Exhibit 99.1
| | |
NEWS | | |
| | |
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 SECOND QUARTER EARNINGS
SOUDERTON, Pa., July 25, 2012 – Univest Corporation of Pennsylvania (NASDAQ: UVSP), parent company of Univest Bank and Trust Co. and its insurance, investments and small ticket leasing subsidiaries, today announced financial results for the quarter ended June 30, 2012. Univest reported net income of $4.8 million or $0.28 diluted earnings per share for the quarter ended June 30, 2012, a 5% increase in net income compared to $4.5 million or $0.27 diluted earnings per share for the quarter ended June 30, 2011. Net income for the six months ended June 30, 2012 was $10.0 million or $0.60 diluted earnings per share, compared to $8.4 million or $0.50 diluted earnings per share for the comparable period in the prior year.
Loans
Gross loans and leases increased $5.6 million from March 31, 2012, $19.0 million from December 31, 2011 and $26.7 million from June 30, 2011.The growth in loans occurred primarily in the commercial and residential mortgage categories. While the Corporation continued to see increased loan activity in the first six months of 2012, overall credit demand and utilization of lines by businesses and consumers remained light as a result of the prolonged challenging economic environment.
Deposits
Total deposits increased $13.9 million from March 31, 2012, decreased $5.3 million from December 31, 2011 and increased $122.6 million from June 30, 2011. Deposits, excluding public funds, grew $38.1 million from March 31, 2012 and $102.1 million from June 30, 2011; the growth from December 31, 2011 of $51.2 million was offset by a decrease in public funds of $56.5 million. This continued growth, excluding public funds, was primarily due to new customers choosing Univest.
Net Interest Income and Margin
Net interest income decreased $834 thousand or 4% to $18.1 million in the second quarter of 2012 compared to the second quarter of 2011. The net interest margin on a tax-equivalent basis for the second quarter of 2012 was 3.97%, compared to 3.95% during the first quarter of 2012, and down from 4.24% in the second quarter of 2011. Net interest income decreased $1.5 million or 4% to $36.3 million for the six months ended June 30, 2012 compared to the same period in 2011. The net interest margin on a tax-equivalent basis for the six months ended June 30, 2012 was 3.96% compared to 4.24% for the six months ended June 30, 2011.
The declines in net interest income and the net interest margin were primarily due to the re-investment of maturing and called investment securities with lower yielding investments, as a result of the lower interest rate environment and lower rates on commercial loans due to re-pricing and competitive pressures. The decline in net interest income and the net interest margin was partially offset by re-pricing of certificates of deposits and savings account products. The net interest margin also declined from excess cash funds invested in low rate, interest-earning deposits as credit demand remains light and the Corporation continues to keep the investment portfolio short-term. Average year-to-date, interest-earning deposits with the Federal Reserve Bank increased $41.5 million from the comparable period in the prior year.
Non-Interest Income
Non-interest income for the quarter ended June 30, 2012 was $8.0 million, a decrease of $696 thousand or 8% from the comparable period in the prior year. The second quarter of 2012 included a fair value write-down on one other real estate owned property of $1.1 million based upon the current appraised value of the commercial property. During the second quarter of 2011, the net loss on sales and write-downs of other real estate owned was $265 thousand. Service charges on deposits declined $277 thousand during the second quarter of 2012 from the same period in 2011. This decline is primarily due to changes in industry practices to benefit consumers related to non-sufficient funds and overdraft fees, which were implemented in July 2011. In addition, the net gain on sales of securities was $24 thousand for the second quarter of 2012 compared to $569 thousand during the second quarter of 2011. Partially offsetting these unfavorable variances was an increase in the net gain on mortgage banking activities of $746 thousand which was primarily attributed to stronger mortgage demand from increased re-finance activity.
Non-interest income for the six months ended June 30, 2012 was $19.0 million, an increase of $2.6 million or 16% compared to $16.5 million for the six months ended June 30, 2011. The increase was primarily attributable to an increase in the net gain on mortgage banking activities of $2.0 million due to stronger mortgage demand from increased re-finance activity and proceeds from bank owned life insurance death benefits of $989 thousand recognized during the first quarter of 2012. These favorable variances were partially offset by an increase in the net loss on sales and write-downs of other real estate owned of $485 thousand and a decline in service charges on deposits of $513 thousand. The decline in service charges on deposits is primarily due to changes in industry practices to benefit consumers.
