Attached files

file filename
8-K - LIVE FILING - HUDSON VALLEY HOLDING CORPhtm_49184.htm

SOURCE: HUDSON VALLEY HOLDING CORP.

     
FOR IMMEDIATE RELEASE   CONTACT
Hudson Valley Holding Corp.
21 Scarsdale Road
Yonkers, NY 10707
 
Stephen R. Brown
President and CEO
(914) 771-3073
   
Michael J. Indiveri
Executive Vice President and CFO
(914) 768-6834

HUDSON VALLEY HOLDING CORP. ANNOUNCES FINANCIAL RESULTS FOR THE FOURTH QUARTER AND 12 MONTHS OF 2013

— Bank exceeds loan growth targets while reducing operating expenses and continuing to improve
asset quality—

— Cash dividend of $0.06 cents per share declared —

YONKERS, N.Y. – January 27, 2014 – Hudson Valley Holding Corp. (NYSE: HVB) reported fourth quarter and 12 month results for 2013 including growth of the Bank’s loan and securities portfolios and core deposits, lower recurring operating expenses and continued improvement in asset quality.

“We are pleased with the progress we made on many fronts during 2013. We added very talented members to our management team, took definitive steps to grow and diversify our loan portfolio and we have fully resolved issues raised in 2012 by the Office of the Comptroller of the Currency with their lifting of the Formal Written Agreement in October, 2013,” stated Stephen R. Brown, President and Chief Executive Officer. “We now turn our full attention to increasing profitability through continued growth and diversification of our loan portfolio utilizing our experienced management team, our ample capital, our stable low cost deposits and our strengthened infrastructure,” Brown added.

The parent Company of Hudson Valley Bank reported a loss of $8.5 million, or $0.43 per diluted share, in the fourth quarter of 2013. Profitability was reduced by an $11.1 million after tax, or $0.55 per diluted share goodwill impairment charge and a $0.7 million after tax loss, or $0.04 per diluted share, other than temporary impairment charge on the Company’s $10 million portfolio of collateralized debt obligation bank issued trust preferred securities. The Company earned $3.1 million, or $0.16 per diluted share, in the fourth quarter of 2012.

The following table details the Company’s net income and diluted earnings per common share and the effect of the goodwill impairment and other-than-temporary impairment charge.

1

                                                 
        Three Months Ended       Year Ended
        December 31, 2013       December 31, 2013
                    Diluted Earnings Per                   Diluted Earnings Per
        Dollars in thousands       Common Share       Dollars in thousands       Common Share
Net income before goodwill
impairment and
other-than-temporary-impairment
loss
 


 
 


$3,329
 


 
 


$0.16
 


 
 


$12,962
 


 
 


$0.65
Goodwill impairment, net of tax
        (11,106 )         (0.55 )         (11,106 )         (0.56 )
Other-than-temporary-impairment
loss, net of tax
 
 
 
(726)
 
 
 
(0.04)
 
 
 
(726)
 
 
 
(0.03)
Net (loss) income, as reported
      $ (8,503 )       $ (0.43 )       $ 1,130         $ 0.06  
 
                                               

“While actively addressing the asset management business’ recent performance, we will not be distracted from executing our strategy for efficiently growing the size and diversity of our Bank’s loan and security portfolios with high-quality earning assets,” President and Chief Executive Officer Stephen R. Brown said. “The actions taken in 2013 to deploy liquidity enabled the Company to reduce the rate of net interest margin compression, while our remaining liquidity and strong deposit franchise position us to take advantage of rising rates. More important, though, are the lasting structural and cultural changes we’ve made in our business to drive long-term value for our customers and shareholders.”

Liquidity Deployment

The success of Hudson Valley’s liquidity deployment strategy lowered cash to $699.4 million at December 31, 2013, a 15.5% reduction from $827.5 million at December 31, 2012.

Loan originations and loan purchases of $402 million exceeded the Company’s full-year target growth of 10% or $200 million. The Bank also purchased $296 million in investment securities in 2013, offsetting securities portfolio run-off by more than $93 million. Loan originations of $94 million in the fourth quarter reflect the Company’s focus on increasing value through organic growth and decreasing reliance on purchased assets to deploy liquidity.

                                                             
Summary of Earning Asset Balances (Excludes Loans Held for Sale)                
    Full   Fourth   Third   Second   First                
    (Dollars in thousands)   Year   Quarter   Quarter   Quarter   Quarter                
        2013   2013   2013   2013   2013                
-   -                                                    
Starting loans, gross   $ 1,469,783     $1,576,779   $ 1,480,373     $ 1,414,986     $ 1,469,783                  
       
Loan originations
    259,105     94,247     64,195       75,933       24,730                  
       
Loan purchases
    142,860     28,063     78,474       36,323                        
       
Payoffs, paydowns and other
         
changes
    (240,958 )     (68,299 )     (46,263 )     (46,869 )     (79,527 )
       
Increase (decrease) in gross loans
    161,007     54,011     96,406       65,387       (54,797 )                
Ending loans, gross   $ 1,630,790     $1,630,790   $ 1,576,779     $ 1,480,373     $ 1,414,986                  
                                                     
Starting Securities   $ 455,295     $536,339   $ 530,704     $ 483,792     $ 455,295                  
       
Securities purchases
    295,550     42,251     42,923       110,137       100,239                  
       
Paydowns, maturities and other
         
changes
    (202,409 )     (30,154 )     (37,288 )     (63,225 )     (71,742 )
       
Increase in securities
    93,141     12,097     5,635       46,912       28,497                  
Ending securities   $ 548,436     $548,436   $ 536,339     $ 530,704     $ 483,792                  
                                                     

Hudson Valley continues to focus capital and investment on developing new middle market, small business and other lending products to successfully grow and diversify its loan portfolio beyond its traditional strength in commercial real estate (CRE). Brown said “Our asset-based lending team has hit the ground running and we are already seeing results from this investment.”

