TrustCo Announces Second Quarter Earnings Net Income Up 9%


GLENVILLE, N.Y., July 21, 2011 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo), (Nasdaq:TRST) today announced net income for the second quarter of 2011 of $7.8 million, up 9.0% over the prior-year period and equal to diluted earnings per share of $0.100, as compared to net income of $7.1 million and diluted earnings per share of $0.093 for the second quarter of 2010.  The second quarter of 2011 also saw continued core balance sheet growth. Making the earnings announcement was Robert J. McCormick, President and Chief Executive Officer. Mr. McCormick noted, "We are pleased that the second quarter resulted in solid earnings gains, continued core loan and deposit growth and a decline of approximately $2.7 million in nonperforming assets versus the first quarter, and look forward to the remainder of 2011 with optimism as our internal trends remain positive. The banking industry still faces challenges, but the progress we have made this year has helped to position the Company for continued growth and profitability." Return on average equity and return on average assets were 11.76% and 0.77%, respectively, for the second quarter of 2011, compared to 11.34% and 0.75% for the second quarter of 2010.   

For the first half of 2011 net income was $15.1 million and resulted in diluted earnings per share of $0.196, as compared to the first half of 2010 net income of $14.1 million and diluted earnings per share of $0.183. Return on average assets and return on average equity were 0.76% and 11.69%, respectively, for the first six months of 2011 and 0.76% and 11.31% for the comparable period in 2010. 

Subsequent to the end of the second quarter, the Company completed an offering of 15.6 million common shares, raising net proceeds of $68.1 million before direct costs. On a pro-forma, consolidated basis, the Company's ratio of tangible equity to tangible assets improved to approximately 8.1% with the additional capital, compared to the reported 6.6% as of June 30, 2011. Mr. McCormick noted that "We are pleased to have been able to strengthen our capital position despite difficult market conditions and express our appreciation to all of our shareholders for their support." 

Mr. McCormick also noted "We continue to see some signs of economic improvement in the markets in which we operate, although some core problems remain, particularly high levels of unemployment. We believe our long-term focus on traditional lending criteria and conservative balance sheet management has helped us avoid most aspects of the problems that have afflicted many banks in recent years, which has enabled us to maintain a strong balance sheet and continued profitability. As a result, we have been able to focus on conducting business, which has put us in a position to take advantage of the significant upheaval that customers of other banks have seen. We are particularly encouraged by the continued growth of our core loan and deposit portfolios." 

TrustCo continued to report solid growth in loans and deposits on a year-over-year basis. For the quarter ended June 30, 2011, average loans were up $86.7 million or 3.8% compared to the same period in 2010, while average deposits rose $226.6 million or 6.7% over the same period. One new office was opened during the second quarter of 2011, bringing the total to 135. Mr. McCormick noted that, "We are pleased with the progress that we have made in growing loans and deposits through our recently completed branch expansion program but are mindful that fully achieving our goals will take time and continued hard work. We believe our success in growing customer relationships provides the basic building blocks that will help drive profit growth over the coming years."

Nonperforming loans were $49.5 million as of June 30, 2011, compared to $50.4 million at March 31, 2011 and $48.8 million as of December 31, 2010, and remain at manageable levels. Nonperforming assets declined to $54.4 million at the end of the second quarter, compared to $57.1 million at the end of the first quarter and from $56.2 million at the end of 2010. At June 30, 2011, nonperforming loans were equal to 2.04% of total loans, compared to 2.14% at the end of the first quarter. Nonperforming assets to total assets fell to 1.34% at June 30, 2011, compared to 1.42% at March 31, 2011. The allowance for loan losses as a percentage of gross loans and as a multiple of net charge-offs remains strong. Reserves to total loans was strengthened, increasing from 1.78% at December 31, 2010 to 1.85% at March 31, 2011 and to 1.88% at June 30, 2011, and covered annualized second quarter net charge-offs by 3.8 times, compared to 3.9 times for the first quarter of 2011. The allowance for loan losses was unchanged at 0.9 times nonperforming loans. 