Non-Interest Expense
Non-interest expense for the second quarter of 2012 was $18.6 million, an increase of $2.2 million or 14% compared to the second quarter of 2011. Salaries and benefits expense increased $1.1 million primarily due to higher commissions related to increased mortgage banking activities, increased employee incentives and annual performance increases. Additionally, non-interest expense increased due to higher advertising, loan workout and equipment expenses.
Non-interest expense for the six months ended June 30, 2012 was $37.5 million, an increase of $4.4 million or 13% compared to the six months ended June 30, 2011. Salaries and benefits expense increased $3.7 million primarily due to higher commissions related to increased mortgage banking activities, increased employee incentives, annual performance increases and lower deferred loan origination costs. Additionally, non-interest expense increased due to higher loan workout and equipment expenses. The increases for the year-to-date were partially offset by a decline in deposit insurance premiums of $267 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.
Asset Quality and Provision for Loan and Lease Losses
Non-accrual loans and leases, including non-accrual troubled debt restructured loans, decreased to $36.8 million at June 30, 2012 from $38.2 million at December 31, 2011 and $43.5 million at June 30, 2011. The decrease in non-accrual loans was mainly due to charge-offs and pay-downs exceeding additions to non-accrual loans. Net loan and lease charge-offs were $1.4 million during the second quarter of 2012 compared to $5.8 million for the second quarter of 2011. For the six months ended June 30, 2012, net loan and lease charge-offs were $4.8 million compared to $9.0 million for the six months ended June 30, 2011. The decrease in net charge-offs was primarily due to a higher level of commercial real estate and commercial business loan charge-offs during the second quarter of 2011 related to several large credit relationships.
Nonperforming loans and leases as a percentage of total loans and leases were 3.05% at June 30, 2012 compared to 2.94% at December 31, 2011 and 3.42% at June 30, 2011. Other real estate owned decreased to $3.9 million, consisting of three properties at June 30, 2012, down from $6.6 million at December 31, 2011 and $5.0 million at June 30, 2011. During the second quarter of 2012, one commercial property was written down to its updated appraised value, resulting in an impairment charge of $1.1 million. During the first quarter of 2012, one commercial property with a carrying value of $1.3 million was sold for $1.5 million resulting in a gain on sale of $210 thousand.
The provision for loan and lease losses declined to $1.3 million for the second quarter of 2012 compared to $5.6 million for the quarter ended June 30, 2011. The decline in the provision was primarily the result of the migration and resolution of loans through the loan workout process and a decrease in historical loss factors for commercial real estate loans. The allowance for loan and lease losses as a percentage of total loans and leases was 2.08% at June 30, 2012 compared to 2.07% at December 31, 2011 and 2.27% at June 30, 2011. The allowance for loan and lease losses to nonperforming loans and leases equaled 68.18% at June 30, 2012, compared to 70.34% at December 31, 2011 and 66.26% at June 30, 2011.
Capital
Univest continues to remain well-capitalized at June 30, 2012. Univest’s total risk-based capital at June 30, 2012 was 15.64%, well in excess of the regulatory minimum for well capitalized status of 10% for total risk-based capital.
During the quarter, Univest deployed $386 thousand of capital to repurchase 24,816 shares of common stock through the stock repurchase program. Maximum shares available for future repurchases through the plan at June 30, 2012 was 541,929. Total shares outstanding at June 30, 2012 were 16,759,893.