While the Company continues to expand its portfolio of earning assets, the prolonged low interest rate environment continues to negatively affect the yield on interest-earning assets. The yield on interest-earning assets averaged 3.14 percent in the fourth quarter of 2013, compared to 3.19 percent in the linked quarter and 3.50 percent in the fourth quarter of 2012. Even with its excess cash position, Hudson Valley’s net interest margin was 2.95 percent in the fourth quarter of 2013, compared to 2.99 percent in the linked quarter and 3.28 percent in the fourth quarter of 2012.

The Company maintained its historically low average cost of deposits at 0.18 percent in the fourth quarter of 2013, unchanged from the linked quarter and 3 basis points below the fourth quarter of 2012.

The year ending December 31, 2013 saw continued growth of Hudson Valley’s low-cost core deposit base, which represented 97 percent of total deposits at year end. Core deposits, which exclude time deposits greater than $100,000, totaled $2.5 billion at December 31, 2013, representing an increase of $126.3 million over the core deposit balance at December 31, 2012.

Non-Interest Income and Non-Interest Expense

Total non-interest income was $2.6 million in the fourth quarter of 2013, compared to $4.2 million in the linked quarter and $4.3 million in the fourth quarter of 2012. Hudson Valley’s service charge revenue was $1.2 million in the fourth quarter of 2013, compared to $1.4 million in both the linked quarter and the fourth quarter of 2012. The fourth quarter of 2013 included the $1.2 million other-than-temporary impairment charge related to management’s intent to sell the trust preferred collateralized debt obligations. Hudson Valley’s investment management fees remained relatively stable at about $1.9 million in the fourth quarter of 2013, unchanged from the linked quarter and a decrease from $2.2 million in the fourth quarter of 2012.

Non-interest expense for 2013 included approximately $1.3 million of non-recurring fees and expenses incurred to fully address matters raised by the Office of the Comptroller of the Currency in the previously disclosed Formal Written Agreement, which was lifted in October. Excluding the $18.7 million pre-tax impact of the goodwill impairment and the $1.3 million write-off associated with the branch consolidations, and the above mentioned non-recurring fees, non-interest expense declined by $3.7 million or 4.5 percent in 2013, close to meeting the Company’s target 5.0 percent reduction in non-interest expense year over year.

The Bank’s efficiency ratio, which has reflected the impact of excess liquidity on net interest income, excluding the impact of the goodwill impairment, was 82.5 percent in the fourth quarter of 2013, compared to 84.2 percent in the third quarter of 2013 and 75.7 percent in the fourth quarter of 2012.

2

Portfolio Credit Quality

The Company demonstrated continued progress toward diversifying its lending base. During 2013 loans secured by 1-4 family residential mortgages balances grew by $36.5 million, or 9.2 percent, over the linked quarter and by $107.2 million, or 32.9 percent, over the fourth quarter of 2012. Loans secured by 1-4 family residential mortgages totaled $433.0 million at December 31, 2013, compared to $325.8 million at the end of the fourth quarter of 2012.

CRE represented 307 percent of risk-based capital at December 31, 2013, and continues to be within the Company’s previously disclosed commitment to maintain CRE concentration levels below 400 percent.

Overall portfolio trends continue to reflect a gradually improving credit environment across Hudson Valley’s niche commercial franchise in metropolitan New York. Hudson Valley’s total nonperforming assets (NPAs), including nonaccrual loans, nonaccrual loans held for sale, accruing loans delinquent over 90 days and other real estate owned (OREO), were $23.5 million at December 31, 2013, compared to $34.0 million at September 30, 2013 and $35.1 million at December 31, 2012. NPAs totaled 0.78 percent of total assets at December 31, 2013, compared to 1.12 percent at September 30, 2013 and 1.21 percent at December 31, 2012.

Reflecting generally improving credit trends, net charge-offs declined to $0.5 million for the fourth quarter of 2013, compared to $0.8 million and $3.0 million in the linked and year-ago quarters, respectively. As a percentage of average loans, annualized net charge-offs were 0.13 percent in the fourth quarter of 2013, compared to 0.23 percent in the third quarter of 2013 and 0.82 percent in the fourth quarter of 2012.

The Bank’s provision for loan losses in the fourth quarter of 2013 was $0.6 million, compared to $0.8 million in the linked quarter and $1.5 million in the fourth quarter of 2012.

The Bank’s allowance for loan losses was $26.0 million at December 31, 2013, compared to $25.9 million at September 30, 2013 and $26.6 million at December 31, 2012. The allowance measured 1.59 percent, 1.64 percent and 1.81 percent of total loans at each of those dates, respectively.

At December 31, 2013, classified assets represented 20.7 percent of Tier 1 capital plus the allowance, compared to 29.1 at September 30, 2013 and 35.6 percent at December 31, 2012.

The goodwill impairment charge was primarily driven by the recent loss of clients and a reduction in the projected earnings capacity of the Company’s asset management subsidiary. The goodwill impairment represents a noncash accounting adjustment which will not affect cash flows, liquidity or tangible capital. Since goodwill is excluded from regulatory capital, the impairment charge will not have an adverse impact on the capital ratios of the Company and its Banking subsidiary Hudson Valley Bank, both of which will continue to have regulatory capital in excess of levels to be considered well capitalized. The Company’s asset management subsidiary’s earnings for the year 2013, before the impairment charge was $0.9 million, or $0.05 per diluted share. The Company does not consider these earnings to be material to the Company’s financial results.

