BRYN MAWR, Pa., April 29, 2010 (GLOBE NEWSWIRE) -- Bryn Mawr Bank Corporation (Nasdaq:BMTC), (the "Corporation"), parent of The Bryn Mawr Trust Company (the "Bank"), today announced that the Corporation earned first quarter 2010 diluted earnings per share of $0.25 and net income of $2.2 million. Included in the first quarter results are a provision for loan and lease losses of $3.1 million that is largely attributable to one commercial loan relationship, a $1.5 million gain on the sale of investment securities, and merger and due diligence related expenses of approximately $347 thousand associated with the pending merger with First Keystone Financial, Inc.
Ted Peters, Chairman and Chief Executive Officer, stated "Our net income for the first quarter was excellent given that it included securities gains, a much larger than expected provision, and continued merger related costs. Additionally, there have been a number of positive events including a decrease for the second consecutive quarter in non-performing assets which now represents a manageable 0.56% of total assets. In addition our net interest margin rose to 4.06% for the quarter, the third consecutive quarterly increase, and Wealth Management Division assets under management, administration, supervision and brokerage exceeded $3 billion for the first time in the history of the Corporation."
Mr. Peters continued, "We remain excited about our merger with First Keystone Bank. The merger integration and regulatory approval processes are progressing well and we anticipate closing the transaction in July subject to receipt of all necessary regulatory approvals."
SIGNIFICANT ITEMS FOR THE QUARTER
- Total Wealth Management Division assets under management, administration and supervision at March 31, 2010 were approximately $3.1 billion, up $238.4 million or 8.3% from the fourth quarter of 2009, and up $1.2 billion or 58.7% from March 31, 2009 due primarily to the improvements in the financial markets along with the success of BMT Asset Management.
- Revenue from Wealth Management services for the first quarter of 2010 was $3.8 million, up 6.5% from fourth quarter 2009 revenue of $3.6 million and up 9.3% from first quarter 2009 revenue of $3.5 million.
- Deposit levels were $914.4 million at March 31, 2010, a decrease of $23.5 million or 2.5% from December 31, 2009, partially due to a temporary 2009 year-end inflow from one large commercial customer and a decline in time deposits. Deposit levels increased $27.6 million or 3.1% from March 31, 2009 as new core transaction account openings have continued to grow.
- First quarter portfolio loan and lease balances of $893.1 million increased 0.8% or $7.4 million compared to $885.7 million at December 31, 2009, led primarily by a 3.8% or $10.0 million increase in commercial mortgages. Partially offsetting these increases was a decline in home equity lines and loans in our local market area of $2.1 million or 1.2% and a planned decline in the lease portfolio of $3.7 million or 7.8%.
- The tax equivalent net interest margin was 4.06% for the first quarter of 2010, up 21 basis points from the fourth quarter 2009 and 44 basis points from the first quarter of 2009 primarily due to lower deposit rates, reductions in wholesale and time deposit balances, lower variable rates on subordinated debt and prudent pricing strategies in the loan portfolio.
- Tax equivalent net interest income for the first quarter of 2010 was $11.3 million, up $1.6 million or 16.2% from the same period in 2009 due to an increase in the margin and higher volume.
- The Corporation's investment portfolio had a fair market value of $173.8 million at March 31, 2010 compared to $106.2 million at March 31, 2009 due largely to higher cash balances from the strong growth in deposits. The investment portfolio at March 31, 2010 is $34.4 million lower than the December 31, 2009 balance of $208.2 million due to the sales of mortgage backed securities. There was no other than temporary impairment ("OTTI") charge in the first quarter of 2010 or in years 2009 or 2008.
- Investment securities gains of $1.5 million were recorded during the first quarter of 2010. These gains resulted from reducing exposure to mortgage-backed securities by approximately $38 million due to historically tight spreads between mortgage-backed securities and treasuries, the uncertainties surrounding the end of the Federal government's mortgage buying program and to limit extension risk as the Corporation expects interest rates to rise.
- Revenue from the sale of residential mortgage loans for the quarter ended March 31, 2010 was $525 thousand, lower than the production in the fourth quarter of 2009 and during the quarter ended March 31, 2009. However, first quarter 2010 revenue of $525 thousand exceeds the 2008 quarterly average revenue of approximately $319 thousand.
- At March 31, 2010, the allowance for loan and lease losses of $9.7 million was 1.09% of portfolio loans and leases compared with $10.4 million or 1.18% and $10.1 million or 1.13% at December 31, 2009 and March 31, 2009, respectively. The decrease is mainly attributable to general economic improvements and the overall quality of the loan and lease portfolio. The coverage ratio (allowance for loan and lease loss divided by non-performing loans and leases) at March 31, 2010 was approximately 141% compared to 151% at December 31, 2009 and 254% at March 31, 2009.
- First quarter 2010 charge-offs of $3.95 million included a $3 million charge-off related to one specific commercial loan of which $750 thousand was specifically reserved for at December 31, 2009.
- The loan and lease loss provision for the quarter ended March 31, 2010 was $3.1 million, compared with $1.3 million and $1.6 million at December 31, 2009 and March 31, 2009, respectively.
- Trends within the leasing portfolio have shown improvement as net charge-offs have continually decreased on a quarterly basis from $1.4 million in the first quarter of 2009 to $545 thousand in the first quarter of 2010.
