National Penn Bancshares, Inc.
Reports Record First Quarter Net Income
Media Contact: Catharine S. Bower, Communications Manager
(610) 369-6618 or csbower@natpennbank.com
Investor Contact: Michelle H. Debkowski, Investor Relations
(610) 369-6461 or mhdebkowski@natpennbank.com
BOYERTOWN, Pa., April 17, 2008 -- National Penn Bancshares, Inc. (Nasdaq: NPBC) reported record first quarter 2008 net income totaling $21.59 million, or $0.33 per diluted share. Net income increased approximately 39.5% compared to $15.48 million earned in the first quarter of 2007. Diluted earnings per share was $0.31 in the first quarter of 2007.1
For the first three months of 2008, annualized returns on average assets and average shareholders’ equity were 1.10% and 10.54%, respectively. For the first three months of 2007, the annualized returns on average assets and average shareholders’ equity were 1.15% and 11.61%, respectively.
On January 4 and February 1, 2008, National Penn completed the mergers with Christiana Bank & Trust Company and KNBT Bancorp, Inc., respectively.
As of March 31, 2008, National Penn’s total assets were $9.11 billion and total deposits were $6.10 billion. The allowance for loan and lease losses as of March 31, 2008 was $81.63 million, which represented 1.36% of total loans and leases outstanding of $6.01 billion.
Commenting on first quarter 2008, Glenn E. Moyer, National Penn president and chief executive officer, said, “The first quarter of 2008 was a transformational period for National Penn with the completion of the mergers with Christiana Bank & Trust and KNBT Bancorp. We’re proceeding expeditiously with the integration of these two companies, and are very pleased with the early results of our combined organization. The interest rate, economic, and competitive environments continue to challenge earnings performance at financial institutions. With that said, the National Penn team is working very hard to overcome these headwinds, and we’re pleased that we have been able to report record quarterly net income for the first quarter 2008 . Our balanced growth strategy continues to focus on both organic and merger growth, and we’re busy on both fronts as we move forward in 2008.”
__________
12007 per share data is adjusted for the 3% stock dividend paid on September 28, 2007.
# # #
About National Penn Bancshares, Inc.:
National Penn Bancshares, Inc., with $9.1 billion in assets, is the fifth largest bank holding company based in Pennsylvania.
Headquartered in Boyertown, National Penn operates more than 130 community banking offices in Pennsylvania and one office in Maryland through National Penn Bank and its FirstService Bank, HomeTowne Heritage Bank, KNBT, and Nittany Bank divisions. National Penn also has two offices in Delaware through its wholly-owned subsidiary, Christiana Bank & Trust Company.
National Penn’s financial services affiliates consist of National Penn Investors Trust Company; National Penn Capital Advisors, Inc.; Vantage Investment Advisors, LLC; National Penn Leasing Company; National Penn Insurance Agency, Inc.; Caruso Benefits Group, Inc.; and Higgins Insurance Associates, Inc.
National Penn Bancshares, Inc. common stock is traded on the Nasdaq Stock Market under the symbol “NPBC”. Additional information about the National Penn family is available on the Company’s Web site at www.nationalpennbancshares.com.
_________
This press release contains supplemental financial information determined by methods other than in accordance with Accounting Principles Generally Accepted in the United States of America (“GAAP”). National Penn’s management uses this non-GAAP measure in its analysis of the company’s performance. This measure, annualized return on average tangible equity, excludes the average balance of acquisition-related goodwill and intangibles in determining average tangible shareholders’ equity. Banking and financial institution regulators also exclude goodwill and intangibles from shareholders' equity when assessing the capital adequacy of a financial institution. Management believes the presentation of this financial measure excluding the impact of these items provides useful supplemental information that is essential to a proper understanding of the financial results of National Penn, as it provides a method to assess management’s success in utilizing the company’s tangible capital. This disclosure should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
