Attached files

file filename
8-K - 8-K - UNIVEST FINANCIAL Corpd616069d8k.htm
EX-99.2 - EX-99.2 - UNIVEST FINANCIAL Corpd616069dex992.htm

Exhibit 99.1

 

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 THIRD QUARTER EARNINGS

SOUDERTON, Pa., October 23, 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 September 30, 2013. Univest reported net income of $6.0 million or $0.36 diluted earnings per share for the quarter ended September 30, 2013, a 5% increase over the reported net income of $5.8 million or $0.34 diluted earnings per share for the quarter ended September 30, 2012. Net income for the nine months ended September 30, 2013 was $16.3 million or $0.97 diluted earnings per share, a 3% increase in net income compared to $15.8 million or $0.94 diluted earnings per share for the comparable period in the prior year.

Loans

Gross loans and leases increased $44.4 million or 3% from December 31, 2012 and $56.7 million or 4% from September 30, 2012. The growth in loans from the prior year-end and comparable quarter in 2012 occurred in commercial and residential real estate loans and equipment financing. While the longer-term economic outlook remains positive, short-term uncertainty over the direction of fiscal and monetary policy is restraining overall credit demand and the utilization of available credit lines by both businesses and consumers.

Deposits

Total deposits were up $23.7 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 time deposits of $41.7 million. Total deposits grew $111.1 million from September 30, 2012, primarily due to an increase in demand deposits.


Net Interest Income and Margin

Net interest income increased $300 thousand or 2% to $18.3 million in the third quarter of 2013 compared to the third quarter of 2012. The net interest margin on a tax-equivalent basis for the third quarter of 2013 was 3.84%, consistent with the second quarter of 2013 and the third quarter of 2012. While the tax-equivalent yield on average interest-earning assets declined 16 basis points for the third quarter of 2013 compared to the same period in the prior year, the rate on interest-bearing liabilities was also down 20 basis points compared to the same period. The decline in rate on interest-bearing liabilities was attributable to Univest’s decision to redeem its trust preferred securities and terminate the related interest rate swap and an overall decline in rates paid on time and interest bearing deposits.

Net interest income of $54.4 million for the nine months ended September 30, 2013 was consistent with the same period in 2012. The net interest margin on a tax-equivalent basis for the nine months ended September 30, 2013 was 3.84% compared to 3.92% for the nine months ended September 30, 2012. The decline in the year-to-date net interest margin from the comparable period in the prior year was primarily due to the re-investment of maturing and called investment securities into lower yielding investments. In addition, lower rates on commercial and residential real estate loans due to re-pricing and the competitive environment contributed to the decline. Favorable re-pricing of savings accounts, customer repurchase agreements and certificates of deposit – along with maturities of higher yielding certificates of deposit – partially offset the decline in the year-to-date net interest margin.

Non-Interest Income

Non-interest income for the quarter ended September 30, 2013 was $13.2 million, an increase of $2.3 million or 22% from the comparable period in the prior year. Non-interest income for the nine months ended September 30, 2013 was $35.7 million, an increase of $5.8 million or 19% from the comparable period in the prior year. Insurance commission and fee income increased $384 thousand for the quarter and $1.4 million for the nine months ended September 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 $186 thousand for the quarter and $1.1 million for the nine months ended September 30, 2013 as assets under supervision increased 16% over September 2012. The net gain on sales of securities increased $1.4 million for the quarter and $2.7 million for the nine months ended September, 30 2013. The net gain on sales of other real estate owned was $198 thousand for the quarter and $450 thousand for the nine months ended September 30, 2013. This compares favorably to a net loss on sales and write-downs of $621 thousand and $1.7 million, respectively, for the comparable periods in the prior year. Excess proceeds from bank owned life insurance death benefits of $1.1 million were recognized during the third quarter of 2013. On a year-to-date basis, $1.1 million in excess proceeds from bank owned life insurance death benefits were recognized in 2013 compared to $989 thousand for the same period in the prior year.


These favorable increases were partially offset by a $1.9 million loss on the termination of an interest rate swap during the second quarter of 2013, which was used as a hedge of trust preferred securities. In addition, the net gain on mortgage banking activities decreased $1.2 million for the quarter and $470 thousand for the nine months ended September 30, 2013. The increase in interest rates during the second quarter of 2013 contributed to a significant decline in refinance activity, reduced demand for new home purchases and lowered gain on sale margins. Mortgage banking originations declined 39% in the third quarter of 2013 from the second quarter of 2013 and the third quarter of 2012.