- Non-performing loans and leases are 77 basis points of total portfolio loans and leases at March 31, 2010. The level of non-performing loans and leases decreased from 78 basis points at December 31, 2009, but increased from 45 basis points at March 31, 2009 primarily due to the economic environment. The majority of these loans are adequately secured by collateral that can substantially liquidate the associated debt.
- In April, the Corporation foreclosed on a $1.5 million non-performing commercial loan. The Corporation expects to fully recover the outstanding loan balance and possibly some of the back interest and costs. Additionally, the Corporation anticipates a second quarter foreclosure on a $595 thousand construction loan which is secured by two newly constructed homes.
- Non-interest expense decreased 1.6% in the first quarter of 2010 compared to the fourth quarter of 2009, but increased 3.8% from the first quarter of 2009, primarily as a result of due diligence and merger related expenses, professional fees, and the loss on the sale of OREO.
- At March 31, 2010, the Corporation had an unused borrowing capacity of $297 million at the Federal Home Loan Bank of Pittsburgh, $60 million at the Federal Reserve, and $75 million of Fed Funds lines. Additionally, liquidity remains strong with approximately $62 million of cash balances at the Federal Reserve and $9 million in other interest bearing accounts at March 31, 2010.
Regulatory Capital Ratios:
Actual 3/31/2010 |
Actual 12/31/2009 |
Actual 3/31/2009 |
||
Bryn Mawr Trust Company | ||||
Tier I Capital to Risk Weighted Assets (RWA) | 9.32% | 9.06% | 8.56% | |
Total (Tier II) Capital to RWA | 12.41% | 12.20% | 11.02% | |
Tier I Leverage Ratio | 8.28% | 8.03% | 7.68% | |
Bryn Mawr Bank Corporation | ||||
Tier I Capital to Risk Weighted Assets (RWA) | 9.70% | 9.41% | 8.96% | |
Total (Tier II) Capital to RWA | 12.78% | 12.53% | 11.41% | |
Tier I Leverage Ratio | 8.63% | 8.35% | 8.05% | |
Tangible Common Equity Ratio | 7.82% | 7.51% | 7.20% |
DIVIDEND DECLARED
On April 28, 2010, the Corporation's Board of Directors declared a quarterly dividend of $0.14 per share, payable June 1, 2010 to shareholders of record as of May 10, 2010.
The Corporation will hold an earnings conference call at 8:15 a.m. EDT on Friday, April 30, 2010. Interested parties may participate by calling 800-860-2442, conference #439652, at 8:15 a.m. EDT. A taped replay of the conference call will be available within two hours of the conclusion of the call and will remain available through April 30, 2011. The number to call for the taped replay is 877-344-7529 and the Replay Passcode is 439652.
The conference call will be simultaneously broadcast live over the Internet through a webcast on the investor relations portion of the Bryn Mawr Bank Corporation's website. To access the call, please visit the website at http://www.bmtc.com/investor_01.cfm. An online archive of the webcast will be available within two hours of the conclusion of the call. The Corporation has also recently expanded its Investor Relations website to include added resources and information for shareholders and interested investors. Interested parties are encouraged to utilize the expanded resources of the site for more information on Bryn Mawr Bank Corporation.
This press release contains statements which, to the extent that they are not recitations of historical fact, may constitute forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include financial and other projections as well as statements regarding the Corporation's future plans, objectives, performance, revenues, growth, profits, operating expenses or the Corporation's underlying assumptions. The words "may," "would," "should," "could," "will," "likely," "possibly," "expect," "anticipate," "intend," "estimate," "target," "potentially," "probably," "outlook," "predict," "contemplate," "continue," "plan," "forecast," "project" and "believe" or other similar words and phrases may identify forward-looking statements. Persons reading this press release are cautioned that such statements are only predictions, and that the Corporation's actual future results or performance may be materially different.
Such forward-looking statements involve known and unknown risks and uncertainties. A number of factors, many of which are beyond the Corporation's control, could cause our actual results, events or developments, or industry results, to be materially different from any future results, events or developments expressed, implied or anticipated by such forward-looking statements, and so our business and financial condition and results of operations could be materially and adversely affected. Such factors include, among others, our need for capital, our ability to control operating costs and expenses, and to manage loan and lease delinquency rates; the credit risks of lending activities and overall quality of the composition of our loan, lease and securities portfolio; the impact of economic conditions, consumer and business spending habits, and real estate market conditions on our business and in our market area; changes in the levels of general interest rates, deposit interest rates, or net interest margin and funding sources; changes in banking regulations and policies and the possibility that any banking agency approvals we might require for certain activities will not be obtained in a timely manner or at all or will be conditioned in a manner that would impair our ability to implement our business plans; changes in accounting policies and practices; the inability of key third-party providers to perform their obligations to us; our ability to attract and retain key personnel; competition in our marketplace; war or terrorist activities; and other factors as described in our securities filings. All forward-looking statements and information made herein are based on Management's current beliefs and assumptions as of the date hereof and speak only as of the date they are made. The Corporation does not undertake to update forward-looking statements.
For a complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review our filings with the Securities and Exchange Commission, including our most recent annual report on Form 10-K, as well as any changes in risk factors that we may identify in our quarterly or other reports filed with the SEC.