_________
National Penn Bancshares, Inc. | | | | | | |
| | | | | | |
Exchange Listing Nasdaq "NPBC" | | | | | | |
| | | | | | |
(Dollars in thousands, except per share data) | | | | | | |
| | | | | | |
Three Months Ended March 31, | | 2008 (3) | | | 2007 (2) (3) | |
STATEMENTS OF CONDITION | | | | | | |
Total assets | | $ | 9,108,114 | | | $ | 5,520,052 | |
Total deposits | | | 6,103,567 | | | | 3,730,682 | |
Total loans and leases | | | 6,012,864 | | | | 3,676,966 | |
Total shareholders' equity | | | 1,046,037 | | | | 549,848 | |
Book value per share | | | 13.17 | | | | 11.10 | |
| | | | | | | | |
EARNINGS | | | | | | | | |
Total interest income | | $ | 110,403 | | | $ | 80,393 | |
Total interest expense | | | 53,989 | | | | 42,467 | |
Net interest income | | | 56,414 | | | | 37,926 | |
Provision for loan and lease losses | | | 3,410 | | | | 1,075 | |
Net interest income after provision | | | | | | | | |
for loan and lease losses | | | 53,004 | | | | 36,851 | |
Other income | | | 24,211 | | | | 16,694 | |
Other expenses | | | 48,914 | | | | 33,766 | |
Income before income taxes | | | 28,301 | | | | 19,779 | |
Income taxes | | | 6,708 | | | | 4,296 | |
Net income | | $ | 21,593 | | | $ | 15,483 | |
| | | | | | | | |
Return on average assets | | | 1.10 | % | | | 1.15 | % |
Return on average shareholders' equity | | | 10.54 | % | | | 11.61 | % |
Return on average tangible equity (1) | | | 21.84 | % | | | 24.39 | % |
Average shares - basic | | | 65,190,940 | | | | 49,488,268 | |
Average shares - diluted | | | 65,899,893 | | | | 50,235,272 | |
| | | | | | | | |
PER SHARE | | | | | | | | |
Basic earnings | | $ | 0.33 | | | $ | 0.31 | |
Diluted earnings | | | 0.33 | | | | 0.31 | |
Dividends paid in cash | | | 0.1700 | | | | 0.1626 | |
| | | | | | | | |
| | | | | | | | |
(1) Reconciliation Table for Non-GAAP Financial Measure | | | | | |
Return on average shareholders' equity | | | 10.54 | % | | | 11.61 | % |
Effect of goodwill and intangibles | | | 11.30 | % | | | 12.78 | % |
Return on average tangible equity | | | 21.84 | % | | | 24.39 | % |
Average tangible equity excludes acquisition related average goodwill and intangibles: | |
Average shareholders' equity | | $ | 823,757 | | | $ | 540,823 | |
Average goodwill and intangibles | | | (426,039 | ) | | | (283,350 | ) |
Average tangible equity | | $ | 397,718 | | | $ | 257,473 | |
| | | | | | | | |
(2) Share and per share information adjusted for a 3% stock dividend paid September 28, 2007. | |
| | | | | | | | |
(3) Unaudited | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Financial Update for NATL PENN BCSHS (NPBC) FOR 3/31/08 | | | | | | | | | | | | | | | |
Date | 4/17/2008 | | | | | | | | | | | | | | | |
| PAGE: 1 OF 5 | | AS OF | | | AS OF | | | AS OF | | | AS OF | | | AS OF | |
BALANCE SHEET - ASSETS ($000s) | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
| Cash & Cash Equivalents | | $ | 201,655 | | | $ | 111,520 | | | $ | 99,379 | | | $ | 125,128 | | | $ | 101,676 | |
| Held to Maturity Securities | | | 271,381 | | | | 243,595 | | | | 244,815 | | | | 245,964 | | | | 248,543 | |
| Securities Available for Sale | | | 1,669,200 | | | | 1,137,426 | | | | 1,175,598 | | | | 1,063,705 | | | | 1,049,503 | |
| Total Securities | | | 1,940,581 | | | | 1,381,021 | | | | 1,420,413 | | | | 1,309,669 | | | | 1,298,046 | |
| Total Cash and Securities | | | 2,142,236 | | | | 1,492,541 | | | | 1,519,792 | | | | 1,434,797 | | | | 1,399,722 | |
| Loans & Leases Held for Sale | | | 5,711 | | | | 3,823 | | | | 2,127 | | | | 9,305 | | | | 23,215 | |
| Loans & Leases Held for Investment | | | 6,007,153 | | | | 3,871,430 | | | | 3,784,674 | | | | 3,721,182 | | | | 3,653,751 | |
