Attached files

file filename
8-K - FORM 8-K - SUFFOLK BANCORPd274322d8k.htm

Exhibit 99.1

LOGO

 

FOR IMMEDIATE RELEASE

 

           LOGO
Contact:    Douglas Ian Shaw      
   Senior Vice President and Corporate Secretary       4 West Second Street
   (631) 208-2400       Riverhead, NY 11901
         (631) 208-2400 (Voice) - (631) 727-3214 (FAX)
         invest@suffolkbancorp.com

SUFFOLK BANCORP ANNOUNCES PROFIT FOR THE SECOND AND THIRD QUARTERS OF 2011,

REVISED LOSS FOR THE FIRST QUARTER OF 2011,

RESTATED RESULTS FOR THE THIRD AND FOURTH QUARTERS OF 2010

Riverhead, New York, December 21, 2011 — Suffolk Bancorp (NASDAQ - SUBK) (“Suffolk”) today released results of its operations during the third quarter of 2011 which included earnings-per-share of $0.32, an increase from a loss of ($0.32) (restated) during the comparable period of 2010. Net income was $3,072,000, up from a loss of ($3,137,000) (restated) during the same quarter last year. The loss-per-share for the year to date was ($0.13), down from earnings-per-share of $0.33 (restated) a year ago. The net loss for the year to date was ($1,232,000), down from earnings of $3,187,000 (restated) posted during the first nine months of 2010. The key points are:

 

   

Suffolk returned to profitability during the second quarter of 2011 and remained so in the third quarter of 2011.

 

   

Suffolk’s capital ratios exceeded all regulatory requirements at September 30, 2011.

 

   

Suffolk’s allowance for loan losses at September 30, 2011 was $43,693,000, or 4.31 percent of total loans; and at June 30, 2011, $49,911,000, or 4.71 percent of total loans. At March 31, 2011, it was $47,539,000, in comparison to $46,893,000 as previously announced on April 12th, a difference of $646,000 or 1.4 percent over what was disclosed initially. The substance of the restatements reflects the timing of the provision for the allowance rather than the amount. That provision has been reallocated among prior quarters by means of the restatement of the third and fourth quarters of 2010.

 

   

Suffolk is now current in its filings with the Securities and Exchange Commission.

J. Gordon Huszagh, President and Chief Executive Officer stated, “We are pleased to be able to report the final results of the quarters ended September 30, 2011, June 30, 2011, and March 31, 2011, and the restatement of the quarter ended September 30, 2010 and year ended December 31, 2010. While we regret the delay in reporting our results, we believe that the comprehensive review that we have undertaken was necessary to provide our investors with what we believe to be accurate information. We believe we have an outstanding franchise in a good marketplace, an excellent net interest margin, a substantial allowance for loan losses, and ample capital. These, along with the patience and loyalty of our customers and employees, are what preserved our core banking business throughout this challenging period, and these are the foundation for our future.”

A detailed financial summary for each of the quarters follows the text of this release. The summary for September 30, 2011 starts on page 3. The summary for June 30, 2011 starts on page 6. The summary for March 31, 2011 starts on page 9. The summary for December 31, 2010 starts on page 12. The summary for September 30, 2010 starts on page 15.

With respect to the restatement of the fourth and third quarters of 2010, numerous steps have been taken to address the weaknesses in loan administration and accounting which led to these restatements. These are


PRESS RELEASE

December 21, 2011

Page 2 of 17

   LOGO   

 

detailed in each of the five of Suffolk’s reports on Form 10-Q/A, Form 10-K/A, and Forms 10-Q. These filings are available on Suffolk’s website at www.SCNB.com, or through the website of the Securities and Exchange Commission at www.sec.gov.

Suffolk Bancorp is a one-bank holding company engaged in the commercial banking business through SCNB, a full-service commercial bank headquartered in Riverhead, New York. Organized in 1890, SCNB has 30 offices in Suffolk County, New York.

Safe Harbor Statement Pursuant to the Private Securities Litigation Reform Act of 1995

This press release includes statements which look to the future. These can include remarks about Suffolk, the banking industry, the economy in general, expectations of the business environment in which Suffolk operates, projections of future performance, and potential future credit experience. These remarks are based upon current management expectations, and may, therefore, involve risks and uncertainties that cannot be predicted or quantified and are beyond Suffolk’s control and are subject to a variety of uncertainties that could cause future results to vary materially from Suffolk’s historical performance, or from current expectations. Factors affecting Suffolk Bancorp include particularly, but are not limited to: changes in interest rates; increases or decreases in retail and commercial economic activity in Suffolk’s market area; variations in the ability and propensity of consumers and businesses to borrow, repay, or deposit money, or to use other banking and financial services; results of regulatory examinations; any failure by Suffolk to comply with our written agreement with the OCC (the “Agreement”) or the individual minimum capital ratios for the Bank established by the OCC; the cost of compliance with the Agreement; failure by Suffolk to maintain effective internal controls over financial reporting; larger-than-expected losses from the sale of assets; potential litigation or regulatory action relating to the matters resulting in Suffolk’s failure to file on time its Quarterly Report on Form 10-Q for the quarters ended March 31, 2011, June 30, 2011, and September 30, 2011 or resulting from the revisions to earnings previously announced on April 12, 2011 or the restatement of its financial statements for the quarterly period ended September 30, 2010 and year ended December 31, 2010; and the potential that net charge-offs are higher than expected or for further increases in our provision for loan losses. Further, it could take Suffolk longer than anticipated to implement its strategic plans to increase revenue and manage non-interest expense, or it may not be possible to implement those plans at all. Finally, new and unanticipated legislation, regulation, or accounting standards may require Suffolk to change its practices in ways that materially change the results of operations.


PRESS RELEASE

December 21, 2011

Page 3 of 17

   LOGO   

 

STATISTICAL SUMMARY

(unaudited, in thousands of dollars except for share and per share data)

 

     3rd Qtr 2011     3rd Qtr 2010     Change     9 Mos. 2011     9 Mos. 2010     Change  
           restated                 restated        

EARNINGS

            

Earnings (Loss)-Per-Share - Basic

   $ 0.32      $ (0.32     200.0   $ (0.13   $ 0.33        (139.4 %) 

Cash Dividends-Per-Share

     —          0.22        (100.0 %)      —          0.66        (100.0 %) 

Net (Loss) Income

     3,072        (3,137     197.9     (1,232     3,187        (138.7 %) 

Net Interest Income

     17,025        19,367        (12.1 %)      53,320        57,957        (8.0 %) 

AVERAGE BALANCES

            

Average Assets

   $ 1,572,758      $ 1,692,499        (7.1 %)    $ 1,609,507      $ 1,712,563        (6.0 %) 

Average Net Loans

     1,035,628        1,123,851        (7.9 %)      1,076,457        1,139,414        (5.5 %) 

Average Investment Securities

     329,713        461,833        (28.6 %)      379,122        462,200        (18.0 %) 

Average Interest-Earning Assets

     1,511,595        1,590,211        (4.9 %)      1,542,302        1,607,497        (4.1 %) 

Average Deposits

     1,402,354        1,460,000        (3.9 %)      1,414,657        1,426,597        (0.8 %) 

Average Borrowings

     289        55,554        (99.5 %)      27,101        110,445        (75.5 %) 

Average Interest -Bearing Liabilities

     872,426        991,869        (12.0 %)      928,340        1,042,415        (10.9 %) 

Average Equity

     136,024        145,916        (6.8 %)      134,959        141,038        (4.3 %) 

RATIOS

            

Return on Average Equity

     9.03     (8.60 %)      205.0     (1.22 %)      3.01     (140.5 %) 

Return on Average Assets

     0.78     (0.74 %)      205.4     (0.10 %)      0.25     (140.0 %) 

Average Equity/Average Assets

     8.65     8.62     0.3     8.39     8.24     1.8

Net Interest Margin (FTE)

     4.72     5.13     (8.0 %)      4.85     5.06     (4.2 %) 

Efficiency Ratio

     76.88     59.10     30.1     70.49     56.73     24.3

Tier 1 Leverage Ratio End of Period

     8.57     8.03     6.7      

Tier 1 Risk-based Capital Ratio End of Period

     12.60     11.00     14.5      

Total Risk-based Capital Ratio End of Period

     13.88     12.26     13.2      

ASSET QUALITY

            

during period:

            

Net Charge-offs

   $ 7,068      $ 8,885        (20.5 %)    $ 8,764      $ 12,274        (28.6 %) 

Net Charge-offs/Average Net Loans (annualized)

     2.73     3.16     (14.2 %)      1.09     1.44     (24.3 %) 

at end of period:

            

Total Non-performing Loans

     92,070        32,062        187.2      

Foreclosed Real Estate (“OREO”)

     1,800        —          100.0      

Total Non-performing Assets

     93,870        32,062        192.8      

Allowance/Non-performing Loans

     47.46     83.15     (42.9 %)       

Allowance/Loans, Net of Discount

     4.31     2.35     83.4      

Net Loans/Deposits

     71.62     75.09     (4.6 %)       

EQUITY

            

Shares Outstanding

     9,726,814        9,665,245        0.6      

Common Equity

   $ 140,204      $ 143,628        (2.4 %)       

Book Value Per Common Share

     14.41        14.86        (3.0 %)       

Tangible Common Equity

     139,390        142,814        (2.4 %)       

Tangible Book Value Per Common Share

     14.33        14.78        (3.0 %)       

LOAN DISTRIBUTION

            

at end of period:

            

Commercial, Financial & Agricultural Loans

   $ 213,569      $ 250,182        (14.6 %)       

Commercial Real Estate Mortgages

     433,057        422,158        2.6      

Real Estate - Construction Loans

     62,023        101,535        (38.9 %)       

Residential Mortgages (1st and 2nd Liens)

     171,515        203,847        (15.9 %)       

Home Equity Loans

     80,704        85,800        (5.9 %)       

Consumer Loans

     51,516        69,991        (26.4 %)       

Other Loans

     504        944        (46.6 %)       
  

 

 

   

 

 

         

Total Loans (Net of Unearned Discounts)

   $ 1,012,888      $ 1,134,457        (10.7 %)       


PRESS RELEASE

December 21, 2011

Page 4 of 17

   LOGO   

 

CONSOLIDATED STATEMENT OF CONDITION

(unaudited, in thousands of dollars except for share data)

 

     September 30,        
     2011     2010     Change  
           restated        

ASSETS

      

Cash & Due From Banks

   $ 166,966      $ 58,028        187.7

Federal Reserve Bank Stock

     712        652        9.2

Federal Home Loan Bank Stock

     1,744        3,531        (50.6 %) 

Investment Securities:

      

Available for Sale, at Fair Value

     307,362        446,399        (31.1 %) 

Obligations of States & Political Subdivisions, Held to Maturity

     9,422        10,050        (6.2 %) 

Corporate Bonds & Other Securities

     80        100        (20.0 %) 
  

 

 

   

 

 

   

Total Investment Securities

     316,864        456,549        (30.6 %) 

Total Loans

     1,012,888        1,134,457        (10.7 %) 

Allowance for Loan Losses

     43,693        26,659        63.9
  

 

 

   

 

 

   

Net Loans

     969,195        1,107,798        (12.5 %) 

Premises & Equipment, Net

     26,904        22,368        20.3

Other Real Estate Owned, Net

     1,800        —          100.0

Accrued Interest and Loan Fees Receivable

     7,318        7,895        (7.3 %) 

Goodwill

     814        814        0.0

Other Assets

     30,502        24,465        24.7
  

 

 

   

 

 

   

TOTAL ASSETS

   $ 1,522,819      $ 1,682,100        (9.5 %) 
  

 

 

   

 

 

   

LIABILITIES & STOCKHOLDERS’ EQUITY

      

Demand Deposits

   $ 519,604      $ 521,527        (0.4 %) 

Saving, N.O.W. & Money Market Deposits

     562,203        629,126        (10.6 %) 

Time Certificates of $100,000 or More

     181,415        214,064        (15.3 %) 

Other Time Deposits

     89,957        110,561        (18.6 %) 
  

 

 

   

 

 

   

Total Deposits

     1,353,179        1,475,278        (8.3 %) 

Federal Home Loan Bank Borrowings

     —          40,000        (100.0 %) 

Dividend Payable on Common Stock

     —          2,126        (100.0 %) 

Accrued Interest Payable

     419        650        (35.5 %) 

Other Liabilities

     29,017        20,418        42.1
  

 

 

   

 

 

   

TOTAL LIABILITIES

     1,382,615        1,538,472        (10.1 %) 
  

 

 

   

 

 

   

STOCKHOLDERS’ EQUITY

      

Common Stock (par value $2.50; 15,000,000 shares authorized; 9,726,814 and 9,665,245 shares outstanding at September 30, 2011 and 2010, respectively)

     34,330        34,169        0.5

Surplus

     24,010        22,784        5.4

Treasury Stock at Par (4,005,270 and 4,002,158 shares, respectively)

     (10,013     (10,005     (0.1 %) 

Retained Earnings

     90,148        89,835        0.3
  

 

 

   

 

 

   
     138,475        136,783        1.2

Accumulated Other Comprehensive Income (Loss), Net of Tax

     1,729        6,845        (74.7 %) 
  

 

 

   

 

 

   

TOTAL STOCKHOLDERS’ EQUITY

     140,204        143,628        (2.4 %) 
  

 

 

   

 

 

   

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 1,522,819      $ 1,682,100        (9.5 %) 
  

 

 

   

 

 

   


PRESS RELEASE

December 21, 2011

Page 5 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands of dollars except for share and per share data)

 

     For the 3 Months Ended           For the Year to Date        
     9/30/11      9/30/10     Change     2011     2010     Change  
            restated                 restated        

INTEREST INCOME

             

Federal Funds Sold & Interest Due from Banks

   $ 79       $ 3        2,533.3   $ 140      $ 8        1,650.0

United States Treasury Securities

     1         71        (98.6 %)    $ 96        213        (54.9 %) 

Obligations of States & Political Subdivisions

     1,544         1,979        (22.0 %)    $ 5,332        5,818        (8.4 %) 

Mortgage-Backed Securities

     1,412         1,888        (25.2 %)    $ 4,558        5,957        (23.5 %) 

U.S. Government Agency Obligations

     44         202        (78.2 %)    $ 337        607        (44.5 %) 

Corporate Bonds & Other Securities

     59         95        (37.9 %)    $ 203        320        (36.6 %) 

Loans and Loan Fees

     15,100         17,464        (13.5 %)    $ 47,488        52,545        (9.6 %) 
  

 

 

    

 

 

       

 

 

   

Total Interest Income

     18,239         21,702        (16.0 %)      58,154        65,468        (11.2 %) 

INTEREST EXPENSE

             

Saving, N.O.W. & Money Market Deposits

     435         827        (47.4 %)    $ 1,618        2,551        (36.6 %) 

Time Certificates of $100,000 or more

     471         709        (33.6 %)    $ 1,576        2,271        (30.6 %) 

Other Time Deposits

     307         436        (29.6 %)    $ 985        1,365        (27.8 %) 

Federal Funds Purchased & Repurchase Agreements

     1         —          100.0   $ 1        2        (50.0 %) 

Borrowings

     —           363        (100.0 %)    $ 654        1,322        (50.5 %) 
  

 

 

    

 

 

     

 

 

   

 

 

   

Total Interest Expense

     1,214         2,335        (48.0 %)      4,834        7,511        (35.6 %) 

Net Interest Income

     17,025         19,367        (12.1 %)      53,320        57,957        (8.0 %) 

Provision for Loan Losses

     900         14,729        (93.9 %)    $ 24,088        26,549        (9.3 %) 
  

 

 

    

 

 

     

 

 

   

 

 

   

Net Interest Income After Provision for Loan Losses

     16,125         4,638        247.7     29,232        31,408        (6.9 %) 

OTHER INCOME

             

Service Charges on Deposit Accounts

     953         1,215        (21.6 %)    $ 2,964        3,745        (20.9 %) 

Other Service Charges, Commissions & Fees

     988         1,007        (1.9 %)    $ 2,631        2,591        1.5

Fiduciary Fees

     213         243        (12.3 %)    $ 644        760        (15.3 %) 