Where to Find More Information About the First Keystone Financial, Inc. Merger
The Corporation has filed with the Securities and Exchange Commission ("SEC") a Registration Statement on Form S-4 concerning the proposed merger of First Keystone Financial, Inc. into the Corporation (the "Merger"). The Registration Statement includes a prospectus for the offer and sale of the Corporation's Common Shares to First Keystone Financial, Inc.'s shareholders as well as a proxy statement for the solicitation of proxies from First Keystone Financial, Inc.'s shareholders for use at the meeting at which the Merger will be voted upon. The combined prospectus and proxy statement and other documents filed by the Corporation with the SEC contain important information about the Corporation, First Keystone Financial, Inc., and the Merger. We urge investors and First Keystone Financial, Inc.'s shareholders to read carefully the combined prospectus and proxy statement and other documents filed with the SEC, including any amendments or supplements also filed with the SEC. First Keystone Financial, Inc.'s shareholders in particular should read the combined prospectus and proxy statement carefully before making a decision concerning the Merger. Investors and shareholders may obtain a free copy of the combined prospectus and proxy statement – along with other filings containing information about the Corporation – at the SEC's website at http://www.sec.gov. Copies of the combined prospectus and proxy statement, and the filings with the SEC incorporated by reference in the combined prospectus and proxy statement, can also be obtained free of charge by directing a request to Bryn Mawr Bank Corporation, 801 Lancaster Avenue, Bryn Mawr, PA 19010, attention Geoffrey Halberstadt, Secretary, telephone (610) 581-4873.
This communication shall not constitute an offer to sell or the solicitation of an offer to buy any securities nor shall there be any sale of securities in any jurisdiction in which the offer, solicitation, or sale is unlawful before registration or qualification of the securities under the securities laws of the jurisdiction. No offer of securities shall be made except by means of a prospectus satisfying the requirements of Section 10 of the Securities Act of 1933, as amended.
Bryn Mawr Bank Corporation | |||||
Consolidated Selected Financial Data (GAAP) | |||||
(Dollars in thousands, except per share data) | |||||
March 31, 2010 | |||||
(unaudited) | |||||
For The Three Months Ended | |||||
Mar 31, 2010 |
Dec 31, 2009 |
Sept 30, 2009 |
June 30, 2009 |
Mar 31, 2009 |
|
Interest income | $ 13,894 | $ 14,191 | $ 14,186 | $ 14,222 | $ 14,293 |
Interest expense | 2,777 | 3,266 | 3,856 | 4,310 | 4,667 |
Net interest income | 11,117 | 10,925 | 10,330 | 9,912 | 9,626 |
Provision for loan and lease losses | 3,113 | 1,302 | 2,305 | 1,686 | 1,591 |
Net interest income after provision for loan and lease losses | 8,004 | 9,623 | 8,025 | 8,226 | 8,035 |
Fees for wealth management services | 3,831 | 3,597 | 3,457 | 3,620 | 3,504 |
Loan servicing and late fees | 381 | 386 | 367 | 343 | 291 |
Service charges on deposits | 501 | 504 | 493 | 491 | 463 |
Net gain on sale of residential mortgage loans | 525 | 859 | 760 | 2,516 | 1,877 |
Net gain on sale of investments | 1,544 | 603 | 848 | -- | 472 |
Net gain on trading investment | -- | 15 | 161 | 79 | -- |
Other operating income | 529 | 577 | 557 | 752 | 878 |
Non-interest income | 7,311 | 6,541 | 6,643 | 7,801 | 7,485 |
Salaries and wages | 5,287 | 5,848 | 5,322 | 5,626 | 5,479 |
Employee benefits | 1,558 | 1,253 | 1,281 | 1,462 | 1,582 |
Occupancy and bank premises | 984 | 911 | 893 | 906 | 927 |
Furniture fixtures and equipment | 595 | 575 | 634 | 612 | 586 |
Advertising | 262 | 310 | 196 | 346 | 232 |
Impairment / (recovery) of mortgage servicing rights | 41 | (175) | (51) | (115) | 204 |
Amortization of mortgage servicing rights | 199 | 216 | 186 | 256 | 195 |
Intangible asset amortization | 77 | 77 | 77 | 77 | 77 |
FDIC insurance | 314 | 290 | 265 | 357 | 322 |