Dividend
On July 2, 2012, Univest Corporation paid a quarterly cash dividend of $0.20 per share, which represented a 4.75% 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 visitwww.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
June 30, 2012
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance Sheet (Period End) | | 06/30/12 | | | 03/31/12 | | | 12/31/11 | | | 09/30/11 | | | 06/30/11 | | | | | | | |
Assets | | $ | 2,188,727 | | | $ | 2,192,164 | | | $ | 2,206,839 | | | $ | 2,174,127 | | | $ | 2,058,377 | | | | | | | | | |
Securities | | | 439,092 | | | | 451,433 | | | | 471,165 | | | | 412,340 | | | | 418,020 | | | | | | | | | |
Loans held for sale | | | 1,333 | | | | 2,535 | | | | 3,157 | | | | 1,724 | | | | 2,102 | | | | | | | | | |
Loans and leases, gross | | | 1,465,449 | | | | 1,459,830 | | | | 1,446,406 | | | | 1,436,411 | | | | 1,438,707 | | | | | | | | | |
Allowance for loan and lease losses | | | 30,502 | | | | 30,597 | | | | 29,870 | | | | 31,002 | | | | 32,601 | | | | | | | | | |
Loans and leases, net | | | 1,434,947 | | | | 1,429,233 | | | | 1,416,536 | | | | 1,405,409 | | | | 1,406,106 | | | | | | | | | |
Total deposits | | | 1,743,922 | | | | 1,730,030 | | | | 1,749,232 | | | | 1,725,063 | | | | 1,621,294 | | | | | | | | | |
Non-interest bearing deposits | | | 334,828 | | | | 307,769 | | | | 304,006 | | | | 275,930 | | | | 277,515 | | | | | | | | | |
NOW, money market and savings | | | 1,052,217 | | | | 1,029,145 | | | | 1,036,726 | | | | 1,016,651 | | | | 967,554 | | | | | | | | | |
Time deposits | | | 356,877 | | | | 393,116 | | | | 408,500 | | | | 432,482 | | | | 376,225 | | | | | | | | | |
Borrowings | | | 121,878 | | | | 144,208 | | | | 137,234 | | | | 135,490 | | | | 127,689 | | | | | | | | | |
Shareholders’ equity | | | 277,316 | | | | 275,525 | | | | 272,979 | | | | 275,099 | | | | 273,022 | | | | | | | | | |
| | |
Balance Sheet (Average) | | For the three months ended, | | | For the six months ended, | |
| | 06/30/12 | | | 03/31/12 | | | 12/31/11 | | | 09/30/11 | | | 06/30/11 | | | 06/30/12 | | | 06/30/11 | |
Assets | | $ | 2,173,698 | | | $ | 2,180,451 | | | $ | 2,174,857 | | | $ | 2,113,446 | | | $ | 2,096,173 | | | $ | 2,177,119 | | | $ | 2,101,074 | |
Securities | | | 450,482 | | | | 457,511 | | | | 423,657 | | | | 409,376 | | | | 439,606 | | | | 453,997 | | | | 442,120 | |
Loans and leases, gross | | | 1,460,275 | | | | 1,457,320 | | | | 1,435,173 | | | | 1,445,344 | | | | 1,451,076 | | | | 1,458,797 | | | | 1,456,029 | |
Deposits | | | 1,726,441 | | | | 1,724,310 | | | | 1,727,861 | | | | 1,672,452 | | | | 1,655,812 | | | | 1,725,376 | | | | 1,662,899 | |
Shareholders’ equity | | | 277,621 | | | | 275,071 | | | | 276,114 | | | | 275,502 | | | | 272,952 | | | | 276,346 | | | | 270,661 | |
| | | | | | | |
Asset Quality Data (Period End) | | 06/30/12 | | | 03/31/12 | | | 12/31/11 | | | 09/30/11 | | | 06/30/11 | | | | | | | |
Nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and leases | | $ | 36,762 | | | $ | 36,270 | | | $ | 38,207 | | | $ | 38,180 | | | $ | 43,513 | | | | | | | | | |
Accruing loans and leases 90 days or more past due | | | 384 | | | | 523 | | | | 365 | | | | 449 | | | | 659 | | | | | | | | | |
Accruing troubled debt restructured loans and leases | | | 7,591 | | | | 7,301 | | | | 3,893 | | | | 3,925 | | | | 5,028 | | | | | | | | | |
Other real estate owned | | | 3,922 | | | | 4,993 | | | | 6,600 | | | | 7,711 | | | | 4,952 | | | | | | | | | |
Nonperforming assets | | | 48,659 | | | | 49,087 | | | | 49,065 | | | | 50,265 | | | | 54,152 | | | | | | | | | |
Allowance for loan and lease losses | | | 30,502 | | | | 30,597 | | | | 29,870 | | | | 31,002 | | | | 32,601 | | | | | | | | | |