The other than temporary impairment charge on the Company’s trust preferred securities portfolio resulted from management’s decision to sell the trust preferred securities portfolio in late December given the uncertainty of the pending final regulations of the Volker rule. The Company sold its entire portfolio of trust preferred securities, in January 2014, for approximately $8.7 million, prior to the federal Banking agencies’ interim final rule. The securities had been carried at an estimated fair value of $3.3 million.

Quarterly Cash Dividend and Capital Management

Hudson Valley’s board of directors declared a quarterly cash dividend of $0.06 per share, payable on February 14, 2014 to all common stock shareholders of record as of the close of business on February 7, 2014.

At December 31, 2013, Hudson Valley Holding Corp. posted a total risk-based capital ratio of 17.5 percent, a Tier 1 risk-based capital ratio of 16.2 percent, and a Tier 1 leverage ratio of 9.5 percent. Its Hudson Valley Bank subsidiary at December 31, 2013 posted a total risk-based capital ratio of 17.1 percent, a Tier 1 risk-based capital ratio of 15.8 percent, and a Tier 1 leverage ratio of 9.3 percent.

Subsequent Event

In early January 2014, the Company prepaid all of its outstanding Federal Home Loan Bank borrowings. The borrowings totaled $16.4 million and the related prepayment penalty totaled $1.9 million. The effect of the prepayment will be reflected in the Company’s first quarter 2014 financial results.

Non-GAAP Financial Disclosures and Reconciliation to GAAP

In addition to evaluating Hudson Valley Holding Corp’s results of operations in accordance with U.S. generally accepted accounting principles (“GAAP”), management routinely supplements this evaluation with an analysis of certain non-GAAP financial measures, such as the tangible equity ratio and tangible book value per share. Management believes these non-GAAP financial measures provide information useful to investors in understanding Hudson Valley Holding Corp’s underlying operating performance and trends, and facilitates comparisons with the performance of other Banks. Further, the tangible equity ratio and tangible book value per share are used by management to analyze the relative strength of Hudson Valley Holding Corp’s capital position.

In addition, Hudson Valley Holding Corp. in this press release discloses net income exclusive of the charge related to goodwill impairment and other-than-temporary impairment charge. The Company believes that this presentation of net income is important to investors because it provides a more appropriate comparison to the prior quarter and prior year results.

In light of diversity in presentation among financial institutions, the methodologies used by Hudson Valley Holding Corp. for determining the non-GAAP financial measures discussed above may differ from those used by other financial institutions.

3

Conference Call

As previously announced, Hudson Valley will hold its quarterly conference call to review the Company’s financial results on Tuesday, January 28, 2014 at 10:00 AM ET:

Domestic (toll free): 1-888-317-6016; International (toll): + 1-412-317-6016.

All participants should dial in at least ten minutes prior to the call and request the “HVB Fourth Quarter 2013 Earnings Call.”

A replay of the call will be available one hour from the close of the conference through February 10, 2014 at 9:00 AM ET:

Domestic Toll Free: 1-877-344-7529 — Conference ## 10039312; International Toll: +1-412-317-0088 - Conference # 10039312.

Participants will be required to state their name and Company upon entering call.

The Company webcast will be available live at 10:00 AM ET, and archived after the call through its website at www.hudsonvalleyBank.com.

About Hudson Valley Holding Corp. Through its Hudson Valley Bank subsidiary, Hudson Valley Holding Corp. (NYSE: HVB) serves small- and mid-sized businesses, professional services firms, not-for-profit organizations and select individuals in metropolitan New York. Headquartered in Yonkers, N.Y., the Company provides a full range of Banking, trust and investment management services to niche commercial customers and their principals throughout Westchester and Rockland counties, the Bronx, Brooklyn and Manhattan. Hudson Valley is the largest Bank headquartered in Westchester County, with $3.0 billion in assets, $2.6 billion in deposits and 28 branches. Its common stock is traded on the New York Stock Exchange and is a Russell 3000® Index component. More information is available at www.hudsonvalleyBank.com.

**************************************************************************************

Hudson Valley Holding Corp. (“Hudson Valley”) has made in this press release various forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to earnings, credit quality and other financial and business matters for periods subsequent to December 31.2012. These statements may be identified by such forward-looking terminology as “expect”, “may”, “will”, “anticipate”, “continue”, “believe” or similar statements or variations of such terms. Hudson Valley cautions that these forward-looking statements are subject to numerous assumptions, risks and uncertainties, and that statements relating to subsequent periods increasingly are subject to greater uncertainty because of the increased likelihood of changes in underlying factors and assumptions. Actual results could differ materially from forward-looking statements.

Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements, in addition to those risk factors disclosed in the Hudson Valley’s Annual Report on Form 10-K for the year ended December 31, 2012 include, but are not limited to:

    the OCC and other Bank regulators may require us to further modify or change our mix of assets, including our concentration in certain types of loans, or require us to take further remedial actions;

    our inability to deploy our excess cash, reduce our expenses and improve our operating leverage and efficiency;

    our inability to pay quarterly cash dividends to shareholders in light of our earnings, the current and future economic environment, Federal Reserve Board guidance, our Bank’s capital plan and other regulatory requirements applicable to Hudson Valley or Hudson Valley Bank;

    the possibility that we may need to raise additional capital in the future and our ability to raise such capital on terms that are favorable to us;

    further increases in our non-performing loans and allowance for loan losses;

    ineffectiveness in managing our commercial real estate portfolio;

    lower than expected future performance of our investment portfolio;

    a lack of opportunities for growth, plans for expansion (including opening new branches) and increased or unexpected competition in attracting and retaining customers;

    continued poor economic conditions generally and in our market area in particular, which may adversely affect the ability of borrowers to repay their loans and the value of real property or other property held as collateral for such loans;

    lower than expected demand for our products and services;

    possible impairment of our goodwill and other intangible assets;

    our inability to manage interest rate risk;

    the revenue from our asset management subsidiary may not remain at current levels;

    increased expense and burdens resulting from the regulatory environment in which we operate and our inability to comply with existing and future regulatory requirements;

    our inability to maintain regulatory capital above the minimum levels Hudson Valley Bank has set as its minimum capital levels in its capital plan provided to the OCC, or such higher capital levels as may be required;

    proposed legislative and regulatory action may adversely affect us and the financial services industry;

    future increased Federal Deposit Insurance Corporation, or FDIC, special assessments or changes to regular assessments;

    potential liabilities under federal and state environmental laws;

    regulatory limitations on dividends payable by Hudson Valley or Hudson Valley Bank.

