Attached files

file filename
8-K - SUFFOLK BANCORPform8k_oct2014.htm
EXHIBIT 99.1
 
 
 
PRESS RELEASE
_____________________________________________________________________________________________________________________________________________________
 
FOR IMMEDIATE RELEASE
             
Contact:  Press:       Frank D. Filipo
   Executive Vice President &
   Chief Operating Officer
   (631) 208-2400
 
 Investor:  Brian K. Finneran
                   Executive Vice President &
                   Chief Financial Officer
                  (631) 208-2400
                                             
4 West Second Street
Riverhead, NY 11901
(631) 208-2400 (Voice) - (631) 727-3214 (FAX)
 invest@suffolkbancorp.com
 
 

  
 
SUFFOLK BANCORP REPORTS THIRD QUARTER 2014 RESULTS
 
Third Quarter 2014 Highlights
 
·Core net income increases 85.2% to $3.6 million versus third quarter 2013.
 
·Total loans outstanding increase 5.6% versus second quarter 2014 and 26.3% versus third quarter 2013.
 
·Demand deposits represented 43.1% of total deposits at September 30, 2014.
 
·Maintained exceptionally low cost of funds of 0.16% during third quarter 2014.
 
·Tangible book value per share increases 12.7% to $15.45 at September 30, 2014 versus comparable 2013 date.
 

 
Riverhead, New York, October 23, 2014 — Suffolk Bancorp (the "Company") (NASDAQ - SUBK), parent company of Suffolk County National Bank (the "Bank"), today reported net income of $3.7 million, or $0.32 per diluted common share, for the third quarter of 2014 compared to $3.9 million, or $0.34 per diluted common share, a year ago. For the nine months ended September 30, 2014, the Company recorded net income of $11.2 million, or $0.96 per diluted common share, versus $9.4 million, or $0.81 per diluted common share for the comparable 2013 September year-to-date period.

The 4.4% reduction in third quarter 2014 reported earnings versus 2013 resulted principally from a $3.8 million pre-tax gain recorded in the third quarter of 2013 on the sale of Visa Class B shares owned by the Company, coupled with a $250 thousand provision for loan losses in 2014. The Company did not record a provision for loan losses in the third quarter of 2013. Partially offsetting these negative factors was a $1.6 million increase in net interest income in 2014, coupled with a $1.9 million reduction in operating expenses when compared to the comparable 2013 period. Excluding the third quarter 2013 gain on the sale of Visa Class B shares, expenses associated with the establishment of a reserve for potential future reductions in the Visa Class B conversion ratio, branch consolidation costs, and the third quarter 2014 gain on sale of portfolio loans, core net income increased by 85.2% in the third quarter of 2014 versus the comparable 2013 period. (See Non-GAAP Disclosure contained herein.)

President and CEO Howard C. Bluver stated, "I am very pleased to report another excellent quarter. We continue to see accelerating momentum in all our core businesses, and it is gratifying to see the successful expansion strategies we have put in place translate into strong financial results.
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 2 of 17
 
 
 
 
"First, our lending businesses are performing exceedingly well and continue to deliver strong loan growth. Quarter over quarter sequential growth in our total loan portfolio was approximately $67 million in the third quarter, from $1.195 billion on June 30, 2014 to $1.262 billion on September 30, 2014, a 5.6% increase. Total loans at the end of the third quarter represented a 26.3% increase from the comparable period in 2013.  Even more impressive, third quarter loan growth was net of the sale of $25 million in multifamily loans that closed in late September. Given the strong loan origination machine we are creating as we expand west, we decided to take advantage of a deep and attractive market for the kind of high quality multifamily loans we are making in New York City. The portfolio we sold generated a net gain on sale after fees and expenses of approximately $217 thousand. Given our expanding origination capabilities, we now have the flexibility to consider possible sales in the future in order to generate non-interest income, protect our net interest margin and avoid becoming too concentrated in a single product line.

"I am also pleased to report that our pipeline of potential new business is robust in both our traditional markets on the east end of Long Island, as well as in the Melville and Garden City loan production offices. We believe the expansion strategy of protecting and enhancing our traditional east end lending franchise while simultaneously expanding west into attractive, contiguous markets is clearly building market share. Consistent with that strategy, we have identified Long Island City, Queens, as our next expansion market. We intend to open a loan production office coupled with a small branch in Long Island City to serve Queens and nearby Brooklyn within the next few months. We have already identified a team leader and additional lending resources for this office and are excited about the prospects in these markets."

Mr. Bluver continued, "Second, our deposits are continuing the growth we have seen all year. Quarter over quarter sequential growth in average demand deposits was approximately $24 million, from $649 million in the second quarter to $673 million in the third quarter, a 3.8% increase. Average demand deposits in the third quarter represented an 8.2% increase from the comparable period in 2013. Total demand deposits on September 30, 2014 were $681 million, compared to $676 million at June 30, 2014 and $650 million on September 30, 2013. We are experiencing deposit growth in both our traditional network of 24 branches on the east end of Long Island, as well as from new commercial loan customers generated by our lending teams as we expand west. We continue to focus our deposit acquisition efforts on demand deposits, and because of this strategy, 43% of total deposits on September 30, 2014 were demand deposits, resulting in an extraordinarily low cost of funds of 16 basis points in the quarter and a strong net interest margin of 4.00%.

"Finally, credit quality remains strong. Notwithstanding the strong loan growth we are experiencing, our lending teams understand clearly that, while we can compete fiercely on price for strong deals or customers due to the competitive advantage we enjoy on funding costs, we will not compromise on credit quality in order to win deals that are outside our comfort zone. Total non-accrual loans on September 30, 2014 were $15 million, or 1.16% of total loans, and a substantial majority of these loans are both well collateralized and performing under negotiated workout agreements with cooperative borrowers. Early delinquencies (30-89 days past due), which we manage aggressively as a potential harbinger of future credit issues, continue to be well controlled at $3.2 million, or 0.25% of total loans. We also believe we are well reserved given the risks in our loan portfolio and the improving economic conditions in our markets. Our allowance for loan losses at September 30, 2014 was $18.8 million, or 1.49% of total loans and 128% of non-accrual loans."

Performance and Other Highlights
·
Asset Quality – Total non-accrual loans were $15 million or 1.16% of loans outstanding at September 30, 2014 versus $15 million or 1.42% of loans outstanding at December 31, 2013 and $23 million or 2.26% of loans outstanding at September 30, 2013. Total accruing loans delinquent 30 days or more were 0.25% of loans outstanding at September 30, 2014 versus 0.33% of loans outstanding at December 31, 2013 and 0.46% of loans outstanding at September 30, 2013. Net loan recoveries of $72 thousand were recorded in the third quarter of 2014 versus net loan recoveries of $491 thousand and $326 thousand in the second quarter of 2014 and the third quarter of 2013, respectively.  The allowance for loan losses totaled $18.8 million at September 30, 2014, $17.3 million at December 31, 2013 and $17.6 million at September 30, 2013, representing 1.49%, 1.62% and 1.76% of total loans, respectively, at such dates. The allowance for loan losses as a percentage of non-accrual loans was 128%, 114% and 78% at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. The Company held no other real estate owned ("OREO") at any of the reported periods.
 
 

 

 
 
 
PRESS RELEASE
October 23, 2014
Page 3 of 17
 
 
 
·
Capital Strength – The Company's capital ratios continue to exceed all regulatory requirements. The Company's Tier 1 leverage ratio was 10.21% at September 30, 2014 versus 9.81% at December 31, 2013 and 9.66% at September 30, 2013. The Company's total risk-based capital ratio was 14.09% at September 30, 2014 versus 15.02% at December 31, 2013 and 15.19% at September 30, 2013. The Company's tangible common equity ratio (non-GAAP financial measure) was 10.07% at September 30, 2014 versus 9.68% at December 31, 2013 and 9.21% at September 30, 2013.
 