Nonperforming loans and leases / Loans and leases | | | 3.05 | % | | | 3.02 | % | | | 2.94 | % | | | 2.96 | % | | | 3.42 | % | | | | | | | | |
Allowance for loan and lease losses / Loans and leases | | | 2.08 | % | | | 2.10 | % | | | 2.07 | % | | | 2.16 | % | | | 2.27 | % | | | | | | | | |
Allowance for loan and lease losses / Nonperforming loans | | | 68.18 | % | | | 69.39 | % | | | 70.34 | % | | | 72.85 | % | | | 66.26 | % | | | | | | | | |
| | |
| | For the three months ended, | | | For the six months ended, | |
| | 06/30/12 | | | 03/31/12 | | | 12/31/11 | | | 09/30/11 | | | 06/30/11 | | | 06/30/12 | | | 06/30/11 | |
Net loan and lease charge-offs | | $ | 1,438 | | | $ | 3,373 | | | $ | 4,272 | | | $ | 5,248 | | | $ | 5,759 | | | $ | 4,811 | | | $ | 8,987 | |
Net loan and lease charge-offs (annualized)/Average loans and leases | | | 0.40 | % | | | 0.93 | % | | | 1.18 | % | | | 1.44 | % | | | 1.59 | % | | | 0.66 | % | | | 1.24 | % |
Univest Corporation of Pennsylvania
Consolidated Selected Financial Data
June 30, 2012
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three months ended, | | | For the six months ended, | |
For the period: | | 06/30/12 | | | 03/31/12 | | | 12/31/11 | | | 09/30/11 | | | 06/30/11 | | | 06/30/12 | | | 06/30/11 | |
Interest income | | $ | 20,258 | | | $ | 20,431 | | | $ | 20,821 | | | $ | 21,237 | | | $ | 21,704 | | | $ | 40,689 | | | $ | 43,410 | |
Interest expense | | | 2,111 | | | | 2,267 | | | | 2,487 | | | | 2,621 | | | | 2,723 | | | | 4,378 | | | | 5,620 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 18,147 | | | | 18,164 | | | | 18,334 | | | | 18,616 | | | | 18,981 | | | | 36,311 | | | | 37,790 | |
Provision for loan and lease losses | | | 1,343 | | | | 4,100 | | | | 3,140 | | | | 3,649 | | | | 5,556 | | | | 5,443 | | | | 10,690 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income after provision | | | 16,804 | | | | 14,064 | | | | 15,194 | | | | 14,967 | | | | 13,425 | | | | 30,868 | | | | 27,100 | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trust fee income | | | 1,625 | | | | 1,625 | | | | 1,469 | | | | 1,625 | | | | 1,625 | | | | 3,250 | | | | 3,250 | |
Service charges on deposit accounts | | | 1,079 | | | | 1,100 | | | | 1,147 | | | | 1,218 | | | | 1,356 | | | | 2,179 | | | | 2,692 | |
Investment advisory commission and fee income | | | 1,350 | | | | 1,256 | | | | 1,778 | | | | 1,239 | | | | 1,194 | | | | 2,606 | | | | 2,356 | |
Insurance commissions and fee income | | | 2,057 | | | | 2,267 | | | | 1,674 | | | | 1,787 | | | | 2,072 | | | | 4,324 | | | | 4,272 | |
Bank owned life insurance income | | | 336 | | | | 1,506 | | | | 502 | | | | 554 | | | | 268 | | | | 1,842 | | | | 612 | |
Other-than-temporary impairment | | | (6 | ) | | | (3 | ) | | | (5 | ) | | | (1 | ) | | | (3 | ) | | | (9 | ) | | | (10 | ) |
Net gain on sales of securities | | | 24 | | | | 258 | | | | — | | | | 848 | | | | 569 | | | | 282 | | | | 569 | |
Net gain on mortgage banking activities | | | 1,074 | | | | 1,272 | | | | 652 | | | | 913 | | | | 328 | | | | 2,346 | | | | 303 | |
Other income | | | 461 | | | | 1,740 | | | | 1,761 | | | | 791 | | | | 1,287 | | | | 2,201 | | | | 2,411 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total noninterest income | | | 8,000 | | | | 11,021 | | | | 8,978 | | | | 8,974 | | | | 8,696 | | | | 19,021 | | | | 16,455 | |
Noninterest expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | 10,733 | | | | 11,563 | | | | 9,725 | | | | 9,888 | | | | 9,634 | | | | 22,296 | | | | 18,617 | |
Premises and equipment | | | 2,513 | | | | 2,428 | | | | 2,544 | | | | 2,387 | | | | 2,326 | | | | 4,941 | | | | 4,853 | |
