Bryn Mawr Bank Corporation Reports Strong Net Income Growth for the Fourth Quarter 2009 and the Full Year


BRYN MAWR, Pa., Jan. 28, 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 fourth quarter 2009 diluted earnings per share of $0.30 and net income of $2.64 million, an increase of $0.18 per share or 150.0%, and an increase of $1.63 million or 161.9% over the fourth quarter of 2008 diluted earnings per share of $0.12 and net income of $1.01 million. The Corporation reported twelve month 2009 diluted earnings per share of $1.18 compared to $1.08 for 2008, an increase of 9.3%. Net income for the year ended December 31, 2009 was $10.34 million compared to $9.33 million one year ago, an increase of 10.9%

Ted Peters, Chairman and Chief Executive Officer, stated, “Given the difficult economic environment that the Bank and its customers are operating in, we were pleased with the financial results for both the fourth quarter and the full year. In addition, our Wealth assets under management and supervision increased to approximately $2.9 billion from a low of approximately $2.0 billion at the end of the first quarter. Our two new initiatives - Bryn Mawr Trust Company of Delaware and BMT Asset Management - gathered approximately $500 million of new assets between them.”

Peters continued, “We are excited that First Keystone Financial, Inc. and its operating subsidiary, First Keystone Bank, has decided to partner with Bryn Mawr Trust. The combination of the two institutions will make us the largest community bank in Delaware County. First Keystone Bank has a rich history of community banking and client service and will be a key element to our future success.”

The proposed merger is subject to certain conditions, including, among others, approval by shareholders of First Keystone Financial, Inc., governmental filings and regulatory approvals and expiration of applicable waiting periods, accuracy of specified representations and warranties in the Agreement and Plan of Merger between the Corporation and First Keystone Financial, Inc. ("Merger Agreement"), absence of a material adverse effect pursuant to the Merger Agreement, receipt of material permits and authorizations for the lawful consummation of merger of First Keystone Financial, Inc. into the Corporation, and First Keystone Bank into the Bank (via a two step merger). First Keystone Financial, Inc.'s shareholders are scheduled to vote on the Merger Agreement and the transactions contemplated thereby at a special meeting of shareholders on March 2, 2010. Assuming all of the necessary conditions are met, the Corporation expects to close the transactions contemplated by the Merger Agreement in the third quarter of 2010.