·
Core Deposits – Core deposits, consisting of demand, N.O.W., saving and money market accounts, totaled $1.4 billion at September 30, 2014, $1.3 billion at December 31, 2013 and $1.3 billion at September 30, 2013. Core deposits represented 86%, 85% and 85% of total deposits at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. Demand deposits increased by 8.4% to $681 million at September 30, 2014 versus $629 million at December 31, 2013 and increased by 4.9% versus $650 million at September 30, 2013. Demand deposits represented 43%, 42% and 42% of total deposits at September 30, 2014, December 31, 2013 and September 30, 2013, respectively.

·
Loans – Loans outstanding at September 30, 2014 increased by 18.1% to $1.26 billion when compared to December 31, 2013 and by 26.3% from $999 million outstanding at September 30, 2013.

·
Net Interest Margin – Net interest margin was 4.00% in the third quarter of 2014 versus 4.13% in the second quarter of 2014 and 3.82% in the third quarter of 2013. Excluding the receipt of interest income on loans returning to accrual status, the Company's core net interest margin was 3.97% in the third quarter of 2014 versus 4.05% in the second quarter of 2014. (See Non-GAAP Disclosure contained herein.) The average cost of funds was 0.16% in the third quarter of 2014 versus 0.16% in the second quarter of 2014 and 0.19% in the third quarter of 2013.

·
Performance Ratios – Return on average assets and return on average common stockholders' equity were 0.84% and 8.18%, respectively, in the third quarter of 2014 versus 0.87% and 8.55%, respectively, in the second quarter of 2014, and 0.92% and 9.72%, respectively, in the third quarter of 2013.

Earnings Summary for the Quarter Ended September 30, 2014
The Company recorded net income of $3.7 million during the third quarter of 2014 versus $3.9 million in the comparable 2013 period. The decline in third quarter 2014 net income resulted principally from a $4.0 million decrease in non-interest income coupled with a $250 thousand provision for loan losses in 2014. The Company did not record a provision for loan losses in the third quarter of 2013. Partially offsetting these negative factors was a $1.6 million increase in net interest income, a $1.9 million reduction in total operating expenses and a lower effective tax rate in the third quarter of 2014.

The $4.0 million reduction in non-interest income in the third quarter of 2014 versus the comparable 2013 period was principally the result of a $3.8 million pre-tax gain recorded on the sale of Visa Class B shares owned by the Company in 2013. No Visa shares were sold in the 2014 period. Excluding this gain, non-interest income declined by $201 thousand or 7.3% in 2014.  This decline was due to reductions in several categories, most notably deposit service charges and other service charges, commissions and fees.  The reduction in other service charges, commissions and fees resulted from a decision to outsource the Company's investment sales function at the end of the second quarter of 2014. The reduction in fee income associated with this strategic realignment will be more than offset by a reduction in operating expenses from staff eliminations resulting from the outsourcing. Partially offsetting the foregoing reductions in non-interest income was a $217 thousand gain recorded in the third quarter of 2014 from the sale of performing multifamily loans. The Company may opportunistically choose to sell other performing loans in future periods based upon loan growth, interest rates, the shape of the yield curve and other asset/liability factors.

The $1.6 million or 11.3% improvement in third quarter 2014 net interest income resulted from a $91 million increase in average total interest-earning assets, coupled with an 18 basis point improvement in the Company's net interest margin to 4.00% in 2014 versus 3.82% in 2013. The Company's third quarter 2014 average total interest-earning asset yield was 4.14% versus 4.00% for the comparable 2013 period. Despite a lower average yield on the Company's loan portfolio, down 48 basis points, in 2014 versus 2013, the Company's average balance sheet mix continued to improve as average loans increased by $286 million (30.7%) versus third quarter 2013 and low-yielding overnight interest-bearing deposits declined by $143 million (77.3%) during the same period. Liquid investments represented 3% of average total interest-earning assets in the third quarter of 2014 versus 12% a year ago. The average securities portfolio decreased by $52 million to $376 million in the third quarter of 2014 versus the comparable 2013 period.  The average yield on the investment portfolio was 3.71% in the third quarter of 2014 versus 3.66% a year ago.  At September 30, 2014, the securities portfolio had an unrealized pre-tax gain of $3.8 million and an estimated weighted average life of 5.0 years.
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 4 of 17
 
 
 
 
The Company's average cost of total interest-bearing liabilities declined by six basis points to 0.27% in the third quarter of 2014 versus 0.33% in the third quarter of 2013. The Company's total cost of funds, among the lowest in the industry, declined to 0.16% in the third quarter of 2014 from 0.19% a year ago. The Company's lower funding cost resulted largely from average core deposits of $1.3 billion in 2014, with average demand deposits representing 43% of third quarter average total deposits. Total deposits increased by $44 million or 2.8% to $1.6 billion at September 30, 2014 versus September 30, 2013.  Core deposit balances, which represented 85.8% of total deposits at September 30, 2014, grew by $56 million or 4.3% during the same period.

The $250 thousand provision for loan losses recorded during the third quarter of 2014 was due to the growth in the loan portfolio experienced during the past twelve months. The Company did not record a provision for loan losses in the third quarter of 2013.

Total operating expenses decreased by $1.9 million or 12.3% in the third quarter of 2014 versus 2013 as a result of expenses recorded in the third quarter of 2013 incurred in closing two branch offices ($596 thousand) and a reserve, excluding carrying costs,  established for potential future reductions in the Visa Class B conversion ratio ($461 thousand). Of the 2013 branch closing costs totaling $596 thousand, the amounts recorded in branch consolidation costs (primarily lease termination costs and severance), occupancy expense and equipment expense were $460 thousand, $84 thousand and $52 thousand, respectively. Excluding these items, total operating expenses would have declined by $797 thousand or 5.7% in the third quarter of 2014 versus 2013. Expense reductions were reflected in several expense categories in the third quarter of 2014, most notably occupancy (down $290 thousand), equipment expense (down $198 thousand), FDIC assessment (down $171 thousand) and other operating expenses (down $137 thousand). The lower occupancy and equipment costs in 2014 were largely due to the recent consolidation of the Company's branch network. The lower FDIC assessment expense in the third quarter of 2014 versus 2013 reflected the Bank's lower assessment rate as it is no longer under a regulatory formal agreement. The reduction in other operating expenses resulted primarily from reduced costs associated with fees and subscriptions and telephone systems.
 
The Company recorded income tax expense of $875 thousand in the third quarter of 2014 resulting in an effective tax rate of 19.0% versus an income tax expense of $1.6 million and an effective tax rate of 28.5% in the comparable period a year ago.

Earnings Summary for the Nine Months Ended September 30, 2014
The Company recorded net income of $11.2 million during the first nine months of 2014 versus $9.4 million in the comparable 2013 period. The improvement in 2014 net income resulted principally from a $4.9 million increase in net interest income coupled with a $1.9 million reduction in total operating expenses and a lower effective tax rate in the September year-to-date 2014 period. Partially offsetting these positive factors was a $4.0 million reduction in non-interest income in the first nine months of 2014 versus the comparable 2013 period and a $750 thousand provision for loan losses in 2014. The Company did not record a provision for loan losses in the comparable 2013 period.

The $4.9 million or 11.9% improvement in September year-to-date 2014 net interest income resulted from a $75 million (4.9%) increase in average total interest-earning assets, coupled with a 25 basis point improvement in the Company's net interest margin to 4.11% in 2014 versus 3.86% in 2013. The Company's average total interest-earning asset yield during the first nine months of 2014 was 4.27% versus 4.06% for the comparable 2013 period. Despite lower average yields on the Company's investment and loan portfolios, down four basis points and 64 basis points, respectively in 2014 versus 2013, the Company's average balance sheet mix continued to improve as average loans increased by $293 million (34.1%) versus September year-to-date 2013 and low-yielding overnight interest-bearing deposits declined by $193 million (79.2%) during the same period. Liquid investments represented 3% of average total interest-earning assets in the first nine months of 2014 versus 16% a year ago. The average securities portfolio decreased by $26 million to $399 million in the September year-to-date 2014 period versus 2013.