| Total Loans and Leases | | | 6,012,864 | | | | 3,875,253 | | | | 3,786,801 | | | | 3,730,487 | | | | 3,676,966 | |
| Loan Loss Reserve | | | (81,631 | ) | | | (54,897 | ) | | | (56,294 | ) | | | (57,004 | ) | | | (57,771 | ) |
| Premises and Equipment, net | | | 110,438 | | | | 61,214 | | | | 61,743 | | | | 61,230 | | | | 55,132 | |
| Bank Owned Life Insurance | | | 189,050 | | | | 102,407 | | | | 101,318 | | | | 100,216 | | | | 99,538 | |
| Goodwill | | | 545,484 | | | | 261,552 | | | | 261,161 | | | | 261,161 | | | | 263,104 | |
| Other Intangibles | | | 42,139 | | | | 16,160 | | | | 16,919 | | | | 17,677 | | | | 18,435 | |
| Total Intangible Assets | | | 587,623 | | | | 277,712 | | | | 278,080 | | | | 278,838 | | | | 281,539 | |
| Unconsolidated Investments Under the Equity Method | | | 12,609 | | | | 11,490 | | | | 10,058 | | | | 10,724 | | | | 10,509 | |
| Real Estate Owned & Held for Investment | | | 326 | | | | - | | | | 364 | | | | 364 | | | | 140 | |
| Other Assets (2) | | | 134,599 | | | | 58,701 | | | | 62,069 | | | | 61,518 | | | | 54,277 | |
| Total Assets (2) | | $ | 9,108,114 | | | $ | 5,824,421 | | | $ | 5,763,931 | | | $ | 5,621,170 | | | $ | 5,520,052 | |
| | | | | | | | | | | | | | | | | | | | | |
BALANCE SHEET - LIABILITIES ($000s) | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing Deposits | | $ | 5,335,413 | | | $ | 3,423,447 | | | $ | 3,439,266 | | | $ | 3,309,328 | | | $ | 3,207,733 | |
| Non-interest bearing Deposits | | $ | 768,154 | | | $ | 522,716 | | | $ | 488,557 | | | $ | 516,458 | | | $ | 522,949 | |
| Borrowings | | | 1,698,974 | | | | 1,114,206 | | | | 1,080,221 | | | | 1,055,527 | | | | 1,038,232 | |
| Subordinated Debt (Trust Preferred Securities) | | | 141,009 | | | | 139,997 | | | | 141,591 | | | | 142,780 | | | | 142,654 | |
| Other Liabilities | | | 118,527 | | | | 60,108 | | | | 59,974 | | | | 51,172 | | | | 58,636 | |
| Total Liabilities | | $ | 8,062,077 | | | $ | 5,260,474 | | | $ | 5,209,609 | | | $ | 5,075,265 | | | $ | 4,970,204 | |
| | | | | | | | | | | | | | | | | | | | | |
BALANCE SHEET - EQUITY ($000s) | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | $ | 975,744 | | | $ | 491,011 | | | $ | 490,872 | | | $ | 466,837 | | | $ | 466,555 | |
| Retained Earnings | | | 95,859 | | | | 85,242 | | | | 76,888 | | | | 91,548 | | | | 83,368 | |
| Accumulated Other Comprehensive Income | | $ | (25,485 | ) | | $ | (4,281 | ) | | $ | (6,458 | ) | | $ | (12,193 | ) | | | 713 | |
| Treasury Stock | | | (81 | ) | | | (8,025 | ) | | | (6,980 | ) | | | (287 | ) | | | (788 | ) |
| Total Shareholders Equity (2) | | $ | 1,046,037 | | | $ | 563,947 | | | $ | 554,322 | | | $ | 545,905 | | | $ | 549,848 | |
| | | | | | | | | | | | | | | | | | | | | |
MEMO ITEMS | | | | | | | | | | | | | | | | | | | | |
| Accumulated other comprehensive (loss) income | | $ | (25,485 | ) | | $ | (4,281 | ) | | $ | (6,458 | ) | | $ | (12,193 | ) | | $ | 713 | |
| Book Value Per Share (1)(2) | | $ | 13.17 | | | $ | 11.49 | | | $ | 11.28 | | | $ | 11.01 | | | $ | 11.10 | |
| Tangible Book Value Per Share(1)(2) | | $ | 5.77 | | | $ | 5.83 | | | $ | 5.62 | | | $ | 5.39 | | | $ | 5.42 | |
| EOP Common Shares Outstanding (excluding Treasury shares)(1) | | | 79,410,734 | | | | 49,068,819 | | | | 49,150,514 | | | | 49,584,957 | | | | 49,543,066 | |
| Treasury Shares Held By Company (1) | | | 5,064 | | | | 544,061 | | | | 477,117 | | | | 16,470 | | | | 41,578 | |
| Did you announce a repurchase plan during this period? | | NO | | | NO | | | NO | | | NO | | | NO | |
| Number of Shares to be Repurchased in Plans (1) | | | 3,779,456 | | | | 3,779,456 | | | | 3,779,456 | | | | 3,779,456 | | | | 3,779,456 | |
| Number of Shares Repurchased During Period (1) | | | 33,587 | | | | 326,039 | | | | 594,566 | | | | 86,229 | | | | 31,869 | |
| Average Price of Repurchased Shares (1) | | $ | 16.38 | | | $ | 14.76 | | | $ | 14.61 | | | $ | 17.92 | | | $ | 18.73 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| (1) Adjusted as necessary for a 3% stock dividend paid September 28, 2007. | | | | | | | | | | | | | | | | | |
