FOR IMMEDIATE RELEASE
NORWOOD FINANCIAL CORP
ANNOUNCES EARNINGS INCREASE FOR THE SECOND QUARTER
July 18, 2007-Honesdale, PA
William W. Davis, Jr. President and Chief Executive Officer of Norwood Financial Corp (Nasdaq-NWFL) and its subsidiary, Wayne Bank announced earnings for the three months ended June 30, 2007 of $1,570,000. This represents an increase of $94,000, or 6.4%, over the $1,476,000 earned in the similar period of 2006. Earnings per share (fully diluted) were $.55 in the 2007 period, a 5.8% increase over the $.52 earned in the similar period in 2006. Annualized return on average assets for the three months ended June 30, 2007 was 1.35% with an annualized return on average equity of 11.77%. Net income for the six months ended June 30, 2007 totaled $3,033,000, which represents an 8.0% increase over the $2,809,000 earned in the similar period of 2006. Earnings per share (fully diluted) reflected a 9.2% increase at $1.07 per share in the 2007 period compared to $.98 in the 2006 period.
Total assets as of June 30, 2007 were $474.0 million with loans receivable of $321.7 million, deposits of $373.7 million and stockholders’ equity of $53.1 million. Total assets have increased $18.9 million, compared to June 30, 2006.
Loans receivable have increased $22.3 million, or 7.5%, from the prior year. The increase in loans was centered in residential mortgage activity, including home equity lending and in the commercial real estate loan portfolio. The loan growth was funded principally by a $20.3 million increase in deposits. Non-performing loans totaled $477,000, or .15% of total loans, as of June 30, 2007 compared to $314,000, or .10% as of June 30, 2006. The increase is principally due to one loan relationship secured by real estate for which the Company is actively pursuing a resolution. The Company had net charge-offs of $33,000 for the six months ended June 30, 2007 representing only .02% of average loans, on an annualized basis. As a result of the strong loan
quality indicators the Company was able to reduce its provision for loan losses to $105,000 for the six months ended June 30, 2007 compared to $125,000 for the similar period in 2006. Notwithstanding the lower loan loss provision, the allowance for loan losses increased $106,000 from June 30, 2006 to $3,900,000 and represented 1.21% of total loans as of June 30, 2007.
For the three months ended June 30, 2007, net interest income, on a fully taxable equivalent basis (fte), totaled $4,450,000, an increase of $307,000 or 7.4% over the similar period in 2006. Net interest margin (fte) for the 2007 period was 4.00% increasing from 3.95% for the similar period in 2006. The increase in net interest margin was principally due to an increase in the yield on the investment securities portfolio and an increased amount of loans on the balance sheet. This was partially offset by the continued increase in the cost of deposits. Net interest income (fte) for the six months ended June 30, 2007 totaled $8,670,000, an increase of $451,000, or 5.5%, over the similar period in 2006. Net interest margin (fte) for the 2007 period was 3.93% compared to 3.96% in 2006.
Other income for the three months ended June 30, 2007 totaled $857,000 compared to $1,003,000 for the similar period in 2006. The decrease was principally due to a $107,000 gain on sales of mortgage loans and servicing rights in the 2006 period compared to only $1,000 in such gains in the similar period in 2007. For the six months ended June 30, 2007, other income totaled $1,751,000 compared to $1,827,000 for the similar period in 2006. The decrease was also primarily due to the $107,000 gain on sales of mortgage loans and servicing rights in the 2006 period compared to $8,000 in such gains in the similar period of 2007. This was somewhat offset by a $46,000 increase in Wealth Management/Trust fees. Net realized gains on sales of securities totaled $15,000 for the 2007 period, compared to $21,000 for the similar period in 2006.
Other expenses totaled $2,847,000 for the three months ended June 30, 2007, compared to $2,841,000 for the similar period in 2006. An increase in occupancy costs related to the Company’s new branch in Tannersville was substantially offset by lower employee benefit costs.
For the six months ended June 30, 2007, other expenses totaled $5,708,000, an increase of $101,000, or 1.8% over $5,607,000 for the similar period in 2006.
Mr. Davis remarked, “We are pleased with our solid financial results through six months of 2007. Our loan pipeline is a little softer than last year at this time but loan quality remains excellent. We are continuing our Stock Repurchase Program and the Company bought back 22.300 shares during the second quarter.”