The Company's average cost of total interest-bearing liabilities declined by seven basis points to 0.28% in the first nine months of 2014 versus 0.35% in the same 2013 period. The Company's total cost of funds declined to 0.16% in the September year-to-date 2014 period from 0.21% a year ago. The Company's lower funding cost resulted largely from average core deposits of $1.3 billion in 2014, with average demand deposits representing 41.9% of average total deposits during the first nine months of 2014. Average total deposits increased by $80 million or 5.5% during the first nine months of 2014 versus 2013. Average core deposit balances represented 85.1% of total deposits during the same 2014 period.
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 5 of 17
 
 
 
The $750 thousand provision for loan losses recorded in the first nine months of 2014 was due to the growth in the loan portfolio experienced during the past twelve months. The Company did not record a provision for loan losses in the comparable 2013 period.

Non-interest income declined by $4.0 million in the September year-to-date 2014 period versus a year ago. This decline was principally due to the $3.8 million gain on the sale of Visa Class B shares recorded in the third quarter of 2013. No Visa shares have been sold in 2014. Also contributing to the lower level of non-interest income in 2014 versus 2013 were reductions in net gain on the sale of mortgage loans originated for sale (down $759 thousand) and net gain on the sale of portfolio loans (down $228 thousand).  Offsetting a portion of these reductions in 2014 were improvements in net gain on the sale of premises and equipment (up $752 thousand) and income from bank owned life insurance (up $637 thousand).

Total operating expenses declined by $1.9 million (4.5%) in the first nine months of 2014 versus 2013 as the result of reductions in several categories, most notably branch consolidation costs (down $909 thousand), other operating expenses (down $708 thousand), FDIC assessment (down $677 thousand), occupancy (down $646 thousand), equipment (down $444 thousand) and the reserve and carrying costs related to Visa shares sold (down $302 thousand). The reduction in other operating expenses resulted primarily from lower OREO expenses, fees and subscriptions and property appraisals. The reduction in branch consolidation costs in 2014 resulted from better than expected outcomes on lease termination negotiations for two of the Bank's closed branches where an expense had previously been recorded in the fourth quarter of 2013. The reductions in occupancy and equipment expenses are directly attributable to the six branch offices closed during the past twelve months. The lower FDIC assessment expense in 2014 versus 2013 reflected the Bank's lower assessment rate as it is no longer under a regulatory formal agreement. Largely offsetting the foregoing improvements was a $1.9 million increase in employee compensation and benefits expense due principally to a $1.7 million expense credit recorded in 2013 due to the termination of a post-retirement life insurance plan in that period. Excluding the impact of the 2013 expense credit, employee compensation and benefits expenses rose by $281 thousand or 1.1% in 2014 versus 2013.
 
The Company recorded income tax expense of $3.0 million in the first nine months of 2014 resulting in an effective tax rate of 21.3% versus an income tax expense of $2.9 million and an effective tax rate of 23.3% in the comparable period a year ago.

Asset Quality
Non-accrual loans totaled $15 million or 1.16% of total loans outstanding at September 30, 2014 versus $15 million or 1.42% of loans outstanding at December 31, 2013 and $23 million or 2.26% of loans outstanding at September 30, 2013.  The allowance for loan losses as a percentage of total non-accrual loans amounted to 128% at September 30, 2014 versus 114% at December 31, 2013 and 78% at September 30, 2013. Total accruing loans delinquent 30 days or more amounted to $3 million or 0.25% of loans outstanding at September 30, 2014 versus $3 million or 0.33% of loans outstanding at December 31, 2013 and $5 million or 0.46% of loans outstanding at September 30, 2013.
Total criticized and classified loans were $40 million at September 30, 2014, $43 million at December 31, 2013 and $64 million at September 30, 2013. Criticized loans are those loans that are not classified but require some degree of heightened monitoring. Classified loans were $30 million at September 30, 2014, $37 million at December 31, 2013 and $53 million at September 30, 2013. The allowance for loan losses as a percentage of total classified loans was 62%, 47% and 34%, respectively, at the same dates.

At September 30, 2014, the Company had $20 million in troubled debt restructurings ("TDRs"), primarily consisting of commercial and industrial loans, commercial real estate loans and residential mortgages totaling $5 million, $10 million and $4 million, respectively. The Company had TDRs amounting to $16 million and $15 million at December 31, 2013 and September 30, 2013, respectively.
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 6 of 17
 
 

At September 30, 2014, the Company's allowance for loan losses amounted to $18.8 million or 1.49% of period-end loans outstanding. The allowance as a percentage of loans outstanding was 1.62% at December 31, 2013 and 1.76% at September 30, 2013. Net loan recoveries of $72 thousand were recorded in the third quarter of 2014 versus net loan recoveries of $491 thousand and $326 thousand in the second quarter of 2014 and the third quarter of 2013, respectively. As a percentage of average total loans outstanding, these net amounts represented, on an annualized basis, (0.02%) for the third quarter of 2014, (0.17%) for the second quarter of 2014 and (0.14%) for the third quarter of 2013.

The Company held no OREO at any of the reported periods.

Capital
Total stockholders' equity was $183 million at September 30, 2014 compared to $167 million at December 31, 2013 and $162 million at September 30, 2013. The increase in stockholders' equity versus December 31, 2013 was due to a combination of net income, net of dividends paid, recorded during the first nine months of 2014 coupled with a $5 million decrease in accumulated other comprehensive loss, net of tax. The decrease in accumulated other comprehensive loss at September 30, 2014 resulted primarily from the positive impact of a reduction in interest rates in 2014 on the value of the Company's available for sale investment portfolio. The increase in stockholders' equity versus September 30, 2013 reflects the Company's net income, net of dividends paid, during the past twelve months and the positive impact of a $7 million decrease in accumulated other comprehensive loss, net of tax, during the same period. The Company's return on average common stockholders' equity was 8.51% for the nine months ended September 30, 2014 versus 7.70% for the comparable 2013 period.

The Bank's Tier 1 leverage, Tier 1 risk-based and total risk-based capital ratios were 10.11%, 12.72% and 13.97%, respectively, at September 30, 2014. Each of these ratios exceeds the regulatory guidelines for a "well capitalized" institution, the highest regulatory capital category.

The Company's capital ratios exceeded all regulatory requirements at September 30, 2014. The Company's tangible common equity to tangible assets ratio (non-GAAP financial measure) was 10.07% at September 30, 2014 versus 9.68% at December 31, 2013 and 9.21% at September 30, 2013.

Corporate Information
Suffolk Bancorp is a one-bank holding company engaged in the commercial banking business through the Suffolk County National Bank, a full service commercial bank headquartered in Riverhead, New York and Suffolk Bancorp's wholly owned subsidiary. Organized in 1890, the Bank has 26 branch offices in Nassau and Suffolk Counties, New York. For more information about the Bank and its products and services, please visit www.scnb.com.
 
Non-GAAP Disclosure
This discussion includes non-GAAP financial measures of the Company's tangible common equity ("TCE") ratio, tangible common equity, tangible assets, core net income, core net interest income and core net interest margin. A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States ("U.S. GAAP"). The Company believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and the Company's marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with U.S. GAAP and may not be comparable to similarly titled measures used by other financial institutions.
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 7 of 17
 
 
With respect to the calculations of core net income, core net interest income and core net interest margin for the periods presented in this discussion, reconciliations to the most comparable GAAP measures are provided in the following tables. Such reconciliations for the TCE ratio, tangible common equity and tangible assets are provided elsewhere herein.
 