| (2) Adjusted as necessary for modified retrospective method adoption under FAS123 ( R ). | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Financial Update for NATL PENN BCSHS (NPBC) FOR 3/31/08 | | | | | | | | | | | | | | | |
PAGE: 2 OF 5 | | | | | | | | | | | | | | | |
| | FOR QUARTER | | | FOR QUARTER | | | FOR QUARTER | | | FOR QUARTER | | | FOR QUARTER | |
| | ENDED | | | ENDED | | | ENDED | | | ENDED | | | ENDED | |
INCOME STATEMENT ($000s) | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
Interest Income | | $ | 110,403 | | | $ | 86,502 | | | $ | 85,727 | | | $ | 82,851 | | | $ | 80,393 | |
Interest Expense | | | 53,989 | | | | 45,991 | | | | 46,631 | | | | 44,364 | | | | 42,467 | |
Net Interest Income | | | 56,414 | | | | 40,511 | | | | 39,096 | | | | 38,487 | | | | 37,926 | |
Loan and Lease Loss Provision | | | 3,410 | | | | 3,800 | | | | 1,420 | | | | 1,537 | | | | 1,075 | |
Net Interest Income after Provision for Loan and Lease Losses | | | 53,004 | | | | 36,711 | | | | 37,676 | | | | 36,950 | | | | 36,851 | |
Wealth Management Income | | | 7,608 | | | | 4,605 | | | | 4,359 | | | | 4,289 | | | | 4,063 | |
Service Charges on Deposits | | | 5,261 | | | | 4,499 | | | | 4,461 | | | | 4,314 | | | | 4,098 | |
Cash Management and Electronic Banking Fees | | | 2,928 | | | | 2,367 | | | | 2,241 | | | | 2,112 | | | | 1,942 | |
Mortgage Banking Income | | | 591 | | | | 512 | | | | 468 | | | | 1,110 | | | | 876 | |
Insurance Commissions and Fees | | | 3,806 | | | | 1,383 | | | | 1,556 | | | | 1,487 | | | | 2,200 | |
Bank Owned Life Insurance Income | | | 1,580 | | | | 1,089 | | | | 1,102 | | | | 1,078 | | | | 1,099 | |
Equity in Unconsolidated Investments | | | 612 | | | | 2,549 | | | | 226 | | | | 216 | | | | (589 | ) |
Net Gains (Losses) on Sale of Investment Securities | | | - | | | | 331 | | | | 600 | | | | 564 | | | | 569 | |
Gain on Sale of Building(s) | | | - | | | | - | | | | 279 | | | | 170 | | | | - | |
BOLI Death Benefit Income | | | - | | | | - | | | | - | | | | 837 | | | | 374 | |
Other Non-Interest Income | | | 1,825 | | | | 3,121 | | | | 2,958 | | | | 1,621 | | | | 2,062 | |
Non-Recurring Income | | | - | | | | - | | | | - | | | | - | | | | - | |
Total Non-Interest Income | | | 24,211 | | | | 20,456 | | | | 18,250 | | | | 17,798 | | | | 16,694 | |
Salaries, Wages and Employee Benefits (2) | | | 29,230 | | | | 22,337 | | | | 20,982 | | | | 20,557 | | | | 20,499 | |
Net Premises and Equipment Expense | | | 8,007 | | | | 5,016 | | | | 4,867 | | | | 4,851 | | | | 5,068 | |
Amortization of Intangibles | | | 1,582 | | | | 758 | | | | 758 | | | | 759 | | | | 759 | |
Other Non-Interest Expense | | | 10,095 | | | | 8,733 | | | | 7,494 | | | | 7,895 | | | | 7,440 | |
Non-Recurring Expense | | | - | | | | - | | | | - | | | | - | | | | - | |
Total Non-Interest Expense (2) | | | 48,914 | | | | 36,844 | | | | 34,101 | | | | 34,062 | | | | 33,766 | |
Net Income Before Taxes (2) | | | 28,301 | | | | 20,323 | | | | 21,825 | | | | 20,686 | | | | 19,779 | |
Income Tax Expense (2) | | | 6,708 | | | | 3,614 | | | | 5,018 | | | | 4,452 | | | | 4,296 | |
Net Income (2) | | | 21,593 | | | | 16,709 | | | | 16,807 | | | | 16,234 | | | | 15,483 | |
| | | | | | | | | | | | | | | | | | | | |
Net Interest Income (FTE) | | $ | 60,999 | | | $ | 44,883 | | | $ | 43,260 | | | $ | 42,278 | | | $ | 41,563 | |
| | | | | | | | | | | | | | | | | | | | |
EARNINGS PER SHARE: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | | | | | | |
Net income (1) (2) | | $ | 0.33 | | | $ | 0.34 | | | $ | 0.34 | | | $ | 0.33 | | | $ | 0.31 | |
Diluted | | | | | | | | | | | | | | | | | | | | |
Net income (1) (2) | | $ | 0.33 | | | $ | 0.34 | | | $ | 0.34 | | | $ | 0.32 | | | $ | 0.31 | |
Average Shares Basic (1) | | | 65,190,940 | | | | 49,044,107 | | | | 49,146,831 | | | | 49,556,675 | | | | 49,488,268 | |
Average Shares Diluted (1) | | | 65,899,893 | | | | 49,496,144 | | | | 49,641,283 | | | | 50,181,973 | | | | 50,235,272 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(1) Adjusted as necessary for a 3% stock dividend paid September 28, 2007. | | | | | | | | | | | | | | | | | | | | |