Net interest margin for the second quarter of 2011 was 3.47%, up 7 basis points from the first quarter of 2011 and down 4 basis points compared to the second quarter of 2010. 

The effective tax rate for the second quarter of 2011 was 35.5%, compared to 36.2% in the second quarter of 2010. Third quarter 2010 income tax expense was affected by one time items that reduced the effective tax rate and are not expected to be repeated in 2011.

TrustCo Bank Corp NY is a $4.1 billion bank holding company and through its subsidiary, Trustco Bank, operates 135 offices in New York, New Jersey, Vermont, Massachusetts, and Florida.

In addition, the Bank operates a full service Trust Department. The common shares of TrustCo are traded on the NASDAQ Global Select Market under the symbol TRST.

A conference call to discuss second quarter 2011 results will held at 9:00 a.m. Eastern Time on July 22, 2011. Those wishing to participate in the call may dial toll-free 1-877-317-6789. International callers must dial + 1-412-317-6789.   A replay of the call will be available until August 22, 2011 by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10002245. The call will also be audio webcast at: https://services.choruscall.com/links/trst110922.html , and will be available until July 22, 2012. 

Safe Harbor Statement

All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended. The "forward-looking statements" may include statements regarding future events or performance and statements regarding TrustCo's ability to offer and sell securities under its shelf registration statement. Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The following important factors, among others, in some cases have affected and in the future could affect our actual results and could cause our actual financial performance to differ materially from that expressed in any forward-looking statement: credit risk, the effects of and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, inflation, interest rates, market and monetary fluctuations, competition, the effect of changes in financial services laws and regulations (including laws concerning taxation, banking and securities), real estate and collateral values, changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board ("FASB") or the Public Company Accounting Oversight Board; changes in local market areas and general business and economic trends and the matters described under the heading "Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2010, as amended, and in our subsequent securities filings.

TRUSTCO BANK CORP NY      
GLENVILLE, NY      
       
FINANCIAL HIGHLIGHTS      
       
(dollars in thousands, except per share data)      
(Unaudited)      
  Three Months Ended
  06/30/11 03/31/11 06/30/10
Summary of operations      
 Net interest income (TE)  $ 34,183  32,924  32,314
 Provision for loan losses  4,850  4,600  7,100
 Net securities transactions  851  287  1,537
 Noninterest income  3,720  3,984  4,114
 Noninterest expense  21,552  20,846  19,235
 Net income  7,766  7,382  7,124
       
Per common share      
 Net income per share:      
 - Basic  $ 0.100  0.096  0.093
 - Diluted  0.100  0.096  0.093
 Cash dividends  0.066  0.066  0.063
 Tangible Book value at period end  3.47  3.34  3.31
 Market price at period end  4.90  5.93  5.60
       
At period end      
 Full time equivalent employees 729 740 737
 Full service banking offices 135 134 133
       
Performance ratios      
 Return on average assets 0.77% 0.75 0.75
 Return on average equity 11.76 11.61 11.34
 Efficiency (1) 51.33 52.18 50.62
 Net interest spread (TE) 3.39 3.31 3.38
 Net interest margin (TE) 3.47 3.40 3.51
 Dividend payout ratio 65.37 68.67 67.43
       
Capital ratio at period end      
 Consolidated tangible equity to tangible assets (2) 6.59 6.44 6.65
       
Asset quality analysis at period end      
 Nonperforming loans to total loans 2.04 2.14 2.14
 Nonperforming assets to total assets 1.34 1.42 1.44
 Allowance for loan losses to total loans 1.88 1.85 1.68
 Coverage ratio (3) 0.9 0.9 0.8
       
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by       
 taxable equivalent net interest income plus noninterest income (excluding       
 net securities transactions).      
(2) The tangible equity ratio excludes $553,000 of intangibles from both equity and assets.      
(3) Calculated as allowance for loan losses divided by total nonperforming loans.      
TE = Taxable equivalent.      
     