 
 
 
Three Months Ended September 30,
 
 
 
2014
   
2013
 
 
 
   
 
CORE NET INCOME:
 
   
 
 
 
   
 
Net income, as reported
 
$
3,738
   
$
3,912
 
 
               
Less:
               
Net gain on sale of portfolio loans
   
(217
)
   
-
 
Gain on Visa shares sold
   
-
     
(3,836
)
Branch consolidation expenses (1)
   
-
     
596
 
Reserve related to Visa shares sold (2)
   
-
     
461
 
Total adjustments, before income taxes
   
(217
)
   
(2,779
)
Adjustment for reported effective income tax rate
   
(41
)
   
(790
)
Total adjustments, after income taxes
   
(176
)
   
(1,989
)
 
               
Core net income
 
$
3,562
   
$
1,923
 
 
               
(1) Of the 2013 expenses, the amounts recorded in branch consolidation costs (primarily lease termination costs and severance), occupancy expense and equipment expense were $460 thousand, $84 thousand and $52 thousand, respectively.
 
 
               
(2) Excludes carrying costs recorded in reserve and carrying costs related to Visa shares sold of $57 thousand and $13 thousand for the three months ended September 30, 2014 and 2013, respectively.
 

 
 
 
 
Three Months Ended
 
 
 
September 30, 2014
   
June 30, 2014
 
 
 
   
   
   
 
CORE NET INTEREST INCOME/MARGIN:
 
   
   
   
 
 
 
   
   
   
 
Net interest income/margin (FTE), as reported
 
$
16,515
     
4.00
%
 
$
16,522
     
4.13
%
 
                               
Less:
                               
Interest on loans returning to accrual status
   
(117
)
   
(0.03
%)
   
(331
)
   
(0.08
%)
 
                               
Core net interest income/margin (FTE)
 
$
16,398
     
3.97
%
 
$
16,191
     
4.05
%
 
                               
 
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 8 of 17
 
 
Safe Harbor Statement Pursuant to the Private Securities Litigation Reform Act of 1995
Certain statements contained in this discussion are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These can include remarks about the Company, the banking industry, the economy in general, expectations of the business environment in which the Company operates, projections of future performance, and potential future credit experience. These remarks are based upon current management expectations, and may, therefore, involve risks and uncertainties that cannot be predicted or quantified and are beyond the Company's control and are subject to a variety of uncertainties that could cause future results to vary materially from the Company's historical performance, or from current expectations. These remarks may be identified by such forward-looking statements as "should," "expect," "believe," "view," "opportunity," "allow," "continues," "reflects," "typically," "usually," "anticipate," or similar statements or variations of such terms. Factors that could affect the Company include particularly, but are not limited to: increased capital requirements mandated by the Company's regulators; the Company's ability to raise capital; competitive factors, including price competition; changes in interest rates; increases or decreases in retail and commercial economic activity in the Company's market area; variations in the ability and propensity of consumers and businesses to borrow, repay, or deposit money, or to use other banking and financial services; results of regulatory examinations or changes in law, regulations or regulatory practices; the Company's ability to attract and retain key management and staff; any failure by the Company to maintain effective internal control over financial reporting; larger-than-expected losses from the sale of assets; and the potential that net charge-offs are higher than expected or for further increases in our provision for loan losses. Further, it could take the Company longer than anticipated to implement its strategic plans to increase revenue and manage non-interest expense, or it may not be possible to implement those plans at all. Finally, new and unanticipated legislation, regulation, or accounting standards may require the Company to change its practices in ways that materially change the results of operations. We have no obligation to update any forward-looking statements to reflect events or circumstances after the date of this document. For more information, see the risk factors described in the Company's Annual Report on Form 10-K and other filings with the Securities and Exchange Commission.

Financial Highlights Follow
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 9 of 17
 
 
 
 
CONSOLIDATED STATEMENTS OF CONDITION
 
(unaudited, dollars in thousands, except per share data)
 
 
 
   
   
 
 
 
September 30, 2014
   
December 31, 2013
   
September 30, 2013
 
ASSETS
 
   
   
 
Cash and cash equivalents
 
   
   
 
   Cash and non-interest-bearing deposits due from banks
 
$
49,618
   
$
69,065
   
$
62,139
 
   Interest-bearing deposits due from banks
   
20,534
     
62,287
     
147,497
 
   Federal funds sold
   
1,000
     
1,000
     
1,000
 
Total cash and cash equivalents
   
71,152
     
132,352
     
210,636
 
Interest-bearing time deposits in other banks
   
10,000
     
10,000
     
10,000
 
Federal Reserve Bank, Federal Home Loan Bank and other stock
   
3,200
     
2,863
     
2,916
 
Investment securities:
                       
   Available for sale, at fair value
   
308,589
     
400,780
     
414,151
 
   Held to maturity (fair value of $63,942, $12,234 and $7,793
                       
      at September 30, 2014, December 31, 2013 and
                       
      September 30, 2013, respectively)
   
62,323
     
11,666
     
7,150
 
Total investment securities
   
370,912
     
412,446
     
421,301
 
Loans
   
1,262,061
     
1,068,848
     
999,329
 
   Allowance for loan losses
   
18,800
     
17,263
     
17,619
 
Net loans
   
1,243,261
     
1,051,585
     
981,710
 
Loans held for sale
   
-
     
175
     
613
 
Premises and equipment, net
   
23,901
     
25,261
     
26,352
 
Bank owned life insurance
   
44,791
     
38,755
     
38,399
 
Deferred taxes
   
13,217
     
13,953
     
15,731
 
Income tax receivable
   
252
     
-
     
5,043
 
Accrued interest and loan fees receivable
   
6,227
     
5,441
     
5,966
 
Goodwill and other intangibles
   
2,987
     
2,978
     
2,983
 
Other assets
   
3,142
     
4,007
     
3,412
 
    TOTAL ASSETS
 
$
1,793,042
   
$
1,699,816
   
$
1,725,062
 
 
                       
LIABILITIES & STOCKHOLDERS' EQUITY
                       
Demand deposits
 
$
681,306
   
$
628,616
   
$
649,572
 
Saving, N.O.W. and money market deposits
   
675,037
     
656,366
     
650,785
 
Time certificates of $100,000 or more
   
165,337
     
158,337
     
168,001
 
Other time deposits
   
59,089
     
66,742
     
68,892
 
     Total deposits
   
1,580,769
     
1,510,061
     
1,537,250
 
Borrowings
   
10,000
     
-
     
-
 
Capital leases
   
4,538
     
4,612
     
4,635
 
Other liabilities
   
14,538
     
17,945
     
21,507
 
    TOTAL LIABILITIES
   
1,609,845
     
1,532,618
     
1,563,392
 
COMMITMENTS AND CONTINGENT LIABILITIES
                       
STOCKHOLDERS' EQUITY
                       
Common stock (par value $2.50; 15,000,000 shares authorized;
                       
issued 13,833,328 shares at September 30, 2014, 13,738,752 shares
                 
at December 31, 2013 and September 30, 2013; outstanding
                       
11,667,590 shares at September 30, 2014, 11,573,014 shares
                       
at December 31, 2013 and September 30, 2013)
   
34,583
     
34,348
     
34,348
 
Surplus
   
43,934
     
43,280
     
43,069
 
Retained earnings
   
112,803
     
102,273
     
98,945
 
Treasury stock at par (2,165,738 shares)
   
(5,414
)
   
(5,414
)
   
(5,414
)
Accumulated other comprehensive loss, net of tax
   
(2,709
)
   
(7,289
)
   
