Form 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
|
|
|
þ |
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
|
|
|
|
|
for the quarterly period ended September 30, 2010. |
or
|
|
|
o |
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
|
|
|
|
|
for the transition period from to . |
Commission File Number: 0-7617
UNIVEST CORPORATION OF PENNSYLVANIA
(Exact name of registrant as specified in its charter)
|
|
|
Pennsylvania
|
|
23-1886144 |
|
|
|
(State or other jurisdiction of incorporation of organization)
|
|
(IRS Employer Identification No.) |
14 North Main Street, Souderton, Pennsylvania 18964
(Address of principal executive offices)(Zip Code)
Registrants telephone number, including area code: (215) 721-2400
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. þ Yes
o No
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant
to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files). o Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer þ
|
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). o Yes þ No
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date.
|
|
|
Common Stock, $5 par value |
|
16,645,334 |
(Title of Class)
|
|
(Number of shares outstanding at October 29, 2010) |
UNIVEST CORPORATION OF PENNSYLVANIA AND SUBSIDIARIES
INDEX
1
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
UNIVEST CORPORATION OF PENNSYLVANIA
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
(UNAUDITED) |
|
|
(SEE NOTE) |
|
(Dollars in thousands, except per share data) |
|
At September 30, 2010 |
|
|
At December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
11,537 |
|
|
$ |
20,535 |
|
Interest-earning deposits with other banks |
|
|
50,478 |
|
|
|
48,062 |
|
Investment securities held-to-maturity (fair value $49 and $108 at
September 30, 2010 and December 31, 2009, respectively) |
|
|
48 |
|
|
|
103 |
|
Investment securities available-for-sale |
|
|
420,950 |
|
|
|
419,942 |
|
Loans held for sale |
|
|
3,801 |
|
|
|
1,693 |
|
Loans and leases |
|
|
1,467,382 |
|
|
|
1,425,980 |
|
Less: Reserve for loan and lease losses |
|
|
(28,883 |
) |
|
|
(24,798 |
) |
|
|
|
|
|
|
|
Net loans and leases |
|
|
1,438,499 |
|
|
|
1,401,182 |
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
|
35,105 |
|
|
|
34,201 |
|
Goodwill |
|
|
50,394 |
|
|
|
50,393 |
|
Other intangibles, net of accumulated amortization of $9,495 and $8,015 at
September 30, 2010 and December 31, 2009, respectively |
|
|
4,975 |
|
|
|
5,577 |
|
Bank owned life insurance |
|
|
47,600 |
|
|
|
46,740 |
|
Accrued interest and other assets |
|
|
50,817 |
|
|
|
56,993 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,114,204 |
|
|
$ |
2,085,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Demand deposits, noninterest-bearing |
|
$ |
272,805 |
|
|
$ |
242,691 |
|
Demand deposits, interest-bearing |
|
|
511,122 |
|
|
|
470,572 |
|
Savings deposits |
|
|
458,132 |
|
|
|
400,452 |
|
Time deposits |
|
|
435,582 |
|
|
|
450,542 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
1,677,641 |
|
|
|
1,564,257 |
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase |
|
|
90,153 |
|
|
|
95,624 |
|
Other short-term borrowings |
|
|
9,008 |
|
|
|
87,755 |
|
Accrued expenses and other liabilities |
|
|
36,885 |
|
|
|
39,294 |
|
Long-term debt |
|
|
5,000 |
|
|
|
5,190 |
|
Subordinated notes |
|
|
4,125 |
|
|
|
4,875 |
|
Company-obligated mandatorily redeemable preferred securities of
subsidiary trusts
holding junior subordinated debentures of Univest (Trust
Preferred Securities) |
|
|
20,619 |
|
|
|
20,619 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,843,431 |
|
|
|
1,817,614 |
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Common stock, $5 par value: 48,000,000 shares authorized at September
30, 2010
and December 31, 2009; 18,266,404 shares issued at September 30,
2010 and December 31, 2009; 16,626,900 and 16,465,083 shares
outstanding at September 30, 2010 and December 31, 2009,
respectively |
|
|
91,332 |
|
|
|
91,332 |
|
Additional paid-in capital |
|
|
58,980 |
|
|
|
60,126 |
|
Retained earnings |
|
|
150,506 |
|
|
|
150,507 |
|
Accumulated other comprehensive loss, net of taxes |
|
|
(167 |
) |
|
|
(524 |
) |
Treasury stock, at cost; 1,639,504 shares and 1,801,321 shares at
September 30, 2010 and December 31, 2009, respectively |
|
|
(29,878 |
) |
|
|
(33,634 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
270,773 |
|
|
|
267,807 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
2,114,204 |
|
|
$ |
2,085,421 |
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
The consolidated balance sheet at December 31, 2009 has been derived from the audited
financial statements at that date but does not include all of the information and footnotes
required by U. S. generally accepted accounting principles for complete financial statements.