FINANCIAL HIGHLIGHTS, Continued    
     
(dollars in thousands, except per share data)    
(Unaudited)    
  Six Months Ended
  06/30/11 06/30/10
Summary of operations    
 Net interest income (TE)  $ 67,107  64,612
 Provision for loan losses  9,450  11,800
 Net securities transactions  1,138  1,541
 Noninterest income  7,704  7,974
 Noninterest expense  42,398  39,324
 Net income  15,148  14,059
     
Per common share    
 Net income per share:    
 - Basic  $ 0.196  0.183
 - Diluted  0.196  0.183
 Cash dividends  0.131  0.125
 Tangible Book value at period end  3.47  3.31
 Market price at period end  4.90  5.60
     
Performance ratios    
 Return on average assets 0.76% 0.76
 Return on average equity 11.69 11.31
 Efficiency (1) 51.75 50.39
 Net interest spread (TE) 3.35 3.43
 Net interest margin (TE) 3.43 3.57
 Dividend payout ratio 66.98 68.30
     
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by     
 taxable equivalent net interest income plus noninterest income (excluding     
 net securities transactions).    
TE = Taxable equivalent.    
           
CONSOLIDATED STATEMENTS OF INCOME          
           
(dollars in thousands, except per share data)          
(Unaudited)          
  Three Months Ended
  6/30/2011 3/31/2011 12/31/2010 9/30/2010 6/30/2010
Interest and dividend income:           
Interest and fees on loans $ 32,184 31,677 32,122 32,297 31,976
Interest and dividends on securities available for sale:           
 U. S. government sponsored enterprises  3,791 3,199 2,465 2,805 3,588
 State and political subdivisions   640 784 841 844 891
 Mortgage-backed securities and collateralized mortgage obligations-residential  622 608 596 572 944
 Corporate bonds  1,081 1,139  1,153  1,184  1,105
 Other securities  89 61 133 96 64
 Total interest and dividends on securities available for sale  6,223 5,791 5,188 5,501 6,592
           
Interest on held to maturity securities:           
 U. S. government sponsored enterprises  --  --  --  --  50
 Mortgage-backed securities-residential  1,240 1,188  1,237  1,226  1,455
 Corporate bonds  595 715  802  802  802
 Total interest on held to maturity securities  1,835 1,903 2,039 2,028 2,307
           
Interest on federal funds sold and other short-term investments  254 246 259 258 228
 Total interest income  40,496 39,617 39,608 40,084 41,103
           
Interest expense:           
 Interest on deposits:           
 Interest-bearing checking  70 65 87 167 172
 Savings  885 933 867 823 857
 Money market deposit accounts  1,184 1,227 1,406 1,350 1,342
 Time deposits  4,099 4,443 4,890 5,753 6,432
 Interest on short-term borrowings  382 407 427 438 455
 Total interest expense  6,620 7,075 7,677 8,531 9,258
           
 Net interest income  33,876  32,542  31,931  31,553  31,845
           
Provision for loan losses  4,850  4,600  5,500  5,900  7,100
Net interest income after provision for loan losses   29,026 27,942 26,431 25,653 24,745
           
Noninterest income:          
 Trust department income  1,186 1,574 1,195 1,261 1,176
 Fees for services to customers  2,325 2,094 2,249 2,400 2,646
 Net gain on securities transactions  851 287  877  934  1,537
 Other  209 316 276 244 292
 Total noninterest income  4,571 4,271 4,597 4,839 5,651
           
Noninterest expenses:           
 Salaries and employee benefits  7,000 7,026 7,208 6,567 6,556
 Net occupancy expense  3,672 3,737 3,708 3,502 3,511
 Equipment expense  1,481 1,332 1,421 1,333 1,464
 Professional services  1,681 1,485 1,437 1,194 1,565
 Outsourced services  1,350 1,350 1,210 1,409 1,418
 Advertising expense  708 706 811 583 796
 FDIC and other insurance  1,392 1,851 1,779 1,610 1,535
 Other real estate expense, net  2,095 1,590 1,447 1,371 794
 Other  2,173 1,769 1,635 1,415 1,596
 Total noninterest expenses  21,552 20,846 20,656 18,984 19,235
           