(2) Adjusted as necessary for modified retrospective method adoption under FAS123 ( R ). | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
SUPPLEMENTAL DATA ($000s) (4) | | | | | | | | | | | | | | | | | | | | |
Return on Avg. Assets (annualized) | | | 1.10 | % | | | 1.15 | % | | | 1.18 | % | | | 1.17 | % | | | 1.15 | % |
Return on Avg. Equity (annualized) | | | 10.54 | % | | | 11.96 | % | | | 12.30 | % | | | 11.91 | % | | | 11.61 | % |
Return on Avg. Tangible Equity (annualized) (3) | | | 21.84 | % | | | 23.96 | % | | | 25.29 | % | | | 24.47 | % | | | 24.39 | % |
Average Tangible Equity to Tangible Assets (5) | | | 5.31 | % | | | 5.04 | % | | | 4.90 | % | | | 5.06 | % | | | 4.98 | % |
Average Realized Tangible Equity to Average Tangible Assets Ratio (6) | | | 5.38 | % | | | 5.14 | % | | | 5.10 | % | | | 5.10 | % | | | 4.98 | % |
| | | | | | | | | | | | | | | | | | | | |
(3) (Net income x (365/92)), divided by (average equity - average goodwill and intangibles) | | | | | | | | | | | | | | | | | |
(5) Average tangible equity, divided by (average assets - average goodwill and intangibles). | | | | | | | | | | | | | | | | | |
(6) (Average tangible equity - average AOCI), divided by average tangible assets. | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(3) (4) Reconciliation Table for Non-GAAP Financial Measure | | | | | | | | | | | | | | | | | | | | |
Return on average shareholders' equity | | | 10.54 | % | | | 11.96 | % | | | 12.30 | % | | | 11.91 | % | | | 11.61 | % |
Effect of goodwill and intangibles | | | 11.30 | % | | | 12.00 | % | | | 12.99 | % | | | 12.56 | % | | | 12.78 | % |
Return on average tangible equity | | | 21.84 | % | | | 23.96 | % | | | 25.29 | % | | | 24.47 | % | | | 24.39 | % |
Average tangible equity excludes acquisition related average goodwill and intangibles: | | | | | | | | | | | | | | | | | |
Average shareholders' equity | | $ | 823,757 | | | $ | 554,334 | | | $ | 542,052 | | | $ | 546,765 | | | $ | 540,823 | |
Average goodwill and intangibles | | | (426,039 | ) | | | (277,691 | ) | | | (278,441 | ) | | | (280,649 | ) | | | (283,350 | ) |
Average tangible equity | | | 397,718 | | | | 276,643 | | | | 263,611 | | | | 266,116 | | | | 257,473 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Financial Update for NATL PENN BCSHS (NPBC) FOR 3/31/08 | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
PAGE: 3 of 5 | | | | | | | | | | | | | | | |
| | FOR QUARTER | | | FOR QUARTER | | | FOR QUARTER | | | FOR QUARTER | | | FOR QUARTER | |
| | ENDED | | | ENDED | | | ENDED | | | ENDED | | | ENDED | |
CHARGEOFFS ($000s) | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
Loan Chargeoffs | | $ | 3,001 | | | $ | 5,624 | | | $ | 2,482 | | | $ | 2,859 | | | $ | 2,086 | |
Recoveries on Loans | | | (440 | ) | | | (428 | ) | | | (352 | ) | | | (555 | ) | | | (475 | ) |
Net Loan Chargeoffs | | $ | 2,561 | | | $ | 5,196 | | | $ | 2,130 | | | $ | 2,304 | | | $ | 1,611 | |
| | | | | | | | | | | | | | | | | | | | |
| | AS OF | | | AS OF | | | AS OF | | | AS OF | | | AS OF | |
ASSET QUALITY AND OTHER DATA ($000s) | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
Nonaccrual Loans | | $ | 22,679 | | | $ | 15,198 | | | $ | 8,435 | | | $ | 12,270 | | | $ | 12,077 | |
Renegotiated Loans | | | - | | | | - | | | | - | | | | - | | | | - | |
Other Real Estate Owned | | | 326 | | | | - | | | | 364 | | | | 364 | | | | 140 | |
Total Non-performing Assets | | $ | 23,005 | | | $ | 15,198 | | | $ | 8,799 | | | $ | 12,634 | | | $ | 12,217 | |
Loans 90+ Days Past Due & Still Accruing | | | 1,140 | | | | 87 | | | | 67 | | | | 619 | | | | 243 | |
Non-performing + Loans 90 Days Past Due | | $ | 24,145 | | | $ | 15,285 | | | $ | 8,866 | | | $ | 13,253 | | | $ | 12,460 | |
Allowance for Loan and Lease Losses | | $ | 81,631 | | | $ | 54,897 | | | $ | 56,294 | | | $ | 57,004 | | | $ | 57,771 | |
Coverage Ratio | | | 338.1 | % | | | 359.2 | % | | | 634.9 | % | | | 430.1 | % | | | 463.7 | % |
| | | | | | | | | | | | | | | | | | | | |
| | AS OF | | | AS OF | | | AS OF | | | AS OF | | | AS OF | |