Deposit insurance premiums | | | 429 | | | | 444 | | | | 457 | | | | 442 | | | | 427 | | | | 873 | | | | 1,140 | |
Other expense | | | 4,961 | | | | 4,441 | | | | 4,837 | | | | 4,578 | | | | 4,019 | | | | 9,402 | | | | 8,542 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total noninterest expense | | | 18,636 | | | | 18,876 | | | | 17,563 | | | | 17,295 | | | | 16,406 | | | | 37,512 | | | | 33,152 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before taxes | | | 6,168 | | | | 6,209 | | | | 6,609 | | | | 6,646 | | | | 5,715 | | | | 12,377 | | | | 10,403 | |
Applicable income taxes | | | 1,405 | | | | 946 | | | | 1,349 | | | | 1,402 | | | | 1,199 | | | | 2,351 | | | | 2,025 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 4,763 | | | $ | 5,263 | | | $ | 5,260 | | | $ | 5,244 | | | $ | 4,516 | | | $ | 10,026 | | | $ | 8,378 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Common Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share | | $ | 16.55 | | | $ | 16.42 | | | $ | 16.34 | | | $ | 16.45 | | | $ | 16.27 | | | $ | 16.55 | | | $ | 16.27 | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.28 | | | $ | 0.31 | | | $ | 0.32 | | | $ | 0.31 | | | $ | 0.27 | | | $ | 0.60 | | | $ | 0.50 | |
Diluted | | $ | 0.28 | | | $ | 0.31 | | | $ | 0.32 | | | $ | 0.31 | | | $ | 0.27 | | | $ | 0.60 | | | $ | 0.50 | |
Dividends per share | | $ | 0.20 | | | $ | 0.20 | | | $ | 0.20 | | | $ | 0.20 | | | $ | 0.20 | | | $ | 0.40 | | | $ | 0.40 | |
Weighted average shares outstanding | | | 16,770,290 | | | | 16,749,134 | | | | 16,716,160 | | | | 16,770,741 | | | | 16,771,969 | | | | 16,759,712 | | | | 16,742,434 | |
Period end shares outstanding | | | 16,759,893 | | | | 16,780,416 | | | | 16,702,376 | | | | 16,727,099 | | | | 16,777,379 | | | | 16,759,893 | | | | 16,777,379 | |
Univest Corporation of Pennsylvania
Consolidated Selected Financial Data
June 30, 2012
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three months ended, | | | For the six months ended, | |
Profitability Ratios (annualized) | | 06/30/12 | | | 03/31/12 | | | 12/31/11 | | | 09/30/11 | | | 06/30/11 | | | 06/30/12 | | | 06/30/11 | |
Return on average assets | | | 0.88 | % | | | 0.97 | % | | | 0.96 | % | | | 0.98 | % | | | 0.86 | % | | | 0.93 | % | | | 0.80 | % |
Return on average shareholders’ equity | | | 6.90 | % | | | 7.70 | % | | | 7.56 | % | | | 7.55 | % | | | 6.64 | % | | | 7.30 | % | | | 6.24 | % |
Net interest margin (FTE) | | | 3.97 | % | | | 3.95 | % | | | 3.96 | % | | | 4.15 | % | | | 4.24 | % | | | 3.96 | % | | | 4.24 | % |
Efficiency ratio (1) | | | 67.60 | % | | | 60.46 | % | | | 60.87 | % | | | 59.35 | % | | | 56.47 | % | | | 63.80 | % | | | 58.15 | % |
| | | | | | | |
Capitalization Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Dividends paid to net income | | | 70.48 | % | | | 63.63 | % | | | 63.48 | % | | | 64.00 | % | | | 74.27 | % | | | 66.89 | % | | | 79.82 | % |
Shareholders’ equity to assets (Period End) | | | 12.67 | % | | | 12.57 | % | | | 12.37 | % | | | 12.65 | % | | | 13.26 | % | | | 12.67 | % | | | 13.26 | % |
Tangible common equity to tangible assets | | | 10.11 | % | | | 10.18 | % | | | 10.00 | % | | | 10.34 | % | | | 10.80 | % | | | 10.11 | % | | | 10.80 | % |
| | | | | | | |
Regulatory Capital Ratios (Period End) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage ratio | | | 11.57 | % | | | 11.64 | % | | | 11.53 | % | | | 11.84 | % | | | 11.87 | % | | | 11.57 | % | | | 11.87 | % |
Tier 1 risk-based capital ratio | | | 14.38 | % | | | 14.50 | % | | | 14.29 | % | | | 14.73 | % | | | 14.96 | % | | | 14.38 | % | | | 14.96 | % |