(9,278
)
    TOTAL STOCKHOLDERS' EQUITY
   
183,197
     
167,198
     
161,670
 
    TOTAL LIABILITIES & STOCKHOLDERS' EQUITY
 
$
1,793,042
   
$
1,699,816
   
$
1,725,062
 
 
                       
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 10 of 17
 
 
 
 
CONSOLIDATED STATEMENTS OF OPERATIONS
 
(unaudited, dollars in thousands, except per share data)
 
 
 
   
   
   
 
 
 
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
 
 
2014
   
2013
   
2014
   
2013
 
INTEREST INCOME
 
   
   
   
 
Loans and loan fees
 
$
13,396
   
$
11,464
   
$
39,476
   
$
33,796
 
U.S. Government agency obligations
   
553
     
592
     
1,772
     
1,405
 
Obligations of states and political subdivisions
   
1,428
     
1,477
     
4,422
     
4,466
 
Collateralized mortgage obligations
   
198
     
386
     
672
     
1,767
 
Mortgage-backed securities
   
474
     
518
     
1,475
     
1,357
 
Corporate bonds
   
38
     
92
     
215
     
305
 
Federal funds sold and interest-bearing deposits due from banks
   
35
     
140
     
123
     
502
 
Dividends
   
42
     
36
     
115
     
111
 
    Total interest income
   
16,164
     
14,705
     
48,270
     
43,709
 
INTEREST EXPENSE
                               
Saving, N.O.W. and money market deposits
   
291
     
308
     
870
     
888
 
Time certificates of $100,000 or more
   
227
     
280
     
695
     
874
 
Other time deposits
   
95
     
145
     
309
     
486
 
Borrowings
   
2
     
-
     
7
     
-
 
   Total interest expense
   
615
     
733
     
1,881
     
2,248
 
   Net interest income
   
15,549
     
13,972
     
46,389
     
41,461
 
Provision for loan losses
   
250
     
-
     
750
     
-
 
   Net interest income after provision for loan losses
   
15,299
     
13,972
     
45,639
     
41,461
 
NON-INTEREST INCOME
                               
Service charges on deposit accounts
   
887
     
964
     
2,834
     
2,839
 
Other service charges, commissions and fees
   
778
     
928
     
2,349
     
2,451
 
Fiduciary fees
   
265
     
279
     
824
     
815
 
Net gain (loss) on sale of securities available for sale
   
11
     
3
     
(12
)
   
395
 
Net gain on sale of portfolio loans
   
217
     
-
     
217
     
445
 
Net gain on sale of mortgage loans originated for sale
   
51
     
142
     
214
     
973
 
Net gain on sale of premises and equipment
   
-
     
-
     
752
     
-
 
Gain on Visa shares sold
   
-
     
3,836
     
-
     
3,836
 
Income from bank owned life insurance
   
316
     
357
     
1,036
     
399
 
Other operating income
   
25
     
78
     
106
     
215
 
    Total non-interest income
   
2,550
     
6,587
     
8,320
     
12,368
 
OPERATING EXPENSES
                               
Employee compensation and benefits
   
8,628
     
8,709
     
25,977
     
24,037
 
Occupancy expense
   
1,295
     
1,585
     
4,141
     
4,787
 
Equipment expense
   
418
     
616
     
1,301
     
1,745
 
Consulting and professional services
   
693
     
735
     
1,883
     
1,881
 
FDIC assessment
   
202
     
373
     
737
     
1,414
 
Data processing
   
549
     
607
     
1,681
     
1,823
 
Branch consolidation costs
   
-
     
460
     
(449
)
   
460
 
Reserve and carrying costs related to Visa shares sold
   
57
     
474
     
172
     
474
 
Other operating expenses
   
1,394
     
1,531
     
4,254
     
4,962
 
    Total operating expenses
   
13,236
     
15,090
     
39,697
     
41,583
 
Income before income tax expense
   
4,613
     
5,469
     
14,262
     
12,246
 
Income tax expense
   
875
     
1,557
     
3,033
     
2,856
 
NET INCOME
 
$
3,738
   
$
3,912
   
$
11,229
   
$
9,390
 
 
                               
EARNINGS PER COMMON SHARE - BASIC
 
$
0.32
   
$
0.34
   
$
0.97
   
$
0.81
 
EARNINGS PER COMMON SHARE - DILUTED
 
$
0.32
   
$
0.34
   
$
0.96
   
$
0.81
 
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 11 of 17
 
 
 
CONSOLIDATED STATEMENTS OF OPERATIONS
 
QUARTERLY TREND
 
(unaudited, dollars in thousands, except per share data)
 
 
 
   
   
   
   
 
 
 
Three Months Ended
 
 
 
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
 
 
2014
   
2014
   
2014
   
2013
   
2013
 
INTEREST INCOME
 
   
   
   
   
 
Loans and loan fees
 
$
13,396
   
$
13,203
   
$
12,877
   
$
12,829
   
$
11,464
 
U.S. Government agency obligations
   
553
     
591
     
628
     
607
     
592
 
Obligations of states and political subdivisions
   
1,428
     
1,489
     
1,505
     
1,509
     
1,477
 
Collateralized mortgage obligations
   
198
     
224
     
250
     
295
     
386
 
Mortgage-backed securities
   
474
     
500
     
501
     
514
     
518
 
Corporate bonds
   
38
     
87
     
90
     
91
     
92
 
Federal funds sold and interest-bearing deposits due from banks
   
35
     
42
     
46
     
89
     
140
 
Dividends
   
42
     
35
     
38
     
35
     
36
 
    Total interest income
   
16,164
     
16,171
     
15,935
     
15,969
     
14,705
 
INTEREST EXPENSE
                                       
Saving, N.O.W. and money market deposits
   
291
     
287
     
292
     
302
     
308
 
Time certificates of $100,000 or more
   
227
     
234
     
234
     
254
     
280
 
Other time deposits
   
95
     
103
     
111
     
126
     
145
 
Borrowings
   
2
     
5
     
-
     
-
     
-
 
   Total interest expense
   
615
     
629
     
637
     
682
     
733
 
   Net interest income
   
15,549
     
15,542
     
15,298
     
15,287
     
13,972
 
Provision for loan losses
   
250
     
250
     
250
     
1,250
     
-
 
   Net interest income after provision for loan losses
   
15,299
     
15,292
     
15,048
     
14,037
     
13,972
 
NON-INTEREST INCOME
                                       
Service charges on deposit accounts
   
887
     
944
     
1,003
     
961
     
964
 
Other service charges, commissions and fees
   
778
     
892
     
679
     
839
     
928
 
Fiduciary fees
   
265
     
280
     
279
     
269
     
279
 
Net gain (loss) on sale of securities available for sale
   
11
     
(23
)
   
-
     
8
     
3
 
Net gain on sale of portfolio loans
   
217
     
-
     
-
     
-
     
-
 
Net gain on sale of mortgage loans originated for sale
   
51
     
70
     
93
     
89
     
142
 
Net gain on sale of premises and equipment
   
-
     
110
     
642
     
404
     
-
 
Gain on Visa shares sold
   
-
     
-
     
-
     
3,930
     
3,836
 
Income from bank owned life insurance
   
316
     
366
     
354
     
356
     
357
 
Other operating income
   
25
     
39
     
42
     
283
     
78
 
    Total non-interest income
   
2,550
     
2,678
     
3,092
     
7,139
     
6,587
 
OPERATING EXPENSES
                                       
Employee compensation and benefits
   
8,628
     
8,488
     
8,861
     
9,053
     
8,709
 
Occupancy expense
   
1,295
     
1,411
     
1,435
     
1,709
     
1,585
 
Equipment expense
   
418
     
434
     
449
     
665
     
616
 
Consulting and professional services
   
693
     
639
     
551
     
782
     
735
 
FDIC assessment
   
202
     
268
     
267
     
231
     
373
 
Data processing
   
549
     
559
     
573
     
567
     
607
 
Branch consolidation costs
   
-
     
(279
)
   
