69%, from the prior quarter. This total includes residential real estate of $11.9 million, land development of $11.8 million, land of $8.6 million, commercial real estate of $1.2 million and land previously held for development of bank branch sites of $1.0 million. Included in land development is $8.7 million related to a residential community in the Northern Neck region of Virginia, which includes developed residential lots, a golf course and undeveloped land. Foreclosed properties were adjusted to their fair values at the time of each foreclosure and any losses were taken as loan charge-offs against the allowance for loan losses at that time. OREO asset valuations are also evaluated at least quarterly and any necessary write down to fair value is recorded as impairment.

During the third quarter ended September 30, 2011, the Company’s OREO showed a net decrease of approximately $2.4 million compared to the second quarter of 2011, with sales of $3.2 million at a net gain of $124,000, or 3.9%, and additions of $690,000. The additions were principally related to single-family homes; sales from OREO were principally related to residential real estate and commercial office space. The Company expects this type of activity to continue until the market for these properties and the economy as a whole show marked improvement.

Charge-offs

For the quarter ended September 30, 2011, net charge-offs were $1.9 million, or 0.27%, of loans on an annualized basis, compared to $5.3 million, or 0.74%, for the second quarter of 2011 and $2.5 million, or 0.35%, for the same quarter last year. Net charge-offs in the current quarter included commercial loans of $714,000, commercial construction loans of $310,000, other consumer loans of $693,000, and home equity lines of credits of $206,000. At September 30, 2011, total accruing past due loans were $45.4 million, or 1.61%, of total loans, an increase from 1.33% at June 30, 2011, but a decrease from 1.99% for the same quarter a year ago.

Provision

The provision for loan losses for the current quarter was $3.6 million, a decrease of $900,000 from the second quarter of this year and $2.3 million decrease from the same quarter a year ago. The lower provision for loan losses compared to the most recent quarter reflects improvements in asset quality, tempered by higher reserves on remaining impaired loans, as other impaired loans were charged off. The current level of the allowance for loan losses reflects specific reserves related to nonperforming loans, changes in risk ratings on loans, net charge-off activity, loan growth, delinquency trends and other credit risk factors that the Company considers in assessing the adequacy of the allowance for loan losses.

The allowance for loan losses as a percentage of the total loan portfolio, including net loans acquired in the FMB and the Harrisonburg branch acquisitions, was 1.47% at September 30, 2011, 1.35% at December 31, 2010, and 1.32% at September, 2010. The allowance for loan losses as a percentage of the total loan portfolio, adjusted for acquired loans, was 1.89% at September 30, 2011, an increase from 1.88% at June 30, 2011, and an increase from 1.86% in the same quarter a year ago. The lower allowance for loan losses as a percentage of loans compared to the loan portfolio, adjusted for acquired loans, is related to the elimination of FMB’s allowance for loan losses at acquisition. In acquisition accounting, there is no carryover of previously established allowance for loan losses.

 

Page 5 of 16

---

NONINTEREST INCOME

On a linked quarter basis, noninterest income increased $1.6 million, or 15.9%, to $11.5 million from $9.9 million in the second quarter. Gains on sales of Company owned real estate increased $909,000. During the second quarter, the Company reached an agreement to sell a previously closed branch building and a loss of $626,000 was accrued in the second quarter. Gains on the sales of loans in the mortgage segment increased $558,000, or 13.0%, and were driven by higher volume in loan originations. Increases in mortgage loan refinancing volume accounted for most of the volume increase as refinanced loans as a percentage of originations in the Mortgage segment increased from 20.2% in the second quarter to 35.7%. Gains on sales of securities increased $499,000. Also during the Company’s ongoing securities portfolio evaluation, a single issuer Trust Preferred security was determined to be impaired. As a result, the Company incurred credit-related, OTTI loss of $400,000, which was recognized in earnings. Excluding mortgage segment operations, the current quarter net gain on securities transactions, and current and prior period real estate transactions, noninterest income increased $14,000 or 0.2%, essentially flat from the second quarter.

For the quarter ended September 30, 2011, noninterest income decreased $809,000, or 6.5%, to $11.5 million from $12.4 million in the prior year’s same quarter. Gains on sales of loans in the mortgage segment decreased $1.1 million, or 18.5%, due to lower origination volume than the record levels a year earlier. During the current quarter, the Company sold securities for a gain of $499,000 compared to a gain of $38,000 in the prior year’s same quarter. Also during the quarter, the Company incurred a credit-related OTTI loss of $400,000 as mentioned above. Other service charges and fees increased $394,000, which included higher debit card income, ATM fees, and brokerage commissions. During the current quarter, the Company recorded gains on sales of other real estate owned of $118,000, compared to $332,000 in the prior year’s same quarter. Excluding the mortgage segment operations, current quarter net gain on securities transactions, and current and prior period real estate transactions, noninterest income increased $442,000, or 7.2%, from the same period a year ago, primarily as a result of higher account service charge fees.