SIGNIFICANT ITEMS FOR THE QUARTER

  • Total Wealth Management Assets at December 31, 2009 were approximately $2.9 billion, up $160.3 million or 5.9% from the third quarter of 2009, and up $724.7 million or 33.8% from December 31, 2008 due in part to improvements in financial markets, new brokerage business, the strong performance of The Bryn Mawr Trust Company of Delaware, and new relationships and accounts in the Wealth Management division.
  • Revenue from Wealth Management services for the fourth quarter of 2009 was $3.6 million, up 4.0% from third quarter 2009 revenue of $3.5 million and slightly down from fourth quarter 2008 revenue of $3.7 million. For the twelve month period ending December 31, 2009, revenue from Wealth Management services was $14.2 million, up 2.4% from $13.8 million in the same period last year.
  • Deposit levels were $937.8 million at December 31, 2009, up $38.4 million or 4.3% from September 30, 2009, and up $68.4 million or 7.9% from December 31, 2008 as branch activity remains strong. 
  • Total year end portfolio loan and lease balances of $885.7 million were down 1.5% or $13.8 million compared to $899.6 million at December 31, 2008 as construction loans decreased $20.0 million or 34.2%, leases declined $11.6 million or 19.5%, and residential mortgages declined $21.9 million or 16.5%. The decline in the construction loan and lease balances was due to Management’s decision to limit exposure to those sections of the loan and lease portfolio. Partially offsetting these decreases were increases from December 31, 2008 in home equity lines and loans in our local market area of $23.3 million or 15.1% and commercial mortgages of $15.3 million or 6.1%.   
  • The tax equivalent net interest margin was 3.85% for the fourth quarter of 2009, up 13 basis points from the third quarter 2009 and 22 basis points from the fourth quarter of 2008 primarily due to lower deposit rates, reductions in wholesale and time deposit balances, lower variable rates on subordinated debt and interest rate floors and prudent pricing in the loan portfolio.
  • Net interest income for the fourth quarter of 2009 was $10.9 million, up $1.4 million or 14.6% from the same period in 2008 due largely to an increase in the margin and higher volume.
  • The Corporation’s investment portfolio increased from a fair market value of $108.3 million at December 31, 2008 to $208.2 million at December 31, 2009 due largely to deployment of cash inflows from strong growth in deposits and the reduction in the loan portfolio. There was no other than temporary impairment (“OTTI”) charge recorded in 2009 or 2008.
  • Investment securities gains of $603 thousand were recorded during the quarter ended December 31, 2009. These gains primarily resulted from reducing exposure to certain agency securities and reducing individual company exposure in specific corporate bonds. Investment securities gains for 2009 were $1.9 million compared to $230 thousand for 2008.
  • Revenue from the sale of residential mortgage loans for the quarter ended December 31, 2009 was $859 thousand, substantially lower than the windfall production in the first and second quarters of 2009, but higher than the fourth quarter of 2008 when revenue was $293 thousand. Revenue on the sale of residential mortgage loans for the twelve month period ended December 31, 2009 was $6.0 million compared to $1.3 million for 2008.
  • At December 31, 2009, the allowance for loan and lease losses of $10.4 million was 1.18% of portfolio loans and leases compared with $10.3 million or 1.16% and $10.3 million or 1.15% at September 30, 2009 and December 31, 2008, respectively. 
  • The provision for loan and lease losses for the twelve months ended December 31, 2009 was $6.9 million compared to $5.6 million for 2008.
  • Trends within the leasing portfolio have shown improvement as quarterly net charge-offs have continually decreased from $1.6 million in the fourth quarter of 2008 to $763 thousand in the fourth quarter of 2009.
  • Non-performing loans and leases are 80 basis points of total portfolio loans and leases at December 31, 2009. The level of non-performing loans and leases has increased from 78 basis points at September 30, 2009 and from 65 basis points at December 31, 2008 primarily due to the economic environment. The majority of these loans are adequately secured by collateral that can substantially liquidate the associated debt.
  • Non-interest expense increased in the fourth quarter of 2009 compared to the third quarter of 2009 and fourth quarter of 2008, primarily as a result of due diligence and merger related expenses, professional fees and FDIC insurance.
  • Salaries and wages for the twelve months ended December 31, 2009 were $22.3 million which includes residential mortgage incentive pay. The quarterly run rate for salaries and wages in 2010 is expected to be approximately $5.7 million which includes several new BMT Asset Management hires.
  • At December 31, 2009, the Corporation had an unused borrowing capacity of $303 million at the Federal Home Loan Bank of Pittsburgh, $55 million at the Federal Reserve and $75 million of Fed Funds lines. Additionally, liquidity remains strong with approximately $38 million at the Federal Reserve and $18 million in money market funds at December 31, 2009.

 

Regulatory Capital Ratios:      
  Regulatory Minimum to be Actual Actual
  Well Capitalized 12/31/2009 12/31/2008
Bryn Mawr Trust Company Consolidated      
Tier I Capital to Risk Weighted Assets (RWA) 6.00% 9.06% 8.49%
Total (Tier II) Capital to RWA 10.00% 12.20% 10.98%
Tier I Leverage Ratio 5.00% 8.03% 7.70%
       
Bryn Mawr Bank Corporation      
Tier I Capital to Risk Weighted Assets (RWA) 6.00% 9.41% 8.81%
Total (Tier II) Capital to RWA 10.00% 12.53% 11.29%
Tier I Leverage Ratio 5.00% 8.35% 8.03%
Tangible Common Equity Ratio N/A 7.51% 7.13%

Capital ratios at December 31, 2009 are all higher then the year ago period primarily due to retained earnings, a 2009 addition of  $7.5 million in subordinated debt and approximately $3.7 million in equity capital, partially offset by an increase in goodwill.

DIVIDEND DECLARED

On January 28, 2010, the Corporation's Board of Directors declared a quarterly dividend of $0.14 per share, payable March 1, 2010 to shareholders of record as of February 8, 2010.

The Corporation will hold an earnings conference call at 8:30 a.m. EDT on Friday, January 29, 2010. Interested parties may participate by calling 800-860-2442, conference #436746, at 8:30 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 February 13, 2010. The number to call for the taped replay is 877-344-7529 and the Replay Passcode is 436746. 

The conference call will be simultaneously broadcast live over the Internet through a web cast 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 web cast 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”, “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 Robert Ricciardi, Secretary, telephone (610) 526-2059.