Net Gain on Sale of Securities Available for Sale

     —           —          0.0   $ 1,645        12        13,608.3

Other Operating Income

     236         202        16.8     830        689        20.5
  

 

 

    

 

 

     

 

 

   

 

 

   

Total Other Income

     2,390         2,667        (10.4 %)      8,714        7,797        11.8

OTHER EXPENSE

     —               —         

Salaries & Employee Benefits

     8,141         7,457        9.2   $ 23,458        21,682        8.2

Net Occupancy Expense

     1,435         1,336        7.4   $ 4,391        4,030        9.0

Equipment Expense

     506         511        (1.0 %)    $ 1,451        1,576        (7.9 %) 

Outside Services

     1,425         727        96.0   $ 3,423        1,646        108.0

FDIC Assessments

     555         862        (35.6 %)    $ 2,541        2,089        21.6

OREO Expense

     182         —          0.0   $ 293        —          100.0

Prepayment Fee on Borrowing

     —           —          0.0   $ 1,028        —          100.0

Other Operating Expense

     2,683         2,128        26.1   $ 7,145        6,280        13.8
  

 

 

    

 

 

     

 

 

   

 

 

   

Total Other Expense

     14,927         13,021        14.6     43,730        37,303        17.2

Income (Loss) Before Provision for Income Taxes

     3,588         (5,716     (162.8 %)      (5,784     1,902        (404.1 %) 

Provision for (Benefit from) Income Taxes

   $ 516         (2,579     (120.0 %)    $ (4,552     (1,285     254.2
  

 

 

    

 

 

     

 

 

   

 

 

   

NET INCOME (LOSS)

     3,072       $ (3,137     (197.9 %)    $ (1,232   $ 3,187        (138.7 %) 
  

 

 

    

 

 

     

 

 

   

 

 

   

Average:

             

Common Shares Outstanding

     9,726,948         9,662,328        0.7     9,718,809        9,649,550        0.7

Dilutive Stock Options

     —           —          0.0     —          6,408        (100.0 %) 
  

 

 

    

 

 

     

 

 

   

 

 

   

Average Total

     9,726,948         9,662,328        0.7     9,718,809        9,655,958        0.7

EARNINGS PER COMMON SHARE

             

Basic

   $ 0.32       $ (0.32     (197.3 %)    $ (0.13   $ 0.33        (138.4 %) 

Diluted

   $ 0.32       $ (0.32     (197.3 %)    $ (0.13   $ 0.33        (138.4 %) 


PRESS RELEASE

December 21, 2011

Page 6 of 17

   LOGO   

 

STATISTICAL SUMMARY

(unaudited, in thousands of dollars except for share and per share data)

 

     2nd Qtr 2011     2nd Qtr 2010     Change     6 Mos. 2011     6 Mos. 2010     Change  

EARNINGS

            

Earnings (Loss)-Per-Share - Basic

   $ 0.34      $ 0.50        (32.0 %)    $ (0.44   $ 0.66        (166.7 %) 

Cash Dividends-Per-Share

     —          0.22        (100.0 %)      —          0.44        (100.0 %) 

Net (Loss) Income

     3,270        4,792        (31.8 %)      (4,304     6,324        (168.1 %) 

Net Interest Income

     17,888        19,344        (7.5 %)      36,295        38,590        (5.9 %) 

AVERAGE BALANCES

            

Average Assets

   $ 1,629,490      $ 1,720,074        (5.3 %)    $ 1,646,784      $ 1,722,749        (4.4 %) 

Average Net Loans

     1,080,789        1,145,212        (5.6 %)      1,097,209        1,147,334        (4.4 %) 

Average Investment Securities

     401,341        463,885        (13.5 %)      404,235        462,388        (12.6 %) 

Average Interest-Earning Assets

     1,553,655        1,612,752        (3.7 %)      1,554,485        1,612,747        (3.6 %) 

Average Deposits

     1,421,090        1,440,853        (1.4 %)      1,420,880        1,409,629        0.8

Average Borrowings

     38,222        109,513        (65.1 %)      40,729        138,344        (70.6 %) 

Average Interest -Bearing Liabilities

     943,304        1,057,269        (10.8 %)      956,730        1,068,106        (10.4 %) 

Average Equity

     132,152        139,368        (5.2 %)      134,418        138,558        (3.0 %) 

RATIOS

            

Return on Average Equity

     9.90     13.75     (28.0 %)      (6.40 %)      9.13     (170.1 %) 

Return on Average Assets

     0.80     1.11     (27.9 %)      (0.52 %)      0.73     (171.2 %) 

Average Equity/Average Assets

     8.11     8.10     0.1     8.16     8.04     1.5

Net Interest Margin (FTE)

     4.86     5.05     (3.8 %)      4.92     5.03     (2.2 %) 

Efficiency Ratio

     68.35     56.45     21.1     67.58     55.54     21.7

Tier 1 Leverage Ratio June 30

     8.03     8.19     (2.0 %)       

Tier 1 Risk-based Capital Ratio June 30

     11.66     11.08     5.2      

Total Risk-based Capital Ratio June 30

     12.95     12.33     5.0      

ASSET QUALITY

            

during period:

            

Net Charge-offs

   $ 845      $ 3,249        (74.0 %)    $ 1,696      $ 3,337        (49.2 %) 

Net Charge-offs/Average Net Loans (annualized)

     0.31     1.13     (72.6 %)      0.31     0.58     46.6

at end of period:

            

Total Non-performing Loans

     58,599        36,097        62.3      

Foreclosed Real Estate (“OREO”)

     1,800        —          100.0      

Total Non-performing Assets

     60,399        36,097        67.3      

Allowance/Non-performing Loans

     85.17     57.81     47.3      

Allowance/Loans, Net of Discount

     4.71     1.80     161.7      

Net Loans/Deposits

     71.32     78.21     (8.8 %)       

EQUITY

            

Shares Outstanding

     9,727,031        9,652,708        0.8      

Common Equity

   $ 135,116      $ 143,196        (5.6 %)       

Book Value Per Common Share

     13.89        14.83        (6.3 %)       

Tangible Common Equity

     134,302        142,382        (5.7 %)       

Tangible Book Value Per Common Share

     13.81        14.75        (6.4 %)       

LOAN DISTRIBUTION

            

at end of period:

            

Commercial, Financial & Agricultural Loans

   $ 239,432      $ 260,674        (8.1 %)       

Commercial Real Estate Mortgages

     436,511        404,335        8.0      

Real Estate - Construction Loans

     68,148        119,519        (43.0 %)       

Residential Mortgages (1st and 2nd Liens)

     175,389        209,264        (16.2 %)       

Home Equity Loans

     81,824        88,805        (7.9 %)       

Consumer Loans

     57,509        75,576        (23.9 %)       

Other Loans

     443        1,016        (56.4 %)       
  

 

 

   

 

 

         

Total Loans (Net of Unearned Discounts)

   $ 1,059,256      $ 1,159,189        (8.6 %)       


PRESS RELEASE

December 21, 2011

Page 7 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF CONDITION

(unaudited, in thousands of dollars except for share data)

 

     June 30,        
     2011     2010     Change  

ASSETS

      

Cash & Due From Banks

   $ 165,206      $ 48,609        239.9

Federal Reserve Bank Stock

     712        652        9.2

Federal Home Loan Bank Stock

     1,744        5,462        (68.1 %) 

Investment Securities:

      

Available for Sale, at Fair Value

     321,890        444,435        (27.6 %) 

Obligations of States & Political Subdivisions, Held to Maturity

     9,603        10,250        (6.3 %) 

Corporate Bonds & Other Securities

     80        100        (20.0 %) 
  

 

 

   

 

 

   

Total Investment Securities

     331,573        454,785        (27.1 %) 

Total Loans

     1,059,256        1,159,189        (8.6 %) 

Allowance for Loan Losses

     49,911        20,866        139.2
  

 

 

   

 

 

   

Net Loans

     1,009,345        1,138,323        (11.3 %) 

Premises & Equipment, Net

     24,982        22,569        10.7

Other Real Estate Owned, Net

     1,800        —          100.0

Accrued Interest and Loan Fees Receivable

     6,696        7,022        (4.6 %) 