For the nine months ending September 30, 2011, noninterest income decreased $2.1 million, to $32.1 million, from $34.2 million a year ago. Gains on sales of loans in the mortgage segment decreased $1.6 million due to lower origination volume. The Company sold a branch building as mentioned above and accrued a loss on the sale of $626,000 as well as incurring other current year real estate gains and losses and fair value adjustments. In 2010, the Company recorded a gain on sale as a result of a reversal of a property improvement liability. As a result, gains on sales of Company owned real estate declined $1.3 million. Service charges on deposit accounts decreased $227,000 primarily related to lower overdraft and account service charges. Other service charges and fees increased $1.2 million, generally related to higher debit card fee income, brokerage commissions, and higher ATM fee income, while other operating income decreased $234,000 largely related to a reversal of a property improvement liability that occurred in the prior year, partially offset by bank owned life insurance investment income. Excluding the mortgage segment operations, current quarter net gain on securities transactions, and current and prior period real estate transactions, noninterest income increased $691,000 or 3.7%, from the same period a year ago, and was primarily a result of higher account service charge fees.

NONINTEREST EXPENSE

On a linked quarter basis, noninterest expense decreased $1.3 million, or 3.6%, to $34.6 million from $35.9 million when compared to the second quarter. Other operating expenses decreased $2.0 million, or 14.5%. Of the other operating expenses decrease, $822,000 consisted of lower property tax payments of $390,000, a valuation adjustment of $165,000, and other costs to maintain the Company’s portfolio of other real estate owned. In addition, other operating decreases were lower costs for FDIC insurance of $488,000 due to a change in the assessment base and rate, lower conversion expenses of $279,000, lower costs for legal and professional fees for problem loan workouts and foreclosure activity, and lower costs in communication expenses. Salaries and benefits expense increased $496,000

 

Page 6 of 16

---

due to the origination volume related commission expense in the mortgage segment and branch personnel, and occupancy expenses increased $217,000. Excluding the mortgage segment operations and acquisition costs, noninterest expense decreased $997,000 million, or 3.2%, compared to the second quarter of this year.

For the quarter ended September 30, 2011, noninterest expense increased $653,000, or 1.9%, to $34.6 million from $34.0 million for the third quarter of 2010. Salaries and benefits increased $625,000 related to additional personnel in branch additions, partially offset by the lower origination volume related commission expense in the mortgage segment. Other operating expenses included higher marketing and advertising costs of $628,000 related to multi-media brand awareness campaigns for in-store branches, home equity line of credit and free checking promotions, and customer loyalty rewards programs, higher franchise taxes, which were levied to include all of former FMB branches, of $307,000, ,and higher costs related to appraisal and maintenance of the Company’s portfolio in other real estate owned. Partially offsetting these increases in other operating expense were decreases in other expenses of $960,000, which included conversion expenses related to the FMB acquisition occurring in the prior year, lower amortization of the acquired deposit portfolio, and lower overdraft losses. Additionally, FDIC insurance decreased $304,000 due to a change in assessment base and lower rate. Excluding mortgage segment operations and acquisition costs, noninterest expense increased $1.8 million, or 6.5% from the third quarter of 2010.

For the nine months ended September 30, 2011, noninterest expense decreased $656,000, or 0.5%, to $105.3 million, from $105.9 million a year ago. Other operating expenses decreased $3.8 million, or 8.9%. Included in the reduction of other operating expenses were prior year costs associated with the acquisitions and mergers of $8.1 million during the first nine months of 2010. Increases in current year other operating expenses included higher costs to maintain the Company’s portfolio of other real estate owned of $1.2 million, communication expenses related to increased online customer activity and additional branch locations of $958,000, and higher professional fees related to continuing collection activity and problem loan workouts of $646,000. Other costs included higher franchise tax assessments, which included the acquired FMB branches of $897,000 due to adjustments starting in 2011. Salary and benefits expense increased $3.0 million, primarily related to additional personnel. Excluding mortgage segment operations and acquisition costs, noninterest expense increased $7.0 million, or 8.3% from the same period a year ago.

BALANCE SHEET

At September 30, 2011, total cash and cash equivalents were $149.8 million, an increase of $88.6 million from December 31, 2010, and an increase of $69.6 million from September 30, 2010. At September 30, 2011, net loans were $2.8 billion, a decrease of $42.9 million, or 1.5% from the prior quarter. Net loans decreased $27.8 million, or 1.0%, from September 30, 2010. Loans held for sale of $61.8 million in the Company’s mortgage segment increased by $11.4 million from the prior quarter, related to an increase in refinance originations, but declined $22.6 million from $84.4 million on lower originations compared to the prior year. At September 30, 2011, total assets were $3.9 billion, an increase of $62.9 million compared to the second quarter, and an increase of $55.1 million from $3.9 billion at September 30, 2010.

Total deposits increased $51.8 million compared to the second quarter driven by higher volumes in money market, time deposits, and demand deposit accounts. Total deposits increased $60.7 million from September 30, 2010 with net volume inflows into demand deposit and money market accounts and out of certificates of deposits. Total borrowings, including repurchase agreements, decreased $9.7 million on a linked quarter basis and decreased $40.0 million from September 30, 2010. The Company’s equity to assets ratio was 11.54% and 11.16% at September 30, 2011 and 2010, respectively. The Company’s tangible common equity to tangible assets ratio was 8.74% and 8.19% at September 30, 2011 and 2010, respectively.