Non-Interest Expense

Non-interest expense for the third quarter of 2013 was $20.0 million, an increase of $930 thousand or 5% compared to the third quarter of 2012. Salaries and benefits expense increased $817 thousand primarily attributable to the Fretz acquisition and performance-based salary and incentive increases. Commission expense increased $142 thousand mainly due to increased production activity and revenues generated in our equipment finance, investment and insurance businesses partially offset by a decline in mortgage banking commissions.

Non-interest expense for the nine months ended September 30, 2013 was $59.5 million, an increase of $3.0 million or 5% from the comparable period in the prior year. Salaries and benefits expense increased $795 thousand primarily attributable to the Fretz and Javers acquisitions and performance-based salary and incentive increases. Commission expense increased $1.6 million mainly due to increased production activity and revenues generated in our 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.

Asset Quality and Provision for Loan and Lease Losses

Non-accrual loans and leases, including non-accrual troubled debt restructured loans, decreased to $24.0 million at September 30, 2013, from $32.1 million at December 31, 2012 and $30.5 million at September 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 third quarter of 2013, down from $5.6 million for the third 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 1.57% at September 30, 2013, compared to 2.17% at December 31, 2012 and 2.07% at September 30, 2012.


The provision for loan and lease losses was $4.1 million for the third quarter of 2013, compared to $2.2 million for the quarter ended September 30, 2012. The provision for loan and lease losses was $9.6 million for the nine months ended September 30, 2013, compared to $7.7 million for the same period in the prior year. The increase in the loan and lease provision for both the third quarter of 2013 and nine months ended September 30, 2013 was primarily attributable to the intra-dependency of collateral and updated assessments of residential building lots securing loans to a common borrower. The allowance for loan and lease losses as a percentage of loans and leases held for investment was 1.63% at September 30, 2013, compared to 1.67% at December 31, 2012 and 1.84% at September 30, 2012. The allowance for loan and lease losses to nonaccrual loans and leases held for investment equaled 103.59% at September 30, 2013, compared to 77.01% at December 31, 2012 and 97.03% at September 30, 2012.

Capital

Univest continues to remain well-capitalized at September 30, 2013. Total risk-based capital at September 30, 2013 was 13.73%, well in excess of the regulatory minimum for well capitalized status of 10%.

Share Repurchase Plans

During the quarter, Univest repurchased 395,000 shares of common stock at a cost of $7.4 million under its 2007 Board approved share repurchase program. At September 30, 2013, this share repurchase plan was substantially completed. Total shares outstanding at September 30, 2013 were 16,288,597.

On October 23, 2013, Univest’s Board of Directors approved a new share repurchase program for the repurchase of up to 800,000 shares, or approximately 5% of the shares outstanding.

Dividend

On August 16, 2013, Univest declared a quarterly cash dividend of $0.20 per share, payable on October 1, 2013. This represented a 4.21% 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 and Montgomery counties and the Lehigh Valley. 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

September 30, 2013

(Dollars in thousands)

 

Balance Sheet (Period End)

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

Assets

   $ 2,252,996       $ 2,255,601       $ 2,263,036       $ 2,304,841       $ 2,232,081   

Investment securities

     462,573         485,460         508,751         499,579         515,256   

Loans held for sale

     3,489         3,609         3,606         4,530         6,146   

Loans and leases held for investment, gross

     1,526,241         1,499,993         1,487,375         1,481,862         1,469,511   

Allowance for loan and lease losses

     24,835         24,718         25,222         24,746         27,096   

Loans and leases held for investment, net

     1,501,406         1,475,275         1,462,153         1,457,116         1,442,415   

Total deposits

     1,889,046         1,873,051         1,814,610         1,865,333         1,777,930   

Noninterest-bearing deposits

     394,983         398,906         380,447         368,948         334,856   

NOW, money market and savings

     1,204,281         1,175,129         1,127,643         1,164,874         1,101,147   

Time deposits

     289,782         299,016         306,520         331,511         341,927   

Borrowings

     46,733         66,007         124,895         117,276         132,920   

Shareholders’ equity

     274,754         279,588         284,784         284,277         281,589   

 

Balance Sheet (Average)

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

Assets

   $ 2,233,124       $ 2,251,298       $ 2,233,147       $ 2,264,863       $ 2,214,283       $ 2,238,914       $ 2,189,591   

Investment securities

     479,442         495,154         497,032         499,017         474,523         490,479         460,889   

Loans and leases, gross

     1,506,850         1,478,309         1,484,043         1,478,156         1,465,897         1,489,818         1,461,182   

Deposits

     1,875,578         1,812,100         1,790,108         1,823,707         1,771,454         1,825,491         1,740,847   

