Attached files

file filename
8-K - FORM 8-K - UNIVEST FINANCIAL Corpd572790d8k.htm

Exhibit 99.1

 

NEWS   

 

LOGO

 

CONTACT:    Mike Keim
   UNIVEST CORPORATION OF PENNSYLVANIA
   Chief Financial Officer
   215-721-2511, keimm@univest.net

FOR IMMEDIATE RELEASE

UNIVEST CORPORATION OF PENNSYLVANIA – UNIVEST

BANK AND TRUST CO. – REPORTS SECOND QUARTER EARNINGS

SOUDERTON, Pa., July 24, 2013 – Univest Corporation of Pennsylvania (“Univest”) (NASDAQ: UVSP), parent company of Univest Bank and Trust Co. and its insurance, investments and equipment financing subsidiaries, today announced financial results for the quarter ended June 30, 2013. Univest reported net income of $4.8 million or $0.29 diluted earnings per share for the quarter ended June 30, 2013, a slight increase over the reported net income of $4.8 million or $0.28 diluted earnings per share for the quarter ended June 30, 2012. Net income for the six months ended June 30, 2013 was $10.2 million or $0.61 diluted earnings per share, a 2% increase in net income compared to $10.0 million or $0.60 diluted earnings per share for the comparable period in the prior year.

Loans

Gross loans and leases increased $18.1 million from December 31, 2012 and $34.5 million from June 30, 2012. The growth in loans from the prior year-end and comparable quarter in 2012 occurred in commercial and residential loans and equipment financing. Despite some positive economic indicators boosting confidence, overall credit demand and utilization of lines by businesses and consumers remained light.

Deposits

Total deposits grew $129.1 million from June 30, 2012, primarily due to an increase in demand deposits and new customers choosing Univest. Total deposits were up $7.7 million from December 31, 2012, mainly due to a product change for existing business and municipal customers which resulted in approximately $68.1 million of customer repurchase agreements, classified as borrowings, being transferred to interest-bearing demand deposits. This transfer was partially offset by a decrease in public fund deposits of $58.6 million primarily due to municipalities.


Net Interest Income and Margin

Net interest income of $18.1 million in the second quarter of 2013 is consistent with the second quarter of 2012. The net interest margin on a tax-equivalent basis for the second quarter of 2013 was 3.84%, compared to 3.83% during the first quarter of 2013 and 3.97% in the second quarter of 2012. Net interest income decreased $260 thousand or 1% to $36.1 million for the six months ended June 30, 2013 compared to the same period in 2012. The net interest margin on a tax-equivalent basis for the six months ended June 30, 2013 was 3.83% compared to 3.96% for the six months ended June 30, 2012.

The declines in net interest income and net interest margin from the comparable periods in the prior year were primarily due to the re-investment of maturing and called investment securities into lower yielding investments as a result of the lower interest rate environment and lower rates on commercial and residential real estate loans due to re-pricing and the competitive environment. The declines in net interest income and net interest margin were partially offset by favorable re-pricing of savings accounts, customer repurchase agreements and certificates of deposit along with maturities of higher yielding certificates of deposit.

Non-Interest Income

Non-interest income for the quarter ended June 30, 2013 was $11.0 million, an increase of $3.0 million or 37% from the comparable period in the prior year. Non-interest income for the six months ended June 30, 2013 was $22.5 million, an increase of $3.4 million or 18% from the comparable period in the prior year. Insurance commission and fee income increased $541 thousand for the quarter and $992 thousand for the six-month period ended June 30, 2013, primarily a result of the acquisitions of the John T. Fretz Insurance Agency, Inc. on May 1, 2013 and Javers Group on May 31, 2012. Investment advisory commission and fee income increased $461 thousand for the quarter and $906 thousand for the six-month period ended June 30, 2013, primarily due to a 16.9% increase in assets under supervision. The net gain on sales of other real estate owned was $252 thousand during the second quarter and for the six months ended June 30, 2013, compared to a net loss on sales and write-downs of $1.1 million for the comparable periods in the prior year.