(170
)
   
1,614
     
460
 
Reserve and carrying costs related to Visa shares sold
   
57
     
56
     
59
     
515
     
474
 
Other operating expenses
   
1,394
     
1,576
     
1,284
     
1,846
     
1,531
 
    Total operating expenses
   
13,236
     
13,152
     
13,309
     
16,982
     
15,090
 
Income before income tax expense
   
4,613
     
4,818
     
4,831
     
4,194
     
5,469
 
Income tax expense
   
875
     
1,047
     
1,111
     
866
     
1,557
 
NET INCOME
 
$
3,738
   
$
3,771
   
$
3,720
   
$
3,328
   
$
3,912
 
EARNINGS PER COMMON SHARE - BASIC
 
$
0.32
   
$
0.33
   
$
0.32
   
$
0.29
   
$
0.34
 
EARNINGS PER COMMON SHARE - DILUTED
 
$
0.32
   
$
0.32
   
$
0.32
   
$
0.29
   
$
0.34
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 12 of 17
 
 
 
 
STATISTICAL SUMMARY
 
(unaudited, dollars in thousands, except per share data)
 
 
 
   
   
   
 
 
 
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
 
 
2014
   
2013
   
2014
   
2013
 
EARNINGS:
 
   
   
   
 
Earnings per common share - diluted
 
$
0.32
   
$
0.34
   
$
0.96
   
$
0.81
 
Net income
   
3,738
     
3,912
     
11,229
     
9,390
 
Net interest income
   
15,549
     
13,972
     
46,389
     
41,461
 
Cash dividends per common share
   
0.06
     
-
     
0.06
     
-
 
 
                               
AVERAGE BALANCES:
                               
Total assets
 
$
1,770,514
   
$
1,691,862
   
$
1,733,988
   
$
1,645,322
 
Loans
   
1,218,738
     
932,578
     
1,150,810
     
858,078
 
Investment securities
   
376,097
     
427,867
     
399,261
     
424,832
 
Interest-earning assets
   
1,639,803
     
1,548,685
     
1,603,799
     
1,529,240
 
Demand deposits
   
673,441
     
622,342
     
644,042
     
592,907
 
Core deposits (1)
   
1,342,291
     
1,265,324
     
1,308,428
     
1,210,897
 
Total deposits
   
1,570,498
     
1,508,531
     
1,537,313
     
1,457,267
 
Borrowings
   
1,957
     
-
     
2,619
     
8
 
Stockholders' equity
   
181,241
     
159,681
     
176,464
     
163,148
 
 
                               
FINANCIAL PERFORMANCE RATIOS:
                               
Return on average assets
   
0.84
%
   
0.92
%
   
0.87
%
   
0.76
%
Return on average stockholders' equity
   
8.18
%
   
9.72
%
   
8.51
%
   
7.70
%
Average stockholders' equity/average assets
   
10.24
%
   
9.44
%
   
10.18
%
   
9.92
%
Average loans/average deposits
   
77.60
%
   
61.82
%
   
74.86
%
   
58.88
%
Average core deposits/average deposits
   
85.47
%
   
83.88
%
   
85.11
%
   
83.09
%
Average demand deposits/average deposits
   
42.88
%
   
41.25
%
   
41.89
%
   
40.69
%
Net interest margin (FTE)
   
4.00
%
   
3.82
%
   
4.11
%
   
3.86
%
Operating efficiency ratio (2)
   
69.57
%
   
69.56
%
   
68.39
%
   
74.25
%
 
                               
 
                               
(1) Total deposits less interest-bearing certificates of deposit.
                               
(2) The operating efficiency ratio is calculated by dividing operating expenses, excluding net gains and losses on sales and writedowns of OREO, by the sum of fully taxable equivalent ("FTE") net interest income and non-interest income, excluding net gains and losses on sales of portfolio loans and available for sale securities.
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 13 of 17
 
 
 
 
STATISTICAL SUMMARY (continued)
 
(unaudited, dollars in thousands)
 
 
 
   
   
   
   
 
RECONCILIATION OF BASIC AND DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
   
 
 
 
   
   
   
   
 
 
 
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
 
 
   
2014
   
2013
   
2014
   
2013
 
 
 
   
   
   
   
 
Weighted average common shares outstanding
     
11,586,564
     
11,573,014
     
11,578,350
     
11,569,961
 
Weighted average unvested restricted shares
     
74,980
     
-
     
33,440
     
-
 
Weighted average shares for basic earnings per share
     
11,661,544
     
11,573,014
     
11,611,790
     
11,569,961
 
 
 
                                 
Additional diluted shares:
 
                                 
Stock options
 
     
54,742
     
33,688
     
56,201
     
13,083
 
Weighted average shares for diluted earnings per share
     
11,716,286
     
11,606,702
     
11,667,991
     
11,583,044
 
 
 
                                 
 
 
                                 
CAPITAL RATIOS:
 
                                 
 
 
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
 
 
2014
     
2014
     
2014
     
2013
     
2013
 
Suffolk Bancorp:
 
                                 
Tier 1 leverage ratio
   
10.21
%
   
10.27
%
   
10.27
%
   
9.81
%
   
9.66
%
Tier 1 risk-based capital ratio
   
12.84
%
   
13.28
%
   
13.57
%
   
13.77
%
   
13.94
%
Total risk-based capital ratio
   
14.09
%
   
14.53
%
   
14.82
%
   
15.02
%
   
15.19
%
Tangible common equity ratio (1)
   
10.07
%
   
10.06
%
   
9.99
%
   
9.68
%
   
9.21
%
Total stockholders's equity/total assets (2)
   
10.22
%
     10.21
%
     10.15
%
     9.84
%
     9.37
%
 
Suffolk County National Bank:
                                       
Tier 1 leverage ratio
   
10.11
%
   
10.19
%
   
10.20
%
   
9.74
%
   
9.59
%
Tier 1 risk-based capital ratio
   
12.72
%
   
13.19
%
   
13.48
%
   
13.67
%
   
13.85
%
Total risk-based capital ratio
   
13.97
%
   
14.44
%
   
14.73
%
   
14.92
%
   
15.10
%
Tangible common equity ratio (1)
   
9.97
%
   
9.98
%
   
9.92
%
   
9.61
%
   
9.15
%
Total stockholders's equity/total assets (2)
     10.12
%
     10.14
%
     10.08
%
     9.77
%
     9.31
%
 
(1) The ratio of tangible common equity to tangible assets, or TCE ratio, is calculated by dividing total common stockholders' equity by total assets, after reducing both amounts by intangible assets. The TCE ratio is not required by GAAP or by applicable bank regulatory requirements, but is a metric used by management to evaluate the adequacy of our capital levels. Since there is no authoritative requirement to calculate the TCE ratio, our TCE ratio is not necessarily comparable to similar capital measures disclosed or used by other companies in the financial services industry. Tangible common equity and tangible assets are non-GAAP financial measures and should be considered in addition to, not as a substitute for or superior to, financial measures determined in accordance with GAAP. With respect to the calculation of the actual unaudited TCE ratios as of September 30, 2014, reconciliations of tangible common equity to GAAP total common stockholders' equity and tangible assets to GAAP total assets are set forth below:
 
 
Suffolk Bancorp:
                                       
Total stockholders' equity
 
$
183,197
           
Total assets
   
$
1,793,042
       10.22 % 
Less: intangible assets
   
(2,987
)
         
Less: intangible assets
     
(2,987
)
       
Tangible common equity
 
$
180,210
           
Tangible assets
   
$
1,790,055
       10.07 % 
 
                                       
Suffolk County National Bank:
                                       
Total stockholders' equity
 
$
181,366
           
Total assets
   
$
1,792,283
       10.12 % 
Less: intangible assets
   
(2,987
)
         
Less: intangible assets
     
(2,987
)
       
Tangible common equity
 
$
178,379
           
Tangible assets
   
$
1,789,296
       9.97 % 
 
                                       
 
(2) The ratio of total stockholders' equity to total assets is the most comparable GAAP measure to the non-GAAP tangible common equity ratio presented herein.
 
