Nittany Financial Corp. Subject: 4Q 2002 Earnings Contact: Samuel J. Malizia, Chairman of the Board David Z. Richards, Jr., President & CEO (814) 238-5724 Date: February 7, 2003 FOR IMMEDIATE RELEASE - --------------------- Nittany Financial Corp. Announces 294% Increase in 2002 Annual Earnings State College, PA....Nittany Financial Corp., (the "Company") the holding company for Nittany Bank, Vantage Investment Advisors, LLC and Nittany Asset Management Inc. (OTC Bulletin Board Symbol "NTNY"), announced record earnings for the fourth quarter and full year of 2002. Fully diluted earnings for the three and twelve month periods ending December 31, 2002 were $300,951 or $0.21 per share, and $886,513 or $0.61 per share, respectively, compared to $152,341 or $0.13 per share, and $224,989 or $0.19 per share for the three and twelve month periods ending December 31, 2001. This resulted in a 98% rise in net income for the quarter and 294% increase for the twelve months of 2002 compared to 2001. Net interest income before loan loss provisions were $4,403,657 and $2,254,804 for the twelve months ended December 31, 2002 and December 31, 2001, respectively, a 95% increase. The earnings gains were primarily attributable to the continued strong growth in all lines of business for the Company. Net loans grew for the twelve months ending December 31, 2002 by $50,467,000, a 68% increase. The loan growth in 2002 was funded by a $58,331,000 or 59% increase in deposits. The Company also paid off $5,400,000 in Federal Home Loan Bank borrowings during the fourth quarter of 2002. The deposit increases occurred in core checking, savings and money market deposits. Total assets for the consolidated entity at December 31, 2002 were $179,659,000 compared to $124,782,000 twelve months earlier at December 31, 2001. Chairman of the Board Samuel J. Malizia commented, "The quality of the Nittany staff continues to be a key ingredient in the success of the Company. Customers are responding to the highest yielding checking and savings accounts in the area, along with our superior service by moving their deposits and loans to Nittany Bank at record levels. We are constantly striving to enhance our convenience and service. The new office announced on South Atherton Street at the location vacated by Shoney's Restaurant will be another step towards that goal." President and CEO, David Richards added, "The fourth quarter of 2002 was an important period in the history of this Company. Our earnings momentum reflected our significant investments in people, technology and new offices over the past four years. In addition, we recently purchased Vantage Investment Advisors, LLC and continue to believe that our product offerings, experienced staff, and recent investments, position us well in a growing and vibrant community" Richards also noted the following highlights during the fourth quarter of 2002: o The Company announced the purchase of Vantage Investment Advisors, LLC. The asset management entity with over $150 million under management provides fee based investment management to company pension plans and individuals. Vantage recently moved into the second floor at the Nittany Bank Financial Center at 2541 East College Ave., where it is readily accessible for new and existing customers. o The Company negotiated a long term lease on the property vacated by Shoney's Restaurant at 1900 South Atherton St. The Bank will move its office at Rolling Ridge Drive to the new location in approximately June, 2003. o At year end, only one loan was past due over 90 days, which represented 0.13% of total loans. Portfolio credit quality continues to be excellent and among the best in the industry. The loan loss provision of the fourth quarter of 2002 was $133,000 bringing the total allowance to 0.94% of total loans at 12/31/02. o Demand for the Company's stock, ticker symbol NTNY on the OTCBB, remained steady during a turbulent market. The Company recently announced a 6 for 5 stock split, payable in the form of a 20% stock dividend for shareholders of record on January 31, 2003 and payable February 15, 2003. o Usage of the Bank's website, www.NittanyBank.com reached record levels. Over 2,000 customers are using the internet banking functions and online bill payment service. Nittany Financial Corp. (OTC Ticker Symbol "NTNY") is the parent company for Nittany Bank, a federally chartered financial institution headquartered and operated solely in the State College market with $180 million in assets. Nittany Bank began operations in October, 1998 and currently operates four