FDIC insurance special assessment | -- | -- | -- | 540 | -- |
Due diligence / merger related expense | 347 | 531 | 85 | -- | -- |
Net loss sale of OREO | 152 | -- | -- | -- | -- |
Professional fees | 619 | 702 | 419 | 494 | 393 |
Other expenses | 1,470 | 1,560 | 1,382 | 1,726 | 1,471 |
Non-interest expense | 11,905 | 12,098 | 10,689 | 12,287 | 11,468 |
Income before income taxes | 3,410 | 4,066 | 3,979 | 3,740 | 4,052 |
Income tax expense | 1,187 | 1,429 | 1,360 | 1,291 | 1,420 |
Net income | $ 2,223 | $ 2,637 | $ 2,619 | $ 2,449 | $ 2,632 |
Per share data: | |||||
Weighted average shares outstanding | 8,893,997 | 8,794,602 | 8,782,632 | 8,745,708 | 8,602,406 |
Dilutive potential common shares | 11,017 | 9,112 | 17,664 | 21,601 | 18,498 |
Adjusted weighted average dilutive shares | 8,905,014 | 8,803,714 | 8,800,296 | 8,767,309 | 8,620,904 |
Basic earnings per common share | $0.25 | $0.30 | $0.30 | $0.28 | $0.31 |
Diluted earnings per common share | $0.25 | $0.30 | $0.30 | $0.28 | $0.31 |
Dividend declared per share | $0.14 | $0.14 | $0.14 | $0.14 | $0.14 |
Effective tax rate | 34.8% | 35.1% | 34.2% | 34.5% | 35.0% |
Net interest margin (tax equivalent) | 4.06% | 3.85% | 3.72% | 3.59% | 3.62% |
Bryn Mawr Bank Corporation | |||||
Consolidated Selected Financial Data (GAAP) | |||||
(Dollars in thousands, except per share data ) | |||||
March 31, 2009 | |||||
(unaudited) | |||||
For the period end: |
2010 1Q |
2009 4Q |
2009 3Q |
2009 2Q |
2009 1Q |
Asset Quality Data | |||||
Nonaccrual loans and leases | $ 5,880 | $ 6,246 | $ 5,921 | $ 2,913 | $ 3,251 |
90 + days past due loans - still accruing | 1,015 | 668 | 1,013 | 746 | 744 |
Nonperforming loans and leases | 6,895 | 6,914 | 6,934 | 3,659 | 3,995 |
Other non-performing assets | -- | 1,025 | 1,521 | 1,897 | 1,311 |
Nonperforming assets | $ 6,895 | $ 7,939 | $ 8,455 | $ 5,556 | $ 5,306 |
Nonperforming loans and leases / portfolio loans | 0.77% | 0.78% | 0.78% | 0.41% | 0.45% |
Nonperforming assets / assets | 0.56% | 0.64% | 0.71% | 0.47% | 0.45% |
Net loan and lease charge-offs (annualized) / average loans | 1.70% | 0.53% | 1.08% | 0.64% | 0.80% |
Delinquency rate - loans and leases >30day | 1.10% | 1.10% | 1.23% | 0.81% | 1.01% |
Delinquent loans and leases - 30-89 days | $ 2,917 | $ 2,678 | $ 3,977 | $ 3,360 | $ 5,077 |
Delinquency rate - loans and leases 30-89 days | 0.33% | 0.30% | 0.45% | 0.38% | 0.57% |
TDR's excluded from non-performing loans and leases | $ 3,894 | $ 1,622 | $ 1,462 | $ 1,562 | $ -- |
Changes in the Allowance for loan and lease losses: | |||||
Balance, beginning of period | $ 10,424 | $ 10,299 | $ 10,389 | $ 10,137 | $ 10,332 |
Charge-offs | (3,946) | (1,385) | (2,581) | (1,546) | (1,858) |
Recoveries | 149 | 208 | 186 | 112 | 72 |
Net (charge-offs) / recoveries | (3,797) | (1,177) | (2,395) | (1,434) | (1,786) |
Provision for loan and lease losses | 3,113 | 1,302 | 2,305 | 1,686 | 1,591 |
Balance, end of period | $ 9,740 | $ 10,424 | $ 10,299 | $ 10,389 | $ 10,137 |
Allowance for loan and lease losses / loans and leases | 1.09% | 1.18% | 1.16% | 1.18% | 1.13% |
Allowance for loan and lease losses / nonperforming loans and leases | 141.3% | 150.8% | 148.5% | 283.9% | 253.7% |
Bryn Mawr Bank Corporation | |||||
Consolidated Selected Financial Data (GAAP) | |||||
(Dollars in thousands, except per share data ) | |||||
March 31, 2009 | |||||
(unaudited) | |||||
For the period and period end: |
2010 1Q |
2009 4Q |
2009 3Q |
2009 2Q |
2009 1Q |
Selected ratios (annualized): | |||||
Return on average assets | 0.76% | 0.87% | 0.89% | 0.83% | 0.92% |
Return on average shareholders' equity | 8.59% | 10.22% | 10.39% | 10.11% | 11.54% |
Yield on loans and leases* | 5.76% | 5.75% | 5.79% | 5.84% | 5.85% |
Yield on interest earning assets* | 5.06% | 4.99% | 5.09% | 5.13% | 5.37% |
Cost of interest bearing funds | 1.28% | 1.45% | 1.73% | 1.94% | 2.15% |
Net interest margin* | 4.06% | 3.85% | 3.72% | 3.59% | 3.62% |
Book value per share | $ 11.86 | $ 11.72 | $ 11.62 | $ 11.33 | $ 10.99 |
