Bryn Mawr Bank Corporation Reports Strong First Quarter 2010 Results Dividend of $0.14 Per Share Declared


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.


            

Contact Data