REGULATORY CAPITAL DATA ($000s) (1) | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
Tier 1 Capital | | $ | 622,391 | | | $ | 426,236 | | | $ | 420,014 | | | $ | 417,762 | | | $ | 405,972 | |
Tier 1 Ratio (%) | | | 9.11 | % | | | 9.54 | % | | | 9.64 | % | | | 9.93 | % | | | 9.92 | % |
Total Capital (Tier 1 + Tier 2) | | $ | 704,087 | | | $ | 482,692 | | | $ | 475,596 | | | $ | 470,902 | | | $ | 459,795 | |
Total Capital Ratio (%) | | | 10.31 | % | | | 10.81 | % | | | 10.91 | % | | | 11.20 | % | | | 11.23 | % |
Total Risk-Adjusted Assets | | $ | 6,829,295 | | | $ | 4,466,824 | | | $ | 4,358,884 | | | $ | 4,206,000 | | | $ | 4,093,619 | |
Tier 1 Leverage Ratio | | | 8.50 | % | | | 7.76 | % | | | 7.80 | % | | | 7.94 | % | | | 8.00 | % |
Tangible Equity to Tangible Assets Ratio | | | 5.38 | % | | | 5.16 | % | | | 5.04 | % | | | 5.00 | % | | | 5.12 | % |
Realized Tangible Equity to Tangible Assets Ratio | | | 5.68 | % | | | 5.24 | % | | | 5.15 | % | | | 5.23 | % | | | 5.11 | % |
| | | | | | | | | | | | | | | | | | | | |
| | AS OF | | | AS OF | | | AS OF | | | AS OF | | | AS OF | |
SUPPLEMENTAL DATA ($000s) | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
| | | | | | | | | | | | | | | | | | | | |
Held to Maturity Securities (Fair Value) | | $ | 269,382 | | | $ | 243,218 | | | $ | 243,593 | | | $ | 238,741 | | | $ | 247,444 | |
Common Stock Dividends (total $ in period) | | $ | 8,825 | | | $ | 8,354 | | | $ | 8,066 | | | $ | 8,066 | | | $ | 8,048 | |
Dividends per Common Share (2) | | $ | 0.1700 | | | $ | 0.1700 | | | $ | 0.1626 | | | $ | 0.1626 | | | $ | 0.1626 | |
EOP Employees (Full Time Equivalent) | | | 1,906 | | | | 1,171 | | | | 1,185 | | | | 1,227 | | | | 1,195 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(1) Adjusted as necessary for modified retrospective method adoption under FAS123 ( R ). | | | | | | | | | | | | | | | | | |
(2) Adjusted as necessary for a 3% stock dividend paid September 28, 2007. | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Financial Update for NATL PENN BCSHS (NPBC) FOR 3/31/08 | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
PAGE: 4 of 5 | | AS OF | | | AS OF | | | AS OF | | | AS OF | | | AS OF | |
PERIOD END BALANCES: | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
Earning Assets / Liabilities | | | | | | | | | | | | | | | |
Loan Breakdown: (Regulatory) | | | | | | | | | | | | | | | |
Commercial/Industrial | | $ | 1,098,437 | | | $ | 723,144 | | | $ | 713,887 | | | $ | 695,396 | | | $ | 661,504 | |
Commercial Real Estate | | | 1,609,201 | | | | 1,329,482 | | | | 1,304,911 | | | | 1,277,469 | | | | 1,275,878 | |
Residential Mortgage (including multi-family) | | | 1,594,672 | | | | 795,151 | | | | 781,087 | | | | 798,808 | | | | 809,097 | |
Real Estate Construction and Land Development | | | 537,310 | | | | 328,720 | | | | 310,372 | | | | 295,618 | | | | 288,171 | |
Home Equity (revolving and 2nd lien) | | | 762,717 | | | | 464,673 | | | | 447,130 | | | | 441,579 | | | | 437,467 | |
Consumer (Loans to Individuals) | | | 224,594 | | | | 73,494 | | | | 70,817 | | | | 63,558 | | | | 61,112 | |
Other Loans | | | 185,933 | | | | 160,589 | | | | 158,597 | | | | 158,059 | | | | 143,737 | |
Total Loans (net of unearned) | | | 6,012,864 | | | | 3,875,253 | | | | 3,786,801 | | | | 3,730,487 | | | | 3,676,966 | |
Investment Securities | | | 1,941,582 | | | | 1,381,021 | | | | 1,420,413 | | | | 1,309,669 | | | | 1,298,046 | |
Other Earning Assets | | | 33,520 | | | | 7,228 | | | | 5,616 | | | | 3,933 | | | | 2,760 | |
Total Earning Assets (net of loan loss reserve) | | $ | 7,906,335 | | | $ | 5,208,604 | | | $ | 5,156,536 | | | $ | 4,987,085 | | | $ | 4,920,001 | |
| | | | | | | | | | | | | | | | | | | | |
Deposit Breakdown: | | | | | | | | | | | | | | | | | | | | |
Savings | | $ | 377,416 | | | $ | 193,938 | | | $ | 193,232 | | | $ | 208,694 | | | $ | 220,192 | |
NOW Accounts | | | 932,132 | | | | 733,242 | | | | 775,385 | | | | 722,656 | | | | 624,276 | |
Money Market Accounts | | | 1,679,063 | | | | 957,423 | | | | 951,104 | | | | 960,302 | | | | 932,189 | |
CDs $100m or less | | | 1,722,316 | | | | 992,741 | | | | 1,008,792 | | | | 961,964 | | | | 911,951 | |