Goodwill

     814        814        0.0

Other Assets

     33,359        24,716        35.0
  

 

 

   

 

 

   

TOTAL ASSETS

   $ 1,576,231      $ 1,702,952        (7.4 %) 
  

 

 

   

 

 

   

LIABILITIES & STOCKHOLDERS’ EQUITY

      

Demand Deposits

   $ 524,368      $ 513,781        2.1

Saving, N.O.W. & Money Market Deposits

     600,320        613,171        (2.1 %) 

Time Certificates of $100,000 or More

     202,782        223,902        (9.4 %) 

Other Time Deposits

     87,738        104,627        (16.1 %) 
  

 

 

   

 

 

   

Total Deposits

     1,415,208        1,455,481        (2.8 %) 

Federal Home Loan Bank Borrowings

     —          82,900        (100.0 %) 

Dividend Payable on Common Stock

     —          2,124        (100.0 %) 

Accrued Interest Payable

     410        647        (36.6 %) 

Other Liabilities

     25,497        18,604        37.1
  

 

 

   

 

 

   

TOTAL LIABILITIES

     1,441,115        1,559,756        (7.6 %) 
  

 

 

   

 

 

   

STOCKHOLDERS’ EQUITY

      

Common Stock (par value $2.50; 15,000,000 shares authorized; 9,727,031 and 9,652,708 shares outstanding at June 30, 2011 and 2010, respectively)

     34,331        34,137        0.6

Surplus

     24,013        22,464        6.9

Treasury Stock at Par (4,005,270 and 4,002,158 shares, respectively)

     (10,013     (10,005     (0.1 %) 

Retained Earnings

     87,077        95,099        (8.4 %) 
  

 

 

   

 

 

   
     135,408        141,695        (4.4 %) 

Accumulated Other Comprehensive Income (Loss), Net of Tax

     (292     1,501        (119.5 %) 
  

 

 

   

 

 

   

TOTAL STOCKHOLDERS’ EQUITY

     135,116        143,196        (5.6 %) 
  

 

 

   

 

 

   

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 1,576,231      $ 1,702,952        (7.4 %) 
  

 

 

   

 

 

   


PRESS RELEASE

December 21, 2011

Page 8 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands of dollars except for share and per share data)

 

     For the 3 Months Ended            For the 6 Months Ended         
     June 30,            June 30,         
     2011     2010      Change     2011     2010      Change  

INTEREST INCOME

              

Federal Funds Sold & Interest Due from Banks

   $ 45      $ 3         1,400.0   $ 61      $ 5         1,120.0

United States Treasury Securities

     25        71         (64.8 %)      95        142         (33.1 %) 

Obligations of States & Political Subdivisions

     1,877        1,960         (4.2 %)      3,788        3,839         (1.3 %) 

Mortgage-Backed Securities

     1,510        1,979         (23.7 %)      3,146        4,069         (22.7 %) 

U.S. Government Agency Obligations

     139        203         (31.5 %)      293        405         (27.7 %) 

Corporate Bonds & Other Securities

     60        125         (52.0 %)      144        225         (36.0 %) 

Loans and Loan Fees

     15,940        17,508         (9.0 %)      32,388        35,081         (7.7 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Interest Income

     19,596        21,849         (10.3 %)      39,915        43,766         (8.8 %) 

INTEREST EXPENSE

              

Saving, N.O.W. & Money Market Deposits

     549        864         (36.5 %)      1,183        1,724         (31.4 %) 

Time Certificates of $100,000 or more

     523        761         (31.3 %)      1,105        1,562         (29.3 %) 

Other Time Deposits

     321        453         (29.1 %)      678        929         (27.0 %) 

Federal Funds Purchased & Repurchase Agreements

     —          1         (100.0 %)      —          2         (100.0 %) 

Borrowings

     315        426         (26.1 %)      654        959         (31.8 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Interest Expense

     1,708        2,505         (31.8 %)      3,620        5,176         (30.1 %) 

Net Interest Income

     17,888        19,344         (7.5 %)      36,295        38,590         (5.9 %) 

Provision for Loan Losses

     3,217        2,983         7.8     23,188        11,820         96.2
  

 

 

   

 

 

      

 

 

   

 

 

    

Net Interest Income After Provision for Loan Losses

     14,671        16,361         (10.3 %)      13,107        26,770         (51.0 %) 

OTHER INCOME

              

Service Charges on Deposit Accounts

     1,006        1,264         (20.4 %)      2,011        2,530         (20.5 %) 

Other Service Charges, Commissions & Fees

     976        920         6.1     1,643        1,584         3.7

Fiduciary Fees

     206        210         (1.9 %)      431        517         (16.6 %) 

Net Gain on Sale of Securities Available for Sale

     1,645        12         13,608.3     1,645        12         13,608.3

Other Operating Income

     270        216         25.0     594        487         22.0
  

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 

Total Other Income

     4,103        2,622         56.5     6,324        5,130         23.3

OTHER EXPENSE

              

Salaries & Employee Benefits

     7,772        7,193         8.0     15,317        14,225         7.7

Net Occupancy Expense

     1,422        1,266         12.3     2,956        2,694         9.7

Equipment Expense

     463        532         (13.0 %)      945        1,065         (11.3 %) 

Outside Services

     1,110        564         96.8     1,998        919         117.4

FDIC Assessments

     855        624         37.0     1,986        1,227         61.9

OREO Expense

     (29     —           (100.0 %)      111        —           100.0

Prepayment Fee on Borrowing

     1,028        —           100.0     1,028        —           100.0

Other Operating Expense

     2,409        2,220         8.5     4,462        4,152         7.5
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Other Expense

     15,030        12,399         21.2     28,803        24,282         18.6

Income (Loss) Before Provision for Income Taxes

     3,744        6,584         (43.1 %)      (9,372     7,618         (223.0 %) 

Provision for (Benefit from) Income Taxes

     474        1,792         (73.5 %)      (5,068     1,294         (491.7 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

NET INCOME (LOSS)

   $ 3,270      $ 4,792         (31.8 %)    $ (4,304   $ 6,324         (168.1 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Average:

              

Common Shares Outstanding

     9,723,360        9,651,857         0.7     9,714,672        9,643,056         0.7

Dilutive Stock Options

     —          7,915         (100.0 %)      —          7,316         (100.0 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Average Total

     9,723,360        9,659,772         0.7     9,714,672        9,650,372         0.7

EARNINGS PER COMMON SHARE

              

Basic

   $ 0.34      $ 0.50         (32.0 %)    $ (0.44   $ 0.66         (167.6 %) 

Diluted

   $ 0.34      $ 0.50         (32.0 %)    $ (0.44   $ 0.66         (167.6 %) 


PRESS RELEASE

December 21, 2011

Page 9 of 17

   LOGO   

 

STATISTICAL SUMMARY

(unaudited, in thousands of dollars except for share and per share data)

 

     1st Qtr 2011     1st Qtr 2010     Change  

EARNINGS

      

(Loss) Earnings-Per-Share - Basic

   $ (0.78   $ 0.16        (587.5 %) 

Cash Dividends-Per-Share

     —          0.22        (100.0 %) 

(Loss) Net Income

     (7,574     1,532        (594.4 %) 

Net Interest Income

     18,407        19,246        (4.4 %) 

AVERAGE BALANCES

      

Average Assets

   $ 1,647,044      $ 1,725,399        (4.5 %) 

Average Net Loans

     1,113,812        1,149,479        (3.1 %) 

Average Investment Securities

     407,162        460,873        (11.7 %) 

Average Interest-Earning Assets

     1,555,324        1,612,741        (3.6 %) 

Average Deposits

     1,420,729        1,378,057        3.1

Average Borrowings

     43,263        167,497        (74.2 %) 

Average Interest -Bearing Liabilities

     970,365        1,079,064        (10.1 %) 

Average Equity

     136,708        137,738        (0.7 %) 

RATIOS

      

Return on Average Equity

     (22.16 %)      4.45     (598.0 %) 

Return on Average Assets

     (1.84 %)      0.36     (611.1 %) 

Average Equity/Average Assets

     8.30     7.98     4.0

Net Interest Margin (FTE)

     4.99     5.02     (0.6 %) 