 

Page 7 of 16

---

MORTGAGE SEGMENT INFORMATION

On a linked quarter basis, the mortgage segment net income for the third quarter increased $296,000, or 177.2%, to $463,000 from $167,000 in the second quarter. Originations increased by $28.3 million from $147.7 million to $176.0 million, or 19.2%, from the second quarter as a result of an increase in refinance originations. Refinanced loans represented 35.7% of the originations during the third quarter compared to 20.2% during the second quarter. Gains on the sale of loans increased $558,000, or 13.0%, while commission expense increased $172,000, or 9.2%. Salary and benefit expenses increased $123,000 largely on loan volume driven commission expense. Estimated loan related losses attributable to early payment defaults, repurchase requests and indemnifications were $205,000, increasing $21,000, or 11.5% from the prior quarter.

For the three months ended September 30, 2011, the mortgage segment net income decreased $436,000 from $899,000 to $463,000, or 48.5%, during the same period last year as residential mortgage activity and average loan size declined. Refinanced loans represented 35.7% of originations during the third quarter of 2011 compared to 50.4% during the same period a year ago. As a result, gains on the sale of loans decreased $1.1 million, or 18.5 %. Noninterest expenses decreased $739,000. Of this amount, salaries and benefits decreased $758,000 primarily as a result of loan volume driven commission expense.

For the nine months ended September 30, 2011, the mortgage segment net income decreased $1.3 million, or 57.9%, to $958,000 from $2.3 million during the same period last year. Originations declined by $99.1 million from $572.0 million to $472.9 million, or 17.3%, during the same period last year due to declines in residential mortgage activity and particularly refinance volume. Net interest income decreased $526,000, or 34.3%, due to decreased originations and higher borrowing rates. Gains on the sale of loans decreased $1.6 million, or 10.0%, driven largely by declines in originations and a slight increase in estimated loan related losses attributable to early payment defaults, repurchase requests and indemnifications. Refinanced loans represented 31.6% of originations during the first nine months of the year compared to 37.7% during the same period a year ago. Salary and benefit expenses decreased $348,000 primarily due to lower commission expense on decreased origination volume, partially offset by higher salaries expense required to meet evolving regulatory, compliance and production demands. Other operating expenses increased $183,000, or 9.8%, primarily related to increased costs associated with the processing, underwriting and compliance components of origination.

* * * * * * *

ABOUT UNION FIRST MARKET BANKSHARES CORPORATION

Headquartered in Richmond, Virginia, Union First Market Bankshares Corporation is the holding company for Union First Market Bank, which has 99 branches and more than 160 ATMs throughout Virginia. Non-bank affiliates of the holding company include: Union Investment Services, Inc., which provides full brokerage services; Union Mortgage Group, Inc., which provides a full line of mortgage products; and Union Insurance Group, LLC, which offers various lines of insurance products. Union First Market Bank also owns a non-controlling interest in Johnson Mortgage Company, LLC.

Additional information is available on the Company’s website at http://investors.bankatunion.com. Shares of the Company’s common stock are traded on the NASDAQ Global Select Market under the symbol UBSH.

FORWARD-LOOKING STATEMENTS

Certain statements in this report may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that include projections, predictions, expectations, or beliefs about future events or results or otherwise are

 

Page 8 of 16

---

not statements of historical fact. Such statements are often characterized by the use of qualified words (and their derivatives) such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” or words of similar meaning or other statements concerning opinions or judgment of the Company and its management about future events. Although the Company believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from any future results, performance, or achievements expressed or implied by such forward-looking statements. Actual future results and trends may differ materially from historical results or those anticipated depending on a variety of factors, including, but not limited to, the effects of and changes in: general economic and bank industry conditions, the interest rate environment, legislative and regulatory requirements, competitive pressures, new products and delivery systems, inflation, changes in the stock and bond markets, accounting standards or interpretations of existing standards, mergers and acquisitions, technology, and consumer spending and savings habits. More information is available on the Company’s website, http://investors.bankatunion.com and on the Securities and Exchange Commission’s website, www.sec.gov. The information on the Company’s website is not a part of this press release. The Company does not intend or assume any obligation to update or revise any forward-looking statements that may be made from time to time by or on behalf of the Company.