Tangible book value per share | $ 10.56 | $ 10.40 | $ 10.44 | $ 10.15 | $ 9.78 |
Period end shares outstanding | 8,958,970 | 8,866,420 | 8,783,130 | 8,781,079 | 8,615,296 |
Selected data: | |||||
Mortgage loans originated | $ 24,346 | $ 34,975 | $ 35,025 | $ 125,090 | $ 96,523 |
Mortgage loans sold - servicing retained | $ 18,737 | $ 31,503 | $ 29,577 | $ 112,608 | $ 93,071 |
Mortgage loans sold - servicing released | $ 1,747 | $ 1,335 | $ 3,474 | $ 188 | $ 1,225 |
Mortgage loans serviced for others | $ 520,023 | $ 514,875 | $ 499,503 | $ 490,202 | $ 411,493 |
Total Wealth Management Division assets under management / administration / supervision / brokerage (1) | $ 3,109,574 | $ 2,871,143 | $ 2,710,867 | $ 2,264,029 | $ 1,959,131 |
* Yield on loans and leases, interest earning assets and net interest margin are calculated on a tax equivalent basis. | |||||
(1) Brokerage Assets represent assets held at a registered broker dealer under a networking agreement. |
Bryn Mawr Bank Corporation | ||||
Consolidated Selected Financial Data (GAAP) | ||||
(Dollars in thousands, except per share data ) | ||||
March 31, 2009 | ||||
(unaudited) | ||||
2010 Year-to-date |
2009 Year-to-date |
|||
Selected ratios (annualized): | ||||
Return on average assets | 0.76% | 0.92% | ||
Return on average shareholders' equity | 8.59% | 11.54% | ||
Yield on loans and leases* | 5.76% | 5.85% | ||
Yield on interest earning assets* | 5.06% | 5.37% | ||
Cost of interest bearing funds | 1.28% | 2.15% | ||
Net interest margin* | 4.06% | 3.62% | ||
Selected data: | ||||
Mortgage loans originated | $ 24,346 | $ 96,523 | ||
Mortgage loans sold - servicing retained | $ 18,737 | $ 93,071 | ||
Mortgage loans sold - servicing released | $ 1,747 | $ 1,225 | ||
* Yield on loans and leases, interest earning assets and net interest margin are calculated on a tax equivalent basis. |
Investment Portfolio | As of March 31, 2010 | As of December 31, 2009 | ||||
($'s in thousands) | ||||||
SECURITY DESCRIPTION | Amortized Cost | Fair Value | Unrealized Gain / (Loss) | Amortized Cost | Fair Value | Unrealized Gain / (Loss) |
U. S. government agency securities | $ 94,774 | $ 94,808 | $ 34 | $ 85,462 | $ 85,061 | $ (401) |
State, county & municipal securities | 24,270 | 24,431 | 161 | 24,859 | 25,024 | 165 |
FNMA/FHLMC mortgage backed securities | 12,979 | 13,386 | 407 | 49,318 | 50,951 | 1,633 |
GNMA mortgage backed securities | 2,524 | 2,518 | (6) | 8,607 | 8,718 | 111 |
Foreign debt securities | 1,250 | 1,250 | -- | 1,500 | 1,499 | (1) |
Bond - mutual funds | 37,115 | 37,423 | 308 | 36,943 | 36,970 | 27 |
Corporate bonds | -- | -- | -- | -- | -- | -- |
Total Investment Portfolio | $ 172,912 | $ 173,816 | $ 904 | $ 206,689 | $ 208,223 | $ 1,534 |
As of March 31, 2009 | ||||||
SECURITY DESCRIPTION | Amortized Cost | Fair Value | Unrealized Gain / (Loss) | |||
U. S. government agency securities | $ 7,999 | $ 8,121 | $ 122 | |||
State, county & municipal securities | 11,907 | 11,968 | 61 | |||
FNMA/FHLMC mortgage backed securities | 58,470 | 60,270 | 1,800 | |||
GNMA mortgage backed securities | 9,503 | 9,571 | 68 | |||
Foreign debt securities | 1,450 | 1,450 | -- | |||
Bond - mutual funds | -- | -- | -- | |||
Corporate bonds | 15,866 | 14,811 | (1,055) | |||
Total Investment Portfolio | $ 105,195 | $ 106,191 | $ 996 |
Capital Ratios | ||||||
Bryn Mawr Trust Company |
Regulatory Minimum To Be Well Capitalized |
3/31/2010 | 12/31/2009 | 9/30/2009 | 6/30/2009 | 3/31/2009 |
Tier I Capital to Risk Weighted Assets (RWA) | 6.00% | 9.32% | 9.06% | 8.91% | 8.71% | 8.56% |
Total (Tier II) Capital to RWA | 10.00% | 12.41% | 12.20% | 12.06% | 11.89% | 11.02% |
Tier I Leverage Ratio | 5.00% | 8.28% | 8.03% | 7.98% | 7.72% | 7.68% |
Bryn Mawr Bank Corporation | ||||||
Tier I Capital to Risk Weighted Assets (RWA) | 6.00% | 9.70% | 9.41% | 9.36% | 9.27% | 8.96% |
Total (Tier II) Capital to RWA | 10.00% | 12.78% | 12.53% | 12.49% | 12.43% | 11.41% |
Tier I Leverage Ratio | 5.00% | 8.63% | 8.35% | 8.39% | 8.22% | 8.05% |
Tangible Common Equity Ratio | 7.82% | 7.51% | 7.74% | 7.43% | 7.20% |