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)          
December 31, 2009          
(unaudited)          
  For The Three Months Ended
  Dec 31, Sept 30, June 30, Mar 31, Dec 31,
  2009 2009 2009 2009 2008
           
Interest income $14,191 $14,186 $14,222 $14,293 $14,838
Interest expense 2,984 3,557 4,004 4,446 5,050
Subordinated debt 282 299 306 221 257
           
Net interest income 10,925 10,330 9,912 9,626 9,531
Provision for loan and lease losses 1,302 2,305 1,686 1,591 2,898
Net interest income after provision for loan and lease losses 9,623 8,025 8,226 8,035 6,633
           
Fees for wealth management services 3,597 3,457 3,620 3,504 3,695
Loan servicing and late fees 386 367 343 291 281
Service charges on deposits 504 493 491 463 455
Net gain on sale of residential mortgage loans 859 760 2,516 1,877 293
Net gain on sale of investments 603 848 -- 472 8
Net gain on trading investment 15 161 79 -- --
Other operating income 577 557 752 878 533
Non-interest income 6,541 6,643 7,801 7,485 5,265
           
Salaries and wages 5,848 5,322 5,626 5,479 4,700
Employee benefits 1,253 1,281 1,462 1,582 912
Occupancy and bank premises 911 893 906 927 922
Furniture fixtures and equipment 575 634 612 586 632
Advertising 310 196 346 232 356
(Recovery) / impairment of mortgage servicing rights (174) (51) (115) 204 638
Amortization of mortgage servicing rights 215 186 256 195 81
Intangible asset amortization 77 77 77 77 77
FDIC insurance 290 265 357 322 138
FDIC insurance special assessment -- -- 540 --

--

Due diligence/merger related expenses 531 85 -- -- 40
Professional fees 702 419 494 393 441
Other expenses 1,560 1,382 1,726 1,471 1,509
Non-interest expense 12,098 10,689 12,287 11,468 10,446
           
Income before income taxes 4,066 3,979 3,740 4,052 1,452
Income tax expense 1,429 1,360 1,291 1,420 445
Net income $2,637 $2,619 $2,449 $2,632 $1,007
           
Per share data:          
Weighted average shares outstanding 8,794,602 8,782,632 8,745,708 8,602,406 8,585,914
Dilutive potential common shares 9,112 17,664 21,601 18,498 41,254
Adjusted weighted average dilutive shares 8,803,714 8,800,296 8,767,309 8,620,904 8,627,168
           
Basic earnings per common share $0.30 $0.30 $0.28 $0.31 $0.12
           
Diluted earnings per common share $0.30 $0.30 $0.28 $0.31 $0.12
           
Dividend declared per share $0.14 $0.14 $0.14 $0.14 $0.14
           
Effective tax rate 35.1% 34.2% 34.5% 35.0% 30.6%

 

 

 

 

Bryn Mawr Bank Corporation    
Consolidated Selected Financial Data (GAAP)    
(Dollars in thousands, except per share data)    
December 31, 2009    
(unaudited)    
  For The Twelve Months Ended
  Dec 31, Dec 31,
  2009 2008
     
Interest income $56,892 $57,934
Interest expense 14,991 20,388
Subordinated debt 1,108 408
     
Net interest income 40,793 37,138
Provision for loan and lease losses 6,884 5,596
Net interest income after    
provision for loan and lease losses 33,909 31,542
     
Fees for wealth management services 14,178 13,842
Loan servicing and late fees 1,387 1,194
Service charges on deposits 1,951 1,685
Net gain on sale of residential mortgage loans 6,012 1,275
Net gain on sale of investments 1,923 230
Net gain on trading investment 255 --
BOLI income -- 261
Interest rate floor income -- 268
Other operating income 2,764 2,717
Non-interest income 28,470 21,472
     
Salaries and wages 22,275 18,989
Employee benefits 5,578 4,172
Occupancy and bank premises 3,637 3,165
Furniture fixtures and equipment 2,407 2,324
Advertising 1,084 1,115
(Recovery) / impairment of mortgage servicing rights (137) 668
Amortization of mortgage servicing rights 853 367
Intangible asset amortization 308 141
FDIC insurance 1,234 472
FDIC insurance - special assessment 540 --
Due diligence/merger related expense 616 156
Professional fees 2,008 1,550
Other expenses 6,139 5,557
Non-interest expense 46,542 38,676
     
Income before income taxes 15,837 14,338
Income tax expense 5,500 5,013
Net income $10,337 $9,325
     
Per share data:    
Weighted average shares outstanding 8,732,004 8,566,938
Dilutive potential common shares 16,719 34,233
Adjusted weighted average shares 8,748,723 8,601,171
     
Basic earnings per common share $1.18 $1.09
     
Diluted earnings per common share $1.18 $1.08
     
Dividend declared per share $0.56 $0.54
     
Effective tax rate 34.7% 35.0%

 

           
Bryn Mawr Bank Corporation          
Consolidated Selected Financial Data (GAAP)          
(Dollars in thousands, except per share data )          
December 31, 2009          
(unaudited)          
           