 

Page 9 of 16

---

UNION FIRST MARKET BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS

(in thousands, except share data)

 

		Three Months Ended												Nine Months Ended
		09/30/11				06/30/11				09/30/10				09/30/11				09/30/10
Results of Operations
Interest and dividend income		$	47,606			$	47,756			$	48,440			$	142,754			$	141,080
Interest expense			8,160				8,133				9,791				24,885				28,704
Net interest income			39,446				39,623				38,649				117,869				112,376
Provision for loan losses			3,600				4,500				5,912				14,400				14,868
Net interest income after provision for loan losses			35,846				35,123				32,737				103,469				97,508
Noninterest income			11,544				9,963				12,353				32,054				34,193
Noninterest expenses			34,637				35,872				33,984				105,276				105,932
Income before income taxes			12,753				9,214				11,106				30,247				25,769
Income tax expense			3,682				2,394				3,033				8,162				7,271
Net income		$	9,071			$	6,820			$	8,073			$	22,085			$	18,498
Interest earned on loans (FTE)		$	42,777			$	42,473			$	43,737			$	127,406			$	126,807
Interest earned on securities (FTE)			5,874				6,349				5,703				18,550				17,201
Interest earned on earning assets (FTE)			48,673				48,849				49,490				146,012				144,096
Net interest income (FTE)			40,514				40,715				39,699				121,128				115,392
Interest expense on certificates of deposit			4,205				4,353				5,983				13,475				17,185
Interest expense on interest-bearing deposits			5,923				6,167				7,955				18,774				23,056
Core deposit intangible amortization			1,496				1,553				1,935				4,674				5,327
Net income - community bank segment		$	8,607			$	6,654			$	7,175			$	21,126			$	16,224
Net income - mortgage segment			463				167				899				958				2,274
Key Ratios
Return on average assets (ROA)			0.93	%			0.71	%			0.83	%			0.77	%			0.67	%
Return on average equity (ROE)			8.02	%			6.21	%			7.46	%			6.70	%			6.01	%
Efficiency ratio			67.93	%			72.34	%			66.63	%			70.22	%			72.27	%
Efficiency ratio - community bank segment			66.06	%			70.18	%			65.00	%			68.09	%			71.46	%
Net interest margin (FTE)			4.54	%			4.68	%			4.47	%			4.63	%			4.56	%
Net interest margin, core (FTE)1			4.34	%			4.47	%			4.16	%			4.43	%			4.23	%
Yields on earning assets (FTE)			5.46	%			5.62	%			5.57	%			5.59	%			5.69	%
Cost of interest-bearing liabilities (FTE)			1.13	%			1.14	%			1.33	%			1.16	%			1.36	%
Noninterest expense less noninterest income / average assets			2.36	%			2.71	%			2.22	%			2.55	%			2.58	%
Per Share Data
Earnings per common share, basic		$	0.33			$	0.24			$	0.29			$	0.79			$	0.68
Earnings per common share, diluted			0.33				0.24				0.29				0.79				0.68
Cash dividends paid per common share			0.07				0.07				0.06				0.21				0.18
Market value per share			10.72				12.18				13.06				10.72				13.06
Book value per common share			16.04				15.72				15.29				16.04				15.29
Tangible book value per common share			12.88				12.50				11.93				12.88				11.93
Price to earnings ratio, diluted			8.19				12.65				11.35				10.15				14.36
Price to book value per common share ratio			0.67				0.77				0.85				0.67				0.85
Price to tangible common share ratio			0.83				0.97				1.10				0.83				1.10
Weighted average common shares outstanding, basic			25,986,677				25,969,806				25,881,694				25,971,639				24,993,316
Weighted average common shares outstanding, diluted			26,001,900				25,992,190				25,920,287				25,993,611				25,035,926
Common shares outstanding at end of period			26,057,501				26,043,633				25,955,213				26,057,501				25,955,213

 