Norwood Financial Corp, through its subsidiary Wayne Bank, operates twelve offices in Wayne, Pike and Monroe Counties. The Company’s stock is traded on the Nasdaq Global Market, under the symbol, “NWFL”.
The foregoing material may contain forward-looking statements. We caution that such statements may be subject to a number of uncertainties and actual results could differ materially and therefore readers should not place undue reliance on any forward looking statements. Those risks and uncertainties include changes in the absolute and relative levels of interest rates, risks associated with the effect of opening a new branch, the ability to control costs and expenses, demand for real estate and general economic conditions. Norwood Financial Corp. does not undertake and specifically disclaims any obligation to publicly release the results of any revisions that may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.
Contact: Lewis J. Critelli
| Executive Vice President & |
| Chief Financial Officer |
| NORWOOD FINANCIAL CORP. |
| 570-253-8512 |
| www.waynebank.com |
NORWOOD FINANCIAL CORP. |
|
|
|
|
|
|
|
Consolidated Balance Sheets |
|
|
|
|
|
|
|
(dollars in thousands, except share data) |
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
| June 30 |
| |||
|
|
| 2007 |
|
| 2006 |
|
ASSETS |
|
|
|
|
|
|
|
Cash and due from banks |
| $ | 9,321 |
| $ | 10,509 |
|
Interest bearing deposits with banks |
|
| 3,641 |
|
| 179 |
|
Federal funds sold |
|
| 5,940 |
|
| 13,615 |
|
Cash and cash equivalents |
|
| 18,902 |
|
| 24,303 |
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
| 116,299 |
|
| 114,441 |
|
Securities held to maturity, fair value 2007: $970 2006: $971 |
|
| 955 |
|
| 954 |
|
Loans receivable (net of unearned Income) |
|
| 321,654 |
|
| 299,366 |
|
Less: Allowance for loan losses |
|
| 3,900 |
|
| 3,794 |
|
Net loans receivable |
|
| 317,754 |
|
| 295,572 |
|
Investment in FHLB Stock |
|
| 1,933 |
|
| 2,294 |
|
Bank premises and equipment, net |
|
| 5,853 |
|
| 5,457 |
|
Accrued interest receivable |
|
| 2,298 |
|
| 1,965 |
|
Other assets |
|
| 10,024 |
|
| 10,173 |
|
TOTAL ASSETS |
| $ | 474,018 |
| $ | 455,159 |
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
Non-interest bearing demand |
| $ | 60,440 |
| $ | 59,538 |
|
Interest-bearing |
|
| 313,304 |
|
| 293,929 |
|
Total deposits |
|
| 373,744 |
|
| 353,467 |
|
Short-term borrowings |
|
| 19,147 |
|
| 13,687 |
|
Other borrowings |
|
| 23,000 |
|
| 35,000 |
|
Accrued interest payable |
|
| 2,802 |
|
| 1,760 |
|
Other liabilities |
|
| 2,191 |
|
| 2,053 |
|
TOTAL LIABILITIES |
|
| 420,884 |
|
| 405,967 |
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
Common Stock, $.10 par value, authorized 10,000,000 shares |
|
|
|
|
|
|
|
issued: 2,840,872 |
|
| 284 |
|
| 284 |
|
Surplus |
|
| 10,155 |
|
| 9,997 |
|
Retained earnings |
|
| 44,877 |
|
| 41,249 |
|
Treasury stock, at cost: 2007: 60.914 shares, 2006: 40,975 shares |