Bryn Mawr Bank Corporation | |||||
Consolidated Selected Financial Data (GAAP) | |||||
(Dollars in thousands) | |||||
March 31, 2010 | |||||
(unaudited) | |||||
Balance Sheet As Of: |
Mar 31, 2010 |
Dec 31, 2009 |
Sept 30, 2009 |
June 30, 2009 |
Mar 31, 2009 |
Assets | |||||
Interest bearing deposits with banks | $ 71,680 | $ 58,472 | $ 48,351 | $ 51,455 | $ 30,283 |
Fed funds sold | -- | -- | -- | -- | -- |
Money market funds | 402 | 9,175 | 18,140 | 38,252 | 72,433 |
Trading securities | -- | -- | 5,316 | 5,105 | -- |
Investment securities - AFS | 173,816 | 208,224 | 168,754 | 153,738 | 106,191 |
Total investment securities | 173,816 | 208,224 | 174,070 | 158,843 | 106,191 |
Loans held for sale | 2,214 | 3,007 | 4,133 | 6,837 | 2,896 |
Portfolio loans: | |||||
Consumer | 12,059 | 12,717 | 11,412 | 10,603 | 8,396 |
Commercial & industrial | 234,300 | 233,288 | 237,340 | 224,355 | 237,440 |
Commercial mortgages | 275,068 | 265,023 | 256,293 | 257,246 | 256,631 |
Construction | 41,506 | 38,444 | 37,221 | 40,829 | 43,746 |
Residential mortgages | 110,412 | 110,653 | 118,098 | 120,475 | 124,552 |
Home equity lines & loans | 175,748 | 177,863 | 174,273 | 168,592 | 165,044 |
Leases | 44,007 | 47,751 | 51,842 | 55,538 | 57,668 |
Total portfolio loans and leases | 893,100 | 885,739 | 886,479 | 877,638 | 893,477 |
Earning assets | 1,141,212 | 1,164,617 | 1,131,173 | 1,133,025 | 1,105,280 |
Cash and due from banks | 17,995 | 11,670 | 9,381 | 11,260 | 9,342 |
Allowance for loan and lease losses | (9,740) | (10,424) | (10,299) | (10,389) | (10,137) |
Bank owned life insurance | -- | -- | -- | -- | -- |
Intangible assets | 11,645 | 11,722 | 10,322 | 10,399 | 10,476 |
FHLB stock | 7,916 | 7,916 | 7,916 | 7,916 | 7,916 |
Other assets | 52,183 | 53,320 | 47,032 | 47,330 | 46,940 |
Total assets | $ 1,221,211 | $ 1,238,821 | $ 1,195,525 | $ 1,199,541 | $ 1,169,817 |
Liabilities and shareholders' equity | |||||
Interest-bearing checking | $ 143,735 | $ 151,432 | $ 128,551 | $ 132,531 | $ 132,354 |
Money market | 244,747 | 229,836 | 209,574 | 172,850 | 171,986 |
Savings | 103,233 | 101,719 | 98,189 | 98,545 | 83,834 |
IND / IDC deposits | 47,687 | 52,174 | 54,104 | 20,625 | 29,541 |
Wholesale deposits | 43,352 | 36,118 | 64,679 | 88,119 | 86,746 |
Time deposits | 136,927 | 153,705 | 176,388 | 200,174 | 205,164 |
Interest-bearing deposits | 719,681 | 724,984 | 731,485 | 712,844 | 709,625 |
Non-interest bearing deposits | 194,697 | 212,903 | 167,991 | 181,153 | 177,153 |
Total deposits | 914,378 | 937,887 | 899,476 | 893,997 | 886,778 |
Subordinated debt | 22,500 | 22,500 | 22,500 | 22,500 | 15,000 |
Borrowed funds | 142,244 | 144,826 | 147,386 | 149,925 | 152,442 |
Mortgage payable | 2,046 | 2,062 | 2,076 | 2,090 | -- |
Other liabilities | 33,772 | 27,610 | 22,040 | 31,539 | 20,899 |
Shareholders' equity | 106,271 | 103,936 | 102,047 | 99,490 | 94,698 |
Total liabilities and shareholders' equity | $ 1,221,211 | $ 1,238,821 | $ 1,195,525 | $ 1,199,541 | $ 1,169,817 |
Balance Sheet (average) | |||||
2010 1Q |
2009 4Q |
2009 3Q |
2009 2Q |
2009 1Q |
|
Assets | |||||
Interest bearing deposits with banks | $ 27,300 | $ 52,958 | $ 33,560 | $ 23,588 | $ 29,434 |
Fed funds sold | -- | -- | -- | -- | 2,222 |
Money market funds | 1,426 | 14,334 | 28,877 | 70,933 | 40,903 |
Trading securities | -- | 1,502 | 5,189 | 2,436 | |
Investment securities | 200,482 | 182,925 | 160,365 | 128,528 | 108,413 |
Loans held for sale | 2,975 | 4,441 | 5,307 | 6,219 | 6,478 |
Portfolio loans and leases | 892,184 | 882,956 | 881,519 | 886,180 | 897,215 |
Earning assets | 1,124,367 | 1,139,116 | 1,114,817 | 1,117,884 | 1,084,665 |
Cash and due from banks | 10,627 | 11,713 | 11,191 | 10,386 | 11,706 |
Allowance for loan and lease losses | (10,620) | (10,557) | (10,529) | (10,242) | (10,353) |
Bank owned life insurance | -- | -- | -- | -- | 6,753 |
Intangible assets | 11,690 | 10,305 | 10,367 | 10,443 | 10,399 |
Other assets | 57,495 | 53,825 | 53,617 | 53,924 | 52,022 |