The housing market continues to show signs of improvement and Univest has experienced an increase in lending for home purchases; however, the increase in interest rates during the quarter has led to a decline in refinance activity. This shift has contributed to a slower pace of growth in mortgage banking activity.

During the second quarter of 2013, Univest submitted a redemption notice to the trustee resulting in the redemption of all of the trust preferred securities, with an aggregate principal balance of $20 million, issued by Univest Capital Trust I and recognized a $1.9 million loss on termination of an interest rate


swap, which was used as a hedge of the trust preferred securities. Univest redeemed the trust preferred securities effective July 7, 2013 with settlement on July 8, 2013. Univest expects to save approximately $600 thousand in interest expense over the remainder of 2013 and approximately $1.1 million annually thereafter over what would have been the remaining term of the trust preferred securities and related interest rate swap. Separately, Univest sold $23.9 million in investment securities at a gain of $1.3 million during the second quarter of 2013.

Non-Interest Expense

Non-interest expense for the second quarter of 2013 was $19.3 million, an increase of $650 thousand or 3% compared to the second quarter of 2012. Salaries and benefits expenses increased $259 thousand primarily attributable to additional staff added through the Javers and Fretz acquisitions. Commission expense increased $755 thousand in the second quarter of 2013, compared to the same period in the prior year, mainly due to increased production activity and revenues generated in our mortgage banking, equipment finance, investment and insurance businesses. Other non-interest expense included a reduction to the contingent consideration liability related to the Javers acquisition which resulted in a reduction of expense of $959 thousand. While the acquisition remains accretive, the adjustment reflects that revenue levels necessary for an earn-out payment in the first year post-acquisition were not met and that revenue growth levels necessary to qualify for subsequent years’ earn-out payments to be made are unlikely to be achieved.

Non-interest expense for the six months ended June 30, 2013 was $39.5 million, an increase of $2.0 million or 5% from the comparable period in the prior year. Commission expense increased $1.4 million mainly due to increased production activity and revenues generated in our mortgage banking, equipment finance, investment and insurance businesses. Additionally, non-interest expense increased due to restructuring charges of $539 thousand recognized during the first quarter of 2013 and higher equipment and legal expenses. As previously discussed, other non-interest expense included a reduction to the contingent consideration liability related to the Javers acquisition which resulted in a reduction of expense of $959 thousand.

Asset Quality and Provision for Loan and Lease Losses

Non-accrual loans and leases, including non-accrual troubled debt restructured loans, decreased to $25.2 million at June 30, 2013, from $32.1 million at December 31, 2012 and $36.8 million at June 30, 2012. The decrease in non-accrual loans from December 31, 2012 was mainly due to charge-offs, foreclosures and pay-downs exceeding additions to non-accrual loans. Net loan and lease charge-offs were $4.0 million during the second quarter of 2013, primarily due to a single credit, compared to $1.4 million for the second quarter of 2012.


Non-accrual loans and leases as a percentage of total loans and leases (held for investment and nonaccrual loans held for sale) were 1.68% at June 30, 2013, compared to 2.17% at December 31, 2012 and 2.51% at June 30, 2012. Other real estate owned totaled $1.7 million at June 30, 2013, compared to $1.6 million at December 31, 2012 and $3.9 million at June 30, 2012. During the second quarter of 2013, two locations with an associated carrying balance of $2.1 million were sold at a gain of $252 thousand.

The provision for loan and lease losses was $3.4 million for the second quarter of 2013, compared to $1.3 million for the quarter ended June 30, 2012. The provision for loan and lease losses was $5.5 million for the six months ended June 30, 2013, compared to $5.4 million for the same period in the prior year. The allowance for loan and lease losses as a percentage of loans and leases held for investment was 1.65% at June 30, 2013, compared to 1.67% at December 31, 2012 and 2.08% at June 30, 2012. The allowance for loan and lease losses to nonaccrual loans and leases held for investment equaled 98.06% at June 30, 2013, compared to 77.01% at December 31, 2012 and 82.97% at June 30, 2012.

