Attached files

file filename
8-K - FORM 8-K - UNIVEST FINANCIAL Corpd289846d8k.htm

Exhibit 99.1

LOGO

 

CONTACT:           Jeff Schweitzer
  UNIVEST CORPORATION OF PENNSYLVANIA
  Chief Financial Officer
  215-721-2458, schweitzerj@univest.net

FOR IMMEDIATE RELEASE

UNIVEST CORPORATION OF PENNSYLVANIA – UNIVEST

BANK AND TRUST CO. – REPORTS FOURTH QUARTER AND YEAR END EARNINGS

SOUDERTON, Pa., January 25, 2012 – Univest Corporation of Pennsylvania (NASDAQ: UVSP), parent company of Univest Bank and Trust Co., a full-service financial institution with 136 years of experience in delivering financial solutions including personal and business banking, online banking, residential mortgages, insurance products, investment and wealth advisory solutions, today announced financial results for the fourth quarter and year ended December 31, 2011. Univest reported net income of $5.3 million or $0.32 diluted earnings per share for the quarter ended December 31, 2011, compared to $4.9 million or $0.30 diluted earnings per share for the comparable period in the prior year.

For the year ended December 31, 2011, Univest reported net income of $18.9 million or $1.13 diluted earnings per share, compared to $15.8 million or $0.95 diluted earnings per share for the comparable period in the prior year. The increase in net income of $3.1 million during 2011 represents an increase of 19.84% over 2010.

Deposits

Total deposits increased $24.2 million from September 30, 2011 and $63.0 million from December 31, 2010. Core deposits increased $48.2 million for the quarter and $72.2 million for the year ended December 31, 2011 primarily due to new customers choosing Univest.

Loans

Gross loans and leases increased $10.0 million from September 30, 2011 and decreased $24.8 million from December 31, 2010. While the Corporation saw increased loan activity in the fourth quarter, overall credit demand and utilization of lines by businesses and consumers remains light as a result of the prolonged challenging economic environment.


Net Interest Income and Margin

Net interest income decreased $866 thousand or 4.51% to $18.3 million in the fourth quarter of 2011 compared to the fourth quarter of 2010. The net interest margin on a tax-equivalent basis for the fourth quarter of 2011 was 3.96% compared to 4.15% during the third quarter of 2011 and 4.18% in the fourth quarter of 2010. The decrease in the net interest margin during the fourth quarter of 2011 from the same period in the prior year was primarily due to a 67 basis point decrease in the ratio of average interest-earning assets to interest-bearing liabilities. Excess funds generated from the increases in public funds deposits, calls of investment securities and lower loan volume from continued light credit demand were invested in interest-earning deposits as the Corporation continues to keep the investment portfolio short. Average interest-earning deposits increased $80.9 million comparing the fourth quarter of 2011 from the same period in the prior year.

Net interest income of $74.7 million for the year ended December 31, 2011 increased $1.2 million or 1.64% compared to the year ended December 31, 2010. The net interest margin on a tax-equivalent basis for the year ended December 31, 2011 increased 4 basis points to 4.15% from 4.11% for the prior year. The year-to-date increases in the net interest income and the net interest margin were a result of declines in the cost of interest-bearing liabilities, exceeding the declines in yields on interest-earning assets. The increases were also attributed to declines in the volume of Federal Home Loan Bank (FHLB) borrowings. The Corporation repaid its maturing FHLB advances in 2010 reducing average year-to-date FHLB advances from $45.8 million for the year ended December 31, 2010 to $5.0 million for the year ended December 31, 2011. FHLB advances at December 31, 2011 remained at $5.0 million.

Non-Interest Income

Non-interest income for the quarter ended December 31, 2011 was $9.0 million, a decrease of $290 thousand or 3.13% from the comparable period in the prior year. During the fourth quarter of 2011, service charges on deposit accounts declined $319 thousand primarily due to changes in industry practices to benefit customers impacting non-sufficient funds and overdraft fees, which were implemented in July 2011; trust fee income decreased $161 thousand; and the net gain on mortgage banking activities decreased by $127 thousand. In addition, other income was down $288 thousand mainly due to a net gain on terminated leases during the fourth quarter of 2010. These unfavorable variances were partially offset by an increase in investment advisory commissions and fee income of $587 thousand mostly as a result of attaining several new customers.