Shareholders’ equity

     280,245         284,491         285,558         286,980         280,172         283,412         277,630   

Asset Quality Data (Period End)

 

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

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

   $ 23,974      $ 25,207      $ 28,887      $ 32,132      $ 30,525   

Accruing loans and leases 90 days or more past due

     1,954        521        366        441        690   

Accruing troubled debt restructured loans and leases

     14,106        13,696        13,037        13,457        13,383   

Other real estate owned

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

Nonperforming assets

     41,684        41,074        45,906        47,637        47,899   

Allowance for loan and lease losses

     24,835        24,718        25,222        24,746        27,096   

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

     1.57     1.68     1.94     2.17     2.07

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

     2.62     2.63     2.84     3.11     3.03

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

     1.63     1.65     1.70     1.67     1.84

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

     103.59     98.06     87.31     77.01     97.03

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

     62.03     62.70     59.64     53.76     64.52

 

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

Net loan and lease charge-offs

   $ 3,977      $ 3,950      $ 1,598      $ 4,732      $ 5,616      $ 9,525      $ 10,427   

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

     1.05     1.07     0.44     1.27     1.52     0.85     0.95


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

September 30, 2013

(Dollars in thousands, except per share data)

 

     For the three months ended,     For the nine months ended,  

For the period:

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

Interest income

   $ 19,457      $ 19,461      $ 19,489       $ 19,988      $ 19,977      $ 58,407      $ 60,666   

Interest expense

     1,138        1,353        1,546         1,838        1,958        4,037        6,336   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     18,319        18,108        17,943         18,150        18,019        54,370        54,330   

Provision for loan and lease losses

     4,094        3,446        2,074         2,382        2,210        9,614        7,653   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     14,225        14,662        15,869         15,768        15,809        44,756        46,677   

Noninterest income:

               

Trust fee income

     1,736        1,779        1,734         1,902        1,625        5,249        4,875   

Service charges on deposit accounts

     1,149        1,098        1,086         1,128        1,122        3,333        3,301   

Investment advisory commission and fee income

     1,536        1,811        1,701         1,407        1,350        5,048        3,956   

Insurance commission and fee income

     2,513        2,598        2,718         2,078        2,129        7,829        6,453   

Bank owned life insurance income

     1,555        413        504         365        463        2,472        2,305   

Net gain on sales of investment securities

     1,426        1,339        185         14        9        2,950        291   

Net gain on mortgage banking activities

     935        1,416        1,696         1,571        2,171        4,047        4,517   

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

     198        252        —           (181     (621     450        (1,723

Loss on termination of interest rate swap

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

Other income

     2,154        2,151        1,851         2,094        2,613        6,156        5,907   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

     13,202        10,991        11,475         10,378        10,861        35,668        29,882   

Noninterest expense:

               

Salaries and benefits

     9,761        9,359        9,860         9,121        8,944        28,980        28,185   

Commissions

     2,026        2,388        2,115         2,042        1,884        6,529        4,939   

Premises and equipment

     2,697        2,620        2,581         2,664        2,597        7,898        7,538   

Deposit insurance premiums

     381        400        392         410        406        1,173        1,279   

Restructuring charges

     (5     —          539         —          —          534        —     

Other expense

     5,128        4,519        4,749         5,475        5,227        14,396        14,629   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

     19,988        19,286        20,236         19,712        19,058        59,510        56,570   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     7,439        6,367        7,108         6,434        7,612        20,914        19,989   

Income taxes

     1,400        1,537        1,710         1,358        1,842        4,647        4,193   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 6,039      $ 4,830      $ 5,398       $ 5,076      $ 5,770      $ 16,267      $ 15,796   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Per common share data:

               

Book value per share

   $ 16.87      $ 16.76      $ 16.99       $ 16.95      $ 16.80      $ 16.87      $ 16.80   

Net income per share:

               

Basic

   $ 0.36      $ 0.29      $ 0.32       $ 0.30      $ 0.34      $ 0.97      $ 0.94   

Diluted

   $ 0.36      $ 0.29      $ 0.32       $ 0.30      $ 0.34      $ 0.97      $ 0.94   

Dividends declared per share

   $ 0.20      $ 0.20      $ 0.20       $ 0.20      $ 0.20      $ 0.60      $ 0.60   

Weighted average shares outstanding

     16,657,916        16,696,362        16,788,152         16,765,199        16,760,080        16,713,666        16,759,836   

Period end shares outstanding

     16,288,597        16,683,009        16,762,695         16,770,232        16,765,126        16,288,597        16,765,126   