Capital

Univest continues to remain well-capitalized at June 30, 2013. Total risk-based capital at June 30, 2013 was 13.94%, well in excess of the regulatory minimum for well capitalized status of 10%.

On July 2, 2013, the Federal Reserve Board finalized its rule implementing the Basel III regulatory capital framework and related Dodd-Frank Act changes. The new rules require institutions to have more capital and a higher quality of capital by increasing the minimum regulatory capital ratios, narrowing the definition of capital and requiring capital buffers. The new rules are effective for Univest beginning January 1, 2015. Univest is continuing to review the impact of the rules and currently expects that its capital position will be adequate to meet the revised regulatory capital requirements.

During the quarter, Univest repurchased 84 thousand shares of common stock at a cost of $1.4 million under its Board approved stock repurchase program. Shares available for future repurchases under the plan totaled 397 thousand at June 30, 2013. Total shares outstanding at June 30, 2013 were 16,683,009.

Dividend

On May 29, 2013, Univest declared a quarterly cash dividend of $0.20 per share, payable on July 1, 2013. This represented a 4.12% annualized yield based on the closing price of Univest’s stock on the date the dividend was paid.

About Univest Corporation of Pennsylvania

Headquartered in Souderton, Pa., Univest Corporation of Pennsylvania (UVSP) and its subsidiaries serve the financial needs of residents, businesses, and nonprofit organizations in Bucks, Chester, Montgomery and Lehigh counties. For more information on Univest Corporation of Pennsylvania and its subsidiaries, please visit www.univest.net.


# # #

This press release of Univest Corporation of Pennsylvania and the reports Univest Corporation of Pennsylvania files with the Securities and Exchange Commission often contain “forward-looking statements” relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of Univest Corporation of Pennsylvania. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause Univest Corporation of Pennsylvania’s future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce net interest margins; (3) changes in prepayment speeds, loan sale volumes, charge-offs and loan loss provisions; (4) general economic conditions; (5) legislative or regulatory changes that may adversely affect the businesses in which Univest Corporation of Pennsylvania is engaged; (6) technological issues which may adversely affect Univest Corporation of Pennsylvania’s financial operations or customers; (7) changes in the securities markets or (8) risk factors mentioned in the reports and registration statements Univest Corporation of Pennsylvania files with the Securities and Exchange Commission. Univest Corporation of Pennsylvania undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

June 30, 2013

(Dollars in thousands)

 

Balance Sheet (Period End)

  06/30/13     03/31/13     12/31/12     09/30/12     06/30/12  

Assets

  $ 2,255,601      $ 2,263,036      $ 2,304,841      $ 2,232,081      $ 2,188,727   

Investment securities

    485,460        508,751        499,579        515,256        439,092   

Loans held for sale

    3,609        3,606        4,530        6,146        1,333   

Loans and leases held for investment, gross

    1,499,993        1,487,375        1,481,862        1,469,511        1,465,449   

Allowance for loan and lease losses

    24,718        25,222        24,746        27,096        30,502   

Loans and leases held for investment, net

    1,475,275        1,462,153        1,457,116        1,442,415        1,434,947   

Total deposits

    1,873,051        1,814,610        1,865,333        1,777,930        1,743,922   

Noninterest-bearing deposits

    398,906        380,447        368,948        334,856        334,828   

NOW, money market and savings

    1,175,129        1,127,643        1,164,874        1,101,147        1,052,217   

Time deposits

    299,016        306,520        331,511        341,927        356,877   

Borrowings

    66,007        124,895        117,276        132,920        121,878   

Shareholders’ equity

    279,588        284,784        284,277        281,589        277,316   

 

     For the three months ended,     For the six months ended,  

Balance Sheet (Average)

  06/30/13     03/31/13     12/31/12     09/30/12     06/30/12     06/30/13     06/30/12  

Assets

  $ 2,251,298      $ 2,233,147      $ 2,264,863      $ 2,214,283      $ 2,173,698      $ 2,242,272      $ 2,177,119   

Investment securities

    495,154        497,032        499,017        474,523        450,482        496,088        453,997   