Total assets | $ 1,193,559 | $ 1,204,402 | $ 1,179,463 | $ 1,182,395 | $ 1,155,192 |
Liabilities and shareholders' equity | |||||
Interest-bearing checking | $ 143,935 | $ 139,494 | $ 132,436 | $ 138,904 | $ 133,955 |
Money market | 240,542 | 218,691 | 189,768 | 171,378 | 160,372 |
Savings | 99,925 | 93,687 | 94,778 | 85,035 | 74,590 |
IND / IDC deposits | 42,030 | 53,617 | 27,790 | 25,057 | 29,287 |
Wholesale deposits | 43,026 | 56,447 | 74,347 | 99,371 | 103,562 |
Time deposits | 139,959 | 162,300 | 192,275 | 198,221 | 207,964 |
Interest-bearing deposits | 709,417 | 724,236 | 711,394 | 717,966 | 709,730 |
Non-interest bearing deposits | 189,314 | 185,133 | 172,257 | 171,918 | 160,295 |
Total deposits | 898,731 | 909,369 | 883,651 | 889,884 | 870,025 |
Subordinated debt | 22,500 | 22,500 | 22,500 | 20,934 | 15,000 |
Borrowed funds | 143,939 | 145,994 | 148,632 | 151,109 | 154,114 |
Mortgage payable | 2,056 | 2,070 | 2,085 | 1,614 | -- |
Other liabilities | 21,315 | 22,150 | 22,602 | 21,714 | 23,559 |
Shareholders' equity | 105,018 | 102,319 | 99,993 | 97,140 | 92,494 |
Total liabilities and shareholders' equity | $ 1,193,559 | $ 1,204,402 | $ 1,179,463 | $ 1,182,395 | $ 1,155,192 |
Quarterly Average Balances and Tax Equivalent Income and Expense and Tax Equivalent Yields | ||||||
1st Quarter 2010 | 4th Quarter 2009 | |||||
(dollars in thousands) | Average Balance |
Interest Income/ Expense |
Average Rates Earned/ Paid |
Average Balance |
Interest Income/ Expense |
Average Rates Earned/ Paid |
Assets: | ||||||
Interest-bearing deposits with other banks | $27,300 | $14 | 0.21% | $52,958 | $30 | 0.22% |
Federal funds sold | -- | -- | -- | -- | -- | -- |
Money market funds | 1,426 | 1 | 0.28% | 14,334 | 9 | 0.25% |
Investment securities available for sale: | ||||||
Taxable | 175,632 | 1,021 | 2.36% | 159,015 | 1,144 | 2.85% |
Tax-exempt | 24,850 | 278 | 4.54% | 25,412 | 278 | 4.34% |
Investment securities available for sale | 200,482 | 1,299 | 2.63% | 184,427 | 1,422 | 3.06% |
Loans and leases * | 895,159 | 12,724 | 5.76% | 887,397 | 12,860 | 5.75% |
Total interest earning assets | 1,124,367 | 14,038 | 5.06% | 1,139,116 | 14,321 | 4.99% |
Cash and due from banks | 10,627 | 11,713 | ||||
Less allowance for loan and lease losses | (10,620) | (10,557) | ||||
Other assets | 69,185 | 64,130 | ||||
Total assets | $1,193,559 | $1,204,402 | ||||
Liabilities: | ||||||
Savings, NOW and market rate deposits | $484,402 | $656 | 0.55% | $451,873 | $752 | 0.66% |
IND / IDC deposits | 42,030 | 51 | 0.49% | 53,617 | 60 | 0.44% |
Wholesale deposits | 43,026 | 185 | 1.74% | 56,446 | 278 | 1.95% |
Time deposits | 139,959 | 454 | 1.32% | 162,300 | 681 | 1.66% |
Total interest-bearing deposits | 709,417 | 1,346 | 0.77% | 724,236 | 1,771 | 0.97% |
Subordinated debt | 22,500 | 273 | 4.92% | 22,500 | 282 | 4.97% |
Mortgage payable | 2,056 | 28 | 5.52% | 2,070 | 29 | 5.56% |
Borrowed funds | 143,939 | 1,130 | 3.18% | 145,995 | 1,184 | 3.22% |
Total interest-bearing liabilities | 877,912 | 2,777 | 1.28% | 894,801 | 3,266 | 1.45% |
Noninterest-bearing deposits | 189,314 | 185,133 | ||||
Other liabilities | 21,315 | 22,149 | ||||
Total noninterest-bearing liabilities | 210,629 | 207,282 | ||||
Total liabilities | 1,088,541 | 1,102,083 | ||||
Shareholders' equity | 105,018 | 102,319 | ||||
Total liabilities and shareholders' equity | $1,193,559 | $1,204,402 | ||||
Interest income to earning assets | 5.06% | 4.99% | ||||
Net interest spread | 3.78% | 3.54% | ||||
Effect of noninterest-bearing sources | 0.28% | 0.31% | ||||
Net interest income/ margin on earning assets | $ 11,261 | 4.06% | $ 11,055 | 3.85% | ||
Tax equivalent adjustment | $ 144 | 0.05% | $ 130 | 0.04% | ||
3rd Quarter 2009 | 2nd Quarter 2009 | |||||
(dollars in thousands) | Average Balance |
Interest Income/ Expense |
Average Rates Earned/ Paid |
Average Balance |
Interest Income/ Expense |
Average Rates Earned/ Paid |
Assets: | ||||||
Interest-bearing deposits with other banks | $33,560 | $14 | 0.17% | $23,588 | $12 | 0.20% |
Federal funds sold | -- | -- | -- | -- | -- | -- |