offices with 40 employees. Nittany Bank offers a full range of financial services through its four offices, five ATM's, telephone banking (814-231-1800) and transactional internet banking at its www.NittanyBank.com site. The parent company, Nittany Financial Corp., also owns two investment subsidiaries. Nittany Asset Management Inc. offers retail investment products through the bank's four offices. Vantage Investment Advisors, LLC is a Registered Investment Advisory firm providing fee based investment management services. Vantage currently manages approximately $150 million in investments for small business retirement plans as well as individual portfolio management for consumers. NITTANY FINANCIAL CORP. CONSOLIDATED BALANCE SHEET (UNAUDITED) December 31, 2002 2001 ------------ ------------ ASSETS Cash and due from banks $ 618,937 $ 359,187 Interest-bearing deposits with other banks 5,233,136 5,753,971 Investment securities available for sale 6,024,009 13,188,065 Investment securities held to maturity (estimated market value of $38,727,563 and $27,789,824) 38,359,925 27,796,205 Loans receivable (net of allowance for loan losses of $1,177,141 and $649,565) 124,254,560 73,787,410 Premises and equipment 1,941,009 1,344,262 Federal Home Loan Bank stock 1,175,400 710,700 Intangible assets 799,217 799,217 Accrued interest and other assets 1,252,839 1,043,117 ------------ ------------ TOTAL ASSETS $179,659,032 $124,782,134 ============ ============ LIABILITIES Deposits: Noninterest-bearing demand $ 6,159,204 $ 4,094,714 Interest-bearing demand 18,717,951 14,802,415 Money market 27,517,955 13,827,084 Savings 86,498,462 46,600,107 Time 17,958,397 19,196,916 ------------ ------------ Total deposits 156,851,969 98,521,236 Short-term borrowings 1,141,104 8,714,554 Other borrowings 10,615,650 7,813,775 Accrued interest payable and other liabilities 1,143,985 770,753 ------------ ------------ TOTAL LIABILITIES 169,752,708 115,820,318 ------------ ------------ TOTAL STOCKHOLDERS' EQUITY 9,906,324 8,961,816 ------------ ------------ TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $179,659,032 $124,782,134 ============ ============ Per share data is being presented based upon the retroactive effect of a stock dividend payable on February 15, 2003. NITTANY FINANCIAL CORP. CONSOLIDATED STATEMENT OF INCOME (UNAUDITED) Year Ended December 31, Three Months Ended December 31, 2002 2001 2002 2001 ----------- ----------- ----------- ----------- INTEREST AND DIVIDEND INCOME Loans, including fees $ 7,020,575 $ 4,355,806 $ 2,070,924 $ 1,295,669 Interest-bearing deposits with other banks 132,997 297,961 24,761 36,235 Investment securities 1,742,704 1,208,035 438,811 393,752 ----------- ----------- ----------- ----------- Total interest and dividend income 8,896,276 5,861,802 2,534,496 1,725,656 ----------- ----------- ----------- ----------- INTEREST EXPENSE Deposits 3,824,151 3,075,634 1,034,732 826,854 Short-term borrowings 198,191 152,502 44,858 98,701 Other borrowings 470,277 378,862 129,401 28,530 ----------- ----------- ----------- ----------- Total interest expense 4,492,619 3,606,998 1,208,991 954,085 ----------- ----------- ----------- ----------- NET INTEREST INCOME 4,403,657 2,254,804 1,325,505 771,571 Provision for loan losses 543,000 320,500 133,000 142,000 ----------- ----------- ----------- ----------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 3,860,657 1,934,304 1,192,505 629,571 ----------- ----------- ----------- ----------- NONINTEREST INCOME Service fees on deposit accounts 468,644 347,971 135,608 97,728 Investment security gain 7,450 21,487 (180) - Other 119,776 92,269 21,046 22,119 ----------- ----------- ----------- ----------- Total noninterest income 595,870 461,727 156,474 119,847 ----------- ----------- ----------- ----------- NONINTEREST EXPENSE Compensation and employee benefits 1,569,018 1,035,192 414,994 300,028 Occupancy and equipment 503,213 353,703 130,123 98,989 Other 1,086,034 782,147 323,911 198,560 ----------- ----------- ----------- ----------- Total noninterest expense 3,158,265 2,171,042 869,028 597,577 ----------- ----------- ----------- ----------- Income before income taxes 1,298,262 224,989 479,951 151,841 Income taxes 411,749 - 179,000 (500) ----------- ----------- ----------- ----------- NET INCOME $ 886,513 $ 224,989 $ 300,951 $ 152,341 =========== =========== =========== =========== EARNINGS PER SHARE Basic $ 0.65 $ 0.20 $ 0.22 $ 0.13 Diluted 0.61 0.19 0.21 0.13 Per share data is being presented based upon the retroactive effect of a stock dividend payable on February 15, 2003.