Page 10 of 16

---

		Three Months Ended												Nine Months Ended
		09/30/11				06/30/11				09/30/10				09/30/11				09/30/10
Financial Condition
Assets		$	3,914,457			$	3,851,524			$	3,859,323			$	3,914,457			$	3,859,323
Loans, net of unearned income			2,818,342				2,859,569				2,842,267				2,818,342				2,842,267
Earning Assets			3,573,844				3,502,818				3,505,845				3,573,844				3,505,845
Goodwill			59,400				59,400				57,567				59,400				57,567
Core deposit intangibles, net			22,162				23,658				28,762				22,162				28,762
Deposits			3,134,876				3,083,053				3,074,195				3,134,876				3,074,195
Stockholders’ equity			451,581				443,116				430,596				451,581				430,596
Tangible common equity			334,874				324,878				308,979				334,874				308,979
Averages
Assets		$	3,876,740			$	3,830,786			$	3,865,249			$	3,838,748			$	3,718,107
Loans, net of unearned income			2,831,924				2,823,186				2,827,451				2,822,579				2,723,904
Loans held for sale			48,664				42,341				75,261				48,366				60,020
Securities			597,489				586,407				572,016				587,186				539,790
Earning assets			3,538,752				3,486,949				3,523,678				3,494,013				3,378,128
Deposits			3,105,792				3,077,823				3,080,908				3,079,347				2,937,491
Certificates of deposit			1,160,662				1,170,341				1,330,228				1,183,813				1,280,906
Interest-bearing deposits			2,583,864				2,573,013				2,591,275				2,574,685				2,478,476
Borrowings			289,857				288,554				323,207				289,935				340,474
Interest-bearing liabilities			2,873,721				2,861,567				2,914,482				2,864,620				2,818,950
Stockholders’ equity			448,618				440,359				429,126				440,521				411,801
Tangible common equity			331,170				323,195				306,564				322,726				294,203
Asset Quality
Allowance for Loan Losses (ALLL)
Beginning balance		$	39,631			$	40,399			$	33,956			$	38,406			$	30,484
Add: Recoveries			674				514				320				1,561				1,736
Less: Charge-offs			2,615				5,782				2,793				13,077				9,693
Add: Provision for loan losses			3,600				4,500				5,912				14,400				14,868
Ending balance		$	41,290			$	39,631			$	37,395			$	41,290			$	37,395
ALLL / total outstanding loans			1.47	%			1.39	%			1.32	%			1.47	%			1.32	%
ALLL / total outstanding loans, adjusted for acquired2			1.89	%			1.88	%			1.86	%			1.89	%			1.86	%
Net charge-offs / total outstanding loans			0.27	%			0.74	%			0.35	%			0.55	%			0.37	%
Nonperforming Assets
Nonaccrual loans		$	51,965			$	54,322			$	51,630			$	51,965			$	51,630
Other real estate owned			34,464				36,935				26,382				34,464				26,382
Total nonperforming assets (NPAs)			86,429				91,257				78,012				86,429				78,012
Loans > 90 days and still accruing			12,159				9,087				18,554				12,159				18,554
Total nonperforming assets and loans > 90 days and still accruing		$	98,588			$	100,344			$	96,566			$	98,588			$	96,566
NPAs / total outstanding loans			3.07	%			3.19	%			2.74	%			3.07	%			2.74	%
NPAs / total assets			2.21	%			2.37	%			2.02	%			2.21	%			2.02	%
ALLL / nonperforming loans			79.46	%			72.96	%			72.43	%			79.46	%			72.43	%
ALLL / nonperforming assets			47.77	%			43.43	%			47.93	%			47.77	%			47.93	%
Other Data
Mortgage loan originations		$	176,040			$	147,718			$	220,352			$	472,882			$	572,010
% of originations that are refinances			35.70	%			20.20	%			50.40	%			31.60	%			37.70	%
End of period full-time employees			1,047				1,055				982				1,047				982
Number of full-service branches			99				99				91				99				91
Number of full automatic transaction machines (ATMs)			167				168				159				167				159

 

Page 11 of 16

---

		Three Months Ended												Nine Months Ended
		09/30/11				06/30/11				09/30/10				09/30/11				09/30/10
Alternative Performance Measures
Cash basis earnings3
Net income		$	9,071			$	6,820			$	8,073			$	22,085			$	18,498
Plus: Core deposit intangible amortization, net of tax			972				1,009				1,258				3,038				3,463
Plus: Trademark intangible amortization, net of tax			65				65				65				195				174
Cash basis operating earnings		$	10,108			$	7,894			$	9,396			$	25,318			$	22,135
Average assets		$	3,876,740			$	3,830,786			$	3,865,249			$	3,838,748			$	3,718,107
Less: Average trademark intangible			582				681				982				681				950
Less: Average goodwill			59,400				57,581				57,566				58,189				57,566
Less: Average core deposit intangibles			22,890				24,384				29,696				24,411				28,707
Average tangible assets		$	3,793,868			$	3,748,140			$	3,777,005			$	3,755,467			$	3,630,884
Average equity		$	448,618			$	440,359			$	429,126			$	440,521			$	411,801
Less: Average trademark intangible			582				681				982				681				950
Less: Average goodwill			59,400				57,581				57,566				58,189				57,566
Less: Average core deposit intangibles			22,890				24,384				29,696				24,411				28,707
Less: Average preferred equity			34,576				34,518				34,318				34,514				30,375
Average tangible common equity		$	331,170			$	323,195			$	306,564			$	322,726			$	294,203
Cash basis operating earnings per share, diluted		$	0.39			$	0.30			$	0.36			$	0.97			$	0.88
Cash basis operating return on average tangible assets			1.06	%			0.84	%			0.99	%			0.90	%			0.82	%
Cash basis operating return on average tangible common equity			12.11	%			9.80	%			12.16	%			10.49	%			10.06	%

 

(1)	The net interest margin, core (FTE) excludes the impact of acquisition accounting accretion and amortization adjustments in net interest income.

(2)

The allowance for loan losses, adjusted for acquired loans (non-GAAP) ratio includes the allowance for loan losses to the total loan portfolio less acquired loans without additional credit deterioration above the original credit mark (which have been provided for in the ALLL subsequent to acquisition). GAAP requires the acquired allowance for loan losses not be carried over in an acquisition or merger. We believe the presentation of the allowance for loan losses, adjusted for acquired loans ratio is useful to investors because the acquired loans were purchased at a market discount with no allowance for loan losses carried over to the Company. Therefore, acquired loans without additional credit deterioration above the original credit mark are adjusted out of the loan balance denominator.