Non-interest income for the year ended December 31, 2011 was $34.4 million, remaining level with the prior year. Non-interest income for 2011 included increases from trust fees of $264 thousand, investment advisory commissions and fees of $747 thousand, bank owned life insurance income of $398 thousand, and an increase in the net gain on sales of securities of $985 thousand. Additionally, the year ended


December 31, 2010 was impacted by fair value write-downs on the ineffective portion of a fair value swap of $1.1 million, which was terminated in August 2010. These favorable variances were partially offset by a decline of $1.6 million in service charges on deposit accounts due to the amendments to Regulation E which were implemented on August 15, 2010, and a decline of $1.1 million in the net gain on mortgage banking activities due to weaker mortgage demand in the first six months of 2011 with significant improvement in the last six months of 2011 due to re-financings. Other income decreased $834 thousand primarily due to an increase in mortgage servicing right impairment charges of $641 thousand in 2011 compared to 2010 mainly due to the decline in interest rates which increased the projected speeds of prepayment, and an increase in the net loss on sales and fair value write-downs of other real estate owned properties of $421 thousand. The first quarter of 2010 also included proceeds from a litigation settlement.

Non-Interest Expense

Non-interest expense for the fourth quarter of 2011 was $17.6 million, an increase of $1.4 million or 8.48% compared to the fourth quarter of 2010. Salaries and benefits expense increased by $746 thousand primarily due to higher commissions, employee incentives, special awards for employees up through senior vice president, and lower deferred loan origination costs partially offset by lower restricted stock expense. Other expenses increased $689 thousand primarily due to loan workout, legal and other real estate owned expenses. The increases for the quarter were partially offset by a decline in deposit insurance premiums of $255 thousand mainly due to the amended assessment calculation requirement through the FDIC rule implemented April 1, 2011. The payment was formerly based on deposits whereas the rule change now bases the payment on the average consolidated total assets less average tangible equity.

For the year ended December 31, 2011, non-interest expense was $68.0 million, an increase of $661 thousand or 0.98% compared to the same period in the prior year. This was attributed to an increase of $196 thousand in salaries and benefits mainly as a result of higher commissions, employee incentives, special awards for employees up through senior vice president and annual performance increases. Salaries and benefits expense also increased as Univest continued to grow the mortgage banking business. These increases were partially offset by higher deferred loan origination costs. The Corporation implemented higher deferred loan origination costs commencing during the fourth quarter of 2010 based upon an in-depth study performed which incorporated management’s additional review time in connection with the loan approval process in the current environment. In addition, non-interest expense included increases in premises and equipment expenses of $497 thousand and increases in loan workout, legal and other real estate owned expenses. These unfavorable variances were partially offset by a decline of $558 thousand in marketing and advertising expenses and a decline of $631 thousand in deposit insurance premiums mainly due to the amended assessment calculation requirement through the FDIC.


Asset Quality and Provision for Loan and Lease Losses

Non-accrual loans and leases, including non-accrual troubled debt restructured loans, was $38.2 million, remaining level with September 30, 2011 and down from $45.2 million at December 31, 2010. During the year ended December 31, 2011, charge-offs, foreclosures and pay-downs exceeded the additions to non-accrual loans. Net loan and lease charge-offs were $4.3 million during the fourth quarter of 2011 compared to $5.2 million for the third quarter of 2011 and $4.3 million for the fourth quarter of 2010. For the year ended December 31, 2011, net loan and lease charge-offs were $18.5 million or 1.28% of average loans and leases compared to $15.5 million or 1.07% for the year ended December 31, 2010.

Nonperforming loans and leases as a percentage of total loans and leases equaled 2.94% at December 31, 2011 compared to 2.96% at September 30, 2011 and 3.16% at December 31, 2010. Other real estate owned decreased from $7.7 million at September 30, 2011 to $6.6 million at December 31, 2011 and was $2.4 million at December 31, 2010. During the fourth quarter of 2011, three properties were sold with proceeds received totaling $1.1 million. As of December 31, 2011, a total of four properties remain in other real estate owned.