|
| (1,863 | ) |
| (1,205 | ) |
Unearned ESOP Shares |
|
| 0 |
|
| (27 | ) |
Accumulated other comprehensive loss |
|
| (319 | ) |
| (1,106 | ) |
TOTAL STOCKHOLDERS’ EQUITY |
|
| 53,134 |
|
| 49,192 |
|
TOTAL LIABILITIES AND |
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
| $ | 474,018 |
| $ | 455,159 |
|
NORWOOD FINANCIAL CORP. |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Consolidated Statements of Income |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Three Months Ended June 30 |
| Six Months Ended June 30 |
| ||||||||||||
|
| 2007 |
|
|
| 2006 |
| 2007 |
|
|
| 2006 |
| ||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable, including fees |
| $ | 5,878 |
|
|
| $ | 5,201 |
| $ | 11,718 |
|
|
| $ | 10,145 |
|
Securities |
|
| 1,278 |
|
|
|
| 1,066 |
|
| 2,496 |
|
|
|
| 2,116 |
|
Other |
|
| 90 |
|
|
|
| 83 |
|
| 111 |
|
|
|
| 85 |
|
Total Interest income |
|
| 7,246 |
|
|
|
| 6,350 |
|
| 14,325 |
|
|
|
| 12,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
| 2,474 |
|
|
|
| 1,738 |
|
| 4,960 |
|
|
|
| 3,328 |
|
Short-term borrowings |
|
| 205 |
|
|
|
| 163 |
|
| 461 |
|
|
|
| 350 |
|
Other borrowings |
|
| 281 |
|
|
|
| 420 |
|
| 527 |
|
|
|
| 713 |
|
Total Interest expense |
|
| 2,960 |
|
|
|
| 2,321 |
|
| 5,948 |
|
|
|
| 4,391 |
|
NET INTEREST INCOME |
|
| 4,286 |
|
|
|
| 4,029 |
|
| 8,377 |
|
|
|
| 7,955 |
|
PROVISION FOR LOAN LOSSES |
|
| 55 |
|
|
|
| 55 |
|
| 105 |
|
|
|
| 125 |
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
|
| 4,231 |
|
|
|
| 3,974 |
|
| 8,272 |
|
|
|
| 7,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
| 635 |
|
|
|
| 644 |
|
| 1,241 |
|
|
|
| 1,234 |
|
Income from fiduciary activities |
|
| 93 |
|
|
|
| 95 |
|
| 218 |
|
|
|
| 172 |
|
Net realized gains on sales of securities |
|
| 15 |
|
|
|
| 14 |
|
| 15 |
|
|
|
| 21 |
|
Gains on sale of loans |
|
| 1 |
|
|
|
| 107 |
|
| 8 |
|
|
|
| 107 |
|
Other |
|
| 113 |
|
|
|
| 143 |
|
| 269 |
|
|
|
| 293 |
|
Total other income |
|
| 857 |
|
|
|
| 1,003 |
|
| 1,751 |
|
|
|
| 1,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
| 1,438 |
|
|
|
| 1,456 |
|
| 2,935 |
|
|
|
| 2,862 |
|
Occupancy, furniture and equipment |
|
| 416 |
|
|
|
| 369 |
|
| 831 |
|
|
|
| 749 |
|
Data processing related |
|
| 168 |
|
|
|
| 170 |
|
| 342 |
|
|
|
| 326 |
|
Taxes, other than income |
|
| 121 |
|
|
|
| 111 |
|
| 239 |
|
|
|
| 224 |
|
Professional Fees |
|
| 94 |
|
|
|
| 104 |
|
| 183 |
|
|
|
| 217 |
|
Other |
|
| 610 |
|
|
|
| 631 |
|
| 1,178 |
|
|
|
| 1,229 |
|
Total other expenses |
|
| 2,847 |
|
|
|
| 2,841 |
|
| 5,708 |
|
|
|
| 5,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE TAX |
|
| 2,241 |
|
|
|
| 2,136 |
|
| 4,315 |
|
|
|
| 4,050 |
|
INCOME TAX EXPENSE |
|
| 671 |
|
|
|
| 660 |
|
| 1,282 |
|
|
|
| 1,241 |
|
NET INCOME |
| $ | 1,570 |
|
|
| $ | 1,476 |
| $ | 3,033 |
|
|
| $ | 2,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