We assume no obligation for updating any such forward-looking statements at any given time.

                 
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the three months ended December 31, 2013 and 2012
Dollars in thousands, except per share amounts
         
    Three Months Ended
    December 31
    2013   2012
Interest Income:
               
Loans, including fees
  $ 18,319     $ 20,058  
Securities:
               
Taxable
    2,499       2,543  
Exempt from Federal income taxes
    671       814  
Federal funds sold
    8       11  
Deposits in Banks
    449       519  
Total interest income
    21,946       23,945  
 
               
Interest Expense:
               
Deposits
    1,149       1,340  
Securities sold under repurchase agreements and other short-term borrowings
    5       13  
Other borrowings
    182       182  
Total interest expense
    1,336       1,535  
 
               
Net Interest Income
    20,610       22,410  
Provision for loan losses
    648       1,531  
Net interest income after provision for loan losses
    19,962       20,879  
 
               
Non Interest Income:
               
Service charges
    1,246       1,429  
Investment advisory fees
    1,924       2,245  
Other-than-temporary impairment loss:
               
Total impairment loss
    (1,240 )      
Loss recognized in comprehensive income
           
Net impairment loss recognized in earnings
    (1,240 )      
Losses on sales and revaluations of loans and other real estate owned, net
           
Other income
    627       672  
Total non interest income
    2,557       4,346  
 
               
Non Interest Expense:
               
Salaries and employee benefits
    11,494       11,269  
Occupancy
    2,287       2,130  
Professional services
    1,631       1,941  
Equipment
    1,050       1,222  
Business development
    575       518  
FDIC assessment
    979       989  
Goodwill impairment
    18,700        
Other operating expenses
    2,410       2,524  
Total non interest expense
    39,126       20,593  
 
               
(Loss) Income Before Income Taxes
    (16,607 )     4,632  
Income Taxes
    (8,104 )     1,559  
Net (Loss) Income
    ($8,503 )   $ 3,073  
 
               
Basic (Loss) Earnings Per Common Share
    ($0.43 )   $ 0.16  
Diluted (Loss) Earnings Per Common Share
    ($0.43 )   $ 0.16  
                 
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the years ended December 31, 2013 and 2012
Dollars in thousands, except per share amounts
         
    Year Ended
    December 31
    2013   2012
Interest Income:
               
Loans, including fees
  $ 75,209     $ 93,255  
Securities:
               
Taxable
    9,436       11,898  
Exempt from Federal income taxes
    2,915       3,606  
Federal funds sold
    38       39  
Deposits in Banks
    1,985       1,254  
Total interest income
    89,583       110,052  
 
               
Interest Expense:
               
Deposits
    4,895       5,897  
Securities sold under repurchase agreements and other short-term borrowings
    27       98  
Other borrowings
    724       728  
Total interest expense
    5,646       6,723  
 
               
Net Interest Income
    83,937       103,329  
Provision for loan losses
    2,476       8,507  
Net interest income after provision for loan losses
    81,461       94,822  
 
               
Non Interest Income:
               
Service charges
    5,813       6,279  
Investment advisory fees
    7,731       9,458  
Other-than-temporary impairment loss:
               
Total impairment loss
    (1,240 )     (528 )
Loss recognized in comprehensive income
           
Net impairment loss recognized in earnings
    (1,240 )     (528 )
Realized gains on securities available for sale, net
           
Gains on sales and revaluation of loans held for sale and other real estate owned, net
    17       15,920  
Other income
    2,823       2,713  
Total non interest income
    15,144       33,842  
 
               
Non Interest Expense:
               
Salaries and employee benefits
    45,109       44,813  
Occupancy
    8,590       8,693  
Professional services
    6,846       7,587  
Equipment
    4,139       4,522  
Business development
    2,165       2,417  
FDIC assessment
    3,879       3,154  
Goodwill impairment
    18,700        
Other operating expenses
    10,673       11,352  
Total non interest expense
    100,101       82,538  
 
               
(Loss) Income Before Income Taxes
    (3,496 )     46,126  
Income Taxes
    (4,626 )     16,945  
Net Income
  $ 1,130     $ 29,181  
 
               
Basic Earnings Per Common Share
  $ 0.06     $ 1.49  
Diluted Earnings Per Common Share
  $ 0.06     $ 1.49  
                 
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
December 31, 2013 and 2012
Dollars in thousands, except per share and share amounts
         
    Dec 31   Dec 31
    2013   2012
ASSETS
               
Cash and non interest earning due from Banks
  $ 37,711     $ 57,836  
Interest earning deposits in Banks
    661,643       769,687  
 
               
Total cash and cash equivalents
    699,354       827,523  
Federal funds sold
    27,134       19,251  
Securities available for sale, at estimated fair value (amortized cost of $550,785 in
               
2013 and $444,243 in 2012)
    542,198       445,070  
Securities held to maturity, at amortized cost (estimated fair value of $6,555 in
               