The provision for loan and lease losses declined to $3.1 million for the fourth quarter of 2011 from $3.6 million for the quarter ended September 30, 2011 and $6.3 million for the quarter ended December 31, 2010. The provision for loan and lease losses for the year ended December 31, 2011 was $17.5 million, a reduction of $4.1 million compared to $21.6 million for the year ended December 31, 2010. The decrease in the year-to-date provision was primarily the result of migration and resolution of loans through the loan workout process, lower loan volume and a decrease in historical loss factors. The allowance for loan and lease losses as a percentage of total loans and leases was 2.07% at December 31, 2011 compared to 2.16% at September 30, 2011 and 2.10% at December 31, 2010. The allowance for loan and lease losses to nonperforming loans and leases equaled 70.34% at December 31, 2011, compared to 72.85% at September 30, 2011 and 66.48% at December 31, 2010.

Capital

Univest continues to remain well-capitalized at December 31, 2011. Univest’s total risk-based capital at December 31, 2011 was 15.56%, well in excess of the regulatory minimum for well capitalized status of 10% for total risk-based capital.

During the quarter, Univest deployed $285 thousand of capital to repurchase 20,629 shares of common stock through the stock repurchase program. Maximum shares available for future repurchases through the plan at December 31, 2011 was 566,745. Total shares outstanding at December 31, 2011 were 16,702,376.


Dividend

On January 3, 2012, Univest Corporation paid a quarterly cash dividend of $0.20 per share, which represented a 5.32% annualized yield based on the closing price of Univest’s stock on the date the dividend was paid.

About Univest Corporation

Headquartered in Souderton, Pa., Univest Corporation of Pennsylvania (www.univest.net) and its subsidiaries serve the financial needs of residents, businesses, and nonprofit organizations in Bucks, Chester, Montgomery and Lehigh counties. For more information on Univest Corporation of Pennsylvania and its subsidiaries, please visit www.univest.net.

# # #

This press release of Univest Corporation and the reports Univest Corporation files with the Securities and Exchange Commission often contain “forward-looking statements” relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of Univest Corporation. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause Univest Corporation’s future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce net interest margins; (3) changes in prepayment speeds, loan sale volumes, charge-offs and loan loss provisions; (4) general economic conditions; (5) legislative or regulatory changes that may adversely affect the businesses in which Univest Corporation is engaged; (6) technological issues which may adversely affect Univest Corporation’s financial operations or customers; (7) changes in the securities markets or (8) risk factors mentioned in the reports and registration statements Univest Corporation files with the Securities and Exchange Commission. Univest Corporation undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

December 31, 2011

(Dollars in thousands)

 

September 30, September 30, September 30, September 30, September 30,

Balance Sheet (Period End)

     12/31/11        09/30/11        06/30/11        03/31/11        12/31/10  

Assets

     $ 2,206,839         $ 2,174,127         $ 2,058,377         $ 2,108,579         $ 2,133,893   

Securities

       471,165           412,340           418,020           445,798           467,024   

Loans held for sale

       3,157           1,724           2,102           1,451           4,178   

Loans and leases, gross

       1,446,406           1,436,411           1,438,707           1,442,137           1,471,186   

Allowance for loan and lease losses

       29,870           31,002           32,601           32,804           30,898   

Loans and leases, net

       1,416,536           1,405,409           1,406,106           1,409,333           1,440,288   

Total deposits

       1,749,232           1,725,063           1,621,294           1,665,225           1,686,270   

Non-interest bearing deposits

       304,006           275,930           277,515           280,337           271,125   

NOW, money market and savings

       1,036,726           1,016,651           967,554           974,158           997,395   

Time deposits

       408,500           432,482           376,225           410,730           417,750   

Borrowings

       137,234           135,490           127,689           125,545           143,865   

Shareholders’ equity

       272,979           275,099           273,022           268,673           266,224   

 

September 30, September 30, September 30, September 30, September 30, September 30, September 30,
     For the three months ended,     For the twelve months ended,  