| $ | 0.56 |
|
|
| $ | 0.53 |
| $ | 1.09 |
|
|
| $ | 1.00 |
|
Diluted earnings per share |
| $ | 0.55 |
|
|
| $ | 0.52 |
| $ | 1.07 |
|
|
| $ | 0.98 |
|
NORWOOD FINANCIAL CORP. |
|
|
|
|
|
| ||
Financial Highlights (Unaudited) |
|
|
|
|
|
| ||
(dollars in thousands, except per share data) |
|
|
|
|
|
| ||
|
| 2007 |
|
| 2006 |
| ||
Three Months Ended June 30 |
|
|
|
|
|
| ||
Net interest income |
| $ | 4,286 |
|
| $ | 4,029 |
|
Net income |
|
| 1,570 |
|
|
| 1,476 |
|
|
|
|
|
|
|
|
|
|
Net interest spread (fully taxable equivalent) |
|
| 3.31 | % |
|
| 3.39 | % |
Net interest margin (fully taxable equivalent) |
|
| 4.00 | % |
|
| 3.95 | % |
Return on average assets |
|
| 1.35 | % |
|
| 1.34 | % |
Return on average equity |
|
| 11.77 | % |
|
| 12.06 | % |
Basic earnings per share |
| $ | 0.56 |
|
| $ | 0.53 |
|
Diluted earnings per share |
|
| 0.55 |
|
|
| 0.52 |
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30 |
|
|
|
|
|
|
|
|
Net interest income |
| $ | 8,377 |
|
| $ | 7,955 |
|
Net income |
|
| 3,033 |
|
|
| 2,809 |
|
|
|
|
|
|
|
|
|
|
Net interest spread (fully taxable equivalent) |
|
| 3.23 | % |
|
| 3.44 | % |
Net interest margin (fully taxable equivalent) |
|
| 3.93 | % |
|
| 3.96 | % |
Return on average assets |
|
| 1.32 | % |
|
| 1.30 | % |
Return on average equity |
|
| 11.52 | % |
|
| 11.60 | % |
Basic earnings per share |
| $ | 1.09 |
|
| $ | 1.00 |
|
Diluted earnings per share |
|
| 1.07 |
|
|
| 0.98 |
|
|
|
|
|
|
|
|
|
|
As of June 30 |
|
|
|
|
|
|
|
|
Total Assets |
| $ | 474,018 |
|
| $ | 455,159 |
|
Total Loans receivable |
|
| 321,654 |
|
|
| 299,366 |
|
Allowance for loan losses |
|
| 3,900 |
|
|
| 3,794 |
|
Total deposits |
|
| 373,744 |
|
|
| 353,467 |
|
Stockholders’ equity |
|
| 53,134 |
|
|
| 49,192 |
|
Trust Assets under management |
|
| 103,847 |
|
|
| 89,075 |
|
|
|
|
|
|
|
|
|
|
Book value per share |
| $ | 19.11 |
|
| $ | 17.57 |
|
Equity to total assets |
|
| 11.21 | % |
|
| 10.81 | % |
Allowance to total loans receivable |
|
| 1.21 | % |
|
| 1.27 | % |
Nonperforming loans to total loans |
|
| 0.15 | % |
|
| 0.10 | % |
NORWOOD FINANCIAL CORP. |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Balance Sheets (unaudited) |
|
|
|
|
|
|
|
|
|
|
| |||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
| |||||
|
| 30-Jun |
| 31-Mar |
| 31-Dec |
| 30-Sep |
| 30-Jun |
| |||||
|
| 2007 |
| 2007 |
| 2006 |
| 2006 |
| 2006 |
| |||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
| $ | 9,321 |
| $ | 8,604 |
| $ | 9,450 |
| $ | 9,448 |
| $ | 10,509 |
|
Interest bearing deposits with banks |
|
| 3,641 |
|
| 141 |
|
| 67 |
|
| 141 |
|
| 179 |
|
Federal funds sold |
|
| 5,940 |
|
| 3,130 |
|
| - |
|
| 1,525 |
|
| 13,615 |
|
Cash and cash equivalents |
|
| 18,902 |
|
| 11,875 |
|
| 9,517 |
|
| 11,114 |
|
| 24,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
| 116,299 |
|
| 112,597 |
|
| 112,912 |
|
| 112,402 |
|
| 114,441 |
|
Securities held to maturity |