For the period end: 2009 2009 2009 2009 2008
  4Q 3Q 2Q 1Q 4Q
Asset Quality Data          
Nonaccrual loans and leases $6,439 $5,921 $2,913 $3,251 $5,303
90 + days past due loans - still accruing 668 1,013 746 744 504
Nonperforming loans and leases 7,107 6,934 3,659 3,995 5,807
Other non-performing assets 1,025 1,521 1,897 1,311 --
Nonperforming assets $8,132 $8,455 $5,556 $5,306 $5,807
           
Nonperforming loans and leases / portfolio loans 0.80% 0.78% 0.41% 0.45% 0.65%
Nonperforming assets / assets 0.66% 0.71% 0.47% 0.45% 0.50%
           
Net loan and lease charge-offs (annualized)/ average loans 0.53% 1.08% 0.64% 0.80% 0.71%
Delinquency rate - including nonperforming 1.10% 1.23% 0.81% 1.01% 0.97%
Delinquency rate - excluding nonperforming 0.30% 0.45% 0.40% 0.59% 0.32%
Changes in the Allowance for loan and lease losses          
Balance, beginning of period $10,299 $10,389 $10,137 $10,332 $9,014
           
Charge-offs (1,385) (2,581) (1,546) (1,858) (1,611)
           
Recoveries 208 186 112 72 31
           
Net (charge-offs) / recoveries (1,177) (2,395) (1,434) (1,786) (1,580)
           
Provision for loan and lease losses 1,302 2,305 1,686 1,591 2,898
           
Balance, end of period $10,424 $10,299 $10,389 $10,137 $10,332
           
Allowance for loan and lease losses / loans and lease 1.18% 1.16% 1.18% 1.13% 1.15%
Allowance for loan and lease losses / nonperforming loans and leases 146.7% 148.5% 283.9% 253.7% 177.9%

 

           
For the period and period end: 2009 2009 2009 2009 2008
  4Q 3Q 2Q 1Q 4Q
Selected ratios (annualized):          
           
Return on average assets 0.87% 0.89% 0.83% 0.92% 0.35%
Return on average shareholders' equity 10.22% 10.39% 10.11% 11.54% 4.23%
Yield on loans and leases* 5.75% 5.79% 5.84% 5.85% 6.06%
Yield on interest earning assets* 4.99% 5.09% 5.13% 5.37% 5.63%
Cost of interest bearing funds 1.45% 1.73% 1.94% 2.15% 2.42%
Net interest margin* 3.85% 3.72% 3.59% 3.62% 3.63%
Book value per share $11.72 $11.62 $11.33 $10.99 $10.76
Tangible book value per share $10.40 $10.44 $10.15 $9.78 $9.55
Period end shares outstanding 8,866,420 8,783,130 8,781,079 8,615,296 8,592,259
           
Selected data:          
           
Mortgage loans originated $34,975 $35,025 $125,090 $96,523 $25,826
Mortgage loans sold - servicing retained $31,503 $29,577 $112,608 $93,071 $10,653
Mortgage loans sold - servicing released $1,335 $3,474 $188 $1,225 $5,837
Mortgage loans serviced for others $514,875 $499,503 $490,202 $411,493 $350,199
           
Total Wealth assets under management / administration / supervision / brokerage (1) $2,871,143 $2,710,867 $2,264,029 $1,959,131 $2,146,399
           
* 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.    
           
  2009 2008  
  Year-to-date Year-to-date  
Selected ratios (annualized):      
       
Return on average assets 0.88% 0.89%  
Return on average shareholders' equity 10.55% 10.01%  
Yield on loans and leases* 5.81% 6.27%  
Yield on interest earning assets* 5.14% 5.98%  
Cost of interest bearing funds 1.81% 2.63%  
Net interest margin* 3.70% 3.84%  
Selected data:      
Mortgage loans originated $291,613 $109,219  
Mortgage loans sold - servicing retained $266,759 $43,575  
Mortgage loans sold - servicing released $6,222 $34,259  
       
* Yield on loans and leases, interest earning assets and net interest margin are calculated on a tax equivalent basis.
     