Balance Sheet (Average)

  12/31/11     09/30/11     06/30/11     03/31/11     12/31/10     12/31/11     12/31/10  

Assets

  $ 2,174,857      $ 2,113,446      $ 2,096,173      $ 2,106,276      $ 2,125,112      $ 2,122,788      $ 2,093,422   

Securities

    423,657        409,376        439,606        444,662        449,031        429,213        433,182   

Loans and leases, gross

    1,435,173        1,445,344        1,451,076        1,461,037        1,461,766        1,448,079        1,442,085   

Deposits

    1,727,861        1,672,452        1,655,812        1,670,062        1,689,701        1,681,681        1,619,634   

Shareholders’ equity

    276,114        275,502        272,952        268,343        271,945        273,255        270,490   

 

September 30, September 30, September 30, September 30, September 30,

Asset Quality Data (Period End)

     12/31/11     09/30/11     06/30/11     03/31/11     12/31/10  

Nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and leases

     $ 38,207      $ 38,180      $ 43,513      $ 38,631      $ 45,232   

Accruing loans and leases 90 days or more past due

       365        449        659        516        696   

Accruing troubled debt restructured loans and leases

       3,893        3,925        5,028        5,111        550   

Other real estate owned

       6,600        7,711        4,952        6,135        2,438   

Nonperforming assets

       49,065        50,265        54,152        50,393        48,916   

Allowance for loan and lease losses

       29,870        31,002        32,601        32,804        30,898   

Nonperforming loans and leases / Loans and leases

       2.94     2.96     3.42     3.07     3.16

Allowance for loan and lease losses / Loans and leases

       2.07     2.16     2.27     2.27     2.10

Allowance for loan and lease losses / Nonperforming loans

       70.34     72.85     66.26     74.12     66.48

 

September 30, September 30, September 30, September 30, September 30, September 30, September 30,
    For the three months ended,     For the twelve months ended,  
    12/31/11     09/30/11     06/30/11     03/31/11     12/31/10     12/31/11     12/31/10  

Net loan and lease charge-offs

  $ 4,272      $ 5,248      $ 5,759      $ 3,228      $ 4,261      $ 18,507      $ 15,465   

Net loan and lease charge-offs (annualized)/Average loans and leases

    1.18     1.44     1.59     0.90     1.16     1.28     1.07


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

December 31, 2011

(Dollars in thousands, except per share data)

 

September 30, September 30, September 30, September 30, September 30, September 30, September 30,
    For the three months ended,     For the twelve months ended,  

For the period:

  12/31/11     09/30/11     06/30/11     03/31/11     12/31/10     12/31/11     12/31/10  

Interest income

  $ 20,821      $ 21,237      $ 21,704      $ 21,706      $ 22,580      $ 85,468      $ 91,003   

Interest expense

    2,487        2,621        2,723        2,897        3,380        10,728        17,469   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    18,334        18,616        18,981        18,809        19,200        74,740        73,534   

Provision for loan and lease losses

    3,140        3,649        5,556        5,134        6,276        17,479        21,565   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

    15,194        14,967        13,425        13,675        12,924        57,261        51,969   

Noninterest income:

             

Trust fee income

    1,469        1,625        1,625        1,625        1,630        6,344        6,080   

Service charges on deposit accounts

    1,147        1,218        1,356        1,336        1,466        5,057        6,693   

Investment advisory commission and fee income

    1,778        1,239        1,194        1,162        1,191        5,373        4,626   

Insurance commissions and fee income

    1,674        1,787        2,072        2,200        1,740        7,733        7,694   

Bank owned life insurance income

    502        554        268        344        410        1,668        1,270   

Other-than-temporary impairment

    (5     (1     (3     (7     (3     (16     (62

Net gain on sales of securities

    —          848        569        —          6        1,417        432   

Net gain (loss) on mortgage banking activities

    652        913        328        (25     779        1,868        2,960   

Net loss on interest rate swap

    —          —          —          —          —          —          (1,072

Other income

    1,761        791        1,287        1,124        2,049        4,963        5,797   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

    8,978        8,974        8,696        7,759        9,268        34,407        34,418   