|
| 955 |
|
| 955 |
|
| 954 |
|
| 954 |
|
| 954 |
|
Loans receivable (net of unearned Income) |
|
| 321,654 |
|
| 320,744 |
|
| 315,567 |
|
| 313,678 |
|
| 299,366 |
|
Less: Allowance for loan losses |
|
| 3,900 |
|
| 3,871 |
|
| 3,828 |
|
| 3,828 |
|
| 3,794 |
|
Net loans receivable |
|
| 317,754 |
|
| 316,873 |
|
| 311,739 |
|
| 309,850 |
|
| 295,572 |
|
Investment in FHLB stock |
|
| 1,933 |
|
| 1,923 |
|
| 1,687 |
|
| 1,634 |
|
| 2,294 |
|
Bank premises and equipment, net |
|
| 5,853 |
|
| 5,935 |
|
| 6,020 |
|
| 5,489 |
|
| 5,457 |
|
Other assets |
|
| 12,322 |
|
| 11,225 |
|
| 11,527 |
|
| 11,727 |
|
| 12,138 |
|
TOTAL ASSETS |
| $ | 474,018 |
| $ | 461,383 |
| $ | 454,356 |
| $ | 453,170 |
| $ | 455,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing demand |
| $ | 60,440 |
| $ | 54,046 |
| $ | 53,856 |
| $ | 63,331 |
| $ | 59,538 |
|
Interest- bearing deposits |
|
| 313,304 |
|
| 305,988 |
|
| 304,247 |
|
| 301,275 |
|
| 293,929 |
|
Total deposits |
|
| 373,744 |
|
| 360,034 |
|
| 358,103 |
|
| 364,606 |
|
| 353,467 |
|
Other borrowings |
|
| 42,147 |
|
| 42,986 |
|
| 35,736 |
|
| 33,086 |
|
| 48,687 |
|
Other liabilities |
|
| 4,993 |
|
| 5,304 |
|
| 8,286 |
|
| 4,419 |
|
| 3,813 |
|
TOTAL LIABILITIES |
|
| 420,884 |
|
| 408,324 |
|
| 402,125 |
|
| 402,111 |
|
| 405,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
| 53,134 |
|
| 53,059 |
|
| 52,231 |
|
| 51,059 |
|
| 49,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
| $ | 474,018 |
| $ | 461,383 |
| $ | 454,356 |
| $ | 453,170 |
| $ | 455,159 |
|
NORWOOD FINANCIAL CORP. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Statements of Income (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
| 30-Jun |
|
|
| 31-Mar |
|
|
| 31-Dec |
|
|
| 30-Sep |
|
|
| 30-Jun |
| |||||
Three months ended |
|
|
| 2007 |
|
|
| 2007 |
|
|
| 2006 |
|
|
| 2006 |
|
|
| 2006 |
| |||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable, including fees |
|
|
| $ | 5,878 |
|
|
| $ | 5,840 |
|
|
| $ | 5,771 |
|
|
| $ | 5,506 |
|
|
| $ | 5,201 |
|
Securities |
|
|
|
| 1,278 |
|
|
|
| 1,218 |
|
|
|
| 1,159 |
|
|
|
| 1,105 |
|
|
|
| 1,066 |
|
Other |
|
|
|
| 90 |
|
|
|
| 21 |
|
|
|
| 26 |
|
|
|
| 36 |
|
|
|
| 83 |
|
Total Interest income |
|
|
|
| 7,246 |
|
|
|
| 7,079 |
|
|
|
| 6,956 |
|
|
|
| 6,647 |
|
|
|
| 6,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
| 2,474 |
|
|
|
| 2,486 |
|
|
|
| 2,358 |
|
|
|
| 2,032 |
|
|
|
| 1,738 |
|
Borrowings |
|
|
|
| 486 |
|
|
|
| 502 |
|
|
|
| 472 |
|
|
|
| 513 |
|
|
|
| 583 |
|
Total Interest expense |
|
|
|
| 2,960 |
|
|
|
| 2,988 |
|
|
|
| 2,830 |
|
|
|
| 2,545 |
|
|
|
| 2,321 |
|
NET INTEREST INCOME |
|
|
|
| 4,286 |
|
|
|
| 4,091 |
|
|
|
| 4,126 |
|
|
|
| 4,102 |
|
|
|
| 4,029 |
|
PROVISION FOR LOAN LOSSES |
|
|
|
| 55 |
|
|
|
| 50 |
|
|
|
| 50 |
|
|
|
| 45 |
|
|
|
| 55 |
|
NET INTEREST INCOME AFTER PROVISION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR LOAN LOSSES |