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 14 of 17
 
 
STATISTICAL SUMMARY (continued)
 
(unaudited, dollars in thousands, except per share data)
 
 
 
   
   
   
   
 
 
 
Periods Ended
 
 
 
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
 
 
2014
   
2014
   
2014
   
2013
   
2013
 
 
 
   
   
   
   
 
LOAN DISTRIBUTION (1):
 
   
   
   
   
 
Commercial and industrial
 
$
180,399
   
$
181,318
   
$
165,019
   
$
171,199
   
$
172,386
 
Commercial real estate
   
512,341
     
487,901
     
477,199
     
464,560
     
443,895
 
Multifamily
   
274,352
     
245,122
     
221,841
     
184,624
     
136,983
 
Mixed use commercial
   
27,476
     
26,132
     
12,759
     
4,797
     
4,833
 
Real estate construction
   
21,615
     
15,601
     
14,940
     
6,565
     
8,134
 
Residential mortgages
   
185,856
     
176,370
     
173,347
     
169,552
     
162,658
 
Home equity
   
52,001
     
54,197
     
55,250
     
57,112
     
59,100
 
Consumer
   
8,021
     
8,855
     
9,463
     
10,439
     
11,340
 
Total loans
 
$
1,262,061
   
$
1,195,496
   
$
1,129,818
   
$
1,068,848
   
$
999,329
 
Sequential quarter growth rate
   
5.57
%
   
5.81
%
   
5.70
%
   
6.96
%
   
11.60
%
Period-end loans/deposits ratio
   
79.84
%
   
76.23
%
   
74.16
%
   
70.78
%
   
65.01
%
 
                                       
FUNDING DISTRIBUTION:
                                       
Demand
 
$
681,306
   
$
676,415
   
$
633,496
   
$
628,616
   
$
649,572
 
N.O.W.
   
115,846
     
101,914
     
114,831
     
112,507
     
103,276
 
Saving
   
302,470
     
298,811
     
303,355
     
300,497
     
294,313
 
Money market
   
256,721
     
262,064
     
243,413
     
243,362
     
253,196
 
Total core deposits
   
1,356,343
     
1,339,204
     
1,295,095
     
1,284,982
     
1,300,357
 
Time
   
224,426
     
228,999
     
228,339
     
225,079
     
236,893
 
Total deposits
   
1,580,769
     
1,568,203
     
1,523,434
     
1,510,061
     
1,537,250
 
Borrowings
   
10,000
     
-
     
-
     
-
     
-
 
Total funding sources
 
$
1,590,769
   
$
1,568,203
   
$
1,523,434
   
$
1,510,061
   
$
1,537,250
 
Sequential quarter growth rate - total deposits
   
0.80
%
   
2.94
%
   
0.89
%
   
(1.77
%)
   
4.90
%
Period-end core deposits/total deposits ratio
   
85.80
%
   
85.40
%
   
85.01
%
   
85.09
%
   
84.59
%
Period-end demand deposits/total deposits ratio
   
43.10
%
   
43.13
%
   
41.58
%
   
41.63
%
   
42.26
%
Cost of funds for the quarter
   
0.16
%
   
0.16
%
   
0.17
%
   
0.18
%
   
0.19
%
 
                                       
 
                                       
EQUITY:
                                       
Common shares outstanding
   
11,667,590
     
11,653,098
     
11,573,014
     
11,573,014
     
11,573,014
 
Stockholders' equity
 
$
183,197
   
$
180,305
   
$
174,171
   
$
167,198
   
$
161,670
 
Book value per common share
   
15.70
     
15.47
     
15.05
     
14.45
     
13.97
 
Tangible common equity
   
180,210
     
177,319
     
171,177
     
164,220
     
158,687
 
Tangible book value per common share
   
15.45
     
15.22
     
14.79
     
14.19
     
13.71
 
 
                                       
 
                                       
(1) Excluding loans held for sale.
                                       
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 15 of 17
 
 
 
ASSET QUALITY ANALYSIS
 
(unaudited, dollars in thousands)
 
 
 
   
   
   
   
 
 
 
Three Months Ended
 
 
 
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
 
 
2014
   
2014
   
2014
   
2013
   
2013
 
Non-performing assets (1):
 
   
   
   
   
 
Non-accrual loans:
 
   
   
   
   
 
Commercial and industrial
 
$
4,946
   
$
4,891
   
$
4,843
   
$
5,014
   
$
9,947
 
Commercial real estate
   
6,650
     
6,776
     
6,936
     
7,492
     
9,505
 
Residential mortgages
   
2,457
     
1,734
     
1,840
     
1,897
     
1,929
 
Home equity
   
557
     
501
     
431
     
647
     
1,063
 
Consumer
   
44
     
9
     
9
     
133
     
133
 
Total non-accrual loans
   
14,654
     
13,911
     
14,059
     
15,183
     
22,577
 
Loans 90 days or more past due and still accruing
   
-
     
-
     
-
     
-
     
-
 
Total non-performing loans
   
14,654
     
13,911
     
14,059
     
15,183
     
22,577
 
Non-accrual loans held for sale
   
-
     
-
     
-
     
-
     
-
 
OREO
   
-
     
-
     
-
     
-
     
-
 
Total non-performing assets
 
$
14,654
   
$
13,911
   
$
14,059
   
$
15,183
   
$
22,577
 
Total non-accrual loans/total loans (2)
   
1.16
%
   
1.16
%
   
1.24
%
   
1.42
%
   
2.26
%
Total non-performing loans/total loans (2)
   
1.16
%
   
1.16
%
   
1.24
%
   
1.42
%
   
2.26
%
Total non-performing assets/total assets
   
0.82
%
   
0.79
%
   
0.82
%
   
0.89
%
   
1.31
%
 
                                       
Troubled debt restructurings (2) (3)
 
$
19,677
   
$
21,994
   
$
16,076
   
$
16,085
   
$
14,950
 
 
                                       
Activity in the allowance for loan losses:
                                       
Balance at beginning of period
 
$
18,478
   
$
17,737
   
$
17,263
   
$
17,619
   
$
17,293
 
Charge-offs
   
(119
)
   
(234
)
   
(117
)
   
(2,136
)
   
(141
)
Recoveries
   
191
     
725
     
341
     
530
     
467
 
Net recoveries (charge-offs)
   
72
     
491
     
224
     
(1,606
)
   
326
 
Provision for loan losses
   
250
     
250
     
250
     
1,250
     
-
 
Balance at end of period
 
$
18,800
   
$
18,478
   
$
17,737
   
$
17,263
   
$
17,619
 
Allowance for loan losses/non-accrual loans (1) (2)
   
128
%
   
133
%
   
126
%
   
114
%
   
78
%
Allowance for loan losses/non-performing loans (1) (2)
   
128
%
   
133
%
   
126
%
   
114
%
   
78
%
Allowance for loan losses/total loans (1) (2)
   
1.49
%
   
1.55
%
   
1.57
%
   
1.62
%
   
1.76
%
 
                                       
Net (recoveries) charge-offs:
                                       
Commercial and industrial
 
$
(56
)
 
$
(11
)
 
$
(177
)
 
$
703
   
$
(330
)
Commercial real estate
   
(11
)
   
(485
)
   
(12
)
   
301
     
58
 
Residential mortgages
   
(4
)
   
28
     
(4
)
   
52
     
(4
)
Home equity
   
(3
)
   
(18
)
   
(27
)
   