2013 and $10,825 in 2012)
    6,238       10,225  
Federal Home Loan Bank of New York (FHLB) stock
    3,478       4,826  
Loans (net of allowance for loan losses of $25,990 in 2013 and $26,612 in 2012)
    1,606,179       1,440,760  
Loans held for sale
          2,317  
Accrued interest and other receivables
    14,663       24,826  
Premises and equipment, net
    15,103       23,996  
Other real estate owned
          250  
Deferred income tax, net
    31,433       19,263  
Bank owned life insurance
    41,224       39,257  
Goodwill
    5,142       23,842  
Other intangible assets
    713       903  
Other assets
    6,340       8,937  
TOTAL ASSETS
  $ 2,999,199     $ 2,891,246  
 
               
 
               
LIABILITIES
               
Deposits:
               
Non interest bearing
  $ 1,069,631     $ 1,035,847  
Interest bearing
    1,564,113       1,484,114  
Total deposits
    2,633,744       2,519,961  
Securities sold under repurchase agreements and other short-term borrowings
    34,379       34,624  
Other borrowings
    16,388       16,428  
Accrued interest and other liabilities
    30,379       29,262  
TOTAL LIABILITIES
    2,714,890       2,600,275  
 
               
 
               
STOCKHOLDERS’ EQUITY
               
Preferred Stock, $0.01 par value; authorized 15,000,000 shares; no shares
               
outstanding in 2013 and 2012, respectively
           
Common stock, $0.20 par value; authorized 25,000,000 shares: outstanding
               
19,935,559 and 19,761,426 shares in 2013 and 2012, respectively
    4,247       4,212  
Additional paid-in capital
    351,108       348,643  
Retained earnings (deficit)
    (7,111 )     (3,471 )
Accumulated other comprehensive loss
    (6,371 )     (849 )
Treasury stock, at cost; 1,299,414 shares in 2013 and 2012
    (57,564 )     (57,564 )
TOTAL STOCKHOLDERS’ EQUITY
    284,309       290,971  
 
               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 2,999,199     $ 2,891,246  
 
               
 
       
                                                         
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Average Balances and Interest Rates
For the three months ended December 31, 2013 and 2012
                             
The following table sets forth the average balances of interest earning assets and interest bearing liabilities for the periods
indicated, as well as total interest and corresponding yields and rates.
    Three Months Ended December 31,
        2013                   2012    
    -                           -           -
(Unaudited)
  Average           Yield/           Average           Yield/
 
  Balance   Interest (3)   Rate           Balance   Interest (3)   Rate
 
                                                       
ASSETS
                           
Interest earning assets:
                           
Deposits in Banks
  $ 653,258   $ 449   0.27 %       $ 787,497   $ 519   0.26 %
Federal funds sold
  20,905   8   0.15 %       22,636   11   0.19 %
Securities: (1)
                                   
Taxable
  468,687   2,499   2.13 %       370,755   2,543   2.74 %
Exempt from federal income taxes
  89,447   1,033   4.62 %       85,391   1,253   5.87 %
Loans, net (2)
  1,572,554   18,319   4.66 %       1,467,153   20,058   5.47 %
Total interest earning assets
  2,804,851   22,308   3.18 %       2,733,432   24,384   3.57 %
 
                                                       
 
                           
Non interest earning assets:
                           
Cash & due from Banks
  56,861               21,496        
Other assets
  123,598               125,580        
Total non interest earning assets
  180,459               147,076        
 
                                                       
Total assets
  $ 2,985,310               $ 2,880,508        
 
                                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                           
Interest bearing liabilities:
                           
Deposits:
                           
Money market
  $ 898,246   $ 880   0.39 %       $ 862,123   $ 861   0.40 %
Savings
  125,393   63   0.20 %       128,810   93   0.29 %
Time
  117,324   130   0.44 %       133,176   179   0.54 %
Checking with interest
  451,279   76   0.07 %       369,710   207   0.22 %
Securities sold under repo & other s/t borrowings
  23,213   5   0.09 %       36,171   13   0.14 %
Other borrowings
  16,392   182   4.44 %       16,432   182   4.43 %
Total interest bearing liabilities
  1,631,847   1,336   0.33 %       1,546,422   1,535   0.40 %
 
                                                       
Non interest bearing liabilities:
                           
Demand deposits
  1,030,419               1,020,999        
Other liabilities
  30,414               20,991        
Total non interest bearing liabilities
  1,060,833               1,041,990        
 
                                                       
Stockholders’ equity (1)
  292,630               292,096        
Total liabilities and stockholders’ equity
  $ 2,985,310               $ 2,880,508        
 
                                                       
Net interest earnings
      $ 20,972               $ 22,849    
Net yield on interest earning assets
          2.99 %               3.34 %
                           
(1) Excludes unrealized gains (losses) on securities available for sale. Management believes that this presentation more closely reflects actual performance, as it is more consistent with the Company’s stated asset/liability management strategies, which have not resulted in significant realization of temporary market gains or losses on securities available for sale which were primarily related to changes in interest rates. Effects of these adjustments are presented in the table below.
(2) Includes loans classified as non-accrual and loans held-for-sale.
(3) The data contained in the table has been adjusted to a tax equivalent basis, based on the Company’s federal statutory rate of 35 percent. Management believes that this presentation provides comparability of net interest income and net interest margin arising from both taxable and tax-exempt sources and is consistent with industry practice and SEC rules. Effects of these adjustments are presented in the table below.
                                                         
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Average Balances and Interest Rates
For the years ended December 31, 2013 and 2012
                             
The following table sets forth the average balances of interest earning assets and interest bearing liabilities for the periods
indicated, as well as total interest and corresponding yields and rates.
    Year Ended December 31,
        2013               2012    
    -           -           -           -
(Unaudited)
  Average           Yield/           Average           Yield/
 