Income before taxes  12,045 11,367 10,372 11,508 11,161
Income taxes  4,279 3,985 3,468 3,150 4,037
           
Net income $ 7,766 7,382 6,904 8,358 7,124
           
Net income per Common Share:           
 - Basic $ 0.100 0.096 0.090 0.109 0.093
           
 - Diluted 0.100 0.096 0.090 0.109 0.093
           
Average basic shares (thousands)  77,363  77,241  77,113  76,990  76,649
Average diluted shares (thousands)  77,363  77,241  77,113  76,990  76,649
           
Note: Taxable equivalent net interest income  34,183  32,924  32,353  31,998  32,314
     
CONSOLIDATED STATEMENTS OF INCOME    
     
(dollars in thousands, except per share data)    
(Unaudited)    
  Six Months Ended
  6/30/2011 6/30/2010
     
Interest and dividend income:     
Interest and fees on loans $ 63,861 63,729
Interest and dividends on securities available for sale:     
 U. S. government sponsored enterprises  6,990 7,185
 State and political subdivisions   1,424 1,846
 Mortgage-backed securities and collateralized mortgage obligations-residential  1,230 2,114
 Corporate bonds  2,220 2,151
 Other securities  150 182
 Total interest and dividends on securities available for sale  12,014  13,478
     
Interest on held to maturity securities:     
 U. S. government sponsored enterprises  --  487
 Mortgage-backed securities-residential  2,428 2,700
 Corporate bonds  1,310 1,645
 Total interest on held to maturity securities  3,738  4,832
     
Interest on federal funds sold and other short-term investments  500 392
 Total interest income  80,113  82,431
     
Interest expense:     
 Interest on deposits:     
 Interest-bearing checking  135 341
 Savings  1,818 1,666
 Money market deposit accounts  2,411 2,621
 Time deposits  8,542 13,251
 Interest on short-term borrowings  789 911
 Total interest expense  13,695  18,790
 Net interest income  66,418  63,641
     
Provision for loan losses  9,450  11,800
Net interest income after provision for loan losses   56,968  51,841
     
Noninterest income:    
 Trust department income  2,760 2,537
 Fees for services to customers  4,419 4,939
 Net gain on securities transactions  1,138 1,541
 Other  525 498
 Total noninterest income  8,842  9,515
     
Noninterest expenses:     
 Salaries and employee benefits  14,026 13,290
 Net occupancy expense  7,409 7,012
 Equipment expense  2,813 2,884
 Professional services  3,166 2,968
 Outsourced services  2,700 2,839
 Advertising expense  1,414 1,322
 FDIC and other insurance  3,243 3,057
 Other real estate expense, net  3,685 2,747
 Other  3,942 3,205
 Total noninterest expenses  42,398  39,324
     
Income before taxes  23,412  22,032
Income taxes  8,264 7,973
     
Net income $ 15,148  14,059
     
Net income per Common Share:     
 - Basic $ 0.196 0.183
     
 - Diluted 0.196 0.183
     
Average basic shares (thousands)  77,302  76,816
Average diluted shares (thousands)  77,302  76,816
     
Note: Taxable equivalent net interest income  67,107  64,612
           
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION          
           
(dollars in thousands)          
(Unaudited)          
           
  6/30/2011 3/31/2011 12/31/2010 9/30/2010 6/30/2010
 ASSETS:          
           
 Cash and due from banks $ 41,229 37,022 44,067 39,201 39,850
           
 Federal funds sold and other short term investments 479,647 353,566 400,183 331,329 501,957
 Total cash and cash equivalents 520,876 390,588 444,250 370,530 541,807
           
 Securities available for sale:          
 U. S. government sponsored enterprises 676,062 753,546 614,886 568,346 472,920
 States and political subdivisions 57,670 70,393 79,764 75,728 80,806
 Mortgage-backed securities and collateralized mortgage obligations-residential 66,333 67,334 73,567 74,451 24,165
 Corporate bonds 103,194 116,561 115,504 118,762 84,476
 Other securities 7,522 7,632 7,880 7,874 7,870
 Total securities available for sale 910,781 1,015,466 891,601 845,161 670,237
           