Investment Portfolio As of December 31, 2009 As of December 31, 2008
($'s in thousands)            
  Amortized Fair Unrealized Amortized Fair Unrealized
SECURITY DESCRIPTION Cost Value Gain / (Loss) Cost Value Gain / (Loss)
             
U. S. government agency securities $85,462 $85,061 $(401) $10,999 $11,170 $171
             
State, county & municipal securities 24,859 25,024 165 7,072 7,096 24
             
FNMA/FHLMC mortgage backed securities 49,318 50,952 1,634 78,054 79,660 1,606
             
GNMA mortgage backed securities 8,607 8,718 111 -- -- --
             
Foreign debt securities 1,500 1,499 (1) 950 950 --
             
Bond - mutual funds 36,943 36,970 27 -- -- --
             
Corporate bonds -- -- -- 10,180 9,453 (727)
             
Total Investment Portfolio $206,689 $208,224 $1,535 $107,255 $108,329 $1,074
             
             
Capital Ratios            
  Regulatory Minimum          
Bryn Mawr Trust Company Consolidated To Be          
  Well Capitalized 12/31/2009 9/30/2009 6/30/2009 3/31/2009 12/31/2008
             
Tier I Capital to Risk Weighted Assets (RWA) 6.00% 9.06% 8.91% 8.71% 8.56% 8.49%
Total (Tier II) Capital to RWA 10.00% 12.20% 12.06% 11.89% 11.02% 10.98%
Tier I Leverage Ratio 5.00% 8.03% 7.98% 7.72% 7.68% 7.70%
             
Bryn Mawr Bank Corporation            
             
Tier I Capital to Risk Weighted Assets (RWA) 6.00% 9.41% 9.36% 9.27% 8.96% 8.81%
Total (Tier II) Capital to RWA 10.00% 12.53% 12.49% 12.43% 11.41% 11.29%
Tier I Leverage Ratio 5.00% 8.35% 8.39% 8.22% 8.05% 8.03%
Common Equity Ratio   8.39% 8.54% 8.29% 8.10% 8.03%
Tangible Common Equity Ratio   7.51% 7.74% 7.43% 7.20% 7.13%

 

Bryn Mawr Bank Corporation          
Consolidated Selected Financial Data(GAAP)          
(Dollars in thousands)          
December 31, 2009          
(unaudited)          
           
Balance Sheet          
For the period ended: Dec 31, Sept 30, June 30, Mar 31, Dec 31,
  2009 2009 2009 2009 2008
Assets          
           
Interest bearing deposits with banks $58,472 $48,351 $51,455 $30,283 $45,100
Fed funds sold -- -- -- -- --
Money market funds 9,175 18,140 38,252 72,433 5,109
           
Trading securities -- 5,316 5,105 -- --
Investment securities - AFS 208,224 168,754 153,738 106,191 108,329
Total investment securities 208,224 174,070 158,843 106,191 108,329
           
Loans held for sale 3,007 4,133 6,837 2,896 3,024
           
Portfolio loans:          
Consumer 12,717 11,412 10,603 8,396 8,518
Commercial & industrial 233,288 237,340 224,355 237,440 236,469
Commercial mortgages 265,023 256,293 257,246 256,631 249,730
Construction 38,444 37,221 40,829 43,746 58,446
Residential mortgages 110,653 118,098 120,475 124,552 132,536
Home equity lines & loans 177,863 174,273 168,592 165,044 154,576
Leases 47,751 51,842 55,538 57,668 59,302
Total portfolio loans and leases 885,739 886,479 877,638 893,477 899,577
           
Earning assets 1,164,617 1,131,173 1,133,025 1,105,280 1,061,139
           
Cash and due from banks 11,670 9,381 11,260 9,342 18,776
Allowance for loan and lease losses (10,424) (10,299) (10,389) (10,137) (10,332)
Bank owned life insurance -- -- -- -- 15,585
Intangible assets 11,722 10,322 10,399 10,476 10,358
FHLB stock 7,916 7,916 7,916 7,916 7,916
Other assets 53,320 47,032 47,330 46,940 47,904
           
Total assets $1,238,821 $1,195,525 $1,199,541 $1,169,817 $1,151,346
           
Liabilities and shareholders' equity          
           
Interest-bearing checking $151,432 $128,551 $132,531 $132,354 $135,513
Money market 229,836 209,574 172,850 171,986 142,707
Savings 101,719 98,189 98,545 83,834 54,333
IND / IDC deposits 52,174 54,104 20,625 29,541 30,185
Wholesale deposits 36,118 64,679 88,119 86,746 120,761
Time deposits 153,705 176,388 200,174 205,164 211,542
Interest-bearing deposits 724,984 731,485 712,844 709,625 695,041
           
Non-interest bearing deposits 212,903 167,991 181,153 177,153 174,449
Total deposits 937,887 899,476 893,997 886,778 869,490
           
Subordinated debt 22,500 22,500 22,500 15,000 15,000
Borrowed funds 144,826 147,386 149,925 152,442 154,939
Mortgage payable 2,062 2,076 2,090 -- --
Other liabilities 27,610 22,040 31,539 20,899 19,504
Shareholders' equity 103,936 102,047 99,490 94,698 92,413
           