Univest Corporation of Pennsylvania

Consolidated Selected Financial Data

September 30, 2013

 

     For the three months ended,     For the nine months ended,  

Profitability Ratios (annualized)

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

Return on average assets

     1.07     0.86     0.98     0.89     1.04     0.97     0.96

Return on average shareholders’ equity

     8.55     6.81     7.67     7.04     8.19     7.67     7.60

Net interest margin (FTE)

     3.84     3.84     3.83     3.80     3.84     3.84     3.92

Efficiency ratio (1)

     59.53     63.24     65.61     65.93     62.84     62.70     63.48

Capitalization Ratios

              

Dividends declared to net income

     55.24     69.05     62.21     66.06     58.09     61.65     63.67

Shareholders’ equity to assets (Period End)

     12.20     12.40     12.58     12.33     12.62     12.20     12.62

Tangible common equity to tangible assets

     9.55     9.76     10.08     9.88     10.12     9.55     10.12

Regulatory Capital Ratios (Period End) (2)

              

Tier 1 leverage ratio

     10.63     10.61     11.71     11.47     11.48     10.63     11.48

Tier 1 risk-based capital ratio

     12.47     12.67     14.10     14.35     14.07     12.47     14.07

Total risk-based capital ratio

     13.73     13.95     15.37     15.62     15.34     13.73     15.34

 

(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 September 30,  

Tax Equivalent Basis

   2013     2012  
     Average     Income/      Average     Average     Income/      Average  
     Balance     Expense      Rate     Balance     Expense      Rate  

Assets:

              

Interest-earning deposits with other banks

   $ 30,842      $ 25         0.32   $ 52,214      $ 45         0.34

U.S. Government obligations

     175,753        484         1.09        156,885        508         1.29   

Obligations of state and political subdivisions

     117,166        1,589         5.38        121,612        1,696         5.55   

Other debt and equity securities

     186,523        907         1.93        196,026        846         1.72   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning deposits and investments

     510,284        3,005         2.34        526,737        3,095         2.34   
  

 

 

   

 

 

      

 

 

   

 

 

    

Commercial, financial, and agricultural loans

     395,251        4,062         4.08        452,531        4,895         4.30   

Real estate—commercial and construction loans

     590,967        7,071         4.75        525,143        6,804         5.15   

Real estate—residential loans

     261,586        2,463         3.74        256,297        2,616         4.06   

Loans to individuals

     42,483        587         5.48        42,991        602         5.57   

Municipal loans and leases

     147,505        1,875         5.04        129,651        1,748         5.36   

Lease financings

     69,058        1,610         9.25        59,284        1,415         9.50   
  

 

 

   

 

 

      

 

 

   

 

 

    

Gross loans and leases

     1,506,850        17,668         4.65        1,465,897        18,080         4.91   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     2,017,134        20,673         4.07        1,992,634        21,175         4.23   
  

 

 

   

 

 

      

 

 

   

 

 

    

Cash and due from banks

     39,988             50,875        

Reserve for loan and lease losses

     (25,404          (31,365     

Premises and equipment, net

     33,157             34,002        

Other assets

     168,249             168,137        
  

 

 

        

 

 

      

Total assets

   $ 2,233,124           $ 2,214,283        
  

 

 

        

 

 

      

Liabilities:

              

Interest-bearing checking deposits

   $ 323,165      $ 46         0.06      $ 230,462      $ 40         0.07   

Money market savings

     306,937        73         0.09        331,425        121         0.15   

Regular savings

     545,134        80         0.06        514,205        187         0.14   

Time deposits

     294,844        920         1.24        348,675        1,276         1.46   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total time and interest-bearing deposits

     1,470,080        1,119         0.30        1,424,767        1,624         0.45   
  

 

 

   

 

 

      

 

 

   

 

 

    

Short-term borrowings

     44,516        8         0.07        104,110        33         0.13   

Subordinated notes and capital securities

     1,569        11         2.78        21,732        301         5.51   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total borrowings

     46,085        19         0.16        125,842        334         1.06   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,516,165        1,138         0.30        1,550,609        1,958         0.50   
  

 

 

   

 

 

      

 

 

   

 

 

    

Demand deposits, non-interest bearing

     405,498             346,687        

Accrued expenses and other liabilities

     31,216             36,815        
  

 

 

        

 

 

      

Total liabilities

     1,952,879             1,934,111        
  

 

 

        

 

 

      

Shareholders’ Equity:

              

Common stock

     91,332             91,332        

Additional paid-in capital

     64,866             61,327        

Retained earnings and other equity

     124,047             127,513        
  

 