  Balance   Interest (3)   Rate           Balance   Interest (3)   Rate
 
                                                       
ASSETS
                           
Interest earning assets:
                           
Deposits in Banks
  $ 759,011   $ 1,985   0.26 %       $ 535,868   $ 1,254   0.23 %
Federal funds sold
  22,256   38   0.17 %       19,695   39   0.20 %
Securities: (1)
                                   
Taxable
  434,926   9,436   2.17 %       376,450   11,898   3.16 %
Exempt from federal income taxes
  84,825   4,485   5.29 %       92,323   5,548   6.01 %
Loans, net (2)
  1,464,100   75,209   5.14 %       1,636,097   93,255   5.70 %
Total interest earning assets
  2,765,118   91,153   3.30 %       2,660,433   111,994   4.21 %
 
                                                       
 
                           
Non interest earning assets:
                           
Cash & due from Banks
  57,258               41,898        
Other assets
  131,197               145,184        
Total non interest earning assets
  188,455               187,082        
 
                                                       
Total assets
  $ 2,953,573               $ 2,847,515        
 
                                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                           
Interest bearing liabilities:
                           
Deposits:
                           
Money market
  $ 885,502   $ 3,244   0.37 %       $ 894,068   $ 3,858   0.43 %
Savings
  126,605   330   0.26 %       124,244   500   0.40 %
Time
  122,761   596   0.49 %       138,863   838   0.60 %
Checking with interest
  437,673   725   0.17 %       353,206   701   0.20 %
Securities sold under repo & other s/t borrowings
  26,738   27   0.10 %       45,619   98   0.21 %
Other borrowings
  16,407   724   4.41 %       16,446   728   4.43 %
Total interest bearing liabilities
  1,615,686   5,646   0.35 %       1,572,446   6,723   0.43 %
 
                                                       
Non interest bearing liabilities:
                           
Demand deposits
  1,013,154               959,566        
Other liabilities
  30,823               26,553        
Total non interest bearing liabilities
  1,043,977               986,119        
 
                                                       
Stockholders’ equity (1)
  293,910               288,950        
Total liabilities and stockholders’ equity
  $ 2,953,573               $ 2,847,515        
 
                                                       
Net interest earnings
      $ 85,507               $ 105,271    
Net yield on interest earning assets
          3.09 %               3.96 %
                           
(1) Excludes unrealized gains (losses) on securities available for sale. Management believes that this presentation more closely reflects actual performance, as it is more consistent with the Company’s stated asset/liability management strategies, which have not resulted in significant realization of temporary market gains or losses on securities available for sale which were primarily related to changes in interest rates. Effects of these adjustments are presented in the table below.
(2) Includes loans classified as non-accrual and loans held-for-sale.
(3) The data contained in the table has been adjusted to a tax equivalent basis, based on the Company’s federal statutory rate of 35 percent. Management believes that this presentation provides comparability of net interest income and net interest margin arising from both taxable and tax-exempt sources and is consistent with industry practice and SEC rules. Effects of these adjustments are presented in the table below.
                                 
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Financial Highlights
Fourth Quarter 2013
(Dollars in thousands, except per share amounts)
                 
    3 mos end   3 mos end   Year end   Year end
    Dec 31   Dec 31   Dec 31   Dec 31
    2013   2012   2013   2012
 
                               
Earnings:
                               
Net Interest Income
  $ 20,610     $ 22,410     $ 83,937     $ 103,329  
Non Interest Income
  $ 2,557     $ 4,346     $ 15,144     $ 33,842  
Non Interest Expense
  $ 39,126     $ 20,593     $ 100,101     $ 82,538  
Net (Loss) Income
    ($8,503 )   $ 3,073     $ 1,130     $ 29,181  
Net Interest Margin
    2.95 %     3.28 %     3.04 %     3.88 %
Net Interest Margin (FTE) (1)
    2.99 %     3.34 %     3.09 %     3.96 %
 
                               
Diluted Earnings Per Share
    ($0.43 )   $ 0.16     $ 0.06     $ 1.49  
Dividends Per Share
  $ 0.06     $ 0.18     $ 0.24     $ 0.72  
Return on Average Equity
    -11.9 %     4.2 %     0.4 %     10.0 %
Return on Average Assets
    -1.1 %     0.4 %     0.0 %     1.0 %
 
                               
Average Balances:
                               
Average Assets
  $ 2,973,970     $ 2,883,086     $ 2,946,892     $ 2,849,669  
Average Net Loans
  $ 1,572,554     $ 1,467,153     $ 1,464,100     $ 1,636,097  
Average Investments
  $ 558,134     $ 456,146     $ 519,751     $ 468,773  
Average Interest Earning Assets
  $ 2,793,511     $ 2,736,010     $ 2,758,437     $ 2,662,587  
Average Deposits
  $ 2,622,661     $ 2,514,818     $ 2,585,695     $ 2,469,947  
Average Borrowings
  $ 39,605     $ 52,603     $ 43,145     $ 62,065  
Average Interest Bearing Liabilities
  $ 1,631,847     $ 1,546,422     $ 1,615,686     $ 1,572,446  
Average Stockholders’ Equity
  $ 285,800     $ 293,886     $ 289,925     $ 290,486  
 
                               
Asset Quality — During Period:
                               
Provision for Loan Losses
  $ 648     $ 1,531     $ 2,476     $ 8,507  
Net Charge-offs
  $ 520     $ 3,026     $ 3,098     $ 12,580  
Annualized Net Charge-offs/Avg Net Loans
    0.13 %     0.82 %     0.21 %     0.77 %
 