Total liabilities and shareholders' equity $1,238,821 $1,195,525 $1,199,541 $1,169,817 $1,151,346
           
Balance Sheet (average)          
  2009 2009 2009 2009 2008
  4Q 3Q 2Q 1Q 4Q
Assets          
Interest bearing deposits with banks $52,958 $33,560 $23,588 $29,434 $45,503
Fed funds sold -- -- -- 2,222 272
Money market funds 14,334 28,877 70,933 40,903 10,713
Trading securities 1,502 5,189 2,436    
Investment securities 182,925 160,365 128,528 108,413 105,902
Loans held for sale 4,441 5,307 6,219 6,478 2,814
Portfolio loans and leases 882,956 881,519 886,180 897,215 886,793
Earning assets 1,139,116 1,114,817 1,117,884 1,084,665 1,051,997
           
Cash and due from banks 11,713 11,191 10,386 11,706 13,882
Allowance for loan and lease losses (10,557) (10,529) (10,242) (10,353) (9,085)
Bank owned life insurance -- -- -- 6,753 15,585
Intangible assets 10,305 10,367 10,443 10,399 5,824
Other assets 53,825 53,617 53,924 52,022 51,677
           
Total assets $1,204,402 $1,179,463 $1,182,395 $1,155,192 $1,129,880
           
Liabilities and shareholders' equity          
Interest-bearing checking $139,494 $132,436 $138,904 $133,955 $133,654
Money market 218,691 189,768 171,378 160,372 139,564
Savings 93,687 94,778 85,035 74,590 61,684
IND / IDC deposits 53,617 27,790 25,057 29,287 29,339
Wholesale deposits 56,447 74,347 99,371 103,562 123,905
Time deposits 162,300 192,275 198,221 207,964 213,004
Interest-bearing deposits 724,236 711,394 717,966 709,730 701,150
           
Non-interest bearing deposits 185,133 172,257 171,918 160,295 143,897
Total deposits 909,369 883,651 889,884 870,025 845,047
           
Subordinated debt 22,500 22,500 20,934 15,000 15,000
Borrowed funds 145,994 148,632 151,109 154,114 156,023
Mortgage payable 2,070 2,085 1,614 -- --
Other liabilities 22,150 22,602 21,714 23,559 19,128
Shareholders' equity 102,319 99,993 97,140 92,494 94,682
           
Total liabilities and shareholders' equity $1,204,402 $1,179,463 $1,182,395 $1,155,192 $1,129,880

 

Consolidated Selected Financial Data(GAAP)    
(Dollars in thousands)    
December 31, 2009    
(unaudited)    
     
Balance Sheet (average)    
  2009 2008
  Year-to-date Year-to-date
Assets    
     
Interest bearing deposits with banks $34,946 $18,678
Fed funds sold 548 5,616
Money market funds 38,662 3,445
Trading securities 2,294 --
Investment securities 145,304 94,478
Loans held for sale 5,611 3,147
Portfolio loans and leases 886,907 848,605
Earning assets 1,114,272 973,969
     
Cash and due from 11,249 15,780
Allowance for loan and lease losses (10,421) (8,613)
Intangible assets 10,378 2,711
Bank owned life insurance 1,665 15,579
FHLB stock 7,916 7,916
Other assets 45,436 38,336
     
Total assets $1,180,495 $1,045,678
     
Liabilities and shareholders' equity    
Interest-bearing checking $136,202 $137,373
Money market 185,225 130,614
Savings 87,096 47,216
IND / IDC deposits 33,988 10,088
Wholesale deposits 83,277 133,882
Time deposits 190,071 194,739
Interest-bearing deposits 715,859 653,912
     
Non-interest bearing deposits 172,469 143,924
Total deposits 888,328 797,836
     
Subordinated debt 20,260 5,934
Borrowed funds 149,936 130,490
Mortgage payable 1,450 --
Other liabilities 22,502 18,243
Shareholders' equity 98,019 93,175
     
Total liabilities and shareholders' equity $1,180,495 $1,045,678

 

 

 

  Quarterly Average Balances and Tax Equivalent Income and Expense and Tax Equivalent Yields
  4th Quarter 2009 3rd 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 $52,958 $30 0.22 % $33,560 $14 0.17 %
Federal funds sold -- -- --   -- -- --  
Money market funds 14,334 9 0.25 % 28,877 26 0.36 %
Investment securities available for sale:                
Taxable 159,015 1,144 2.85 % 144,073 1,079 2.97 %
Tax-exempt 25,412 278 4.34 % 21,481 236 4.36 %
Investment securities available for sale 184,427 1,422 3.06 % 165,554 1,315 3.15 %
                 