 

Gross Loans		$	2,818,342			$	2,859,569			$	2,842,267			$	2,818,342			$	2,842,267
less acquired loans without additional credit deterioration			(635,072	)			(755,358	)			(836,093	)			(635,072	)			(836,093	)
Gross Loans, adjusted for acquired			2,183,270				2,104,211				2,006,174				2,183,270				2,006,174
Allowance for loan losses			41,290				39,631				37,395				41,290				37,395
ALLL / gross loans, adjusted for acquired			1.89	%			1.88	%			1.86	%			1.89	%			1.86	%

 

(3)

As a supplement to GAAP, management also reviews operating performance based on its “cash basis earnings” to fully analyze its core business. Cash basis earnings exclude amortization expense attributable to intangibles (goodwill and core deposit intangibles) that do not qualify as regulatory capital. Financial ratios based on cash basis earnings exclude the amortization of nonqualifying intangible assets from earnings and the unamortized balance of nonqualifying intangibles from assets and equity.

In management’s opinion, cash basis earnings are useful to investors because by excluding non-operating adjustments they allow investors to see clearly the economic impact on the results of Company. These non-GAAP disclosures should not, however, be viewed in direct comparison with non-GAAP measures of other companies.

 

Page 12 of 16

---

UNION FIRST MARKET BANKSHARES CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share and per share amounts)

 

		September  30, 2011				December  31, 2010				September  30, 2010
ASSETS
Cash and cash equivalents:
Cash and due from banks		$	62,546			$	58,951			$	76,981
Interest-bearing deposits in other banks			86,872				1,449				2,329
Money market investments			199				158				143
Federal funds sold			160				595				685
Total cash and cash equivalents			149,777				61,153				80,138
Securities available for sale, at fair value			606,485				572,441				576,040
Loans held for sale			61,786				73,974				84,381
Loans, net of unearned income			2,818,342				2,837,253				2,842,267
Less allowance for loan losses			41,290				38,406				37,395
Net loans			2,777,052				2,798,847				2,804,872
Bank premises and equipment, net			90,936				90,680				91,054
Other real estate owned			34,464				36,122				26,382
Core deposit intangibles, net			22,162				26,827				28,762
Goodwill			59,400				57,567				57,567
Other assets			112,395				119,636				110,127
Total assets		$	3,914,457			$	3,837,247			$	3,859,323
LIABILITIES
Noninterest-bearing demand deposits		$	542,692			$	484,867			$	495,779
Interest-bearing deposits:
NOW accounts			395,822				381,512				359,986
Money market accounts			858,426				783,431				756,938
Savings accounts			176,531				153,724				153,928
Time deposits of $100,000 and over			511,579				563,375				577,239
Other time deposits			649,826				703,150				730,325
Total interest-bearing deposits			2,592,184				2,585,192				2,578,416
Total deposits			3,134,876				3,070,059				3,074,195
Securities sold under agreements to repurchase			70,450				69,467				69,693
Other short-term borrowings			—				23,500				41,200
Trust preferred capital notes			60,310				60,310				60,310
Long-term borrowings			155,258				154,892				154,864
Other liabilities			41,982				30,934				28,465
Total liabilities			3,462,876				3,409,162				3,428,727
Commitments and contingencies
STOCKHOLDERS’ EQUITY
Preferred stock, $10.00 par value, $1,000 liquidation value, shares authorized 500,000; issued and outstanding, 35,595 shares for all periods.			35,595				35,595				35,595
Common stock, $1.33 par value, shares authorized 36,000,000; issued and outstanding, 26,057,501 shares, 26,004,197 shares, and 25,955,213 shares, respectively.			34,581				34,532				34,460
Surplus			186,505				185,763				184,964
Retained earnings			184,845				169,801				167,718
Discount on preferred stock			(983	)			(1,177	)			(1,240	)
Accumulated other comprehensive income			11,038				3,571				9,099
Total stockholders’ equity			451,581				428,085				430,596
Total liabilities and stockholders’ equity		$	3,914,457			$	3,837,247			$	3,859,323

 

Page 13 of 16

---

UNION FIRST MARKET BANKSHARES CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts)

 

		Three Months Ended								Nine Months Ended
		September 30								September 30
		2011				2010				2011				2010
Interest and dividend income:
Interest and fees on loans		$	42,664			$	43,571			$	126,999			$	126,234
Interest on Federal funds sold			1				2				1				17
Interest on deposits in other banks			22				49				55				72
Interest and dividends on securities:
Taxable			3,148				3,176				10,405				10,218
Nontaxable			1,771				1,642				5,294				4,539
Total interest and dividend income			47,606				48,440				142,754				141,080
Interest expense:
Interest on deposits			5,924				7,956				18,774				23,056
Interest on Federal funds purchased			—				5				7				19
Interest on short-term borrowings			466				367				838				1,628
Interest on long-term borrowings			1,770				1,463				5,266				4,001
Total interest expense			8,160				9,791				24,885				28,704
Net interest income			39,446				38,649				117,869				112,376
Provision for loan losses			3,600				5,912				14,400				14,868
Net interest income after provision for loan losses			35,846				32,737				103,469				97,508
Noninterest income:
Service charges on deposit accounts			2,294				2,243				6,568				6,795
Other service charges, commissions and fees			3,254				2,860				9,529				8,311
Gains (losses) on securities transactions, net			499				38				483				62
Other-than-temporary impairment losses			(400	)			—				(400	)			—
Gains on sales of loans			4,861				5,962				14,132				15,701
Gains (losses) on sales of other real estate and bank premises, net			118				332				(972	)			376
Other operating income			918				918				2,714				2,948
Total noninterest income			11,544				12,353				32,054				34,193
Noninterest expenses:
Salaries and benefits			18,076				17,451				53,310				50,269
Occupancy expenses			2,885				2,947				8,307				8,453
Furniture and equipment expenses			1,756				1,691				5,097				4,874
Other operating expenses			11,920				11,895				38,562				42,336
Total noninterest expenses			34,637				33,984				105,276				105,932
Income before income taxes			12,753				11,106				30,247				25,769
Income tax expense			3,682				3,033				8,162				7,271
Net income		$	9,071			$	8,073			$	22,085			$	18,498
Dividends paid and accumulated on preferred stock			462				462				1,386				1,227
Accretion of discount on preferred stock			66				62				195				163
Net income available to common shareholders		$	8,543			$	7,549			$	20,504			$	17,108
Earnings per common share, basic		$	0.33			$	0.29			$	0.79			$	0.68
Earnings per common share, diluted		$	0.33			$	0.29			$	0.79			$	0.68