Noninterest expense

             

Salaries and benefits

    9,725        9,888        9,634        8,983        8,979        38,230        38,034   

Premises and equipment

    2,544        2,387        2,326        2,527        2,351        9,784        9,287   

Deposit insurance premiums

    457        442        427        713        712        2,039        2,670   

Other expense

    4,837        4,578        4,019        4,523        4,148        17,957        17,358   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

    17,563        17,295        16,406        16,746        16,190        68,010        67,349   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

    6,609        6,646        5,715        4,688        6,002        23,658        19,038   

Applicable income taxes

    1,349        1,402        1,199        826        1,093        4,776        3,282   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 5,260      $ 5,244      $ 4,516      $ 3,862      $ 4,909      $ 18,882      $ 15,756   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Per Common Share Data:

             

Book value per share

  $ 16.34      $ 16.45      $ 16.27      $ 16.04      $ 15.99      $ 16.34      $ 15.99   

Net income per share:

             

Basic

  $ 0.32      $ 0.31      $ 0.27      $ 0.23      $ 0.30      $ 1.13      $ 0.95   

Diluted

  $ 0.32      $ 0.31      $ 0.27      $ 0.23      $ 0.30      $ 1.13      $ 0.95   

Dividends per share

  $ 0.20      $ 0.20      $ 0.20      $ 0.20      $ 0.20      $ 0.80      $ 0.80   

Weighted average shares outstanding

    16,716,160        16,770,741        16,771,969        16,712,282        16,645,115        16,742,898        16,598,284   

Period end shares outstanding

    16,702,376        16,727,099        16,777,379        16,745,935        16,648,303        16,702,376        16,648,303   


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

December 31, 2011

 

September 30, September 30, September 30, September 30, September 30, September 30, September 30,
    For the three months ended,     For the twelve months ended,  

Profitability Ratios (annualized)

  12/31/11     09/30/11     06/30/11     03/31/11     12/31/10     12/31/11     12/31/10  

Return on average assets

    0.96     0.98     0.86     0.74     0.92     0.89     0.75

Return on average shareholders’ equity

    7.56     7.55     6.64     5.84     7.16     6.91     5.82

Net interest margin (FTE)

    3.96     4.15     4.24     4.24     4.18     4.15     4.11

Efficiency ratio (1)

    60.87     59.35     56.47     59.90     54.20     59.14     59.52

Capitalization Ratios

             

Dividends paid to net income

    63.48     64.00     74.27     86.30     67.85     70.87     84.31

Shareholders’ equity to assets (Period End)

    12.37     12.65     13.26     12.74     12.48     12.37     12.48

Tangible common equity to tangible assets

    10.00     10.34     10.80     10.32     10.08     10.00     10.08

Regulatory Capital Ratios (Period End)

             

Tier 1 leverage ratio

    11.53     11.84     11.87     11.72     11.54     11.53     11.54

Tier 1 risk-based capital ratio

    14.29     14.73     14.96     14.59     14.17     14.29     14.17

Total risk-based capital ratio

    15.56     16.00     16.25     15.89     15.47     15.56     15.47

 

(1) Total operating expenses to net interest income before loan loss provision plus non-interest income adjusted for tax equivalent income.


Distribution of Assets, Liabilities and Shareholders’ Equity: Interest Rates and Interest Differential

 

September 30, September 30, September 30, September 30, September 30, September 30,
    For the Three Months Ended December 31,  

Tax Equivalent Basis

  2011     2010  
    Average     Income/     Average     Average     Income/     Average  
    Balance     Expense     Rate     Balance     Expense     Rate  

Assets:

           

Interest-earning deposits with other banks

  $ 105,886      $ 76        0.28   $ 24,975      $ 22        0.35

U.S. Government obligations

    128,491        501        1.55        176,910        829        1.86   

Obligations of state and political subdivisions

    114,664        1,722        5.96        109,902        1,718        6.20   

Other debt and equity securities

    180,502        1,294        2.84        162,219        1,576        3.85   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning deposits and investments

    529,543        3,593        2.69        474,006        4,145        3.47   
 

 

 