CDs greater than $100m | | | 624,488 | | | | 546,103 | | | | 510,753 | | | | 455,712 | | | | 519,125 | |
Total Int. Bearing Deposits | | | 5,335,415 | | | | 3,423,447 | | | | 3,439,266 | | | | 3,309,328 | | | | 3,207,733 | |
Short-Term Borrowings | | | 678,581 | | | | 497,023 | | | | 452,761 | | | | 427,792 | | | | 590,226 | |
Long-Term Debt | | | 1,161,403 | | | | 757,180 | | | | 769,051 | | | | 770,515 | | | | 590,660 | |
Total Int. Bearing Liabilities | | $ | 7,175,399 | | | $ | 4,677,650 | | | $ | 4,661,078 | | | $ | 4,507,635 | | | $ | 4,388,619 | |
| | | | | | | | | | | | | | | | | | | | |
Loan Breakdown: (Internal) | | | | | | | | | | | | | | | | | | | | |
Business Purpose Loans | | $ | 2,575,761 | | | $ | 1,621,101 | | | $ | 1,571,459 | | | $ | 1,542,646 | | | $ | 1,521,929 | |
Residential Mortgage | | | 1,069,643 | | | | 494,413 | | | | 485,967 | | | | 515,339 | | | | 491,366 | |
Commercial Real Estate, Construction and Land Dev | | | 1,389,608 | | | | 1,296,277 | | | | 1,265,904 | | | | 1,215,586 | | | | 1,202,717 | |
Consumer (loans to Individual) | | | 977,852 | | | | 463,462 | | | | 463,471 | | | | 456,916 | | | | 460,954 | |
Total Loans (net of unearned) | | $ | 6,012,864 | | | $ | 3,875,253 | | | $ | 3,786,801 | | | $ | 3,730,487 | | | $ | 3,676,966 | |
| | | | | | | | | | | | | | | | | | | | |
Financial Update for NATL PENN BCSHS (NPBC) FOR 3/31/08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | PAGE 5 OF 5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE AND YIELD/COST ANALYSIS: | | AS OF | | | AS OF | | | AS OF | | | AS OF | | | AS OF | |
| | | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
| | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | | | (unaudited) | |
| | | | Qtr Avg Bal | | | Yield | | | Qtr Avg Bal | | | Yield | | | Qtr Avg Bal | | | Yield | | | Qtr Avg Bal | | | Yield | | | Qtr Avg Bal | | | Yield | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans (net of unearned) | | | $ | 5,296,371 | | | | 6.80 | % | | $ | 3,825,406 | | | | 7.24 | % | | $ | 3,756,081 | | | | 7.40 | % | | $ | 3,700,384 | | | | 7.35 | % | | $ | 3,639,246 | | | | 7.36 | % |
Investment Securities (incl. trading assets) | | | 1,802,951 | | | | 5.63 | % | | | 1,393,393 | | | | 5.98 | % | | | 1,356,853 | | | | 5.78 | % | | | 1,302,524 | | | | 5.79 | % | | | 1,271,449 | | | | 5.73 | % |
Other Earning Assets | | | | 24,148 | | | | 2.22 | % | | | 10,550 | | | | 3.35 | % | | | 4,656 | | | | 4.60 | % | | | 3,958 | | | | 6.18 | % | | | 12,785 | | | | 1.65 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Earning Assets | | | | 7,123,470 | | | | 6.49 | % | | | 5,229,349 | | | | 6.89 | % | | | 5,117,590 | | | | 6.97 | % | | | 5,006,866 | | | | 6.94 | % | | | 4,923,480 | | | | 6.92 | % |
Total Earning Assets (net of loan loss reserve) | | | 7,051,565 | | | | 6.56 | % | | | 5,172,622 | | | | 6.97 | % | | | 5,060,766 | | | | 7.05 | % | | | 4,948,851 | | | | 7.02 | % | | | 4,864,994 | | | | 7.00 | % |
Total Assets | | | | 7,886,342 | | | | 5.86 | % | | | 5,768,409 | | | | 6.25 | % | | | 5,661,055 | | | | 6.30 | % | | | 5,542,100 | | | | 6.27 | % | | | 5,452,202 | | | | 6.25 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings | | | | | 316,680 | | | | 0.71 | % | | | 193,088 | | | | 1.08 | % | | | 200,665 | | | | 1.11 | % | | | 212,624 | | | | 1.12 | % | | | 216,121 | | | | 1.17 | % |
NOW Accounts | | | | 843,526 | | | | 1.79 | % | | | 766,446 | | | | 2.65 | % | | | 734,140 | | | | 2.67 | % | | | 689,712 | | | | 2.53 | % | | | 625,108 | | | | 2.30 | % |
Money Market Accounts | | | | 1,416,426 | | | | 2.78 | % | | | 961,975 | | | | 3.38 | % | | | 965,630 | | | | 3.65 | % | | | 944,773 | | | | 3.68 | % | | | 939,598 | | | | 3.65 | % |
Certificates | | | | 2,097,691 | | | | 4.32 | % | | | 1,512,883 | | | | 4.70 | % | | | 1,457,016 | | | | 4.76 | % | | | 1,437,808 | | | | 4.74 | % | | | 1,476,314 | | | | 4.69 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Int. Bearing Deposits | | | | 4,674,323 | | | | 3.16 | % | | | 3,434,392 | | | | 3.67 | % | | | 3,357,451 | | | | 3.77 | % | | | 3,284,917 | | | | 3.74 | % | | | 3,257,141 | | | | 3.70 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Interest Bearing Deposits | | | | 649,278 | | | | | | | | 493,152 | | | | | | | | 499,398 | | | | | | | | 500,580 | | | | | | | | 487,661 | | | | | |