Efficiency Ratio

     66.77     54.62     22.2

Tier 1 Leverage Ratio Mar. 31

     7.94     7.99     (0.6 %) 

Tier 1 Risk-based Capital Ratio Mar. 31

     11.04     10.72     3.0

Total Risk-based Capital Ratio Mar. 31

     12.32     11.97     2.9

ASSET QUALITY

      

during period:

      

Net Charge-offs

   $ 851      $ 88        867.0

Net Charge-offs/Average Net Loans (annualized)

     0.31     0.03     933.3

at end of period:

      

Total Non-performing Loans

     48,339        31,731        52.3

Foreclosed Real Estate (“OREO”)

     3,261        —          100.0

Total Non-performing Assets

     51,600        31,731        62.6

Allowance/Non-performing Loans

     98.35     66.60     47.7

Allowance/Loans, Net of Discount

     4.33     1.80     140.6

Net Loans/Deposits

     74.27     83.49     (11.0 %) 

EQUITY

      

Shares Outstanding

     9,712,070        9,643,694        0.7

Common Equity

   $ 130,655      $ 138,866        (5.9 %) 

Book Value Per Common Share

     13.45        14.40        (6.6 %) 

Tangible Common Equity

     129,841        138,052        (5.9 %) 

Tangible Book Value Per Common Share

     13.37        14.32        (6.6 %) 

LOAN DISTRIBUTION

      

at end of period:

      

Commercial, Financial & Agricultural Loans

   $ 255,607      $ 279,374        (8.5 %) 

Commercial Real Estate Mortgages

     437,302        389,904        12.2

Real Estate - Construction Loans

     76,644        126,678        (39.5 %) 

Residential Mortgages (1st and 2nd Liens)

     183,971        214,611        (14.3 %) 

Home Equity Loans

     83,167        83,919        (0.9 %) 

Consumer Loans

     61,644        78,588        (21.6 %) 

Other Loans

     487        937        (48.0 %) 
  

 

 

   

 

 

   

Total Loans (Net of Unearned Discounts)

   $ 1,098,823      $ 1,174,011        (6.4 %) 


PRESS RELEASE

December 21, 2011

Page 10 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF CONDITION

(unaudited, in thousands of dollars except for share data)

 

     March 31,        
     2011     2010     Change  

ASSETS

      

Cash & Due From Banks

   $ 82,117      $ 39,758        106.5

Federal Reserve Bank Stock

     652        652        0.0

Federal Home Loan Bank Stock

     3,531        9,227        (61.7 %) 

Investment Securities:

      

Available for Sale, at Fair Value

     391,072        443,530        (11.8 %) 

Obligations of States & Political Subdivisions, Held to Maturity

     9,713        10,009        (3.0 %) 

Corporate Bonds & Other Securities

     80        100        (20.0 %) 
  

 

 

   

 

 

   

Total Investment Securities

     400,865        453,639        (11.6 %) 

Total Loans

     1,098,823        1,174,011        (6.4 %) 

Allowance for Loan Losses

     47,539        21,132        125.0
  

 

 

   

 

 

   

Net Loans

     1,051,284        1,152,879        (8.8 %) 

Premises & Equipment, Net

     25,219        22,889        10.2

Other Real Estate Owned, Net

     3,261        —          100.0

Accrued Interest and Loan Fees Receivable

     7,946        7,968        (0.3 %) 

Goodwill

     814        814        0.0

Other Assets

     35,529        24,193        46.9
  

 

 

   

 

 

   

TOTAL ASSETS

   $ 1,611,218      $ 1,712,019        (5.9 %) 
  

 

 

   

 

 

   

LIABILITIES & STOCKHOLDERS’ EQUITY

      

Demand Deposits

   $ 482,479      $ 458,930        5.1

Saving, N.O.W. & Money Market Deposits

     629,369        587,425        7.1

Time Certificates of $100,000 or More

     208,739        228,285        (8.6 %) 

Other Time Deposits

     94,810        106,232        (10.8 %) 
  

 

 

   

 

 

   

Total Deposits

     1,415,397        1,380,872        2.5

Federal Home Loan Bank Borrowings

     40,000        170,400        (76.5 %) 

Dividend Payable on Common Stock

     —          2,122        (100.0 %) 

Accrued Interest Payable

     561        681        (17.6 %) 

Other Liabilities

     24,605        19,078        29.0
  

 

 

   

 

 

   

TOTAL LIABILITIES

     1,480,563        1,573,153        (5.9 %) 
  

 

 

   

 

 

   

STOCKHOLDERS’ EQUITY

      

Common Stock (par value $2.50; 15,000,000 shares authorized; 9,712,070 and 9,643,694 shares outstanding at March 31, 2011 and 2010, respectively)

     34,293        34,115        0.5

Surplus

     23,788        22,212        7.1

Treasury Stock at Par (4,005,270 and 4,002,158 shares, respectively)

     (10,013     (10,005     (0.1 %) 

Retained Earnings

     83,806        92,430        (9.3 %) 
  

 

 

   

 

 

   
     131,874        138,752        (5.0 %) 

Accumulated Other Comprehensive Income (Loss), Net of Tax

     (1,219     114        (1,169.3 %) 
  

 

 

   

 

 

   

TOTAL STOCKHOLDERS’ EQUITY

     130,655        138,866        (5.9 %) 
  

 

 

   

 

 

   

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 1,611,218      $ 1,712,019        (5.9 %) 
  

 

 

   

 

 

   


PRESS RELEASE

December 21, 2011

Page 11 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands of dollars except for share and per share data)

 

     For the 3 Months Ended        
     March 31,        
     2011     2010     Change  

INTEREST INCOME

      

Federal Funds Sold & Interest from Bank Deposits

   $ 16      $ 2        700.0

United States Treasury Securities

     70        71        (1.4 %) 

Obligations of States & Political Subdivisions

     1,911        1,879        1.7

Mortgage-Backed Securities

     1,636        2,090        (21.7 %) 

U.S. Government Agency Obligations

     154        202        (23.8 %) 

Corporate Bonds & Other Securities

     84        100        (16.0 %) 

Loans

     16,448        17,573        (6.4 %) 
  

 

 

   

 

 

   

Total Interest Income

     20,319        21,917        (7.3 %) 

INTEREST EXPENSE

      

Saving, N.O.W. & Money Market Deposits

     634        860        (26.3 %) 

Time Certificates of $100,000 or more

     582        801        (27.3 %) 

Other Time Deposits

     357        476        (25.0 %) 

Federal Funds Purchased & Repurchase Agreements

     —          1        (100.0 %) 

Borrowings

     339        533        (36.4 %) 
  

 

 

   

 

 

   

Total Interest Expense

     1,912        2,671        (28.4 %) 

Net Interest Income

     18,407        19,246        (4.4 %) 

Provision for Loan Losses

     19,971        8,837        126.0
  

 

 

   

 

 

   

Net Interest Income After Provision

     (1,564     10,409        (115.0 %) 

OTHER INCOME

      

Service Charges on Deposit Accounts

     1,005        1,266        (20.6 %) 

Other Service Charges, Commissions & Fees

     667        664        0.5

Fiduciary Fees

     225        307        (26.7 %) 

Other Operating Income

     324        271        19.6
  

 

 

   

 

 

   

Total Other Income

     2,221        2,508        (11.4 %) 

OTHER EXPENSE

      

Salaries & Employee Benefits

     7,545        7,032        7.3

Net Occupancy Expense

     1,534        1,428        7.4

Equipment Expense

     482        533        (9.6 %) 

Outside Services

     888        356        149.4

FDIC Assessments

     1,131        603        87.6

OREO Expense

     140        —          100.0

Other Operating Expense

     2,053        1,931        6.3
  

 

 

   

 

 

   

Total Other Expense

     13,773        11,883        15.9

Income (Loss) Before Provision for Income Taxes

     (13,116     1,034        (1,368.5 %) 

Provision for (Benefit from) Income Taxes

     (5,542     (498     (1,012.9 %) 
  

 

 

   

 

 

   

NET INCOME (LOSS)

   $ (7,574   $ 1,532        (594.4 %) 
  

 

 

   

 

 

   

Average:

      