 

Page 14 of 16

---

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

 

		For the Three Months Ended September 30,
		2011												2010												2009
		Average Balance				Interest Income / Expense				Yield/ Rate (1)				Average Balance				Interest Income / Expense				Yield/ Rate (1)				Average Balance				Interest Income / Expense				Yield/ Rate (1)
		(Dollars in thousands)
Assets:
Securities:
Taxable		$	429,780			$	3,148				2.91	%		$	420,394			$	3,176				3.00	%		$	279,394			$	2,794				3.97	%
Tax-exempt			167,709				2,726				6.45	%			151,622				2,527				6.61	%			119,597				2,140				7.10	%
Total securities (2)			597,489				5,874				3.90	%			572,016				5,703				3.96	%			398,991				4,934				4.91	%
Loans, net (3) (4)			2,831,924				42,323				5.93	%			2,827,451				43,062				6.04	%			1,872,906				28,054				5.94	%
Loans held for sale			48,664				454				3.70	%			75,261				675				3.56	%			48,126				430				3.54	%
Federal funds sold			519				—				0.24	%			12,960				2				0.04	%			304				—				0.18	%
Money market investments			48				—				0.00	%			160				—				0.00	%			151				—				0.00	%
Interest-bearing deposits in other banks			60,108				22				0.15	%			35,830				48				0.53	%			10,572				9				0.33	%
Other interest-bearing deposits			—				—				0.00	%			—				—				0.00	%			2,598				—				0.00	%
Total earning assets			3,538,752				48,673				5.46	%			3,523,678				49,490				5.57	%			2,333,648				33,427				5.68	%
Allowance for loan losses			(40,320	)											(34,486	)											(30,321	)
Total non-earning assets			378,308												376,057												263,511
Total assets		$	3,876,740											$	3,865,249											$	2,566,838
Liabilities and Stockholders’ Equity:
Interest-bearing deposits:
Checking		$	383,452				173				0.18	%		$	354,590				196				0.22	%		$	199,063				83				0.17	%
Money market savings			863,022				1,373				0.63	%			754,238				1,652				0.87	%			441,106				1,504				1.35	%
Regular savings			176,728				172				0.39	%			152,219				124				0.32	%			101,923				97				0.38	%
Certificates of deposit: (5)
$100,000 and over			561,755				2,168				1.53	%			665,980				3,110				1.85	%			451,249				3,717				3.27	%
Under $100,000			598,907				2,037				1.35	%			664,248				2,873				1.72	%			489,091				3,930				3.19	%
Total interest-bearing deposits			2,583,864				5,923				0.91	%			2,591,275				7,955				1.22	%			1,682,432				9,331				2.20	%
Other borrowings (6)			289,857				2,236				3.06	%			323,207				1,836				2.25	%			275,542				2,354				3.38	%
Total interest-bearing liabilities			2,873,721				8,159				1.13	%			2,914,482				9,791				1.33	%			1,957,974				11,685				2.37	%
Noninterest-bearing liabilities:
Demand deposits			521,928												489,633												302,207
Other liabilities			32,473												32,008												19,787
Total liabilities			3,428,122												3,436,123												2,279,968
Stockholders’ equity			448,618												429,126												286,870
Total liabilities and stockholders’ equity		$	3,876,740											$	3,865,249											$	2,566,838
Net interest income						$	40,514											$	39,699											$	21,742
Interest rate spread (7)											4.33	%											4.24	%											3.31	%
Interest expense as a percent of average earning assets											0.91	%											1.10	%											1.99	%
Net interest margin (8)											4.54	%											4.47	%											3.69	%

 

(1)	Rates and yields are annualized and calculated from actual, not rounded amounts in thousands, which appear above.

(2)	Interest income on securities includes $93 thousand in accretion of the fair market value adjustments related to the acquisition of FMB. Remaining estimated accretion for 2011 is $93 thousand.

(3)	Nonaccrual loans are included in average loans outstanding.

(4)	Interest income on loans includes $1.3 million in accretion of the fair market value adjustments related to the acquisition of FMB. Remaining estimated FMB accretion for 2011 is $1.2 million for FMB. The Harrisonburg branch accretion was $267 thousand with $239 thousand estimated to remain in 2011.