 Held to maturity securities:          
 Mortgage-backed securities-residential 105,509 112,315 122,654 136,014 152,920
 Corporate bonds 49,019 59,036 69,058 69,105 69,152
 Total held to maturity securities 154,528 171,351 191,712 205,119 222,072
           
 Loans:          
 Commercial 249,124 250,851 258,253 258,202 258,214
 Residential mortgage loans 1,876,699 1,813,611 1,801,042 1,795,851 1,782,410
 Home equity line of credit 298,314 290,829 291,287 289,556 285,123
 Installment loans 3,837 3,838 4,683 4,517 4,477
 Loans, net of deferred fees and costs 2,427,974 2,359,129 2,355,265 2,348,126 2,330,224
 Less:          
 Allowance for loan losses 45,561 43,680 41,911 40,829 39,231
 Net loans 2,382,413 2,315,449 2,313,354 2,307,297 2,290,993
           
 Bank premises and equipment, net 36,032 36,275 36,632 37,162 37,230
 Other assets 65,696 78,761 77,235 66,253 66,565
           
 Total assets $ 4,070,326 4,007,890 3,954,784 3,831,522 3,828,904
           
 LIABILITIES:          
 Deposits:          
 Demand $ 259,459 247,803 251,091 251,532 258,215
 Interest-bearing checking 461,976 443,133 441,520 421,687 421,705
 Savings accounts 891,181 859,799 774,366 735,814 711,580
 Money market deposit accounts 638,774 626,669 602,803 574,925 513,920
 Certificates of deposit (in denominations of $100,000 or more) 453,303 455,563 456,837 445,474 464,811
 Other time accounts 947,838 960,074 1,027,470 1,003,912 1,066,303
 Total deposits 3,652,531 3,593,041 3,554,087 3,433,344 3,436,534
           
 Short-term borrowings 128,807 137,710 124,615 116,774 116,669
 Accrued expenses and other liabilities 20,039 18,667 20,642 20,233 20,512
           
 Total liabilities 3,801,377 3,749,418 3,699,344 3,570,351 3,573,715
           
 SHAREHOLDERS' EQUITY:          
 Capital stock par value $1 83,166 83,166 83,166 83,166 83,166
 Surplus 126,196 126,638 126,982 127,499 127,987
 Undivided profits 113,782 111,093 108,780 106,952 103,647
 Accumulated other comprehensive income (loss), net of tax 2,846 (4,176) (4,119) 4,215 2,284
 Treasury stock at cost (57,041) (58,249) (59,369) (60,661) (61,895)
           
 Total shareholders' equity 268,949 258,472 255,440 261,171 255,189
           
 Total liabilities and shareholders' equity $ 4,070,326 4,007,890 3,954,784 3,831,522 3,828,904
           
Outstanding shares (thousands)  77,367  77,244  77,130  76,999  76,873
           
NONPERFORMING ASSETS          
           
(dollars in thousands)          
(Unaudited)          
           
Nonperforming Assets          
  06/30/11 03/31/11 12/31/10 09/30/10 06/30/10
New York and other states*          
Loans in nonaccrual status:          
 Commercial  $ 5,090  5,697  5,743  3,863  4,085
 Real estate mortgage - 1 to 4 family  24,148  22,712  21,036  18,882  15,625
 Installment  13  13  20  33  19
Total non-accrual loans  29,251  28,422  26,799  22,778  19,729
Restructured real estate mortgages - 1 to 4 family  324  330  336  341  386
Total nonperforming loans  29,575  28,752  27,135  23,119  20,115
Other real estate owned  725  1,481  1,977  2,001  1,669
Total nonperforming assets  $ 30,300  30,233  29,112  25,120  21,784
           