Total risk-based capital ratio | | | 15.64 | % | | | 15.76 | % | | | 15.56 | % | | | 16.00 | % | | | 16.25 | % | | | 15.64 | % | | | 16.25 | % |
(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
| | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended June 30, | |
Tax Equivalent Basis | | 2012 | | | 2011 | |
| | Average Balance | | | Income/ Expense | | | Average Rate | | | Average Balance | | | Income/ Expense | | | Average Rate | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning deposits with other banks | | $ | 54,443 | | | $ | 38 | | | | 0.28 | % | | $ | 19,401 | | | $ | 12 | | | | 0.25 | % |
U.S. Government obligations | | | 141,142 | | | | 492 | | | | 1.40 | | | | 153,239 | | | | 639 | | | | 1.67 | |
Obligations of state and political subdivisions | | | 120,350 | | | | 1,688 | | | | 5.64 | | | | 110,187 | | | | 1,712 | | | | 6.23 | |
Other debt and equity securities | | | 188,990 | | | | 989 | | | | 2.10 | | | | 176,180 | | | | 1,527 | | | | 3.48 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning deposits and investments | | | 504,925 | | | | 3,207 | | | | 2.55 | | | | 459,007 | | | | 3,890 | | | | 3.40 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and agricultural loans | | | 442,385 | | | | 4,786 | | | | 4.35 | | | | 431,427 | | | | 4,947 | | | | 4.60 | |
Real estate—commercial and construction loans | | | 530,163 | | | | 6,949 | | | | 5.27 | | | | 541,862 | | | | 7,399 | | | | 5.48 | |
Real estate—residential loans | | | 249,456 | | | | 2,597 | | | | 4.19 | | | | 245,996 | | | | 2,757 | | | | 4.50 | |
Loans to individuals | | | 43,931 | | | | 624 | | | | 5.71 | | | | 41,924 | | | | 597 | | | | 5.71 | |
Municipal loans and leases | | | 137,165 | | | | 1,881 | | | | 5.52 | | | | 129,149 | | | | 1,856 | | | | 5.76 | |
Lease financings | | | 57,175 | | | | 1,457 | | | | 10.25 | | | | 60,718 | | | | 1,491 | | | | 9.85 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Gross loans and leases | | | 1,460,275 | | | | 18,294 | | | | 5.04 | | | | 1,451,076 | | | | 19,047 | | | | 5.26 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 1,965,200 | | | | 21,501 | | | | 4.40 | | | | 1,910,083 | | | | 22,937 | | | | 4.82 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | 37,518 | | | | | | | | | | | | 29,706 | | | | | | | | | |
Reserve for loan and lease losses | | | (31,849 | ) | | | | | | | | | | | (33,995 | ) | | | | | | | | |
Premises and equipment, net | | | 34,395 | | | | | | | | | | | | 34,302 | | | | | | | | | |
Other assets | | | 168,434 | | | | | | | | | | | | 156,077 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,173,698 | | | | | | | | | | | $ | 2,096,173 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing checking deposits | | $ | 232,471 | | | $ | 41 | | | | 0.07 | | | $ | 210,487 | | | $ | 59 | | | | 0.11 | |
Money market savings | | | 309,712 | | | | 122 | | | | 0.16 | | | | 277,420 | | | | 174 | | | | 0.25 | |
Regular savings | | | 503,481 | | | | 183 | | | | 0.15 | | | | 481,312 | | | | 374 | | | | 0.31 | |
Time deposits | | | 364,306 | | | | 1,308 | | | | 1.44 | | | | 405,829 | | | | 1,683 | | | | 1.66 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total time and interest-bearing deposits | | | 1,409,970 | | | | 1,654 | | | | 0.47 | | | | 1,375,048 | | | | 2,290 | | | | 0.67 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings | | | 108,233 | | | | 156 | | | | 0.58 | | | | 104,591 | | | | 80 | | | | 0.31 | |
Long-term debt | | | — | | | | — | | | | — | | | | 5,000 | | | | 47 | | | | 3.77 | |