   

 

 

     

 

 

   

 

 

   

Commercial, financial, and agricultural loans

    417,063        4,673        4.45        427,828        5,330        4.94   

Real estate—commercial and construction loans

    535,571        7,194        5.33        552,262        7,648        5.49   

Real estate—residential loans

    246,736        2,658        4.27        252,836        2,681        4.21   

Loans to individuals

    43,745        616        5.59        43,261        644        5.91   

Municipal loans and leases

    134,861        1,943        5.72        117,404        1,708        5.77   

Lease financings

    57,197        1,413        9.80        68,175        1,605        9.34   
 

 

 

   

 

 

     

 

 

   

 

 

   

Gross loans and leases

    1,435,173        18,497        5.11        1,461,766        19,616        5.32   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning assets

    1,964,716        22,090        4.46        1,935,772        23,761        4.87   
 

 

 

   

 

 

     

 

 

   

 

 

   

Cash and due from banks

    40,503            34,326       

Reserve for loan and lease losses

    (32,099         (29,413    

Premises and equipment, net

    34,323            34,932       

Other assets

    167,414            149,495       
 

 

 

       

 

 

     

Total assets

  $ 2,174,857          $ 2,125,112       
 

 

 

       

 

 

     

Liabilities:

           

Interest-bearing checking deposits

  $ 213,389      $ 58        0.11      $ 181,357      $ 62        0.14   

Money market savings

    319,117        159        0.20        336,161        228        0.27   

Regular savings

    482,177        282        0.23        466,162        535        0.46   

Time deposits

    423,206        1,558        1.46        428,720        2,061        1.91   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total time and interest-bearing deposits

    1,437,889        2,057        0.57        1,412,400        2,886        0.81   
 

 

 

   

 

 

     

 

 

   

 

 

   

Securities sold under agreements to repurchase

    109,336        59        0.21        96,143        72        0.30   

Other short-term borrowings

    —          17        N/M        5,698        62        4.32   

Long-term debt

    5,000        48        3.81        5,000        48        3.81   

Subordinated notes and capital securities

    22,861        306        5.31        24,365        312        5.08   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total borrowings

    137,197        430        1.24        131,206        494        1.49   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing liabilities

    1,575,086        2,487        0.63        1,543,606        3,380        0.87   
 

 

 

   

 

 

     

 

 

   

 

 

   

Demand deposits, non-interest bearing

    289,972            277,301       

Accrued expenses and other liabilities

    33,685            32,260       
 

 

 

       

 

 

     

Total liabilities

    1,898,743            1,853,167       
 

 

 

       

 

 

     

Shareholders’ Equity

           

Common stock

    91,332            91,332       

Additional paid-in capital

    61,474            61,420       

Retained earnings and other equity

    123,308            119,193       
 

 

 

       

 

 

     

Total shareholders’ equity

    276,114            271,945       
 

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 2,174,857          $ 2,125,112       
 

 

 

       

 

 

     

Net interest income

    $ 19,603          $ 20,381     
   

 

 

       

 

 

   

Net interest spread

        3.83            4.00   

Effect of net interest-free funding sources

        0.13            0.18   
     

 

 

       

 

 

 

Net interest margin

        3.96         4.18
     

 

 

       

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

    124.74         125.41    
 

 

 

       

 

 

     

 

Notes: For rate calculation purposes, average loan and lease categories include unearned discount.

Nonaccrual loans and leases have been included in the average loan and lease balances.

Loans held for sale have been included in the average loan balances.

Tax-equivalent amounts for the three months ended December 31, 2011 and 2010 have been calculated using the Corporation’s federal applicable rate of 35.0%.