Loans and leases, gross

    1,478,309        1,484,043        1,478,156        1,465,897        1,460,275        1,481,160        1,458,797   

Deposits

    1,812,100        1,790,108        1,823,707        1,771,454        1,726,441        1,801,165        1,725,376   

Shareholders’ equity

    284,491        285,558        286,980        280,172        277,621        285,021        276,346   

 

Asset Quality Data (Period End)

  06/30/13     03/31/13     12/31/12     09/30/12     06/30/12  

Nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and leases and nonaccrual loans held for sale

  $ 25,207      $ 28,887      $ 32,132      $ 30,525      $ 36,762   

Accruing loans and leases 90 days or more past due

    521        366        441        690        384   

Accruing troubled debt restructured loans and leases

    13,696        13,037        13,457        13,383        7,591   

Other real estate owned

    1,650        3,616        1,607        3,301        3,922   

Nonperforming assets

    41,074        45,906        47,637        47,899        48,659   

Allowance for loan and lease losses

    24,718        25,222        24,746        27,096        30,502   

Nonaccrual loans and leases / Loans and leases held for investment and nonaccrual loans held for sale

    1.68     1.94     2.17     2.07     2.51

Nonperforming loans and leases / Loans and leases held for investment and nonaccrual loans held for sale

    2.63     2.84     3.11     3.03     3.05

Allowance for loan and lease losses / Loans and leases held for investment

    1.65     1.70     1.67     1.84     2.08

Allowance for loan and lease losses / Nonaccrual loans and leases held for investment

    98.06     87.31     77.01     97.03     82.97

Allowance for loan and lease losses / Nonperforming loans and leases held for investment

    62.70     59.64     53.76     64.52     68.18

 

    For the three months ended,     For the six months ended,  
    06/30/13     03/31/13     12/31/12     09/30/12     06/30/12     06/30/13     06/30/12  

Net loan and lease charge-offs

  $ 3,950      $ 1,598      $ 4,732      $ 5,616      $ 1,438      $ 5,548      $ 4,811   

Net loan and lease charge-offs (annualized)/Average loans and leases

    1.07     0.44     1.27     1.52     0.40     0.76     0.66


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

June 30, 2013

(Dollars in thousands, except per share data)

 

    For the three months ended,     For the six months ended,  

For the period:

  06/30/13     03/31/13     12/31/12     09/30/12     06/30/12     06/30/13     06/30/12  

Interest income

  $ 19,461      $ 19,489      $ 19,988      $ 19,977      $ 20,258      $ 38,950      $ 40,689   

Interest expense

    1,353        1,546        1,838        1,958        2,111        2,899        4,378   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    18,108        17,943        18,150        18,019        18,147        36,051        36,311   

Provision for loan and lease losses

    3,446        2,074        2,382        2,210        1,343        5,520        5,443   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

    14,662        15,869        15,768        15,809        16,804        30,531        30,868   

Noninterest income:

             

Trust fee income

    1,779        1,734        1,902        1,625        1,625        3,513        3,250   

Service charges on deposit accounts

    1,098        1,086        1,128        1,122        1,079        2,184        2,179   

Investment advisory commission and fee income

    1,811        1,701        1,407        1,350        1,350        3,512        2,606   

Insurance commission and fee income

    2,598        2,718        2,078        2,129        2,057        5,316        4,324   

Bank owned life insurance income

    413        504        365        463        336        917        1,842   

Net gain on sales of investment securities

    1,339        185        14        9        24        1,524        282   

Net gain on mortgage banking activities

    1,416        1,696        1,571        2,171        1,074        3,112        2,346   

Net gain (loss) on sales and write downs of other real estate owned

    252        —          (181     (621     (1,071     252        (1,102

Loss on termination of interest rate swap

    (1,866     —          —          —          —          (1,866     —     

Other income

    2,151        1,851        2,094        2,613        1,526        4,002        3,294   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

    10,991        11,475        10,378        10,861        8,000        22,466        19,021   

Noninterest expense:

             