Loans and leases * 887,397 12,860 5.75 % 886,826 12,943 5.79 %
                 
Total interest earning assets 1,139,116 14,321 4.99 % 1,114,817 14,298 5.09 %
                 
Cash and due from banks 11,713       11,191      
Less allowance for loan and lease losses (10,557)       (10,529)      
Other assets 64,130       63,984      
                 
Total assets $1,204,402       $1,179,463      
                 
Liabilities:                
                 
Savings, NOW and market rate deposits $451,873 $752 0.66 % $416,982 $729 0.69 %
IND / IDC deposits 53,617 60 0.44 % 27,790 37 0.53 %
Wholesale deposits 56,446 278 1.95 % 74,347 428 2.28 %
Time deposits 162,300 681 1.66 % 192,275 1,094 2.26 %
Total interest-bearing deposits 724,236 1,771 0.97 % 711,394 2,288 1.28 %
                 
Subordinated debt 22,500 282 4.97 % 22,500 299 5.27 %
Mortgage payable 2,070 29 5.56 % 2,085 30 5.71 %
Borrowed funds 145,995 1,184 3.22 % 148,632 1,239 3.31 %
Total interest-bearing liabilities 894,801 3,266 1.45 % 884,611 3,856 1.73 %
                 
Noninterest-bearing deposits 185,133       172,257      
Other liabilities 22,149       22,602      
Total noninterest-bearing liabilities 207,282       194,859      
                 
Total liabilities 1,102,083       1,079,470      
                 
Shareholders' equity 102,319       99,993      
                 
Total liabilities and shareholders' equity $1,204,402       $1,179,463      
                 
Interest income to earning assets     4.99 %     5.09 %
                 
Net interest spread     3.54 %     3.36 %
Effect of noninterest-bearing sources     0.31 %     0.36 %
                 
Net interest income/ margin on earning assets   $11,055 3.85 %   $10,442 3.72 %
                 
Tax equivalent adjustment   $130 0.04 %   $112 0.02 %

  

  2nd Quarter 2009 1st 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 $23,588 $12 0.20 % $29,434 $17 0.23 %
Federal funds sold -- -- --   2,222 1 0.18 %
Money market funds 70,933 80 0.45 % 40,903 82 0.81 %
Investment securities available for sale:                
Taxable 116,968 1,058 3.63 % 98,240 1,116 4.61 %
Tax-exempt 13,996 155 4.44 % 10,173 107 4.27 %
Investment securities available for sale 130,964 1,213 3.72 % 108,413 1,223 4.58 %
                 
Loans and leases * 892,399 12,999 5.84 % 903,693 13,035 5.85 %
                 
Total interest earning assets 1,117,884 14,304 5.13 % 1,084,665 14,358 5.37 %
                 
Cash and due from banks 10,386       11,706      
Less allowance for loan and lease losses (10,242)       (10,353)      
Other assets 64,367       69,174      
                 
Total assets $1,182,395       $1,155,192      
                 
Liabilities:                
Savings, NOW and market rate deposits $395,317 $798 0.81 % $368,917 $816 0.90 %
IND / IDC deposits 25,057 24 0.38 % 29,287 28 0.39 %
Wholesale deposits 99,371 592 2.39 % 103,562 785 3.07 %
Time deposits 198,221 1,316 2.66 % 207,964 1,554 3.03 %
Total interest-bearing deposits 717,966 2,730 1.53 % 709,730 3,183 1.82 %
                 
Subordinated debt 20,934 306 5.86 % 15,000 221 5.98 %
Mortgage payable 1,614 23 5.72 % -- -- --  
Borrowed funds 151,109 1,251 3.32 % 154,114 1,263 3.32 %
Total interest-bearing liabilities 891,623 4,310 1.94 % 878,844 4,667 2.15 %
                 
Noninterest-bearing deposits 171,918       160,295      
Other liabilities 21,714       23,559      
Total noninterest-bearing liabilities 193,632       183,854      
                 
Total liabilities 1,085,255       1,062,698      
                 
Shareholders' equity 97,140       92,494      
                 
Total liabilities and shareholders' equity $1,182,395       $1,155,192      
                 
Interest income to earning assets     5.13 %     5.37 %
                 
Net interest spread     3.19 %     3.22 %
Effect of noninterest-bearing sources     0.40 %     0.40 %
                 
Net interest income/ margin on earning assets   $9,994 3.59 %   $9,691 3.62 %
                 
Tax equivalent adjustment   $82 0.02 %   $65 0.02 %
  4th Quarter 2008
    Interest Average Rates
(dollars in thousands) Average Balance Income/ Expense Earned/ Paid
Assets:        
Interest-bearing deposits with other banks $45,503 $62 0.54 %
Federal funds sold 272 1 1.46 %
Money market funds 10,713 8 0.30  
Investment securities available for sale:        
Taxable 98,966 1,193 4.80 %
Tax-exempt 6,936 85 4.88 %
Investment securities available for sale 105,902 1,278 4.80 %
         