Subordinated notes and capital securities | | | 22,111 | | | | 301 | | | | 5.48 | | | | 23,619 | | | | 306 | | | | 5.20 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total borrowings | | | 130,344 | | | | 457 | | | | 1.41 | | | | 133,210 | | | | 433 | | | | 1.30 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 1,540,314 | | | | 2,111 | | | | 0.55 | | | | 1,508,258 | | | | 2,723 | | | | 0.72 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits, non-interest bearing | | | 316,471 | | | | | | | | | | | | 280,764 | | | | | | | | | |
Accrued expenses and other liabilities | | | 39,292 | | | | | | | | | | | | 34,199 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,896,077 | | | | | | | | | | | | 1,823,221 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | 91,332 | | | | | | | | | | | | 91,332 | | | | | | | | | |
Additional paid-in capital | | | 61,328 | | | | | | | | | | | | 61,469 | | | | | | | | | |
Retained earnings and other equity | | | 124,961 | | | | | | | | | | | | 120,151 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity | | | 277,621 | | | | | | | | | | | | 272,952 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 2,173,698 | | | | | | | | | | | $ | 2,096,173 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 19,390 | | | | | | | | | | | $ | 20,214 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest spread | | | | | | | | | | | 3.85 | | | | | | | | | | | | 4.10 | |
Effect of net interest-free funding sources | | | | | | | | | | | 0.12 | | | | | | | | | | | | 0.14 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin | | | | | | | | | | | 3.97 | % | | | | | | | | | | | 4.24 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of average interest-earning assets to average interest-bearing liabilities | | | 127.58 | % | | | | | | | | | | | 126.64 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
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 June 30, 2012 and 2011 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
| | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | For the Six Months Ended June 30, | |
Tax Equivalent Basis | | 2012 | | | 2011 | |
| | Average Balance | | | Income/ Expense | | | Average Rate | | | Average Balance | | | Income/ Expense | | | Average Rate | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning deposits with other banks | | $ | 56,948 | | | $ | 76 | | | | 0.27 | % | | $ | 12,876 | | | $ | 15 | | | | 0.23 | % |
U.S. Government obligations | | | 144,144 | | | | 1,011 | | | | 1.41 | | | | 161,900 | | | | 1,356 | | | | 1.69 | |
Obligations of state and political subdivisions | | | 118,634 | | | | 3,396 | | | | 5.76 | | | | 109,610 | | | | 3,433 | | | | 6.32 | |
Other debt and equity securities | | | 191,219 | | | | 2,223 | | | | 2.34 | | | | 170,610 | | | | 3,056 | | | | 3.61 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning deposits and investments | | | 510,945 | | | | 6,706 | | | | 2.64 | | | | 454,996 | | | | 7,860 | | | | 3.48 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and agricultural loans | | | 441,646 | | | | 9,528 | | | | 4.34 | | | | 430,039 | | | | 10,118 | | | | 4.74 | |
Real estate—commercial and construction loans | | | 532,121 | | | | 13,937 | | | | 5.27 | | | | 550,038 | | | | 14,650 | | | | 5.37 | |
Real estate—residential loans | | | 248,375 | | | | 5,202 | | | | 4.21 | | | | 245,155 | | | | 5,398 | | | | 4.44 | |
Loans to individuals | | | 44,214 | | | | 1,254 | | | | 5.70 | | | | 42,464 | | | | 1,223 | | | | 5.81 | |
Municipal loans and leases | | | 135,891 | | | | 3,702 | | | | 5.48 | | | | 126,021 | | | | 3,610 | | | | 5.78 | |