Salaries and benefits

    9,359        9,860        9,121        8,944        9,100        19,219        19,241   

Commissions

    2,388        2,115        2,042        1,884        1,633        4,503        3,055   

Premises and equipment

    2,620        2,581        2,664        2,597        2,513        5,201        4,941   

Deposit insurance premiums

    400        392        410        406        429        792        873   

Restructuring charges

    —          539        —          —          —          539        —     

Other expense

    4,519        4,749        5,475        5,227        4,961        9,268        9,402   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

    19,286        20,236        19,712        19,058        18,636        39,522        37,512   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

    6,367        7,108        6,434        7,612        6,168        13,475        12,377   

Income taxes

    1,537        1,710        1,358        1,842        1,405        3,247        2,351   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 4,830      $ 5,398      $ 5,076      $ 5,770      $ 4,763      $ 10,228      $ 10,026   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Per Common Share Data:

             

Book value per share

  $ 16.76      $ 16.99      $ 16.95      $ 16.80      $ 16.55      $ 16.76      $ 16.55   

Net income per share:

             

Basic

  $ 0.29      $ 0.32      $ 0.30      $ 0.34      $ 0.28      $ 0.61      $ 0.60   

Diluted

  $ 0.29      $ 0.32      $ 0.30      $ 0.34      $ 0.28      $ 0.61      $ 0.60   

Dividends declared per share

  $ 0.20      $ 0.20      $ 0.20      $ 0.20      $ 0.20      $ 0.40      $ 0.40   

Weighted average shares outstanding

    16,696,362        16,788,152        16,765,199        16,760,080        16,770,290        16,742,004        16,759,712   

Period end shares outstanding

    16,683,009        16,762,695        16,770,232        16,765,126        16,759,893        16,683,009        16,759,893   


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

June 30, 2013

 

     For the three months ended,     For the six months ended,  

Profitability Ratios (annualized)

   06/30/13     03/31/13     12/31/12     09/30/12     06/30/12     06/30/13     06/30/12  

Return on average assets

     0.86     0.98     0.89     1.04     0.88     0.92     0.93

Return on average shareholders’ equity

     6.81     7.67     7.04     8.19     6.90     7.24     7.30

Net interest margin (FTE)

     3.84     3.83     3.80     3.84     3.97     3.83     3.96

Efficiency ratio (1)

     63.24     65.61     65.93     62.84     67.59     64.43     63.80

Capitalization Ratios

                                          

Dividends declared to net income

     69.05     62.21     66.06     58.09     70.48     65.44     66.89

Shareholders’ equity to assets (Period End)

     12.40     12.58     12.33     12.62     12.67     12.40     12.67

Tangible common equity to tangible assets

     9.76     10.08     9.88     10.12     10.11     9.76     10.11

Regulatory Capital Ratios (Period End) (2)

                                          

Tier 1 leverage ratio

     10.61     11.71     11.47     11.48     11.57     10.61     11.57

Tier 1 risk-based capital ratio

     12.67     14.10     14.35     14.07     14.38     12.67     14.38

Total risk-based capital ratio

     13.94     15.37     15.62     15.34     15.64     13.94     15.64

 

(1) Total operating expenses to net interest income before loan loss provision plus non-interest income adjusted for tax equivalent income.

 

(2) In accordance with regulatory guidance, the trust preferred securities were removed from Tier 1 Capital at June 30, 2013.


Distribution of Assets, Liabilities and Shareholders’ Equity: Interest Rates and Interest Differential

 
    For the Three Months Ended June 30,  
    2013     2012  

Tax Equivalent Basis

  Average
Balance
    Income/
Expense
    Average
Rate
    Average
Balance
    Income/
Expense
    Average
Rate
 

Assets:

           

Interest-earning deposits with other banks

  $ 41,903      $ 46        0.44   $ 54,443      $ 38        0.28

U.S. Government obligations

    178,110        488        1.10        141,142        492        1.40   

Obligations of state and political subdivisions

    122,503        1,606        5.26        120,350        1,688        5.64   

Other debt and equity securities

    194,541        944        1.95        188,990        989        2.10   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning deposits and investments