Loans and leases * 889,607 13,551 6.06 %
         
Total interest earning assets 1,051,997 14,900 5.63 %
         
Cash and due from banks 13,882      
Less allowance for loan and lease losses (9,085)      
Other assets 73,086      
         
Total assets $1,129,880      
         
Liabilities:        
         
Savings, NOW and market rate deposits $334,902 $932 1.11 %
IND / IDC deposits 29,339 53 0.72 %
Wholesale deposits 123,905 1,016 3.26 %
Time deposits 213,004 1,725 3.22 %
Total interest-bearing deposits 701,150 3,726 2.11 %
         
Subordinated debt 15,000 257 6.82 %
Mortgage payable -- -- --  
Borrowed funds 156,023 1,324 3.38 %
Total interest-bearing liabilities 872,173 5,307 2.42 %
         
Noninterest-bearing deposits 143,897      
Other liabilities 19,128      
Total noninterest-bearing liabilities 163,025      
         
Total liabilities 1,035,198      
         
Shareholders' equity 94,682      
         
Total liabilities and shareholders' equity $1,129,880      
         
Interest income to earning assets     5.63 %
         
Net interest spread     3.21 %
Effect of noninterest-bearing sources     0.42 %
         
Net interest income/ margin on earning assets   $9,593 3.63 %
         
Tax equivalent adjustment   $62 0.03 %
         
* 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.

 

  Average Balances and Tax Equivalent Income and Expense and Tax Equivalent Yields
 

For the Twelve months ended December 31,

 

  2009 2008  
                 
      Average       Average  
    Interest Rates     Interest Rates  
  Average Income/ Earned/   Average Income/ Earned/  
(dollars in thousands) Balance Expense Paid   Balance Expense Paid  
                 
Assets:                
Interest-bearing deposits with other banks $34,946 $74 0.21 % $18,678 $145 0.78 %
Federal funds sold 548 1 0.18 % 5,616 136 2.42 %
Money market funds 38,662 197 0.51 % 3,445 19 0.55 %
Investment securities available for sale:                
Taxable 129,780 4,398 3.39 % 86,940 4,127 4.75 %
Tax-exempt 17,818 776 4.36 % 7,538 364 4.83 %
                 
Investment securities available for sale 147,598 5,174 3.51 % 94,478 4,491 4.75 %
                 
Loans and leases * 892,518 51,835 5.81 % 851,752 53,410 6.27 %
                 
Total interest earning assets 1,114,272 57,281 5.14 % 973,969 58,201 5.98 %
                 
Cash and due from banks 11,249       15,780      
Less allowance for loan and lease losses (10,421)       (8,613)      
Other assets 65,395       64,542      
                 
Total assets $1,180,495       $1,045,678      
                 
Liabilities:                
                 
Savings,NOW and market rate deposits $408,523 $3,094 0.76 % $315,203 $3,642 1.16 %
IND / IDC deposits 33,988 148 0.44 % 10,088 111 1.10 %
Wholesale deposits 83,277 2,084 2.50 % 133,882 5,498 4.11 %
Time deposits 190,071 4,644 2.44 % 194,739 6,791 3.49 %
Total interest-bearing deposits 715,859 9,970 1.39 % 653,912 16,042 2.45 %
                 
Subordinated debt 20,260 1,108 5.47 % 5,934 408 6.88 %
Mortgage payable 1,450 82 5.66 % -- -- --  
Borrowed funds 149,937 4,939 3.29 % 130,490 4,346 3.33 %
Total interest-bearing liabilities 887,506 16,099 1.81 % 790,336 20,796 2.63 %
                 
                 
Noninterest-bearing deposits 172,468       143,924      
Other liabilities 22,502       18,243      
Total noninterest-bearing liabilities 194,970       162,167      
                 
Total liabilities 1,082,476       952,503      
                 
Shareholders' equity 98,019       93,175      
                 
Total liabilities and shareholders' equity $1,180,495       $1,045,678      
                 
Interest income to earning assets     5.14 %     5.98 %
                 
Net interest spread     3.33 %     3.35 %
Effect of noninterest-bearing sources     0.37 %     0.49 %
                 
Net interest income/ margin on earning assets   $41,182 3.70 %   $37,405 3.84 %
                 
Tax equivalent adjustment   $389 0.04 %   $267 0.03 %

 * 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.



            

Contact Data