 

        

 

 

      

Total shareholders’ equity

     280,245             280,172        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 2,233,124           $ 2,214,283        
  

 

 

        

 

 

      

Net interest income

     $ 19,535           $ 19,217      
    

 

 

        

 

 

    

Net interest spread

          3.77             3.73   

Effect of net interest-free funding sources

          0.07             0.11
       

 

 

        

 

 

 

Net interest margin

          3.84          3.84   
       

 

 

        

 

 

 

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

     133.04          128.51     
  

 

 

        

 

 

      

 

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 September 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 Nine Months Ended September 30,  

Tax Equivalent Basis

   2013     2012  
     Average     Income/      Average     Average     Income/      Average  
     Balance     Expense      Rate     Balance     Expense      Rate  

Assets:

              

Interest-earning deposits with other banks

   $ 37,730      $ 106         0.38   $ 55,358      $ 121         0.29

U.S. Government obligations

     176,095        1,449         1.10        148,422        1,519         1.37   

Obligations of state and political subdivisions

     120,435        4,774         5.30        119,634        5,092         5.69   

Other debt and equity securities

     193,949        2,746         1.89        192,833        3,069         2.13   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning deposits and investments

     528,209        9,075         2.30        516,247        9,801         2.54   
  

 

 

   

 

 

      

 

 

   

 

 

    

Commercial, financial, and agricultural loans

     412,233        13,093         4.25        445,301        14,423         4.33   

Real estate—commercial and construction loans

     570,209        20,575         4.82        529,778        20,741         5.23   

Real estate—residential loans

     257,170        7,354         3.82        251,035        7,818         4.16   

Loans to individuals

     42,519        1,784         5.61        43,803        1,856         5.66   

Municipal loans and leases

     139,827        5,334         5.10        133,557        5,450         5.45   

Lease financings

     67,860        4,738         9.33        57,708        4,244         9.82   
  

 

 

   

 

 

      

 

 

   

 

 

    

Gross loans and leases

     1,489,818        52,878         4.75        1,461,182        54,532         4.99   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     2,018,027        61,953         4.10        1,977,429        64,333         4.35   
  

 

 

   

 

 

      

 

 

   

 

 

    

Cash and due from banks

     47,242             41,152        

Reserve for loan and lease losses

     (25,627          (31,706     

Premises and equipment, net

     32,938             34,231        

Other assets

     166,334             168,485        
  

 

 

        

 

 

      

Total assets

   $ 2,238,914           $ 2,189,591        
  

 

 

        

 

 

      

Liabilities:

              

Interest-bearing checking deposits

   $ 277,673      $ 119         0.06      $ 227,775      $ 138         0.08   

Money market savings

     318,406        231         0.10        317,390        391         0.16   

Regular savings

     538,764        234         0.06        505,451        634         0.17   

Time deposits

     307,134        2,930         1.28        371,056        3,968         1.43   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total time and interest-bearing deposits

     1,441,977        3,514         0.33        1,421,672        5,131         0.48   
  

 

 

   

 

 

      

 

 

   

 

 

    

Short-term borrowings

     82,318        40         0.06        110,177        295         0.36   

Long-term debt

     —          —           —          146        4         3.66   

Subordinated notes and capital securities

     14,319        483         4.51        22,108        906         5.47   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total borrowings

     96,637        523         0.72        132,431        1,205         1.22   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,538,614        4,037         0.35        1,554,103        6,336         0.54   
  

 

 

   

 

 

      

 

 

   

 

 

    

Demand deposits, non-interest bearing

     383,514             319,176        

Accrued expenses and other liabilities

     33,374             38,682        
  

 

 

        

 

 

      

Total liabilities

     1,955,502             1,911,961        
  

 

 

        

 

 

      

Shareholders’ Equity:

              

Common stock

     91,332             91,332        

Additional paid-in capital

     64,756             61,352        

Retained earnings and other equity

     127,324             124,946        
  

 

 

        

 

 

      

Total shareholders’ equity

     283,412             277,630        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 2,238,914           $ 2,189,591        
  

 

 

        

 

 

      

Net interest income

     $ 57,916           $ 57,997      
    

 

 

        

 

 

    

Net interest spread

          3.75             3.81   

Effect of net interest-free funding sources

          0.09             0.11
       

 

 

        

 

 

 

Net interest margin

          3.84          3.92   
       

 

 

        

 

 

 

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

     131.16          127.24     
  

 

 

        

 

 

      

 

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 nine months ended September 30, 2013 and 2012 have been calculated using the Corporation’s federal applicable rate of 35.0%.