N/M—Not meaningful


Distribution of Assets, Liabilities and Shareholders’ Equity: Interest Rates and Interest Differential

 

September 30, September 30, September 30, September 30, September 30, September 30,
     For the Twelve Months Ended December 31,  

Tax Equivalent Basis

   2011     2010  
     Average
Balance
    Income/
Expense
     Average
Rate
    Average
Balance
    Income/
Expense
     Average
Rate
 

Assets:

              

Interest-earning deposits with other banks

   $ 44,696      $ 116         0.26   $ 24,790      $ 72         0.29

U.S. Government obligations

     145,253        2,366         1.63        151,725        3,160         2.08   

Obligations of state and political subdivisions

     111,722        6,875         6.15        108,694        7,006         6.45   

Other debt and equity securities

     172,238        5,697         3.31        172,763        7,217         4.18   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning deposits and investments

     473,909        15,054         3.18        457,972        17,455         3.81   
  

 

 

   

 

 

      

 

 

   

 

 

    

Commercial, financial, and agricultural loans

     428,222        19,721         4.61        422,401        20,315         4.81   

Real estate—commercial and construction loans

     541,073        29,152         5.39        534,573        30,834         5.77   

Real estate—residential loans

     246,102        10,740         4.36        256,427        11,124         4.34   

Loans to individuals

     42,760        2,433         5.69        45,287        2,698         5.96   

Municipal loans and leases

     129,880        7,471         5.75        107,832        6,248         5.79   

Lease financings

     60,042        5,856         9.75        75,565        6,851         9.07   
  

 

 

   

 

 

      

 

 

   

 

 

    

Gross loans and leases

     1,448,079        75,373         5.21        1,442,085        78,070         5.41   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     1,921,988        90,427         4.70        1,900,057        95,525         5.03   
  

 

 

   

 

 

      

 

 

   

 

 

    

Cash and due from banks

     41,028             35,612        

Reserve for loan and lease losses

     (33,152          (28,688     

Premises and equipment, net

     34,376             34,914        

Other assets

     158,548             151,527        
  

 

 

        

 

 

      

Total assets

   $ 2,122,788           $ 2,093,422        
  

 

 

        

 

 

      

Liabilities:

              

Interest-bearing checking deposits

   $ 206,830      $ 238         0.12      $ 178,679      $ 242         0.14   

Money market savings

     299,299        701         0.23        303,012        1,060         0.35   

Regular savings

     482,064        1,468         0.30        445,721        2,555         0.57   

Time deposits

     408,638        6,576         1.61        432,919        10,054         2.32   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total time and interest-bearing deposits

     1,396,831        8,983         0.64        1,360,331        13,911         1.02   
  

 

 

   

 

 

      

 

 

   

 

 

    

Securities sold under agreements to repurchase

     102,873        286         0.28        97,667        390         0.40   

Other short-term borrowings

     3,407        46         1.35        42,109        1,726         4.10   

Long-term debt

     5,000        190         3.80        5,363        190         3.54   

Subordinated notes and capital securities

     23,425        1,223         5.22        24,927        1,252         5.02   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total borrowings

     134,705        1,745         1.30        170,066        3,558         2.09   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,531,536        10,728         0.70        1,530,397        17,469         1.14   
  

 

 

   

 

 

      

 

 

   

 

 

    

Demand deposits, non-interest bearing

     284,850             259,303        

Accrued expenses and other liabilities

     33,147             33,232        
  

 

 

        

 

 

      

Total liabilities

     1,849,533             1,822,932        
  

 

 

        

 

 

      

Shareholders’ Equity

              

Common stock

     91,332             91,332        

Additional paid-in capital

     61,457             61,420        

Retained earnings and other equity

     120,466             117,738        
  

 

 

        

 

 

      

Total shareholders’ equity

     273,255             270,490        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 2,122,788           $ 2,093,422        
  

 

 

        

 

 

      

Net interest income

     $ 79,699           $ 78,056      
    

 

 

        

 

 

    

Net interest spread

          4.00             3.89   

Effect of net interest-free funding sources

          0.15             0.22
       

 

 

        

 

 

 

Net interest margin

          4.15          4.11   
       

 

 

        

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

     125.49          124.15     
  

 

 

        

 

 

      

 

Notes: For rate calculation purposes, average loan and lease categories include unearned discount.

Nonaccrual loans and leases have been included in the average loan and lease balances.

Loans held for sale have been included in the average loan balances.

Tax-equivalent amounts for the twelve months ended December 31, 2011 and 2010 have been calculated using the Corporation’s federal applicable rate of 35.0%.