Money market funds | 28,877 | 26 | 0.36% | 70,933 | 80 | 0.45% |
Investment securities available for sale: | ||||||
Taxable | 144,073 | 1,079 | 2.97% | 116,968 | 1,058 | 3.63% |
Tax-exempt | 21,481 | 236 | 4.36% | 13,996 | 155 | 4.44% |
Investment securities available for sale | 165,554 | 1,315 | 3.15% | 130,964 | 1,213 | 3.72% |
Loans and leases * | 886,826 | 12,943 | 5.79% | 892,399 | 12,999 | 5.84% |
Total interest earning assets | 1,114,817 | 14,298 | 5.09% | 1,117,884 | 14,304 | 5.13% |
Cash and due from banks | 11,191 | 10,386 | ||||
Less allowance for loan and lease losses | (10,529) | (10,242) | ||||
Other assets | 63,984 | 64,367 | ||||
Total assets | $1,179,463 | $1,182,395 | ||||
Liabilities: | ||||||
Savings, NOW and market rate deposits | $416,982 | $729 | 0.69% | $395,317 | $798 | 0.81% |
IND / IDC deposits | 27,790 | 37 | 0.53% | 25,057 | 24 | 0.38% |
Wholesale deposits | 74,347 | 428 | 2.28% | 99,371 | 592 | 2.39% |
Time deposits | 192,275 | 1,094 | 2.26% | 198,221 | 1,316 | 2.66% |
Total interest-bearing deposits | 711,394 | 2,288 | 1.28% | 717,966 | 2,730 | 1.53% |
Subordinated debt | 22,500 | 299 | 5.27% | 20,934 | 306 | 5.86% |
Mortgage payable | 2,085 | 30 | 5.71% | 1,614 | 23 | 5.72% |
Borrowed funds | 148,632 | 1,239 | 3.31% | 151,109 | 1,251 | 3.32% |
Total interest-bearing liabilities | 884,611 | 3,856 | 1.73% | 891,623 | 4,310 | 1.94% |
Noninterest-bearing deposits | 172,257 | 171,918 | ||||
Other liabilities | 22,602 | 21,714 | ||||
Total noninterest-bearing liabilities | 194,859 | 193,632 | ||||
Total liabilities | 1,079,470 | 1,085,255 | ||||
Shareholders' equity | 99,993 | 97,140 | ||||
Total liabilities and shareholders' equity | $1,179,463 | $1,182,395 | ||||
Interest income to earning assets | 5.09% | 5.13% | ||||
Net interest spread | 3.36% | 3.19% | ||||
Effect of noninterest-bearing sources | 0.36% | 0.40% | ||||
Net interest income/ margin on earning assets | $ 10,442 | 3.72% | $ 9,994 | 3.59% | ||
Tax equivalent adjustment | $ 112 | 0.02% | $ 82 | 0.02% | ||
1st Quarter 2009 | ||||||
(dollars in thousands) | Average Balance |
Interest Income/ Expense |
Average Rates Earned/ Paid |
|||
Assets: | ||||||
Interest-bearing deposits with other banks | $29,434 | $17 | 0.23% | |||
Federal funds sold | 2,222 | 1 | 0.18% | |||
Money market funds | 40,903 | 82 | 0.81% | |||
Investment securities available for sale: | ||||||
Taxable | 98,240 | 1,116 | 4.61% | |||
Tax-exempt | 10,173 | 107 | 4.27% | |||
Investment securities available for sale | 108,413 | 1,223 | 4.58% | |||
Loans and leases * | 903,693 | 13,035 | 5.85% | |||
Total interest earning assets | 1,084,665 | 14,358 | 5.37% | |||
Cash and due from banks | 11,706 | |||||
Less allowance for loan and lease losses | (10,353) | |||||
Other assets | 69,174 | |||||
Total assets | $1,155,192 | |||||
Liabilities: | ||||||
Savings, NOW and market rate deposits | $368,917 | $816 | 0.90% | |||
IND / IDC deposits | 29,287 | 28 | 0.39% | |||
Wholesale deposits | 103,562 | 785 | 3.07% | |||
Time deposits | 207,964 | 1,554 | 3.03% | |||
Total interest-bearing deposits | 709,730 | 3,183 | 1.82% | |||
Subordinated debt | 15,000 | 221 | 5.98% | |||
Mortgage payable | -- | -- | -- | |||
Borrowed funds | 154,114 | 1,263 | 3.32% | |||
Total interest-bearing liabilities | 878,844 | 4,667 | 2.15% | |||
Noninterest-bearing deposits | 160,295 | |||||
Other liabilities | 23,559 | |||||
Total noninterest-bearing liabilities | 183,854 | |||||
Total liabilities | 1,062,698 | |||||
Shareholders' equity | 92,494 | |||||
Total liabilities and shareholders' equity | $1,155,192 | |||||
Interest income to earning assets | 5.37% | |||||
Net interest spread | 3.22% | |||||
Effect of noninterest-bearing sources | 0.40% | |||||
Net interest income/ margin on earning assets | $ 9,691 | 3.62% | ||||
Tax equivalent adjustment | $ 65 | 0.02% | ||||
* Average loans and leases include portfolio loans and leases, and loans held for sale. Non-accrual loans are also included in the average loan and leases balances. |