533
     
(5
)
Consumer
   
2
     
(5
)
   
(4
)
   
17
     
(45
)
Total net (recoveries) charge-offs
 
$
(72
)
 
$
(491
)
 
$
(224
)
 
$
1,606
   
$
(326
)
Net (recoveries) charge-offs (annualized)/average loans
   
(0.02
%)
   
(0.17
%)
   
(0.08
%)
   
0.61
%
   
(0.14
%)
 
                                       
Delinquencies and non-accrual loans as a % of total loans (1):
                                       
Loans 30 - 59 days past due
   
0.22
%
   
0.24
%
   
0.32
%
   
0.29
%
   
0.31
%
Loans 60 - 89 days past due
   
0.03
%
   
0.12
%
   
0.01
%
   
0.04
%
   
0.15
%
Loans 90 days or more past due and still accruing
   
-
     
-
     
-
     
-
     
-
 
Total accruing past due loans
   
0.25
%
   
0.36
%
   
0.33
%
   
0.33
%
   
0.46
%
Non-accrual loans
   
1.16
%
   
1.16
%
   
1.24
%
   
1.42
%
   
2.26
%
Total delinquent and non-accrual loans
   
1.41
%
   
1.52
%
   
1.57
%
   
1.75
%
   
2.72
%
 
                                       
(1) At period end.
                                       
(2) Excluding loans held for sale.
                                       
(3) Troubled debt restructurings on non-accrual status included here and also included in total non-accrual loans are $11,483, $12,204, $5,445, $5,438 and $4,926 at September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013, respectively.
 
 

 
 
 
PRESS RELEASE
October 23, 2014
Page 16 of 17
 
 
 
NET INTEREST INCOME ANALYSIS
 
For the Three Months Ended September 30, 2014 and 2013
 
(unaudited, dollars in thousands)
 
 
 
   
   
   
   
   
 
 
 
2014
   
2013
 
 
 
Average
   
   
Average
   
Average
   
   
Average
 
 
 
Balance
   
Interest
   
Yield/Cost
   
Balance
   
Interest
   
Yield/Cost
 
Assets:
 
   
   
   
   
   
 
Interest-earning assets:
 
   
   
   
   
   
 
Investment securities (1)
 
$
376,097
   
$
3,521
     
3.71
%
 
$
427,867
   
$
3,945
     
3.66
%
Federal Reserve Bank,  Federal Home Loan Bank and other stock
   
2,990
     
42
     
5.57
     
2,916
     
36
     
4.90
 
Federal funds sold and interest-bearing deposits
   
41,978
     
35
     
0.33
     
185,324
     
140
     
0.30
 
Loans (2)
   
1,218,738
     
13,532
     
4.41
     
932,578
     
11,506
     
4.89
 
Total interest-earning assets
   
1,639,803
   
$
17,130
     
4.14
%
   
1,548,685
   
$
15,627
     
4.00
%
Non-interest-earning assets
   
130,711
                     
143,177
                 
Total assets
 
$
1,770,514
                   
$
1,691,862
                 
 
                                               
Liabilities and stockholders' equity:
                                               
Interest-bearing liabilities:
                                               
Saving, N.O.W. and money market deposits
 
$
668,850
   
$
291
     
0.17
%
 
$
642,982
   
$
308
     
0.19
%
Time deposits
   
228,207
     
322
     
0.56
     
243,207
     
425
     
0.69
 
Total saving and time deposits
   
897,057
     
613
     
0.27
     
886,189
     
733
     
0.33
 
Borrowings
   
1,957
     
2
     
0.37
     
-
     
-
     
-
 
Total interest-bearing liabilities
   
899,014
     
615
     
0.27
     
886,189
     
733
     
0.33
 
Demand deposits
   
673,441
                     
622,342
                 
Other liabilities
   
16,818
                     
23,650
                 
Total liabilities
   
1,589,273
                     
1,532,181
                 
Stockholders' equity
   
181,241
                     
159,681
                 
Total liabilities and stockholders' equity
 
$
1,770,514
                   
$
1,691,862
                 
Total cost of funds
                   
0.16
%
                   
0.19
%
Net interest rate spread
                   
3.87
%
                   
3.67
%
Net interest income/margin
           
16,515
     
4.00
%
           
14,894
     
3.82
%
Less tax-equivalent basis adjustment
           
(966
)
                   
(922
)
       
Net interest income
         
$
15,549
                   
$
13,972
         
 
                                               
(1) Interest on securities includes the effects of tax-equivalent basis adjustments of $830 and $880 in 2014 and 2013, respectively.
 
(2) Interest on loans includes the effects of tax-equivalent basis adjustments of $136 and $42 in 2014 and 2013, respectively.
         
 
 
 
 
 

 
 
PRESS RELEASE
October 23, 2014
Page 17 of 17
 
 
NET INTEREST INCOME ANALYSIS
 
For the Nine Months Ended September 30, 2014 and 2013
 
(unaudited, dollars in thousands)
 
 
 
   
   
   
   
   
 
 
 
2014
   
2013
 
 
 
Average
   
   
Average
   
Average
   
   
Average
 
 
 
Balance
   
Interest
   
Yield/Cost
   
Balance
   
Interest
   
Yield/Cost
 
Assets:
 
   
   
   
   
   
 
Interest-earning assets:
 
   
   
   
   
   
 
Investment securities (1)
 
$
399,261
   
$
11,129
     
3.73
%
 
$
424,832
   
$
11,965
     
3.77
%
Federal Reserve Bank,  Federal Home Loan Bank and other stock
   
3,099
     
115
     
4.96
     
2,961
     
111
     
5.01
 
Federal funds sold and interest-bearing deposits
   
50,629
     
123
     
0.32
     
243,369
     
502
     
0.28
 
Loans (2)
   
1,150,810
     
39,824
     
4.63
     
858,078
     
33,840
     
5.27
 
Total interest-earning assets
   
1,603,799
   
$
51,191
     
4.27
%
   
1,529,240
   
$
46,418
     
4.06
%
Non-interest-earning assets
   
130,189
                     
116,082
                 
Total assets
 
$
1,733,988
                   
$
1,645,322
                 
 
                                               
Liabilities and stockholders' equity:
                                               
Interest-bearing liabilities:
                                               
Saving, N.O.W. and money market deposits
 
$
664,386
   
$
870
     
0.18
%
 
$
617,990
   
$
888
     
0.19
%
Time deposits
   
228,885
     
1,004
     
0.59
     
246,370
     
1,360
     
0.74
 
Total saving and time deposits
   
893,271
     
1,874
     
0.28
     
864,360
     
2,248
     
0.35
 
Borrowings
   
2,619
     
7
     
0.36
     
8
     
-
     
0.34
 
Total interest-bearing liabilities
   
895,890
     
1,881
     
0.28
     
864,368
     
2,248
     
0.35
 
Demand deposits
   
644,042
                     
592,907
                 
Other liabilities
   
17,592
                     
24,899
                 
Total liabilities
   
1,557,524
                     
1,482,174
                 
Stockholders' equity
   
176,464
                     
163,148
                 
Total liabilities and stockholders' equity
 
$
1,733,988
                   
$
1,645,322
                 
Total cost of funds
                   
0.16
%
                   
0.21
%
Net interest rate spread
                   
3.99
%
                   
3.71
%
Net interest income/margin
           
49,310
     
4.11
%
           
44,170
     
3.86
%
Less tax-equivalent basis adjustment
           
(2,921
)
                   
(2,709
)
       
Net interest income
         
$
46,389
                   
$
41,461
         
 
                                               
(1) Interest on securities includes the effects of tax-equivalent basis adjustments of $2,573 and $2,665 in 2014 and 2013, respectively.
 
(2) Interest on loans includes the effects of tax-equivalent basis adjustments of $348 and $44 in 2014 and 2013, respectively.