(5)

Interest expense on certificates of deposits includes $171 thousand in accretion of the fair market value adjustments related to the acquisition of FMB. Remaining estimated FMB accretion for 2011 is $140 thousand. The Harrisonburg branch accretion was $66 thousand with $35 thousand estimated to remain in 2011.

(6)	Interest expense on borrowings includes $122 thousand in amortization of the fair market value adjustments related to the acquisition of FMB. Remaining estimated amortization for 2011 is $123 thousand.

(7)	Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 35%.

(8)	Core net interest margin excludes purchase accounting adjustments and was 4.34% for the quarter ending 9/30/11.

 

Page 15 of 16

---

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

 

		For the Nine Months Ended September 30,
		2011												2010												2009
		Average Balance				Interest Income / Expense				Yield / Rate (1)				Average Balance				Interest Income / Expense				Yield / Rate (1)				Average Balance				Interest Income / Expense				Yield / Rate (1)
		(Dollars in thousands)
Assets:
Securities:
Taxable		$	420,743			$	10,405				3.31	%		$	402,771			$	10,218				3.39	%		$	252,991			$	7,860				4.15	%
Tax-exempt			166,443				8,145				6.54	%			137,019				6,983				6.81	%			119,256				6,431				7.21	%
Total securities (2)			587,186				18,550				4.22	%			539,790				17,201				4.26	%			372,247				14,291				5.13	%
Loans, net (3) (4)			2,822,579				125,920				5.96	%			2,723,904				124,969				6.13	%			1,871,281				82,774				5.91	%
Loans held for sale			48,366				1,486				4.11	%			60,020				1,838				4.09	%			46,150				1,441				4.17	%
Federal funds sold			318				1				0.24	%			16,132				17				0.14	%			305				—				0.19	%
Money market investments			120				—				0.00	%			160				—				0.00	%			116				—				0.00	%
Interest-bearing deposits in other banks			35,444				55				0.21	%			37,151				71				0.26	%			62,765				123				0.26	%
Other interest-bearing deposits			—				—				0.00	%			971				—				0.00	%			2,598				—				0.00	%
Total earning assets			3,494,013				146,012				5.59	%			3,378,128				144,096				5.69	%			2,355,462				98,629				5.60	%
Allowance for loan losses			(39,701	)											(33,419	)											(28,253	)
Total non-earning assets			384,436												373,398												254,991
Total assets		$	3,838,748											$	3,718,107											$	2,582,200
Liabilities and Stockholders’ Equity:
Interest-bearing deposits:
Checking		$	381,470				489				0.17	%		$	339,910			$	579				0.23	%		$	200,156				250				0.17	%
Money market savings			838,289				4,343				0.69	%			707,334				4,852				0.92	%			428,050				6,630				2.07	%
Regular savings			171,113				467				0.36	%			150,326				440				0.39	%			99,291				295				0.40	%
Certificates of deposit: (5)
$100,000 and over			577,281				6,868				1.59	%			638,249				8,997				1.88	%			465,304				11,730				3.37	%
Under $100,000			606,532				6,607				1.46	%			642,657				8,188				1.70	%			498,448				12,317				3.30	%
Total interest-bearing deposits			2,574,685				18,774				0.97	%			2,478,476				23,056				1.24	%			1,691,249				31,222				2.47	%
Other borrowings (6)			289,935				6,110				2.82	%			340,474				5,648				2.22	%			303,353				7,386				3.26	%
Total interest-bearing liabilities			2,864,620				24,884				1.16	%			2,818,950				28,704				1.36	%			1,994,602				38,608				2.59	%
Noninterest-bearing liabilities:
Demand deposits			504,662												459,015												287,246
Other liabilities			28,945												28,341												20,576
Total liabilities			3,398,227												3,306,306												2,302,424
Stockholders’ equity			440,521												411,801												279,776
Total liabilities and stockholders’ equity		$	3,838,748											$	3,718,107											$	2,582,200
Net interest income						$	121,128											$	115,392											$	60,021
Interest rate spread (7)											4.43	%											4.33	%											3.01	%
Interest expense as a percent of average earning assets											0.95	%											1.13	%											2.19	%
Net interest margin											4.63	%											4.56	%											3.41	%

 

(1)	Rates and yields are annualized and calculated from actual, not rounded amounts in thousands, which appear above.

(2)	Interest income on securities includes $294 thousand in accretion of the fair market value adjustments related to the acquisition of FMB.

(3)	Nonaccrual loans are included in average loans outstanding.

(4)	Interest income on loans includes $4.4 million in accretion of the fair market value adjustments related to the acquisition of FMB and $385 thousand related to the Harrisonburg branch.

(5)	Interest expense on certificates of deposits includes $623 thousand in accretion of the fair market value adjustments related to the acquisition of FMB and $88 thousand related to the Harrisonburg branch.

(6)	Interest expense on borrowings includes $367 thousand in amortization of the fair market value adjustments related to the acquisition of FMB.

(7)	Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 35%.

 

Page 16 of 16