Florida          
Loans in nonaccrual status:          
 Commercial  $ 7,186  7,786  8,281  10,676  11,024
 Real estate mortgage - 1 to 4 family  12,770  13,860  13,397  16,793  18,729
 Installment  --  --  1  --  2
Total non-accrual loans  19,956  21,646  21,679  27,469  29,755
Restructured real estate mortgages - 1 to 4 family  --  --  --  --  --
Total nonperforming loans  19,956  21,646  21,679  27,469  29,755
Other real estate owned  4,119  5,219  5,439  3,154  3,732
Total nonperforming assets  $ 24,075  26,865  27,118  30,623  33,487
           
Total          
Loans in nonaccrual status:          
 Commercial  $ 12,276  13,483  14,024  14,539  15,109
 Real estate mortgage - 1 to 4 family  36,918  36,572  34,433  35,675  34,354
 Installment  13  13  21  33  21
Total non-accrual loans  49,207  50,068  48,478  50,247  49,484
Restructured real estate mortgages - 1 to 4 family  324  330  336  341  386
Total nonperforming loans  49,531  50,398  48,814  50,588  49,870
Other real estate owned  4,844  6,700  7,416  5,155  5,401
Total nonperforming assets  $ 54,375  57,098  56,230  55,743  55,271
           
Quarterly Net Chargeoffs
  06/30/11 03/31/11 12/31/10 09/30/10 06/30/10
New York and other states*          
Commercial  $ (32)  50  24  116  (33)
Real estate mortgage - 1 to 4 family  679  899  1,104  771  785
Installment  8  9  33  (16)  16
 Total net chargeoffs  $ 655  958  1,161  871  768
           
Florida          
Commercial  $ 599  (3)  (66)  182  4,448
Real estate mortgage - 1 to 4 family  1,715  1,876  3,323  3,247  2,141
Installment  --  --  --  2  2
 Total net chargeoffs  $ 2,314  1,873  3,257  3,431  6,591
           
Total          
Commercial  $ 567  47  (42)  298  4,415
Real estate mortgage - 1 to 4 family  2,394  2,775  4,427  4,018  2,926
Installment  8  9  33  (14)  18
 Total net chargeoffs  $ 2,969  2,831  4,418  4,302  7,359
           
Asset Quality Ratios          
  06/30/11 03/31/11 12/31/10 09/30/10 06/30/10
Total nonperforming loans(1)  $ 49,531  50,398  48,814  50,588  49,870
Total nonperforming assets(1)  54,375  57,098  56,230  55,743  55,271
Total net chargeoffs(2)  2,969  2,831  4,418  4,302  7,359
           
Allowance for loan losses(1) 45,561 43,680 41,911 40,829 39,231
           
Nonperforming loans to total loans(1) 2.04% 2.14% 2.07% 2.15% 2.14%
Nonperforming assets to total assets(1) 1.34% 1.42% 1.42% 1.44% 1.44%
Allowance for loan losses to total loans(1) 1.88% 1.85% 1.78% 1.74% 1.68%
Coverage ratio(1) 92.0% 86.7% 85.9% 80.7% 78.7%
Annualized net chargeoffs to average loans(2) 0.50% 0.48% 0.75% 0.74% 1.28%
Allowance for loan losses to annualized net chargeoffs(2) 3.8x 3.9x 2.4x 2.4x 1.3x
           
* Includes New York, New Jersey, Vermont and Massachusetts.        
(1) At period-end          
(2) For the period ended          
             
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-            
INTEREST RATES AND INTEREST DIFFERENTIAL            
             
(dollars in thousands) Three months ended Three months ended
(Unaudited) June 30, 2011 June 30, 2010
  Average Interest Average Average Interest Average
  Balance   Rate Balance   Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises  $ 739,545 3,791 2.05%  $ 506,203 3,588 2.84%
Mortgage backed securities and            
 collateralized mortgage obligations-residential 66,089 622 3.76 79,617 944 4.74
State and political subdivisions 60,668 939 6.19 80,817 1,352 6.55
Corporate bonds 112,193 1,081 3.85 98,891 1,105 4.47
Other 7,547 89 4.77 7,827 64 3.27
     