                               
(1) See Non-GAAP financial measures and reconciliation to GAAP below.
                                         
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Selected Balance Sheet Data
Fourth Quarter 2013
(Dollars in thousands except per share amounts)
                     
    Dec 31   Sep 30   Jun 30   Mar 31   Dec 31
    2013   2013   2013   2013   2012
 
                                       
Period End Balances:
                                       
Total Assets
  $ 2,999,199     $ 3,021,520     $ 2,981,975     $ 2,828,809     $ 2,891,246  
Total Investments
  $ 548,436     $ 536,339     $ 530,704     $ 483,792     $ 455,295  
Net Loans
  $ 1,606,179     $ 1,552,125     $ 1,454,191     $ 1,386,694     $ 1,440,760  
Goodwill and Other Intangible Assets
  $ 5,855     $ 24,602     $ 24,650     $ 24,697     $ 24,745  
Total Deposits
  $ 2,633,744     $ 2,664,940     $ 2,625,115     $ 2,464,197     $ 2,519,961  
Total Stockholders’ Equity
  $ 284,309     $ 290,702     $ 289,466     $ 292,895     $ 290,971  
Tangible Common Equity (1)
  $ 278,454     $ 266,100     $ 264,816     $ 268,198     $ 266,226  
Common Shares Outstanding
    19,935,559       19,903,337       19,898,145       19,880,657       19,761,426  
Book Value Per Share
  $ 14.26     $ 14.61     $ 14.55     $ 14.73     $ 14.72  
Tangible Book Value Per Share (1)
  $ 13.97     $ 13.37     $ 13.31     $ 13.49     $ 13.47  
Tangible Common Equity Ratio — HVHC (1)
    9.3 %     8.9 %     9.0 %     9.6 %     9.3 %
 
                                       
Tier 1 Leverage Ratio — HVHC
    9.5 %     9.2 %     9.3 %     9.5 %     9.3 %
Tier 1 Risk Based Capital Ratio — HVHC
    16.2 %     15.9 %     16.5 %     17.1 %     16.5 %
Total Risk Based Capital Ratio — HVHC
    17.5 %     17.2 %     17.7 %     18.3 %     17.7 %
Tier 1 Leverage Ratio — HVB
    9.3 %     9.0 %     9.1 %     9.3 %     9.2 %
Tier 1 Risk Based Capital Ratio — HVB
    15.8 %     15.7 %     16.2 %     16.8 %     16.2 %
Total Risk Based Capital Ratio — HVB
    17.1 %     16.9 %     17.4 %     18.0 %     17.4 %
 
                                       
Gross Loans (excluding Loans Held-For-Sale):
                                       
Commercial Real Estate
  $ 593,476     $ 598,996     $ 594,301     $ 576,409     $ 550,786  
Construction
    88,311       82,310       72,337       70,212       74,727  
Residential Multi-Family
    226,898       214,853       196,438       195,016       196,199  
Residential Other
    432,999       396,477       328,922       294,798       325,774  
Commercial and Industrial
    258,578       254,723       261,469       249,794       288,809  
Individuals
    17,388       17,352       16,752       17,696       21,725  
Lease Financing
    13,140       12,068       10,154       11,043       11,763  
Total Loans
  $ 1,630,790     $ 1,576,779     $ 1,480,373     $ 1,414,968     $ 1,469,783  
 
                                       
 
                                       
Asset Quality — Period End:
                                       
Allowance for Loan Losses
  $ 25,990     $ 25,863     $ 25,926     $ 26,088     $ 26,612  
Loans 31-89 Days Past Due Accruing
  $ 4,625     $ 3,704     $ 8,824     $ 19,323     $ 12,630  
Loans 90 Days or More Past Due Accruing (90 PD)
  $ 0     $ 0     $ 0     $ 0     $ 0  
Nonaccrual Loans (NAL)
  $ 23,489     $ 33,964     $ 30,267     $ 32,140     $ 34,808  
Other Real Estate Owned (OREO)
  $ 0     $ 0     $ 0     $ 0     $ 250  
Nonperforming Loans Held For Sale (HFS)
  $ 0     $ 0     $ 0     $ 0     $ 0  
Nonperforming Assets (90 PD+NAL+OREO+HFS)
  $ 23,489     $ 33,964     $ 30,267     $ 32,140     $ 35,058  
Allowance / Total Loans
    1.59 %     1.64 %     1.75 %     1.84 %     1.81 %
NAL / Total Loans
    1.44 %     2.15 %     2.04 %     2.27 %     2.37 %
NAL + 90 PD / Total Loans
    1.44 %     2.15 %     2.04 %     2.27 %     2.37 %
NAL + 90 PD + OREO / Total Assets
    0.78 %     1.12 %     1.01 %     1.14 %     1.21 %
Nonperforming Assets / Total Assets
    0.78 %     1.12 %     1.01 %     1.14 %     1.21 %
 
                                       
 
                                       
(1) See Non-GAAP financial disclosures and reconciliation to GAAP below.
                                         
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Selected Income Statement Data
Fourth Quarter 2013
(Dollars in thousands except per share amounts)
                     
    3 mos end   3 mos end   3 mos end   3 mos end   3 mos end
    Dec 31   Sep 30   Jun 30   Mar 31   Dec 31
    2013   2013   2013   2013   2012
 
                                       
Interest Income
  $ 21,946     $ 22,409     $ 22,547     $ 22,681     $ 23,945  
Interest Expense
    1,336       1,396       1,479       1,435       1,535  
Net Interest Income
    20,610       21,013       21,068       21,246       22,410  
Provision for Loan Losses
    648       767       289       772       1,531  
Non Interest Income
    2,557       4,189       3,881       4,517       4,346  
Non Interest Expense
    39,126       21,546       19,818       19,611       20,593  
(Loss) Income Before Income Taxes
    (16,607 )     2,889       4,842       5,380       4,632  
Income Taxes
    (8,104 )     394       1,355       1,729       1,559  
Net (Loss) Income
    ($8,503 )   $ 2,495     $ 3,487     $ 3,651     $ 3,073  
 