    537,057        3,084        2.30        504,925        3,207        2.55   
 

 

 

   

 

 

     

 

 

   

 

 

   

Commercial, financial, and agricultural loans

    403,490        4,355        4.33        442,385        4,786        4.35   

Real estate—commercial and construction loans

    574,288        6,846        4.78        530,163        6,949        5.27   

Real estate—residential loans

    252,443        2,436        3.87        249,456        2,597        4.19   

Loans to individuals

    42,295        601        5.70        43,931        624        5.71   

Municipal loans and leases

    137,382        1,743        5.09        137,165        1,881        5.52   

Lease financings

    68,411        1,571        9.21        57,175        1,457        10.25   
 

 

 

   

 

 

     

 

 

   

 

 

   

Gross loans and leases

    1,478,309        17,552        4.76        1,460,275        18,294        5.04   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning assets

    2,015,366        20,636        4.11        1,965,200        21,501        4.40   
 

 

 

   

 

 

     

 

 

   

 

 

   

Cash and due from banks

    61,669            37,518       

Reserve for loan and lease losses

    (26,229         (31,849    

Premises and equipment, net

    32,611            34,395       

Other assets

    167,881            168,434       
 

 

 

       

 

 

     

Total assets

  $ 2,251,298          $ 2,173,698       
 

 

 

       

 

 

     

Liabilities:

           

Interest-bearing checking deposits

  $ 264,897      $ 37        0.06      $ 232,471      $ 41        0.07   

Money market savings

    322,808        78        0.10        309,712        122        0.16   

Regular savings

    537,410        78        0.06        503,481        183        0.15   

Time deposits

    302,896        962        1.27        364,306        1,308        1.44   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total time and interest-bearing deposits

    1,428,011        1,155        0.32        1,409,970        1,654        0.47   
 

 

 

   

 

 

     

 

 

   

 

 

   

Short-term borrowings

    100,632        15        0.06        108,233        156        0.58   

Subordinated notes and capital securities

    20,619        183        3.56        22,111        301        5.48   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total borrowings

    121,251        198        0.65        130,344        457        1.41   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing liabilities

    1,549,262        1,353        0.35        1,540,314        2,111        0.55   
 

 

 

   

 

 

     

 

 

   

 

 

   

Demand deposits, non-interest bearing

    384,089            316,471       

Accrued expenses and other liabilities

    33,456            39,292       
 

 

 

       

 

 

     

Total liabilities

    1,966,807            1,896,077       
 

 

 

       

 

 

     

Shareholders’ Equity:

           

Common stock

    91,332            91,332       

Additional paid-in capital

    64,680            61,328       

Retained earnings and other equity

    128,479            124,961       
 

 

 

       

 

 

     

Total shareholders’ equity

    284,491            277,621       
 

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 2,251,298          $ 2,173,698       
 

 

 

       

 

 

     

Net interest income

    $ 19,283          $ 19,390     
   

 

 

       

 

 

   

Net interest spread

        3.76            3.85   

Effect of net interest-free funding sources

        0.08            0.12
     

 

 

       

 

 

 

Net interest margin

        3.84         3.97   
     

 

 

       

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

    130.09         127.58    
 

 

 

       

 

 

     

 

Notes:   For rate calculation purposes, average loan and lease categories include unearned discount.
  Nonaccrual loans and leases have been included in the average loan and lease balances.
  Loans held for sale have been included in the average loan balances.
  Tax-equivalent amounts for the three months ended June 30, 2013 and 2012 have been calculated using the Corporation’s federal applicable rate of 35.0%.