 Total securities available for sale 986,042 6,522 2.65 773,355 7,053 3.63
             
Federal funds sold and other            
 short-term Investments 400,460 254 0.25 363,821 228 0.25
             
Held to maturity securities:            
U. S. government sponsored enterprises  --   -- 0.00 8,485 50 2.34
Corporate bonds 52,269 595 4.56 69,175 802 4.64
Mortgage backed securities-residential 108,983 1,240 4.55 161,152 1,455 3.61
     
 Total held to maturity securities 161,252 1,835 4.55 238,812 2,307 3.86
             
Commercial loans 250,347 3,675 5.87 265,947 3,906 5.88
Residential mortgage loans 1,843,831 25,646 5.56 1,751,748 25,345 5.79
Home equity lines of credit 294,180 2,728 3.72 283,328 2,577 3.65
Installment loans 3,501 143 16.42 4,155 156 15.07
     
Loans, net of unearned income 2,391,859 32,192 5.38 2,305,178 31,984 5.55
             
 Total interest earning assets 3,939,613 40,803 4.14 3,681,166 41,572 4.52
             
Allowance for loan losses (45,261)     (41,058)    
Cash & non-interest earning assets 144,866     148,616    
             
Total assets  $ 4,039,218      $ 3,788,724    
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts  $ 459,678 70 0.06%  $ 416,232 172 0.17%
Money market accounts 630,352 1,184 0.75 498,980 1,342 1.08
Savings 877,503 885 0.40 698,322 857 0.49
Time deposits 1,402,890 4,099 1.17 1,537,251 6,432 1.68
     
 Total interest bearing deposits 3,370,423 6,238 0.74 3,150,785 8,803 1.12
Short-term borrowings 130,275 382 1.18 119,401 455 1.53
     
 Total interest bearing liabilities 3,500,698 6,620 0.76 3,270,186 9,258 1.14
             
Demand deposits 256,373     249,422    
Other liabilities 17,326     17,116    
Shareholders' equity 264,821     252,000    
             
Total liabilities and shareholders' equity  $ 4,039,218      $ 3,788,724    
             
Net interest income , tax equivalent   34,183     32,314  
             
Net interest spread     3.38%     3.38%
             
Net interest margin (net interest income            
to total interest earning assets)     3.47%     3.51%
             
Tax equivalent adjustment   (307)     (469)  
             
 Net interest income    33,876     31,845  
             
             
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-            
INTEREST RATES AND INTEREST DIFFERENTIAL            
             
(dollars in thousands) Six months ended Six months ended
(Unaudited) June 30, 2011 June 30, 2010
             
  Average Interest Average Average Interest Average
(dollars in thousands) Balance   Rate Balance   Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises $ 704,922 6,990 1.98% $ 496,282 7,185 2.90%
Mortgage backed securities and            
 collateralized mortgage obligations-residential 67,927 1,230 3.62 89,582 2,114 4.72
State and political subdivisions 66,965 2,098 6.26 84,433 2,801 6.63
Corporate bonds 114,462 2,220 3.88 92,478 2,151 4.65
Other 7,635 150 3.97 7,556 182 4.82
     
 Total securities available for sale 961,911 12,688 2.64 770,331 14,433 3.75
             
Federal funds sold and other            
 short-term Investments 399,826 500 0.25 270,035 392 0.29
             
Held to maturity securities:            
U. S. government sponsored enterprises  --   -- 0.00 40,772 487 2.39
Corporate bonds 57,241 1,310 4.58 71,020 1,645 4.63
Mortgage backed securities-residential 113,202 2,428 4.29 171,484 2,700 3.15
     
 Total held to maturity securities 170,443 3,738 4.39 283,276 4,832 3.41
             
Commercial loans 251,897 7,352 5.84 269,988 8,005 5.93
Residential mortgage loans 1,823,662 50,835 5.57 1,739,089 50,335 5.79
Home equity lines of credit 292,433 5,394 3.72 281,728 5,087 3.64
Installment loans 3,697 295 16.12 4,261 318 15.06
     