Lease financings | | | 56,550 | | | | 2,829 | | | | 10.06 | | | | 62,312 | | | | 2,986 | | | | 9.66 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Gross loans and leases | | | 1,458,797 | | | | 36,452 | | | | 5.03 | | | | 1,456,029 | | | | 37,985 | | | | 5.26 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 1,969,742 | | | | 43,158 | | | | 4.41 | | | | 1,911,025 | | | | 45,845 | | | | 4.84 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | 36,237 | | | | | | | | | | | | 32,886 | | | | | | | | | |
Reserve for loan and lease losses | | | (31,878 | ) | | | | | | | | | | | (33,203 | ) | | | | | | | | |
Premises and equipment, net | | | 34,347 | | | | | | | | | | | | 34,462 | | | | | | | | | |
Other assets | | | 168,671 | | | | | | | | | | | | 155,904 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,177,119 | | | | | | | | | | | $ | 2,101,074 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing checking deposits | | $ | 226,416 | | | $ | 98 | | | | 0.09 | | | $ | 201,630 | | | $ | 123 | | | | 0.12 | |
Money market savings | | | 310,295 | | | | 270 | | | | 0.17 | | | | 293,022 | | | | 375 | | | | 0.26 | |
Regular savings | | | 501,026 | | | | 447 | | | | 0.18 | | | | 481,358 | | | | 837 | | | | 0.35 | |
Time deposits | | | 382,370 | | | | 2,692 | | | | 1.42 | | | | 408,416 | | | | 3,421 | | | | 1.69 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total time and interest-bearing deposits | | | 1,420,107 | | | | 3,507 | | | | 0.50 | | | | 1,384,426 | | | | 4,756 | | | | 0.69 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings | | | 113,244 | | | | 262 | | | | 0.47 | | | | 105,647 | | | | 160 | | | | 0.31 | |
Long-term debt | | | 220 | | | | 4 | | | | 3.66 | | | | 5,000 | | | | 94 | | | | 3.79 | |
Subordinated notes and capital securities | | | 22,298 | | | | 605 | | | | 5.46 | | | | 23,805 | | | | 610 | | | | 5.17 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total borrowings | | | 135,762 | | | | 871 | | | | 1.29 | | | | 134,452 | | | | 864 | | | | 1.30 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 1,555,869 | | | | 4,378 | | | | 0.57 | | | | 1,518,878 | | | | 5,620 | | | | 0.75 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits, non-interest bearing | | | 305,269 | | | | | | | | | | | | 278,473 | | | | | | | | | |
Accrued expenses and other liabilities | | | 39,635 | | | | | | | | | | | | 33,062 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,900,773 | | | | | | | | | | | | 1,830,413 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | 91,332 | | | | | | | | | | | | 91,332 | | | | | | | | | |
Additional paid-in capital | | | 61,365 | | | | | | | | | | | | 61,441 | | | | | | | | | |
Retained earnings and other equity | | | 123,649 | | | | | | | | | | | | 117,888 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity | | | 276,346 | | | | | | | | | | | | 270,661 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 2,177,119 | | | | | | | | | | | $ | 2,101,074 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 38,780 | | | | | | | | | | | $ | 40,225 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest spread | | | | | | | | | | | 3.84 | | | | | | | | | | | | 4.09 | |
Effect of net interest-free funding sources | | | | | | | | | | | 0.12 | | | | | | | | | | | | 0.15 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin | | | | | | | | | | | 3.96 | % | | | | | | | | | | | 4.24 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of average interest-earning assets to average interest-bearing liabilities | | | 126.60 | % | | | | | | | | | | | 125.82 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
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 six months ended June 30, 2012 and 2011 have been calculated using the Corporation’s federal applicable rate of 35.0%. |