Common Shares Outstanding

     9,705,888        9,634,156        0.7

Dilutive Stock Options

     —          6,665        (100.0 %) 
  

 

 

   

 

 

   

Average Total

     9,705,888        9,640,821        0.7

EARNINGS PER COMMON SHARE

      

Basic

   $ (0.78   $ 0.16        (587.5 %) 

Diluted

   $ (0.78   $ 0.16        (587.5 %) 


PRESS RELEASE

December 21, 2011

Page 12 of 17

   LOGO   

 

STATISTICAL SUMMARY

(unaudited, in thousands of dollars except for share and per share data)

 

     4th Qtr 2010     4th Qtr 2009     Change     YTD 2010     YTD 2009     Change  
     restated                 restated              

EARNINGS

            

Earnings-Per-Share - Basic

   $ 0.32      $ 0.54        (40.7 %)    $ 0.65      $ 2.35        (72.3 %) 

Cash Dividends-Per-Share

     0.15        0.22        (31.8 %)      0.81        0.88        (8.0 %) 

Net Income

     3,069        5,153        (40.4 %)      6,256        22,548        (72.3 %) 

Net Interest Income

     18,635        18,814        (1.0 %)      76,592        74,336        3.0

AVERAGE BALANCES

            

Average Assets

   $ 1,672,174      $ 1,680,870        (0.5 %)    $ 1,702,384      $ 1,662,426        2.4

Average Net Loans

     1,101,736        1,113,437        (1.1 %)      1,129,917        1,107,294        2.0

Average Investment Securities

     439,053        470,495        (6.7 %)      456,367        440,222        3.7

Average Interest-Earning Assets

     1,563,649        1,588,251        (1.5 %)      1,596,384        1,562,686        2.2

Average Deposits

     1,443,024        1,409,597        2.4     1,430,738        1,371,252        4.3

Average Borrowings

     41,906        104,375        (59.9 %)      93,169        131,986        (29.4 %) 

Average Interest -Bearing Liabilities

     950,419        1,010,494        (5.9 %)      1,019,227        1,024,352        (0.5 %) 

Average Equity

     143,392        132,079        8.6     141,631        123,205        15.0

RATIOS

            

Return on Average Equity

     8.56     15.61     (45.2 %)      4.42     18.30     (75.8 %) 

Return on Average Assets

     0.73     1.23     (40.7 %)      0.37     1.36     (72.8 %) 

Average Equity/Assets

     8.58     7.86     9.2     8.32     7.41     12.3

Net Interest Margin (FTE)

     5.01     4.98     0.6     5.05     4.99     1.2

Efficiency Ratio

     61.08     58.20     4.9     57.82     57.11     1.2

Tier 1 Leverage Ratio Dec. 31

     8.26     8.21     0.6      

Tier 1 Risk-based Capital Ratio Dec. 31

     11.36     10.74     5.8      

Total Risk-based Capital Ratio Dec. 31

     12.62     11.73     7.6      

ASSET QUALITY

            

during period:

            

Net Charge-offs

   $ 3,777      $ 658        473.3   $ 16,051      $ 993        1,516.4

Net Charge-offs/Average Net Loans (annualized)

     1.37     0.24     470.8     1.42     0.09     1,477.8

at end of period:

            

Loans Not Accruing Interest & Loans 90 Days Past Due

   $ 28,991      $ 19,297        50.2      

Restructured Loans Past Due 90 Days

     493        10,075        (95.1 %)       

Total Non-performing Loans

     29,484        29,372        0.4      

Foreclosed Real Estate (“OREO”)

     5,719        —          100.0      

Total Non-performing Assets

     35,203        29,372        19.9      

Allowance/Non-performing Loans

     96.39     41.99     129.5      

Allowance/Loans, Net of Discount

     2.56     1.06     141.5      

Net Loans/Deposits

     77.27     82.87     (6.8 %)       

EQUITY

            

Shares Outstanding

     9,692,312        9,615,494        0.8      

Common Equity

   $ 136,820      $ 137,171        (0.3 %)       

Book Value Per Common Share

     14.12        14.27        (1.1 %)       

Tangible Common Equity

     136,006        136,357        (0.3 %)       

Tangible Book Value Per Common Share

     14.03        14.18        (1.1 %)       

LOAN DISTRIBUTION

            

at end of period:

            

Commercial, Financial & Agricultural Loans

   $ 248,750      $ 259,565        (4.2 %)       

Commercial Real Estate Mortgages

     431,179        375,652        14.8      

Real Estate - Construction Loans

     82,720        133,431        (38.0 %)       

Residential Mortgages (1st and 2nd Liens)

     195,993        214,501        (8.6 %)       

Home Equity Loans

     84,696        82,808        2.3      

Consumer Loans

     67,814        80,352        (15.6 %)       

Other Loans

     1,127        14,070        (92.0 %)       
  

 

 

   

 

 

         

Total Loans (Net of Unearned Discounts)

   $ 1,112,279      $ 1,160,379        (4.1 %)       


PRESS RELEASE

December 21, 2011

Page 13 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF CONDITION

(unaudited, in thousands of dollars except for share and per share data)

 

     December 31,        
     2010     2009     Change  
     restated              

ASSETS

      

Cash & Due From Banks

   $ 41,149      $ 37,007        11.2

Federal Reserve Bank Stock

     652        652        0.0

Federal Home Loan Bank Stock

     3,531        8,346        (57.7 %) 

Investment Securities:

      

Available for Sale, at Fair Value

     396,670        437,000        (9.2 %) 

Obligations of States & Political Subdivisions, Held to Maturity

     9,936        9,243        7.5

Corporate Bonds & Other Securities

     80        100        (20.0 %) 
  

 

 

   

 

 

   

Total Investment Securities

     406,686        446,343        (8.9 %) 

Total Loans

     1,112,279        1,160,379        (4.1 %) 

Allowance for Loan Losses

     28,419        12,333        130.4
  

 

 

   

 

 

   

Net Loans

     1,083,860        1,148,046        (5.6 %) 

Premises & Equipment, Net

     25,548        23,346        9.4

Other Real Estate Owned, Net

     5,719        —          100.0

Accrued Interest Receivable, Net

     7,025        7,843        (10.4 %) 

Goodwill

     814        814        0.0

Other Assets

     31,883        22,099        44.3
  

 

 

   

 

 

   

TOTAL ASSETS

   $ 1,606,867      $ 1,694,496        (5.2 %) 
  

 

 

   

 

 

   

LIABILITIES & STOCKHOLDERS’ EQUITY

      

Demand Deposits

   $ 493,630      $ 487,648        1.2

Saving, N.O.W. & Money Market Deposits

     601,828        578,551        4.0

Time Certificates of $100,000 or More

     210,096        214,771        (2.2 %) 

Other Time Deposits

     97,199        104,308        (6.8 %) 
  

 

 

   

 

 

   

Total Deposits

     1,402,753        1,385,278        1.3

Federal Home Loan Bank Borrowings

     40,000        150,800        (73.5 %) 

Dividend Payable on Common Stock

     1,454        2,115        (31.3 %) 

Accrued Interest Payable

     591        829        (28.7 %) 

Other Liabilities

     25,249        18,303        38.0
  

 

 

   

 

 

   

TOTAL LIABILITIES

     1,470,047        1,557,325        (5.6 %) 
  

 

 

   

 

 

   

STOCKHOLDERS’ EQUITY

      

Common Stock (par value $2.50; 15,000,000 shares authorized; 9,692,312 and 9,615,494 shares outstanding at December 31, 2010 and 2009, respectively)

     34,236        34,031        0.6

Surplus

     23,368        21,685        7.8

Treasury Stock at Par (4,002,158 and 3,996,878 shares, respectively)

     (10,005     (9,992     (0.1 %) 

Retained Earnings

     91,450        93,154        (1.8 %) 
  

 

 

   

 

 

   
     139,049        138,878        0.1

Accumulated Other Comprehensive Loss, Net of Tax

     (2,229     (1,707     (30.6 %) 
  

 

 

   

 

 

   

TOTAL STOCKHOLDERS’ EQUITY

     136,820        137,171        (0.3 %) 
  

 

 

   

 

 

   

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 1,606,867      $ 1,694,496        (5.2 %) 
  