Total Deposits | | | | 5,323,601 | | | | 2.77 | % | | | 3,927,544 | | | | 3.21 | % | | | 3,856,849 | | | | 3.28 | % | | | 3,785,497 | | | | 3.24 | % | | | 3,744,802 | | | | 3.22 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-Term Borrowings | | | | 643,958 | | | | 3.29 | % | | | 463,461 | | | | 3.82 | % | | | 437,019 | | | | 4.03 | % | | | 496,311 | | | | 4.28 | % | | | 503,795 | | | | 4.14 | % |
Long-Term Borrowings | | | | 1,049,870 | | | | 4.61 | % | | | 758,929 | | | | 5.10 | % | | | 770,371 | | | | 5.31 | % | | | 660,668 | | | | 5.14 | % | | | 598,757 | | | | 5.17 | % |
Total Int. Bearing Liabilities (incl. non-int bearing deposits) | | | 7,017,429 | | | | 3.09 | % | | | 5,149,934 | | | | 3.54 | % | | | 5,064,239 | | | | 3.65 | % | | | 4,942,476 | | | | 3.60 | % | | | 4,847,354 | | | | 3.55 | % |
Total Int. Bearing Liabilities | | | | 6,368,151 | | | | 3.41 | % | | | 4,656,782 | | | | 3.92 | % | | | 4,564,841 | | | | 4.05 | % | | | 4,441,896 | | | | 4.01 | % | | | 4,359,693 | | | | 3.95 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Yield on Earning Assets (net of loan loss reserve): (Margin) | | | | | | | 3.48 | % | | | | | | | 3.44 | % | | | | | | | 3.39 | % | | | | | | | 3.43 | % | | | | | | | 3.46 | % |
Net Yield on Earning Assets: (Margin) | | | | | | | 3.44 | % | | | | | | | 3.41 | % | | | | | | | 3.35 | % | | | | | | | 3.39 | % | | | | | | | 3.42 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
STATES OF OPERATION AND BANKING OFFICES BY STATE (LATEST AVAILABLE DATA) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| State | Number of Full Service Banking Offices (Domestic and in the U.S. Territories) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| PA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Number of Banking Offices | | | | 132 | | | | | | | | 81 | | | | | | | | 81 | | | | | | | | 80 | | | | | | | | 80 | | | | | |
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries) | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | |
Total Number of ATMs | | | | 152 | | | | | | | | 81 | | | | | | | | 83 | | | | | | | | 83 | | | | | | | | 83 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| MD | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Number of Banking Offices | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | |
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries) | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | |
Total Number of ATMs | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| DE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Number of Banking Offices | | | | 2 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | |
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries) | | | 1 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | |
Total Number of ATMs | | | | 1 | | | | | | | | 1 | | | | | | | | 0 | | | | | | | | 0 | | | | | | | | 0 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TOTAL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Number of Banking Offices | | | | 135 | | | | | | | | 82 | | | | | | | | 82 | | | | | | | | 81 | | | | | | | | 81 | | | | | |
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries) | | | 2 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | | | | 1 | | | | | |
Total Number of ATMs | | | | 154 | | | | | | | | 83 | | | | | | | | 84 | | | | | | | | 84 | | | | | | | | 84 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Have you restated any prior period's financial statements for a pooling of interest and/or a change in | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
accounting principles? | NO | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Periods Restated on this report: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reason: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |