Bryn Mawr Bank Corporation Reports Another Record Quarter, Driven by Solid Loan Growth and Stable Interest Margin, Increases Quarterly Dividend to $0.18, Wealth Assets Exceed $7 Billion


BRYN MAWR, Pa., Oct. 24, 2013 (GLOBE NEWSWIRE) -- Bryn Mawr Bank Corporation (Nasdaq:BMTC), (the "Corporation"), parent of The Bryn Mawr Trust Company (the "Bank"), today reported net income of $6.4 million and diluted earnings per share of $0.47 for the three months ended September 30, 2013, as compared to net income of $5.4 million and diluted earnings per share of $0.41 for the same period in 2012. Net income for the three months ended September 30, 2013 included pre-tax due diligence and merger-related expenses of $328 thousand as compared to $316 thousand for the same period in 2012.

Significant factors contributing to the results for the three months ended September 30, 2013, as compared to the same period in 2012, included increases in net interest income and wealth management revenues, which were partially offset by decreases in gains on sale of residential mortgage loans and investment securities available for sale.

For the nine months ended September 30, 2013, net income of $18.0 million was a $2.2 million increase from the $15.8 million recorded for the same period in 2012. Diluted earnings per share for the nine months ended September 30, 2013 increased $0.13, to $1.33, from $1.20 for the same period last year.

Ted Peters, Chairman and Chief Executive Officer, commented, "We are pleased with the Corporation's quarterly and year-to-date financial performance." Mr. Peters continued, "We anticipate that continued strong loan growth in the fourth quarter, along with consistent revenue from our Wealth Management Division, will produce a strong finish to 2013."

On October 24, 2013, the Board of Directors of the Corporation declared a quarterly dividend of $0.18 per share, an increase of $0.01, or 5.9%, from the previous quarter's dividend. The dividend is payable December 1, 2013 to shareholders of record as of November 6, 2013.

"We are very proud of our record for consistently paying dividends to our shareholders. The increase in our dividend is a reflection of the confidence which the Board has in the future growth and profitability of the Corporation," said Mr. Peters.

SIGNIFICANT ITEMS OF NOTE

Results of Operations – 3rd Quarter 2013 Compared to the 3rd Quarter 2012

The overall results for the three months ended September 30, 2013, as compared to the same period in 2012, were affected by the November 2012 purchase of deposits, loans and a branch location from First Bank of Delaware ("FBD").

  • Net income of $6.4 million for the three months ended September 30, 2013 increased $976 thousand, or 18.0%, from $5.4 million for the same period in 2012.
     
  • Net interest income for the three months ended September 30, 2013 was $18.5 million, an increase of $2.6 million, or 16.2%, from $15.9 million for the same period in 2012. The increase in net interest income between the periods was largely the result of a $160.6 million, or 12.3%, increase in average portfolio loans. This increase was partially related to loans acquired from FBD, which totaled $62.9 million as of September 30, 2013. In addition, the prepayment of $22.5 million of subordinated debt during the third and fourth quarters of 2012 and $20.0 million of Federal Home Loan Bank ("FHLB") borrowings in the first quarter of 2013, along with the 13 basis point decline in rate paid on deposits, contributed significantly to the $843 thousand decrease in interest expense for the three months ended September 30, 2013, as compared to the same period in 2012.
     
  • Non-interest income for the three months ended September 30, 2013 decreased $861 thousand as compared to the same period in 2012. Contributing factors to this decrease include a $1.3 million decrease in the gain on sale of residential mortgage loans and a $416 thousand decline in gain on sale of investment securities available for sale. During the three months ended September 30, 2013, the volume of residential mortgage loans sold to the secondary market dropped significantly, with residential mortgages sold totaling $17.8 million, as compared to $55.0 million during the same period in 2012. While new originations of residential mortgage loans for the 3rd quarter of 2013 totaled $40.4 million, $16.4 million of the originations were jumbo residential mortgage loans which were retained in the portfolio. Partially offsetting these decreases was a $642 thousand increase in revenue from wealth management services for the three months ended September 30, 2013 as compared to the same period in 2012. Wealth Management Division assets under management, administration, supervision and brokerage as of September 30, 2013 were $7.1 billion, an increase of $600 million, or 9.3%, from September 30, 2012. Organic growth due to the success of the division's strategic initiatives was supplemented by market appreciation and other new business between the dates.
     
  • Non-interest expense for the three months ended September 30, 2013 increased $434 thousand, to $19.3 million, as compared to $18.9 million for the same period in 2012. Contributing to this increase were a $302 thousand increase in salaries and benefits, a $158 thousand increase in occupancy costs and a $233 thousand increase in other operating expenses between the periods. Salaries and benefits increased primarily as a result of the addition of the branch and lending staff from FBD and the new personnel for our newly-opened full-service branch in Bala Cynwyd, Pennsylvania, which opened at the end of 2012, as well as annual salary increases. Partially offsetting these new personnel costs was the decrease in incentives paid to the residential mortgage originators and other factors. The increased occupancy costs were also related to the additions of FBD and our new branch Bala Cynwyd branch. Decreases in impairment and amortization of mortgage servicing rights totaling $128 thousand, along with the absence of the $188 thousand of early extinguishment of debt expenses, between the periods, partially offset the salary, benefits and occupancy cost increases.
     
  • The tax-equivalent net interest margin of 4.05% for the three months ended September 30, 2013 was a 27 basis point increase from the 3.78% tax-equivalent net interest margin for the same period in 2012. The increase was the result of a $139.6 million increase in average interest-earning assets, partially offset by a $55.2 million increase in average interest-bearing liabilities between the periods. The tax-equivalent yield earned on average interest-earning assets increased by 5 basis points between periods, while the tax-equivalent rate paid on average interest-bearing liabilities dropped by 28 basis points. The tax-equivalent yield earned on investment securities available for sale increased 14 basis points between periods as rising interest rates caused a slow-down in prepayments of mortgage-related securities. This yield increase was partially offset by a 13 basis point decline in the tax-equivalent yield on portfolio loans. The significant reduction in rate paid on interest-bearing liabilities was related to the prepayment of $22.5 million of subordinated debt during the third and fourth quarters of 2012, as well as the prepayment of $20.0 million of Federal Home Loan Bank ("FHLB") advances during the first quarter of 2013. Supplementing these reductions in borrowing costs was a 13 basis point drop in rates paid on interest-bearing deposits, which experienced a $78.0 million increase in average balances for the three months ended September 30, 2013, as compared to the same period in 2012.
     
  • Nonperforming loans and leases of $10.6 million as of September 30, 2013 were 0.71% of total portfolio loans and leases, as compared $14.8 million, or 1.06% of total portfolio loans and leases as of December 31, 2012. This $4.2 million decrease in nonperforming loans was concentrated in the construction, commercial and industrial and home equity segments of the portfolio and was partially the result of $1.8 million of charge-offs of impaired loans, as well as additions of $566 thousand to other real estate owned related to three residential properties. For the three months ended September 30, 2013, the Corporation recorded net loan and lease charge-offs of $376 thousand, as compared to $502 thousand for the same period in 2012. The provision for loan and lease losses for the three month period ended September 30, 2013 was $959 thousand, as compared to $1.0 million for the same period in 2012.

Results of Operations – 3rd Quarter 2013 Compared to the 2nd Quarter 2013

  • Net income of $6.4 million for the three months ended September 30, 2013 increased $149 thousand, or 2.4%, from $6.3 million for the three months ended June 30, 2013.
     
  • Net interest income for the three months ended September 30, 2013 was $18.5 million, an increase of $610 thousand, or 3.4%, from $17.9 million for the three months ended June 30, 2013. The increase in net interest income between the periods was largely the result of a $36.3 million, or 2.5%, increase in average portfolio loans, partially offset by a 5 basis point decrease in the tax-equivalent yield earned on loans and leases. In addition, the tax-equivalent yield earned on investment securities available for sale increased from 1.22% for the 2nd quarter of 2013 to 1.40% for the 3rd quarter of 2013 as rising interest rates have slowed the rate of prepayments of mortgage-related securities. Also contributing to the increase in net interest income between the 2nd and 3rd quarters of 2013 was a $5.2 million decrease in average interest- bearing liabilities between periods.
     
  • Non-interest income for the three months ended September 30, 2013 decreased $1.6 million as compared to the three months ended June 30, 2013. Factors contributing to this decrease included a $914 thousand decrease in the gain on sale of residential mortgage loans and a $459 thousand decline in revenue from wealth management services. During the three months ended September 30, 2013, the volume of residential mortgage loans sold dropped significantly, from $46.6 million for the three months ended June 30, 2013, to $17.8 million for the quarter ended September 30, 2013. Rising interest rates played a significant role in this decline, as fewer borrowers refinanced mortgage loans. In addition, $16.4 million of the $40.4 million of residential mortgage loans originated in the 3rd quarter of 2013 were jumbo mortgage loans which were retained in the portfolio. The 5.1% decrease in revenue from wealth management services was primarily related to the tax-related revenue recorded in the 2nd quarter of 2013, which did not recur in the 3rd quarter of 2013. Wealth Management Division assets under management, administration, supervision and brokerage as of September 30, 2013 grew to $7.1 billion, an increase of $228 million, or 3.3%, from June 30, 2013.
     
  • Non-interest expense for the three months ended September 30, 2013 decreased $1.2 million, to $19.3 million, as compared to $20.5 million for the three months ended June 30, 2013. The decrease between the periods was related to decreases of $316 thousand, $301 thousand and $360 thousand in employee benefits, furniture, fixtures and equipment expense, and due diligence and merger-related expenses, respectively. The reduction in employee benefits expense was related to, among other things, the annual renewal of the Corporation's medical benefits plan, in which more employees chose to enroll in the lower-cost, high-deductible health plan. The decrease in furniture, fixtures and equipment expense returned the category to a more stable level, as some of the higher computer software and hardware costs recorded in the 2nd quarter of 2013 did not recur in the 3rd quarter of 2013. The decrease in due diligence and merger-related expenses reflected the wind-down of certain merger-related conversion costs associated with the acquisition of Davidson Trust Company as well as the termination, on August 8, 2013, of the merger with MidCoast Community Bancorp.
     
  • The tax-equivalent net interest margin of 4.05% for the three months ended September 30, 2013 was a 7 basis point increase from the 3.98% tax-equivalent net interest margin for the three months ended June 30, 2013. The increase between periods was primarily the result of a $36.3 million increase in average loans and leases, partially offset by a $24.4 million decrease in average interest-earning deposits with other banks. The resulting 6 basis point increase in tax-equivalent yield earned on interest-earning assets occurred because of the disparity between the yield earned on interest-earning deposits with other banks and that earned on loans and leases.
     
  • Nonperforming loans and leases of $10.6 million as of September 30, 2013 were 0.71% of total portfolio loans and leases, as compared $10.5 million, or 0.73% of total portfolio loans and leases as of June 30, 2013. For the three months ended September 30, 2013, the Corporation recorded net loan and lease charge-offs of $376 thousand, a significant improvement from the $1.0 million net loan and lease charge-offs recorded in the 2nd quarter of 2013. The provision for loan and lease losses decreased slightly, to $959 thousand, for the three months ended September 30, 2013, as compared to $1.0 million in the previous quarter. Although the level of net loan and lease charge-offs during the quarter declined substantially, the $69.1 million growth in the loan portfolio necessitated this level of provision for loan and lease losses.

Financial Condition – September 30, 2013 Compared to December 31, 2012

  • Deposits of $1.55 billion, as of September 30, 2013, decreased $84.0 million from December 31, 2012. The 5.1% decrease was largely related to a $73.5 million decrease in time deposits between the dates. The Corporation has continued its planned run-off of its higher-rate certificates of deposit.
     
  • The allowance for loan and lease losses as of September 30, 2013 was $15.0 million, or 1.00% of portfolio loans as compared to $14.4 million, or 1.03% of portfolio loans and leases, as of December 31, 2012.
     
  • The capital ratios for the Bank and the Corporation, as shown in the table below, indicate levels well above the regulatory minimum to be considered "well capitalized."  Additionally, the tangible equity ratios for both the Bank and the Corporation have improved from their December 31, 2012 levels of 7.72% and 7.60%, to 8.32% and 8.30%, respectively, at September 30, 2013. These improvements were primarily the result of increases in retained earnings and issuance of common stock, partially offset by nominal growth in total assets.
     
  • Total assets as of September 30, 2013 totaled $2.06 billion, an increase of $23.1 million from December 31, 2012.
     
  • Total portfolio loans and leases of $1.50 billion as of September 30, 2013 increased by $101.6 million from December 31, 2012, with commercial mortgages, commercial and industrial loans, and construction loans comprising the majority of the increase.

EARNINGS CONFERENCE CALL

The Corporation will hold an earnings conference call at 8:30 am ET on Friday, October 25, 2013. Interested parties may participate by calling 1-888-317-6016. A taped replay of the conference call will be available one hour after the conclusion of the call and will remain available through 9:00 a.m. ET on Monday, November 11, 2013. The number to call for the taped replay is 1-877-344-7529 and the conference number is 10030506.

The conference call will be simultaneously broadcast live over the Internet through a webcast on the investor relations portion of the Bryn Mawr Bank Corporation's website. To access the call, please visit the website at http://services.choruscall.com/links/bmtc131025.html. An online archive of the webcast will be available within one hour of the conclusion of the call. The Corporation has also recently expanded its Investor Relations website to include added resources and information for shareholders and interested investors. Interested parties are encouraged to utilize the expanded resources of the site for more information on Bryn Mawr Bank Corporation.

FORWARD-LOOKING STATEMENTS AND SAFE HARBOR

This press release contains statements which, to the extent that they are not recitations of historical fact may constitute forward-looking statements for purposes of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. Such forward-looking statements may include financial and other projections as well as statements regarding the Corporation's future plans, objectives, performance, revenues, growth, profits, operating expenses or the Corporation's underlying assumptions. The words "may,"  "would," "should," "could," "will," "likely," "possibly," "expect," "anticipate," "intend," "estimate," "target," "potentially," "probably," "outlook," "predict," "contemplate," "continue," "plan," "forecast," "project," "are optimistic," "are looking," "are looking forward" and "believe" or other similar words and phrases may identify forward-looking statements. Persons reading this press release are cautioned that such statements are only predictions, and that the Corporation's actual future results or performance may be materially different.

Such forward-looking statements involve known and unknown risks and uncertainties.   A number of factors, many of which are beyond the Corporation's control, could cause our actual results, events or developments, or industry results, to be materially different from any future results, events or developments expressed, implied or anticipated by such forward-looking statements, and so our business and financial condition and results of operations could be materially and adversely affected. Such factors include, among others, our need for capital, our ability to control operating costs and expenses, and to manage loan and lease delinquency rates; the credit risks of lending activities and overall quality of the composition of our loan, lease and securities portfolio; the impact of economic conditions, consumer and business spending habits, and real estate market conditions on our business and in our market area; changes in the levels of general interest rates, deposit interest rates, or net interest margin and funding sources; changes in banking regulations and policies and the possibility that any banking agency approvals we might require for certain activities will not be obtained in a timely manner or at all or will be conditioned in a manner that would impair our ability to implement our business plans; changes in accounting policies and practices; the inability of key third-party providers to perform their obligations to us; our ability to attract and retain key personnel; competition in our marketplace; war or terrorist activities; material differences in the actual financial results, cost savings and revenue enhancements associated with our acquisitions; and other factors as described in our securities filings. All forward-looking statements and information set forth herein are based on Management's current beliefs and assumptions as of the date hereof and speak only as of the date they are made. The Corporation does not undertake to update forward-looking statements.

For a complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, as well as any changes in risk factors that we may identify in our quarterly or other reports filed with the SEC.

 
Bryn Mawr Bank Corporation
Consolidated Statements of Income - (unaudited)
(dollars in thousands, except per share data)
           
           
  For The Three Months Ended
  September 30, June 30, March 31, December 31, September 30,
  2013 2013 2013 2012 2012
           
Interest income  $ 19,820  $ 19,217  $ 18,855  $ 18,682  $ 18,081
Interest expense  1,287  1,294  1,446  1,786  2,130
           
Net interest income  18,533  17,923  17,409  16,896  15,951
Provision for loan and lease losses  959  1,000  804  1,000  1,000
Net interest income after provision for loan and lease losses  17,574  16,923  16,605  15,896  14,951
           
Fees for wealth management services   8,635  9,094  8,349  8,365  7,993
Loan servicing and other fees  481  448  451  473  432
Service charges on deposits  627  596  584  654  634
Net gain on sale of residential mortgage loans  578  1,492  1,518  2,424  1,837
Net gain on sale of invertment securities available for sale  --  --  2  283  416
Net loss on sale of other real estate owned  (1)  (141)  (52)  --  (45)
Bank owned life insurance income  72  85  113  98  108
Other operating income  995  1,369  825  873  873
 Non-interest income  11,387  12,943  11,790  13,170  12,248
           
Salaries and wages   9,012  9,086  8,810  8,848  8,703
Employee benefits   1,896  2,212  2,325  2,041  1,903
Net gain on curtailment of nonqualified pension plan  --  (120)  (570)  --  --
Occupancy and bank premises  1,646  1,728  1,750  1,616  1,488
Furniture fixtures and equipment  920  1,221  819  961  935
Advertising  303  380  412  363  267
Net impairment (recovery) of mortgage servicing rights  33  (91)  71  81  105
Amortization of mortgage servicing rights  187  218  212  248  243
Amortization of intangible assets  657  660  661  673  669
FDIC insurance  271  275  258  255  262
Due diligence and merger-related expenses  328  688  714  1,190  316
Professional fees  636  664  575  1,031  609
Early extinguishment of debt - costs and premiums  --  --  347  338  188
Other operating expenses   3,434  3,603  3,851  3,444  3,201
 Non-interest expense  19,323  20,524  20,235  21,089  18,889
           
Income before income taxes  9,638  9,342  8,160  7,977  8,310
Income tax expense   3,237  3,090  2,840  2,673  2,885
 Net income   $ 6,401  $ 6,252  $ 5,320  $ 5,304  $ 5,425
           
Per share data:          
Weighted average shares outstanding  13,336,799  13,280,624  13,205,538  13,157,295  13,149,050
Dilutive common shares  275,343  227,150  230,413  205,545  146,377
Adjusted weighted average dilutive shares   13,612,142  13,507,774  13,435,951  13,362,840  13,295,427
           
Basic earnings per common share $0.48 $0.47 $0.40 $0.40 $0.41
           
Diluted earnings per common share $0.47 $0.46 $0.40 $0.40 $0.41
           
Dividend declared per share $0.17 $0.17 $0.17 $0.16 $0.16
           
Effective tax rate 33.6% 33.1% 34.8% 33.5% 34.7%
 
Bryn Mawr Bank Corporation
Consolidated Statements of Income - (unaudited)
(dollars in thousands, except per share data)
     
  For The Nine Months Ended September 30,
  2013 2012
     
Interest income  $ 57,892  $ 54,641
Interest expense  4,027  6,802
     
Net interest income  53,865  47,839
Provision for loan and lease losses  2,763  3,003
Net interest income after provision for loan and lease losses  51,102  44,836
     
Fees for wealth management services   26,078  21,433
Loan servicing and other fees  1,380  1,303
Service charges on deposits  1,807  1,823
Net gain on sale of residential mortgage loans  3,588  4,311
Net gain on sale of investment securities available for sale  2  1,132
Bank owned life insurance income  270  330
Net loss on sale of other real estate owned  (194)  (86)
Other operating income  3,189  2,970
 Non-interest income  36,120  33,216
     
Salaries and wages   26,908  24,283
Employee benefits   6,433  6,086
Net gain on curtailment of nonqualified pension plan  (690)  --
Occupancy and bank premises  5,124  4,258
Furniture fixtures and equipment  2,960  2,766
Advertising  1,095  946
Net recovery of mortgage servicing rights  13  82
Amortization of mortgage servicing rights  617  718
Amortization of intangible assets  1,978  1,738
FDIC insurance  804  715
Due diligence and merger-related expenses  1,730  1,439
Professional fees  1,875  1,837
Early extinguishment of debt - costs and premiums  347  --
Other operating expenses  10,888  8,944
 Non-interest expense  60,082  53,812
     
Income before income taxes  27,140  24,240
Income tax expense  9,167  8,397
 Net income  $ 17,973  $ 15,843
     
Per share data:    
Weighted average shares outstanding  13,274,801  13,067,551
Dilutive common shares  244,302  133,799
Adjusted weighted average shares   13,519,103  13,201,350
     
Basic earnings per common share $1.35 $1.21
     
Diluted earnings per common share $1.33 $1.20
     
Dividend declared per share $0.51 $0.48
     
Effective tax rate 33.8% 34.6%
           
Bryn Mawr Bank Corporation          
Consolidated Balance Sheets - (unaudited)           
(dollars in thousands)          
           
           
  September 30, June 30, March 31, December 31, September 30,
  2013 2013 2013 2012 2012
Assets          
           
 Interest-bearing deposits with banks  $ 71,203  $ 95,903  $ 136,534  $ 159,483  $ 23,559
 Investment securities - available for sale  319,917  322,961  327,799  316,614  316,644
 Investment securities - trading  2,357  2,180  2,168  1,447  1,399
 Loans held for sale  1,284  2,207  3,233  3,412  3,420
 Portfolio loans:          
 Consumer  17,572  18,404  18,725  17,666  17,342
 Commercial & industrial  303,259  296,073  293,171  291,620  274,351
 Commercial mortgages  622,771  587,261  563,431  546,358  472,354
 Construction   39,055  28,718  26,135  26,908  22,161
 Residential mortgages  291,645  280,687  284,819  288,212  301,054
 Home equity lines & loans  187,634  183,006  183,984  194,861  195,315
 Leases  38,079  36,770  34,974  32,831  31,136
 Total portfolio loans and leases  1,500,015  1,430,919  1,405,239  1,398,456  1,313,713
           
Earning assets  1,894,776  1,854,170  1,874,973  1,879,412  1,658,735
           
 Cash and due from banks  24,958  14,208  12,013  16,203  13,526
 Allowance for loan and lease losses  (15,027)  (14,444)  (14,447)  (14,424)  (13,638)
 Premises and equipment   31,436  30,947  31,072  31,170  29,238
 Accrued interest receivable   5,703  6,097  6,168  5,955  5,963
 Mortgage servicing rights  4,744  4,790  4,593  4,491  4,257
 Goodwill  32,843  32,843  32,897  32,897  29,588
 Other intangible assets  20,020  20,677  21,337  21,998  22,351
 Bank owned life insurance  20,132  20,060  19,975  19,862  19,765
 FHLB stock  12,590  13,028  10,663  10,761  10,717
 Deferred income taxes  11,955  11,788  10,854  12,303  11,478
 Other investments  4,337  4,378  4,347  4,346  4,438
 Other assets  10,506  10,980  15,718  10,911  18,111
           
Total assets  $ 2,058,973  $ 2,009,522  $ 2,030,163  $ 2,035,885  $ 1,814,529
           
Liabilities and shareholders' equity          
           
 Interest-bearing deposits:          
 Interest-bearing checking  $ 244,826  $ 262,316  $ 263,820  $ 270,279  $ 226,206
 Money market  548,011  551,750  588,478  559,470  493,829
 Savings  137,431  136,307  135,124  129,091  132,402
 Wholesale non-maturity deposits  57,195  30,315  32,879  45,162  37,458
 Wholesale time deposits  23,127  12,139  11,325  12,421  9,942
 Time deposits   145,119  161,146  171,575  218,586  171,498
 Total interest-bearing deposits  1,155,709  1,153,973  1,203,201  1,235,009  1,071,335
           
 Non-interest-bearing deposits  394,947  395,742  407,453  399,673  327,214
 Total deposits  1,550,656  1,549,715  1,610,654  1,634,682  1,398,549
           
 Long-term FHLB advances and other borrowings  191,645  152,642  148,636  161,315  155,416
 Short-term borrowings  75,588  71,768  38,362  9,402  19,029
 Subordinated debentures  --  --  --  --  15,000
 Other liabilities  23,323  22,929  22,343  26,921  25,280
 Shareholders' equity  217,761  212,468  210,168  203,565  201,255
           
Total liabilities and shareholders' equity  $ 2,058,973  $ 2,009,522  $ 2,030,163  $ 2,035,885  $ 1,814,529
           
Bryn Mawr Bank Corporation          
Consolidated Quarterly Average Balance Sheets - (unaudited)        
(dollars in thousands)          
   For The Three Months Ended      
  September 30, June 30, March 31, December 31, September 30,
  2013 2013 2013 2012 2012
Assets          
           
 Interest-bearing deposits with banks  $ 35,589  $ 59,981  $ 117,372  $ 91,234  $ 53,767
 Investment securities - available for sale  324,418  325,729  323,247  311,372  328,051
 Investment securities - trading  2,182  2,168  1,695  1,400  1,343
 Loans held for sale  867  2,233  2,645  4,047  2,972
 Portfolio loans and leases   1,463,492  1,425,836  1,401,038  1,341,826  1,300,811
Earning assets  1,826,548  1,815,947  1,845,997  1,749,879  1,686,944
           
 Cash and due from banks  12,497  12,876  13,287  14,817  12,922
 Allowance for loan and lease losses  (14,653)  (14,625)  (14,693)  (14,063)  (13,337)
 Premises and equipment  31,216  31,254  31,415  30,189  29,077
 Goodwill  32,843  32,896  32,897  29,642  29,751
 Other intangible assets  20,400  21,055  21,725  22,084  22,580
 Bank owned life insurance  20,086  20,005  19,905  19,800  19,695
 FHLB stock  12,809  10,430  10,544  10,572  10,717
 Deferred income taxes  11,946  10,997  12,183  11,577  11,179
 Other assets  21,904  25,296  21,294  23,800  23,275
           
Total assets  $ 1,975,596  $ 1,966,131  $ 1,994,554  $ 1,898,297  $ 1,832,803
           
Liabilities and shareholders' equity          
           
Interest-bearing deposits:          
 Interest-bearing checking  $ 249,982  $ 263,842  $ 266,900  $ 241,730  $ 229,853
 Money market  559,911  571,327  576,422  516,174  486,798
 Savings  135,070  134,485  132,142  132,725  133,315
 Wholesale non-maturity deposits  47,804  31,124  38,683  38,932  35,956
 Wholesale time deposits  10,911  11,610  11,495  10,689  13,809
 Time deposits  152,788  164,247  190,937  190,332  178,711
Total interest-bearing deposits  1,156,466  1,176,635  1,216,579  1,130,582  1,078,442
           
Non-interest bearing deposits  402,292  391,387  386,881  359,008  330,179
Total deposits  1,558,758  1,568,022  1,603,460  1,489,590  1,408,621
           
Long-term FHLB advances and other borrowings  163,818  150,578  148,699  159,559  167,251
Short-term borrowings  14,995  13,248  11,978  13,243  13,273
Subordinated debentures  --  --  --  7,283  21,114
Other liabilities  24,904  23,617  26,123  27,175  25,354
Shareholders' equity  213,121  210,666  204,294  201,447  197,190
           
Total liabilities and shareholders' equity  $ 1,975,596  $ 1,966,131  $ 1,994,554  $ 1,898,297  $ 1,832,803
 
Bryn Mawr Bank Corporation
Consolidated Average Balance Sheets - (unaudited) 
(dollars in thousands)
     
     
     
     
  For The Nine Months Ended September 30,
  2013 2012
Assets    
     
 Interest bearing deposits with banks  $ 70,681  $ 50,033
 Investment securities - available for sale  324,469  317,932
 Investment securities - trading  2,017  1,442
 Loans held for sale  1,909  3,435
 Portfolio loans and leases  1,430,351  1,295,700
Earning assets  1,829,427  1,668,542
     
 Cash and due from banks  12,884  12,242
 Allowance for loan and lease losses  (14,657)  (13,270)
 Premises and equipment  31,294  29,013
 Goodwill  32,878  26,890
 Intangible assets  21,055  20,611
 Bank owned life insurance  19,999  19,588
 FHLB stock  11,760  10,824
 Deferred income taxes  11,708  12,339
 Other assets  22,344  24,298
     
Total assets  $ 1,978,692  $ 1,811,077
     
Liabilities and shareholders' equity    
     
Interest-bearing deposits:    
 Interest-bearing checking  $ 260,180  $ 231,262
 Money market  569,159  443,654
 Savings  133,910  132,958
 Wholesale non-maturity deposits  39,238  49,462
 Wholesale time deposits  11,337  19,460
 Time deposits  169,184  197,607
Total interest-bearing deposits  1,183,008  1,074,403
     
Non-interest-bearing deposits  393,576  319,767
Total deposits  1,576,584  1,394,170
     
 Long-term FHLB advances and other borrowings  155,412  165,717
 Short-term borrowings  12,429  13,244
 Subordinated debentures  --  22,035
 Other liabilities  24,874  24,508
 Shareholders' equity  209,393  191,403
     
Total liabilities and shareholders' equity  $ 1,978,692  $ 1,811,077
           
Bryn Mawr Bank Corporation          
Consolidated Selected Financial Data - (unaudited)          
(dollars in thousands, except per share data)           
           
           
  For The Three Months Ended or As Of
  September 30, June 30, March 31, December 31, September 30,
  2013 2013 2013 2012 2012
Asset Quality Data          
           
Nonaccrual loans and leases  $ 10,613  $ 10,489  $ 12,098  $ 14,040  $ 13,846
90 days or more past due loans, still accruing  --  --  728  728  --
Nonperforming loans and leases  10,613  10,489  12,826  14,768  13,846
Other real estate owned   1,253  1,205  545  906  412
 Total nonperforming assets  $ 11,866  $ 11,694  $ 13,371  $ 15,674  $ 14,258
           
Troubled debt restructurings included in nonperforming assets  $ 2,628  $ 2,869  $ 3,686  $ 3,106  $ 3,740
Troubled debt restructurings in compliance with modified terms  8,947  8,157  7,438  8,008  8,379
 Total troubled debt restructurings  $ 11,575  $ 11,026  $ 11,124  $ 11,114  $ 12,119
           
           
Nonperforming loans and leases / portfolio loans & leases 0.71% 0.73% 0.91% 1.06% 1.05%
Nonperforming assets / total assets 0.58% 0.58% 0.66% 0.77% 0.78%
           
Net loan charge-offs / average loans (annualized) 0.09% 0.29% 0.23% 0.08% 0.16%
Net lease charge-offs (recoveries) / average leases (annualized)  0.73% 0.11% -0.13% -0.38% -0.23%
Net loan and lease charge-offs / average loans and leases (annualized) 0.10% 0.28% 0.22% 0.07% 0.16%
           
           
Delinquency rate* - Performing and nonperforming loans and leases 30 days or more past due 0.68% 0.73% 1.23% 1.02% 1.01%
           
Performing loans and leases - 30-89 days past due  $ 1,227  $ 2,328  $ 4,115  $ 2,053  $ 1,954
           
Delinquency rate* - Performing loans and leases - 30-89 days past due 0.08% 0.16% 0.29% 0.15% 0.15%
           
* to total loans and leases          
           
           
Changes in the allowance for loan and lease losses:          
           
Balance, beginning of period  $ 14,444  $ 14,447  $ 14,425  $ 13,638  $ 13,140
Charge-offs  (501)  (1,164)  (830)  (450)  (618)
Recoveries  125  161  48  237  116
Net charge-offs  (376)  (1,003)  (782)  (213)  (502)
Provision for loan and lease losses  959  1,000  804  1,000  1,000
Balance, end of period  $ 15,027  $ 14,444  $ 14,447  $ 14,425  $ 13,638
           
Allowance for loan and lease losses / loans and leases 1.00% 1.01% 1.03% 1.03% 1.04%
Allowance for loan and lease losses / nonperforming loans and leases 141.6% 137.7% 112.6% 97.7% 98.5%
           
Bryn Mawr Bank Corporation          
Consolidated Selected Financial Data - (unaudited)          
(dollars in thousands, except per share data)           
           
           
  For The Three Months Ended or As Of
  September 30, June 30, March 31, December 31, September 30,
  2013 2013 2013 2012 2012
Selected ratios (annualized):          
           
Return on average assets 1.29% 1.28% 1.08% 1.11% 1.18%
Return on average shareholders' equity 11.92% 11.90% 10.56% 10.47% 10.93%
Return on average tangible equity (2) 15.89% 16.00% 14.42% 14.09% 14.89%
Tax-equivalent yield on loans and leases 5.08% 5.13% 5.16% 5.24% 5.21%
Tax-equivalent yield on interest-earning assets 4.33% 4.27% 4.16% 4.27% 4.28%
Cost of interest-bearing funds 0.38% 0.39% 0.43% 0.54% 0.66%
Tax-equivalent net interest margin 4.05% 3.98% 3.85% 3.86% 3.78%
Book value per share  $ 16.07  $ 15.71  $ 15.57  $ 15.17  $ 15.02
Tangible book value per share  $ 12.17  $ 11.75  $ 11.55  $ 11.08  $ 11.14
Shares outstanding at end of period  13,551,438  13,528,078  13,500,413  13,414,552  13,399,635
           
Selected data:           
           
Mortgage loans originated  $ 40,426  $ 55,066  $ 65,105  $ 82,458  $ 64,455
           
Residential mortgage loans sold - servicing retained  $ 17,768  $ 46,209  $ 51,414  $ 71,596  $ 54,992
Residential mortgage loans sold - servicing released  --  347  189  --  --
 Total residential mortgage loans sold  $ 17,768  $ 46,556  $ 51,603  $ 71,596  $ 54,992
           
Yield on loans sold 3.25% 3.20% 2.94% 3.39% 3.34%
           
Residential mortgage loans serviced for others   $ 627,058  $ 623,498  $ 603,734  $ 595,317  $ 583,859
           
           
Total wealth assets under management, administration, supervision and brokerage (1)  $ 7,082,926  $ 6,854,838  $ 6,987,974  $ 6,663,212  $ 6,482,835
           
 (1) Brokerage assets represent assets held at a registered broker dealer under a networking agreement.        
 (2) Average tangible equity equals average shareholders' equity minus average goodwill and average other intangible assets.       
           
           
      For The Nine Months Ended September 30,
      2013   2012
Selected ratios (annualized):          
           
Return on average assets     1.21%   1.17%
Return on average shareholders' equity     11.48%   11.06%
Return on average tangible equity (1)     15.46%   14.71%
Tax-equivalent yield on loans and leases     5.13%   5.29%
Tax-equivalent yield on interest-earning assets     4.25%   4.40%
Cost of interest-bearing liabilities     0.40%   0.71%
Tax-equivalent net interest margin     3.96%   3.85%
           
Selected data:           
           
Residential mortgage loans originated      $ 160,597    $ 171,267
           
Residential mortgage loans sold - servicing retained      $ 115,391    $ 129,756
Residential mortgage loans sold - servicing released      536    3,461
 Total residential mortgage loans sold      $ 115,927    $ 133,217
           
 (1) Average tangible equity equals average shareholders' equity minus average goodwill and average other intangible assets.       
                 
Bryn Mawr Bank Corporation                
Consolidated Selected Financial Data - (unaudited)                
(dollars in thousands, except per share data)                 
                 
                 
Investment Portfolio - Available for Sale As of September 30, 2013   As of December 31, 2012
                 
      Net         Net
  Amortized Fair Unrealized   Amortized Fair   Unrealized
SECURITY DESCRIPTION Cost Value Gain / (Loss)   Cost Value   Gain / (Loss)
                 
U.S. Treasury securities   $ 102  $ 101  $ (1)    $ --  $ --    $ --
Obligations of the U.S. Government and agencies   92,128  90,944  (1,184)    73,183  73,872    689
State & political subdivisions  40,273  40,065  (208)    30,243  30,384    141
Mortgage-backed securities  123,161  124,283  1,122    128,537  131,826    3,289
Collateralized mortgage obligations  47,412  47,323  (89)    62,116  62,703    587
Other debt securities  2,400  2,399  (1)    1,900  1,900    --
Bond mutual funds  11,456  11,458  2    11,456  11,527    71
Investment CDs  1,211  1,213  2    2,350  2,364    14
Other investments  1,887  2,131  244    1,962  2,038    76
 Total investment portfolio available for sale  $ 320,030  $ 319,917  $ (113)    $ 311,747  $ 316,614    $ 4,867
                 
                 
                 
Capital Ratios                
  Regulatory Minimum              
  To Be September 30, June 30, March 31, December 31, September 30,    
Bryn Mawr Trust Company Well Capitalized 2013 2013 2013 2012 2012    
                 
Tier I capital to risk weighted assets ("RWA") 6.00% 11.36% 11.58% 11.52% 11.20% 11.99%    
Total (Tier II) capital to RWA 10.00% 12.33% 12.55% 12.51% 12.20% 14.09%    
Tier I leverage ratio 5.00% 9.22% 9.07% 8.70% 8.84% 9.23%    
Tangible equity ratio N/A 8.32% 8.29% 8.11% 7.72% 8.85%    
                 
Bryn Mawr Bank Corporation                
                 
Tier I capital to RWA 6.00% 11.33% 11.47% 11.33% 11.02% 11.64%    
Total (Tier II) capital to RWA 10.00% 12.30% 12.44% 12.32% 12.02% 13.74%    
Tier I leverage ratio 5.00% 9.22% 9.00% 8.58% 8.72% 8.98%    
Tangible equity ratio N/A 8.30% 8.21% 7.98% 7.60% 8.58%    
 
 
Bryn Mawr Bank Corporation
Quarterly Average Balances and Tax-Equivalent Interest Income and Expense and Tax-Equivalent Yields - (unaudited)
                               
                               
  For The Three Months Ended
  September 30, 2013 June 30, 2013 March 31, 2013 December 31, 2012 September 30, 2012
(dollars in thousands) Average
Balance
Interest
Income/
Expense
Average Rates
Earned/Paid
Average
Balance
Interest
Income/
Expense
Average Rates Earned/Paid Average
Balance
Interest
Income/
Expense
Average Rates
Earned/Paid
Average
Balance
Interest
Income/
Expense
Average Rates
Earned/Paid
Average
Balance
Interest
Income/
Expense
Average Rates
Earned/Paid
                               
Assets:                              
Interest-bearing deposits with other banks  $ 35,589  $ 21 0.23%  $ 59,981  $ 41 0.27%  $ 117,372  $ 69 0.24%  $ 91,234  $ 41 0.18%  $ 53,767  $ 34 0.25%
Investment securities - available for sale:                              
 Taxable 284,558 988 1.38% 287,287 846 1.18% 289,097 889 1.25% 286,889 897 1.24% 309,570 960 1.23%
 Tax-exempt 39,860 159 1.58% 38,442 146 1.52% 34,150 125 1.48% 24,483 102 1.66% 18,481 82 1.77%
Investment securities - available for sale  324,418 1,147 1.40% 325,729 992 1.22% 323,247 1,014 1.27% 311,372 999 1.28% 328,051 1,042 1.26%
                               
Investment securities - trading 2,182 7 1.27% 2,168 13 2.41% 1,695 16 3.83% 1,400 16 4.55% 1,343 5 1.48%
                               
Loans and leases * 1,464,359 18,755 5.08% 1,428,069 18,277 5.13% 1,403,683 17,854 5.16% 1,345,873 17,721 5.24% 1,303,783 17,089 5.21%
                               
 Total interest-earning assets  1,826,548 19,930 4.33% 1,815,947 19,323 4.27% 1,845,997 18,953 4.16% 1,749,879 18,777 4.27% 1,686,944 18,170 4.28%
                               
Cash and due from banks 12,497     12,876     13,287     14,817     12,922    
Less allowance for loan and lease losses (14,653)     (14,625)     (14,693)     (14,063)     (13,337)    
Other assets  151,204     151,933     149,963     147,664     146,274    
                               
 Total assets  $ 1,975,596      $ 1,966,131      $ 1,994,554      $ 1,898,297      $ 1,832,803    
                               
Liabilities:                              
                               
Savings, NOW and market rate deposits  $ 944,963  $ 419 0.18%  $ 969,654  $ 445 0.18%  $ 975,464  $ 479 0.20%  $ 890,629  $ 557 0.25%  $ 849,966  $ 567 0.27%
Wholesale deposits 58,715 55 0.37% 42,734 44 0.41% 50,178 54 0.44% 49,621 58 0.47% 49,765 55 0.44%
Time deposits  152,788 165 0.43% 164,247 205 0.50% 190,937 242 0.51% 190,332 290 0.61% 178,711 316 0.70%
 Total interest-bearing deposits 1,156,466 639 0.22% 1,176,635 694 0.24% 1,216,579 775 0.26% 1,130,582 905 0.32% 1,078,442 938 0.35%
                               
Subordinated debentures  --   --   --%   --   --   --%   --   --   --%  7,283 79 4.32% 21,114 271 5.11%
Short-term borrowings 14,995 5 0.13% 13,358 4 0.12% 11,978 4 0.14% 13,243 3 0.09% 13,273 4 0.12%
Long-term FHLB advances and other borrowings 163,818 643 1.56% 150,468 596 1.59% 148,699 667 1.82% 159,559 798 1.99% 167,251 918 2.18%
 Total Borrowings 178,813 648 1.44% 163,826 600 1.47% 160,677 671 1.69% 180,085 880 1.94% 201,638 1,193 2.35%
                               
 Total interest-bearing liabilities 1,335,279 1,287 0.38% 1,340,461 1,294 0.39% 1,377,256 1,446 0.43% 1,310,667 1,785 0.54% 1,280,080 2,131 0.66%
                               
Noninterest-bearing deposits 402,292     391,387     386,881     359,008     330,179    
Other liabilities 24,904     23,617     26,123     27,175     25,100    
 Total noninterest-bearing liabilities 427,196     415,004     413,004     386,183     355,279    
                               
 Total liabilities 1,762,475     1,755,465     1,790,260     1,696,850     1,635,359    
                               
Shareholders' equity  213,121     210,666     204,294     201,447     197,444    
                               
 Total liabilities and shareholders' equity   $ 1,975,596      $ 1,966,131      $ 1,994,554      $ 1,898,297      $ 1,832,803    
                               
Interest income to earning assets     4.33%     4.27%     4.16%     4.27%     4.28%
                               
Net interest spread     3.95%     3.88%     3.73%     3.73%     3.62%
Effect of noninterest-bearing sources     0.10%     0.10%     0.12%     0.13%     0.16%
                               
Tax-equivalent net interest income/ margin on earning assets    $ 18,643 4.05%    $ 18,029 3.98%    $ 17,507 3.85%    $ 16,992 3.86%    $ 16,039 3.78%
                               
Tax-equivalent adjustment     $ 110 0.02%    $ 106 0.02%    $ 98 0.03%    $ 96 0.02%    $ 88 0.02%
                               
* Average loans and leases include portfolio loans and leases, and loans held for sale. Non-accrual loans are also included in the average loan and leases balances.
 
Bryn Mawr Bank Corporation
Average Balances and Tax-Equivalent Interest Income and Expense and Tax-Equivalent Yields 
             
             
  For The Nine Months Ended September 30,
  2013 2012
(dollars in thousands) Average 
Balance
Interest 
Income/ 
Expense
Average
Rates
Earned/
Paid
Average 
Balance
Interest 
Income/ 
Expense
Average
Rates
Earned/
Paid
             
Assets:            
Interest-bearing deposits with other banks  $ 70,681  131 0.25%  $ 50,033  86 0.23%
Investment securities available for sale:          --  
 Taxable  286,964  2,721 1.27%  303,865  3,166 1.39%
 Tax-exempt  37,505  429 1.53%  14,067  198 1.88%
             
Investment securities - available for sale  324,469  3,150 1.30%  317,932  3,364 1.41%
             
Investment securities - trading  2,017  23 1.52%  1,442  21 1.94%
             
Loans and leases *  1,432,260  54,902 5.13%  1,299,135  51,419 5.27%
             
 Total interest earning assets  1,829,427  58,206 4.25%  1,668,542  54,890 4.38%
             
Cash and due from banks  12,884      12,242    
Less allowance for loan and lease losses  (14,657)      (13,270)    
Other assets   151,038      143,563    
             
 Total assets $1,978,692     $1,811,077    
             
Liabilities:            
             
Savings,NOW and market rate deposits $963,249  $ 1,343 0.19% $807,874  $ 1,712 0.28%
Wholesale deposits  50,575  153 0.40%  68,922  199 0.38%
Time deposits  169,184  613 0.48%  197,607  1,217 0.82%
 Total interest-bearing deposits $1,183,008  2,109 0.24% $1,074,403  3,128 0.39%
             
Long-term FHLB advances and other borrowings  155,412  1,907 1.64%  165,717  2,808 2.26%
Short-term borrowings  12,429  11 0.12%  13,244  14 0.14%
Subordinated debt  --  --    22,035  852 5.15%
 Total Borrowings  167,841  1,918 1.53%  200,996  3,674 2.43%
             
 Total interest-bearing liabilities  1,350,849  4,027 0.40%  1,275,399  6,802 0.71%
             
             
Noninterest-bearing deposits  393,576      319,767    
Other liabilities   24,874      24,508    
 Total noninterest-bearing liabilities  418,450      344,275    
             
 Total liabilities   1,769,299      1,619,674    
             
Shareholders' equity   209,393      191,403    
             
 Total liabilities and shareholders' equity  $ 1,978,692      $ 1,811,077    
             
Interest income to earning assets     4.25%     4.38%
             
Net interest spread     3.85%     3.67%
Effect of noninterest-bearing sources     0.11%     0.17%
             
Tax-equivalent net interest income/ margin on earning assets    $ 54,179 3.96%    $ 48,088 3.84%
             
Tax-equivalent adjustment     $ 314 0.02%    $ 248 0.02%
             
* Average loans and leases include portfolio loans and leases, and loans held for sale. Non-accrual loans are also included in the average loan and leases balances.


            

Contact Data