 

 

   

 

 

   


PRESS RELEASE

December 21, 2011

Page 14 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands of dollars except for share and per share data)

 

     For the 3 Months Ended            For the Year to Date         
     December 31,            December 31,         
     2010     2009      Change     2010     2009      Change  
     restated                  restated               

INTEREST INCOME

              

Federal Funds Sold & Interest from Bank Deposits

   $ 20      $ 3         566.7   $ 28      $ 51         (45.1 %) 

United States Treasury Securities

     71        72         (1.4 %)      284        364         (22.0 %) 

Obligations of States & Political Subdivisions

     1,989        1,833         8.5     7,807        7,087         10.2

Mortgage-Backed Securities

     1,771        2,164         (18.2 %)      7,728        7,546         2.4

U.S. Government Agency Obligations

     162        260         (37.7 %)      769        2,057         (62.6 %) 

Corporate Bonds & Other Securities

     79        100         (21.0 %)      399        434         (8.1 %) 

Loans

     16,746        17,332         (3.4 %)      69,291        69,469         (0.3 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Interest Income

     20,838        21,764         (4.3 %)      86,306        87,008         (0.8 %) 

INTEREST EXPENSE

              

Saving, N.O.W. & Money Market Deposits

     789        898         (12.1 %)      3,340        3,630         (8.0 %) 

Time Certificates of $100,000 or more

     644        946         (31.9 %)      2,915        3,537         (17.6 %) 

Other Time Deposits

     424        529         (19.8 %)      1,789        2,531         (29.3 %) 

Federal Funds Purchased & Repurchase Agreements

     1        —           100.0     3        120         (97.5 %) 

Borrowings

     345        577         (40.2 %)      1,667        2,854         (41.6 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Interest Expense

     2,203        2,950         (25.3 %)      9,714        12,672         (23.3 %) 

Net-interest Income

     18,635        18,814         (1.0 %)      76,592        74,336         3.0

Provision for Loan Losses

     5,537        1,275         334.3     32,086        4,275         650.5
  

 

 

   

 

 

      

 

 

   

 

 

    

Net-interest Income After Provision

     13,098        17,539         (25.3 %)      44,506        70,061         (36.5 %) 

OTHER INCOME

              

Service Charges on Deposit Accounts

     1,061        1,322         (19.7 %)      4,806        5,341         (10.0 %) 

Other Service Charges, Commissions & Fees

     974        720         35.3     3,565        3,306         7.8

Fiduciary Fees

     216        231         (6.5 %)      976        1,010         (3.4 %) 

Gain on Other Real Estate Owned

     310        —           100.0     310        —           100.0

Net Securities Gains

     363        —           100.0     375        —           100.0

Other Operating Income

     502        492         2.0     1,191        1,461         (18.5 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Other Income

     3,426        2,765         23.9     11,223        11,118         0.9

OTHER EXPENSE

              

Salaries & Employee Benefits

     6,836        7,375         (7.3 %)      28,518        28,267         0.9

Net Occupancy Expense

     1,369        1,251         9.4     5,399        5,088         6.1

Equipment Expense

     474        572         (17.1 %)      2,050        2,291         (10.5 %) 

FDIC Assessments

     662        515         28.5     2,751        2,717         1.3

OREO Expense

     882        —           100.0     882        —           100.0

Other Operating Expense

     3,252        2,847         14.2     11,178        10,438         7.1
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Other Expense

     13,475        12,560         7.3     50,778        48,801         4.1

Income (Loss) Before Provision for Income Taxes

     3,049        7,744         (60.6 %)      4,951        32,378         (84.7 %) 

Provision for (Benefit From) Income Taxes

     (20     2,591         (100.8 %)      (1,305     9,830         (113.3 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

NET INCOME

   $ 3,069      $ 5,153         (40.4 %)    $ 6,256      $ 22,548         (72.3 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Average:

              

Common Shares Outstanding

     9,685,194        9,615,320         0.7     9,658,534        9,602,802         0.6

Dilutive Stock Options

     4,022        19,137         (79.0 %)      4,447        18,175         (75.5 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Average Total

     9,689,216        9,634,457         0.6     9,662,981        9,620,977         0.4

EARNINGS PER COMMON SHARE

              

Basic

   $ 0.32      $ 0.54         (40.7 %)    $ 0.65      $ 2.35         (72.3 %) 

Diluted

   $ 0.32      $ 0.53         (39.6 %)    $ 0.65      $ 2.34         (72.2 %) 


PRESS RELEASE

December 21, 2011

Page 15 of 17

   LOGO   

 

STATISTICAL SUMMARY

(unaudited, in thousands of dollars except for share and per share data)

 

     3rd Qtr 2010     3rd Qtr 2009     Change     9 Mos. 2010     9 Mos. 2009     Change  
     restated                 restated              

EARNINGS

            

Earnings-Per-Share - Basic

   $ (0.32   $ 0.63        (150.8 %)    $ 0.33      $ 1.81        (81.8 %) 

Cash Dividends-Per-Share

     0.22        0.22        0.0     0.66        0.66        0.0

Net Income

     (3,137     6,028        (152.0 %)      3,187        17,395        (81.7 %) 

Net Interest Income

     19,367        18,474        4.8     57,957        55,522        4.4

AVERAGE BALANCES

            

Average Assets

   $ 1,692,499      $ 1,683,916        0.5   $ 1,712,563      $ 1,656,210        3.4

Average Net Loans

     1,123,851        1,109,161        1.3     1,139,414        1,105,224        3.1

Average Investment Securities

     461,833        422,680        9.3     462,200        430,022        7.5

Average Interest-Earning Assets

     1,590,211        1,587,600        0.2     1,607,497        1,560,306        3.0

Average Deposits

     1,460,000        1,436,122        1.7     1,426,597        1,358,330        5.0

Average Borrowings

     55,554        91,637        (39.4 %)      110,445        141,290        (21.8 %) 

Average Interest -Bearing Liabilities

     991,869        1,018,949        (2.7 %)      1,042,415        1,029,022        1.3

Average Equity

     145,916        124,664        17.0     141,038        120,214        17.3

RATIOS

            

Return on Average Equity

     (8.60 %)      19.34     (144.5 %)      3.01     19.29     (84.4 %) 

Return on Average Assets

     (0.74 %)      1.43     (151.7 %)      0.25     1.40     (82.1 %) 

Average Equity/Assets

     8.62     7.40     16.5     8.24     7.26     13.5

Net Interest Margin (FTE)

     5.13     4.89     4.9     5.06     4.98     1.6

Efficiency Ratio

     59.10     56.66     4.3     56.73     56.74     (0.0 %) 

Tier 1 Leverage Ratio Sept.30

     8.03     8.00     0.4      

Tier 1 Risk-based Capital Ratio Sept.30

     11.00     10.76     2.2      

Total Risk-based Capital Ratio Sept.30

     12.26     11.73     4.5      

ASSET QUALITY

            

during period:

            

Net Charge-offs

   $ 8,885      $ 132        6,631.1   $ 12,274      $ 334        3,574.9

Net Charge-offs/Average Net Loans (annualized)

     3.16     0.05     6,260.0     1.44     0.04     3,500.0

at end of period:

            

Loans Not Accruing Interest/Loans Past Due 90 Days

   $ 32,062      $ 14,025        128.6      

Restructured Loans Past Due 90 Days

     —          10,075        (100.0 %)       

Foreclosed Real Estate (“OREO”)

     —          —          —           

Total Non-performing Assets

     32,062        24,100        33.0      

Allowance/Non-performing Assets

     83.15     48.61     71.1      

Allowance/Loans, Net of Discount

     2.35     1.04     126.0      

Net Loans/Deposits

     75.09     78.85     (4.8 %)       

EQUITY

            

Shares Outstanding

     9,665,245        9,607,360        0.6      

Common Equity

   $ 143,628      $ 133,366        7.7      

Book Value Per Common Share

     14.86        13.88        7.1      

Tangible Common Equity

     142,814        132,552        7.7      

Tangible Book Value Per Common Share

     14.78        13.80        7.1      

LOAN DISTRIBUTION

            

at end of period:

            