Distribution of Assets, Liabilities and Shareholders’ Equity: Interest Rates and Interest Differential

 
    For the Six Months Ended June 30,  
    2013     2012  

Tax Equivalent Basis

  Average
Balance
    Income/
Expense
    Average
Rate
    Average
Balance
    Income/
Expense
    Average
Rate
 

Assets:

           

Interest-earning deposits with other banks

  $ 41,231      $ 81        0.40   $ 56,948      $ 76        0.27

U.S. Government obligations

    176,269        965        1.10        144,144        1,011        1.41   

Obligations of state and political subdivisions

    122,097        3,185        5.26        118,634        3,396        5.76   

Other debt and equity securities

    197,722        1,839        1.88        191,219        2,223        2.34   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning deposits and investments

    537,319        6,070        2.28        510,945        6,706        2.64   
 

 

 

   

 

 

     

 

 

   

 

 

   

Commercial, financial, and agricultural loans

    420,865        9,031        4.33        441,646        9,528        4.34   

Real estate—commercial and construction loans

    559,657        13,504        4.87        532,121        13,937        5.27   

Real estate—residential loans

    254,926        4,891        3.87        248,375        5,202        4.21   

Loans to individuals

    42,537        1,197        5.67        44,214        1,254        5.70   

Municipal loans and leases

    135,924        3,459        5.13        135,530        3,702        5.49   

Lease financings

    67,251        3,128        9.38        56,911        2,829        10.00   
 

 

 

   

 

 

     

 

 

   

 

 

   

Gross loans and leases

    1,481,160        35,210        4.79        1,458,797        36,452        5.03   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning assets

    2,018,479        41,280        4.12        1,969,742        43,158        4.41   
 

 

 

   

 

 

     

 

 

   

 

 

   

Cash and due from banks

    50,929            36,237       

Reserve for loan and lease losses

    (25,740         (31,878    

Premises and equipment, net

    32,827            34,347       

Other assets

    165,777            168,671       
 

 

 

       

 

 

     

Total assets

  $ 2,242,272          $ 2,177,119       
 

 

 

       

 

 

     

Liabilities:

           

Interest-bearing checking deposits

  $ 254,550      $ 73        0.06      $ 226,416      $ 98        0.09   

Money market savings

    324,235        158        0.10        310,295        270        0.17   

Regular savings

    536,063        154        0.06        501,026        447        0.18   

Time deposits

    313,381        2,010        1.29        382,370        2,692        1.42   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total time and interest-bearing deposits

    1,428,229        2,395        0.34        1,420,107        3,507        0.50   
 

 

 

   

 

 

     

 

 

   

 

 

   

Short-term borrowings

    101,533        32        0.06        113,244        262        0.47   

Long-term debt

    —          —          —          220        4        3.66   

Subordinated notes and capital securities

    20,799        472        4.58        22,298        605        5.46   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total borrowings

    122,332        504        0.83        135,762        871        1.29   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing liabilities

    1,550,561        2,899        0.38        1,555,869        4,378        0.57   
 

 

 

   

 

 

     

 

 

   

 

 

   

Demand deposits, non-interest bearing

    372,936            305,269       

Accrued expenses and other liabilities

    33,754            39,635       
 

 

 

       

 

 

     

Total liabilities

    1,957,251            1,900,773       
 

 

 

       

 

 

     

Shareholders’ Equity:

           

Common stock

    91,332            91,332       

Additional paid-in capital

    64,700            61,365       

Retained earnings and other equity

    128,989            123,649       
 

 

 

       

 

 

     

Total shareholders’ equity

    285,021            276,346       
 

 

 

       

 

 

     

Total liabilities and shareholders’ equity

  $ 2,242,272          $ 2,177,119       
 

 

 

       

 

 

     

Net interest income

    $ 38,381          $ 38,780     
   

 

 

       

 

 

   

Net interest spread

        3.74            3.84   

Effect of net interest-free funding sources

  

      0.09            0.12
     

 

 

       

 

 

 

Net interest margin

        3.83         3.96   
     

 

 

       

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

    130.18         126.60    
 

 

 

       

 

 

     

 

Notes:   For rate calculation purposes, average loan and lease categories include unearned discount.
  Nonaccrual loans and leases have been included in the average loan and lease balances.
  Loans held for sale have been included in the average loan balances.
  Tax-equivalent amounts for the six months ended June 30, 2013 and 2012 have been calculated using the Corporation’s federal applicable rate of 35.0%.