|
|
|
| 4,231 |
|
|
|
| 4,041 |
|
|
|
| 4,076 |
|
|
|
| 4,057 |
|
|
|
| 3,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
|
| 635 |
|
|
|
| 606 |
|
|
|
| 605 |
|
|
|
| 616 |
|
|
|
| 644 |
|
Income from fiduciary activities |
|
|
|
| 93 |
|
|
|
| 125 |
|
|
|
| 94 |
|
|
|
| 89 |
|
|
|
| 95 |
|
Net realized gains on sales of securities |
|
|
|
| 15 |
|
|
|
| - |
|
|
|
| - |
|
|
|
| 45 |
|
|
|
| 14 |
|
Gains on sale of loans |
|
|
|
| 1 |
|
|
|
| 7 |
|
|
|
| 37 |
|
|
|
| 3 |
|
|
|
| 107 |
|
Other |
|
|
|
| 113 |
|
|
|
| 156 |
|
|
|
| 126 |
|
|
|
| 141 |
|
|
|
| 143 |
|
Total other income |
|
|
|
| 857 |
|
|
|
| 894 |
|
|
|
| 862 |
|
|
|
| 894 |
|
|
|
| 1,003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
|
| 1,438 |
|
|
|
| 1,497 |
|
|
|
| 1,311 |
|
|
|
| 1,482 |
|
|
|
| 1,456 |
|
Occupancy, furniture and equipment , net |
|
|
|
| 416 |
|
|
|
| 415 |
|
|
|
| 368 |
|
|
|
| 329 |
|
|
|
| 369 |
|
Other |
|
|
|
| 993 |
|
|
|
| 949 |
|
|
|
| 941 |
|
|
|
| 919 |
|
|
|
| 1,016 |
|
Total other expenses |
|
|
|
| 2,847 |
|
|
|
| 2,861 |
|
|
|
| 2,620 |
|
|
|
| 2,730 |
|
|
|
| 2,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE TAX |
|
|
|
| 2,241 |
|
|
|
| 2,074 |
|
|
|
| 2,318 |
|
|
|
| 2,221 |
|
|
|
| 2,136 |
|
INCOME TAX EXPENSE |
|
|
|
| 671 |
|
|
|
| 611 |
|
|
|
| 739 |
|
|
|
| 699 |
|
|
|
| 660 |
|
NET INCOME |
|
|
| $ | 1,570 |
|
|
| $ | 1,463 |
|
|
| $ | 1,579 |
|
|
| $ | 1,522 |
|
|
| $ | 1,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
|
| $ | 0.56 |
|
|
| $ | 0.52 |
|
|
| $ | 0.56 |
|
|
| $ | 0.54 |
|
|
| $ | 0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
| $ | 0.55 |
|
|
| $ | 0.51 |
|
|
| $ | 0.55 |
|
|
| $ | 0.53 |
|
|
| $ | 0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value per share |
|
|
| $ | 19.11 |
|
|
|
| 18.96 |
|
|
| $ | 18.67 |
|
|
| $ | 18.25 |
|
|
| $ | 17.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average equity |
|
|
|
| 11.77 | % |
|
|
| 11.26 | % |
|
|
| 12.09 | % |
|
|
| 12.06 | % |
|
|
| 12.06 | % |
Return on average assets |
|
|
|
| 1.35 | % |
|
|
| 1.29 | % |
|
|
| 1.38 | % |
|
|
| 1.35 | % |
|
|
| 1.34 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
| 3.31 | % |
|
|
| 3.16 | % |
|
|
| 3.25 | % |
|
|
| 3.34 | % |
|
|
| 3.39 | % |
Net interest margin |
|
|
|
| 4.00 | % |
|
|
| 3.85 | % |
|
|
| 3.94 | % |
|
|
| 3.98 | % |
|
|
| 3.95 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to total loans |
|
|
|
| 1.21 | % |
|
|
| 1.21 | % |
|
|
| 1.21 | % |
|
|
| 1.22 | % |
|
|
| 1.27 | % |
Net charge-offs/(recoveries) to average loans (annualized) |
|
|
|
| 0.03 | % |
|
|
| 0.01 | % |
|
|
| 0.06 | % |
|
|
| 0.01 | % |
|
|
| 0.01 | % |
Nonperforming loans to total loans |
|
|
|
| 0.15 | % |
|
|
| 0.13 | % |
|
|
| 0.13 | % |
|
|
| 0.13 | % |
|
|
| 0.10 | % |
Nonperforming assets to total assets |
|
|
|
| 0.10 | % |
|
|
| 0.09 | % |
|
|
| 0.09 | % |
|
|
| 0.09 | % |
|
|
| 0.07 | % |