                                       
Diluted (Loss) Earnings Per Share
    ($0.43 )   $ 0.13     $ 0.18     $ 0.18     $ 0.16  
 
                                       
Net Interest Margin
    2.95 %     2.99 %     3.06 %     3.18 %     3.28 %
 
                                       
Average Cost of Deposits (1)
    0.18 %     0.18 %     0.20 %     0.20 %     0.21 %
 
                                       
 
                                       
(1) Includes noninterest bearing deposits
                                       
                                 
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Non-GAAP Financial Measures and Reconciliation to GAAP
(Dollars in thousands except per share amounts)
                 
    Three Months Ended   Year Ended
    December 31   December 31
    2013   2012   2013   2012
Total interest earning assets:
                               
As reported
  $ 2,793,511     $ 2,736,010     $ 2,758,437     $ 2,662,587  
Unrealized (loss) gain on securities
                               
available-for-sale (a)
    (11,340 )     2,578       (6,681 )     2,154  
 
                               
Adjusted total interest earning assets (1)
  $ 2,804,851     $ 2,733,432     $ 2,765,118     $ 2,660,433  
 
                               
Net interest earnings:
                               
As reported
  $ 20,611     $ 22,411     $ 83,937     $ 103,329  
Adjustment to tax equivalency basis (b)
    361       438       1,570       1,942  
 
                               
Adjusted net interest earnings (1)
  $ 20,972     $ 22,849     $ 85,507     $ 105,271  
 
                               
Net yield on interest earning assets:
                               
As reported
    2.95 %     3.28 %     3.04 %     3.88 %
Effects of (a) and (b) above
    0.04 %     0.06 %     0.05 %     0.08 %
 
                               
Adjusted net yield on interest earning assets (1)
    2.99 %     3.34 %     3.09 %     3.96 %
 
                               
Average stockholders’ equity:
                               
As reported
  $ 285,800     $ 293,886     $ 289,925     $ 290,486  
Effects of (a) and (b) above
    (6,830 )     1,790       (3,985 )     1,536  
 
                               
Adjusted average stockholders’ equity (1)
  $ 292,630     $ 292,096     $ 293,910     $ 288,950  
 
                               
Interest income:
                               
As reported
  $ 21,947     $ 23,946     $ 89,583     $ 110,052  
Adjustment to tax equivalency basis (b)
    361       438       1,570       1,942  
 
                               
Adjusted interest income (1)
  $ 22,308     $ 24,384     $ 91,153     $ 111,994  
 
                               
Gross yield on interest earning assets:
                               
As reported
    3.14 %     3.50 %     3.25 %     4.13 %
Effects of (a) and (b) above
    0.04 %     0.07 %     0.05 %     0.08 %
 
                               
Adjusted gross yield on interest earning assets (1)
    3.18 %     3.57 %     3.30 %     4.21 %
 
                               
 
                               
                                         
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Non-GAAP Financial Measures and Reconciliation to GAAP - (Continued)
(Dollars in thousands except per share amounts)
                     
    Dec 31   Sep 30   Jun 30   Mar 31   Dec 31
    2013   2013   2013   2013   2012
-                                        
 
                                       
Tangible Equity Ratio:
                                       
Total Stockholders’ Equity:
                                       
As reported
  $ 284,309     $ 290,702     $ 289,466     $ 292,895     $ 290,971  
Less: Goodwill and other intangible assets
    5,855       24,602       24,650       24,697       24,745  
Tangible stockholders’ equity
  $ 278,454     $ 266,100     $ 264,816     $ 268,198     $ 266,226  
 
                                       
Total Assets:
                                       
As reported
  $ 2,999,199     $ 3,021,520     $ 2,981,975     $ 2,828,809     $ 2,891,246  
Less: Goodwill and other intangible assets
    5,855       24,602       24,650       24,697       24,745  
Tangible Assets
  $ 2,993,344     $ 2,996,918     $ 2,957,325     $ 2,804,112     $ 2,866,501  
 
                                       
Tangible equity ratio (2)
    9.3 %     8.9 %     9.0 %     9.6 %     9.3 %
 
                                       
Tangible Book Value Per Share:
                                       
Tangible stockholders’ equity
  $ 278,454     $ 266,100     $ 264,816     $ 268,198     $ 266,226  
Common shares outstanding
    19,935,559       19,903,337       19,898,145       19,880,657       19,761,426  
Tangible book value per share (2)
  $ 13.97     $ 13.37     $ 13.31     $ 13.49     $ 13.47  
 
                                       
 
                                       
(1) Adjusted total interest earning assets, net interest earnings, net yield on interest earning assets and average stockholders equity exclude the effects of unrealized net gains and losses on securities available for sale. These are non-GAAP financial measures. Management believes that this alternate presentation more closely reflects actual performance, as it is more consistent with the Company’s stated asset/liability management strategies which have not resulted in significant realization of temporary market gains or losses on securities available for sale which were primarily related to changes in interest rates. As noted in the Company’s 2013 Proxy Statement, net income as a percentage of adjusted average stockholders’ equity is one of several factors utilized by management to determine total compensation.
(2) Tangible equity ratio and tangible book value for share are non-GAAP financial measurements. Management believes these non-GAAP financial measures provide information useful to investors in understanding the Company’s underlying operating performance and trends, and facilitates comparisons with the performance of other Banks and are used by management to analyze the relative strength of the Company’s capital position.

4