Commercial, Financial & Agricultural Loans

   $ 250,182      $ 236,195        5.9      

Commercial Real Estate Mortgages

     422,158        366,727        15.1      

Real Estate - Construction Loans

     101,535        135,526        (25.1 %)       

Residential Mortgages (1st and 2nd Liens)

     203,847        215,782        (5.5 %)       

Home Equity Loans

     85,800        82,470        4.0      

Consumer Loans

     69,991        83,220        (15.9 %)       

Other Loans

     944        1,428        (33.9 %)       
  

 

 

   

 

 

         

Total Loans (Net of Unearned Discounts)

   $ 1,134,457      $ 1,121,348        1.2      


PRESS RELEASE

December 21, 2011

Page 16 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF CONDITION

(unaudited, in thousands of dollars except for share and per share data)

 

     September 30,        
     2010     2009     Change  
     restated              

ASSETS

      

Cash & Due From Banks

   $ 58,028      $ 39,320        47.6

Federal Reserve Bank Stock

     652        652        0.0

Federal Home Loan Bank Stock

     3,531        6,145        (42.5 %) 

Investment Securities:

      

Available for Sale, at Fair Value

     446,399        453,711        (1.6 %) 

Obligations of States & Political Subdivisions, Held to Maturity

     10,050        14,353        (30.0 %) 

Corporate Bonds & Other Securities

     100        100        0.0
  

 

 

   

 

 

   

Total Investment Securities

     456,549        468,164        (2.5 %) 

Total Loans

     1,134,457        1,121,348        1.2

Allowance for Loan Losses

     26,659        11,716        127.5
  

 

 

   

 

 

   

Net Loans

     1,107,798        1,109,632        (0.2 %) 

Premises & Equipment, Net

     22,368        23,523        (4.9 %) 

Accrued Interest Receivable, Net

     7,895        7,935        (0.5 %) 

Goodwill

     814        814        0.0

Other Assets

     24,465        15,631        56.5
  

 

 

   

 

 

   

TOTAL ASSETS

   $ 1,682,100      $ 1,671,816        0.6
  

 

 

   

 

 

   

LIABILITIES & STOCKHOLDERS’ EQUITY

      

Demand Deposits

   $ 521,527      $ 495,991        5.1

Saving, N.O.W. & Money Market Deposits

     629,126        572,247        9.9

Time Certificates of $100,000 or More

     214,064        230,205        (7.0 %) 

Other Time Deposits

     110,561        108,812        1.6
  

 

 

   

 

 

   

Total Deposits

     1,475,278        1,407,255        4.8

Federal Funds Purchased

     —          1,400        (100.0 %) 

Federal Home Loan Bank Borrowings

     40,000        101,900        (60.7 %) 

Dividend Payable on Common Stock

     2,126        2,114        0.6

Accrued Interest Payable

     650        906        (28.3 %) 

Other Liabilities

     20,418        24,875        (17.9 %) 
  

 

 

   

 

 

   

TOTAL LIABILITIES

     1,538,472        1,538,450        0.0
  

 

 

   

 

 

   

STOCKHOLDERS’ EQUITY

      

Common Stock (par value $2.50; 15,000,000 shares authorized; 9,665,245 and 9,607,360 shares outstanding at September 30, 2010 and 2009, respectively)

     34,169        34,010        0.5

Surplus

     22,784        21,437        6.3

Treasury Stock at Par (4,002,158 and 3,996,878 shares, respectively)

     (10,005     (9,992     0.1

Retained Earnings

     89,835        90,116        (0.3 %) 
  

 

 

   

 

 

   
     136,783        135,571        0.9

Accumulated Other Comprehensive Income (Loss), Net of Tax

     6,845        (2,205     (410.4 %) 
  

 

 

   

 

 

   

TOTAL STOCKHOLDERS’ EQUITY

     143,628        133,366        7.7
  

 

 

   

 

 

   

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 1,682,100      $ 1,671,816        0.6
  

 

 

   

 

 

   


PRESS RELEASE

December 21, 2011

Page 17 of 17

   LOGO   

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands of dollars except for share and per share data)

 

     For the 3 Months Ended            For the 9 Months Ended         
     September 30,            September 30,         
     2010     2009      Change     2010     2009      Change  
     restated                  restated               

INTEREST INCOME

              

Federal Funds Sold & Interest from Bank Deposits

   $ 3      $ 44         (93.2 %)    $ 8      $ 48         (83.3 %) 

United States Treasury Securities

     71        94         (24.5 %)      213        292         (27.1 %) 

Obligations of States & Political Subdivisions

     1,979        1,804         9.7     5,818        5,254         10.7

Mortgage-Backed Securities

     1,888        1,836         2.8     5,957        5,382         10.7

U.S. Government Agency Obligations

     202        354         (42.9 %)      607        1,797         (66.2 %) 

Corporate Bonds & Other Securities

     95        123         (22.8 %)      320        334         (4.2 %) 

Loans

     17,464        17,261         1.2     52,545        52,137         0.8
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Interest Income

     21,702        21,516         0.9     65,468        65,244         0.3

INTEREST EXPENSE

              

Saving, N.O.W. & Money Market Deposits

     827        934         (11.5 %)      2,551        2,732         (6.6 %) 

Time Certificates of $100,000 or more

     709        960         (26.1 %)      2,271        2,591         (12.4 %) 

Other Time Deposits

     436        584         (25.3 %)      1,365        2,002         (31.8 %) 

Federal Funds Purchased & Repurchase Agreements

     —          —           —          2        120         (98.3 %) 

Borrowings

     363        564         (35.6 %)      1,322        2,277         (41.9 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Interest Expense

     2,335        3,042         (23.2 %)      7,511        9,722         (22.7 %) 

Net-interest Income

     19,367        18,474         4.8     57,957        55,522         4.4

Provision for Loan Losses

     14,729        975         1,410.7     26,549        3,000         785.0
  

 

 

   

 

 

      

 

 

   

 

 

    

Net-interest Income After Provision

     4,638        17,499         (73.5 %)      31,408        52,522         (40.2 %) 

OTHER INCOME

              

Service Charges on Deposit Accounts

     1,215        1,354         (10.3 %)      3,745        4,019         (6.8 %) 

Other Service Charges, Commissions & Fees

     1,007        929         8.4     2,591        2,586         0.2

Fiduciary Fees

     243        237         2.5     760        779         (2.4 %) 

Net Securities Gains

     —          —           —          12        —           100.0

Other Operating Income

     202        246         (17.9 %)      689        969         (28.9 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Other Income

     2,667        2,766         (3.6 %)      7,797        8,353         (6.7 %) 

OTHER EXPENSE

              

Salaries & Employee Benefits

     7,457        7,190         3.7     21,682        20,892         3.8

Net Occupancy Expense

     1,336        1,250         6.9     4,030        3,837         5.0

Equipment Expense

     511        586         (12.8 %)      1,576        1,719         (8.3 %) 

FDIC Assessments

     862        517         66.7     2,089        2,202         (5.1 %) 

Other Operating Expense

     2,855        2,491         14.6     7,926        7,591         4.4
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Other Expense

     13,021        12,034         8.2     37,303        36,241         2.9

Income (Loss) Before Provision for Income Taxes

     (5,716     8,231         (169.4 %)      1,902        24,634         (92.3 %) 

Provision for (Benefit From) Income Taxes

     (2,579     2,203         (217.1 %)      (1,285     7,239         (117.8 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

NET INCOME

   $ (3,137   $ 6,028         (152.0 %)    $ 3,187      $ 17,395         (81.7 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Average:

              

Common Shares Outstanding

     9,662,328        9,607,023         0.6     9,649,550        9,598,583         0.5

Dilutive Stock Options

     —          19,286         (100.0 %)      6,408        17,976         (64.4 %) 
  

 

 

   

 

 

      

 

 

   

 

 

    

Average Total

     9,662,328        9,626,309         0.4     9,655,958        9,616,559         0.4

EARNINGS PER COMMON SHARE

              

Basic

   $ (0.32   $ 0.63         (150.8 %)    $ 0.33      $ 1.81         (81.8 %) 

Diluted

   $ (0.32   $ 0.63         (150.8 %)    $ 0.33      $ 1.81         (81.8 %)