Loans, net of unearned income 2,371,689 63,876 5.39 2,295,066 63,745 5.56
             
 Total interest earning assets 3,903,869 80,802 4.14 3,618,708 83,402 4.61
             
Allowance for loan losses (44,418)     (39,906)    
Cash & non-interest earning assets 144,605     146,398    
             
Total assets $ 4,004,056     $ 3,725,200    
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts $ 445,712 135 0.06% $ 404,492 341 0.17%
Money market accounts 623,633 2,411 0.78 467,760 2,621 1.13
Savings 847,211 1,818 0.43 685,133 1,666 0.49
Time deposits 1,427,605 8,542 1.21 1,536,240 13,251 1.74
     
 Total interest bearing deposits 3,344,161 12,906 0.78 3,093,625 17,879 1.17
Short-term borrowings 130,121 789 1.22 117,978 911 1.56
             
 Total 82,084 816 2.00 82,084 816 2.00
     
 Total interest bearing liabilities 3,474,282 13,695 0.79 3,211,603 18,790 1.18
             
Demand deposits 250,924     246,230    
Other liabilities 17,439     16,768    
Shareholders' equity 261,411     250,599    
             
Total liabilities and shareholders' equity $ 4,004,056     $ 3,725,200    
             
Net interest income , tax equivalent   67,107     64,612  
             
Net interest spread     3.35%     3.43%
             
Net interest margin (net interest income            
to total interest earning assets)     3.43%     3.57%
             
Tax equivalent adjustment   (689)     (971)  
             
 Net interest income    66,418     63,641  

Non-GAAP Financial Measures Reconciliation

Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders' equity and total assets, respectively. We calculate tangible book value per share by dividing tangible equity by common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders' equity by common shares outstanding. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. 

The efficiency ratio is a non-GAAP measure of expense control relative to recurring revenue. We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, but excluding other real estate expense, net, which we refer to below as recurring expense, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, but excluding net gains on securities from this calculation, which we refer to below as recurring revenue. We believe that this provides one reasonable measure of core expenses relative to core revenue. 

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial position, results and ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share and efficiency ratio to the underlying GAAP numbers is set forth below.

Non-GAAP Financial Measures Reconciliation          
           
(dollars in thousands, except per share amounts)          
(Unaudited)          
  06/30/11 03/31/11 12/31/10 09/30/10 06/30/10
Tangible Book Value Per Share          
           
Equity  $ 268,949 258,472 255,440 261,171 255,189
Less: intangible assets  553  553  553  553  553
 Tangible equity  268,396  257,919  254,887  260,618  254,636
           
Shares outstanding  77,367  77,244  77,130  76,999  76,873
Tangible book value per share  3.47  3.34  3.30  3.38  3.31
Book value per share  3.48  3.35  3.31  3.39  3.32
           
Tangible Equity to Tangible Assets          
Total Assets 4,070,326 4,007,890 3,954,784 3,831,522 3,828,904
Less: intangible assets  553  553  553  553  553
 Tangible assets  4,069,773  4,007,337  3,954,231  3,830,969  3,828,351
           
Tangible Equity to Tangible Assets 6.59% 6.44% 6.45% 6.80% 6.65%
Equity to Assets 6.61% 6.45% 6.46% 6.82% 6.66%
           
Efficiency Ratio          
           
Net interest income (fully taxable equivalent)  $ 34,183 32,924 32,353 31,998 32,314
Non-interest income  4,571  4,271  4,597  4,839  5,651
Less: Net gain on securities  851  287  877  934  1,537
 Recurring revenue  37,903  36,908  36,073  35,903  36,428
           
Total Noninterest expense  21,552  20,846  20,656  18,984  19,235
Less: Other real estate expense, net  2,095  1,590  1,447  1,371  794
 Recurring expense  19,457  19,256  19,209  17,613  18,441
           
Efficiency Ratio 51.33% 52.18% 53.25% 49.06% 50.62%


            

Contact Data