Certain amounts have been reclassified to conform to the current-year presentation. See
accompanying notes to the unaudited consolidated financial statements. |
2
UNIVEST CORPORATION OF PENNSYLVANIA
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
(Dollars in thousands, except per share data) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
$ |
18,427 |
|
|
$ |
18,641 |
|
|
$ |
53,803 |
|
|
$ |
56,190 |
|
Exempt from federal income taxes |
|
|
1,121 |
|
|
|
963 |
|
|
|
3,160 |
|
|
|
2,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest and fees on loans and leases |
|
|
19,548 |
|
|
|
19,604 |
|
|
|
56,963 |
|
|
|
59,035 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividends on investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
2,356 |
|
|
|
3,510 |
|
|
|
7,972 |
|
|
|
10,748 |
|
Exempt from federal income taxes |
|
|
1,136 |
|
|
|
1,127 |
|
|
|
3,438 |
|
|
|
3,384 |
|
Other interest income |
|
|
20 |
|
|
|
3 |
|
|
|
50 |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
23,060 |
|
|
|
24,244 |
|
|
|
68,423 |
|
|
|
73,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
3,217 |
|
|
|
5,284 |
|
|
|
11,025 |
|
|
|
17,402 |
|
Interest on short-term borrowings |
|
|
527 |
|
|
|
980 |
|
|
|
1,982 |
|
|
|
2,283 |
|
Interest on long-term borrowings |
|
|
363 |
|
|
|
637 |
|
|
|
1,082 |
|
|
|
2,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
4,107 |
|
|
|
6,901 |
|
|
|
14,089 |
|
|
|
22,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
18,953 |
|
|
|
17,343 |
|
|
|
54,334 |
|
|
|
50,861 |
|
Provision for loan and lease losses |
|
|
5,529 |
|
|
|
5,928 |
|
|
|
15,289 |
|
|
|
13,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan and
lease losses |
|
|
13,424 |
|
|
|
11,415 |
|
|
|
39,045 |
|
|
|
37,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust fee income |
|
|
1,450 |
|
|
|
1,325 |
|
|
|
4,450 |
|
|
|
4,075 |
|
Service charges on deposit accounts |
|
|
1,633 |
|
|
|
1,745 |
|
|
|
5,227 |
|
|
|
5,050 |
|
Investment advisory commission and fee income |
|
|
1,227 |
|
|
|
876 |
|
|
|
3,435 |
|
|
|
2,402 |
|
Insurance commission and fee income |
|
|
1,815 |
|
|
|
1,470 |
|
|
|
5,954 |
|
|
|
5,567 |
|
Other service fee income |
|
|
962 |
|
|
|
851 |
|
|
|
3,346 |
|
|
|
2,575 |
|
Bank owned life insurance income |
|
|
326 |
|
|
|
405 |
|
|
|
860 |
|
|
|
970 |
|
Other-than-temporary impairment on equity
securities |
|
|
(12 |
) |
|
|
(47 |
) |
|
|
(59 |
) |
|
|
(1,447 |
) |
Net gain on sales of securities |
|
|
339 |
|
|
|
112 |
|
|
|
426 |
|
|
|
127 |
|
Net gain on mortgage banking activities |
|
|
1,246 |
|
|
|
386 |
|
|
|
2,181 |
|
|
|
1,531 |
|
Net (loss) gain on interest rate swap |
|
|
(246 |
) |
|
|
(87 |
) |
|
|
(1,072 |
) |
|
|
194 |
|
Net loss on dispositions of fixed assets |
|
|
|
|
|
|
|
|
|
|
(11 |
) |
|
|
(147 |
) |
Other |
|
|
144 |
|
|
|
62 |
|
|
|
413 |
|
|
|
201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
|
8,884 |
|
|
|
7,098 |
|
|
|
25,150 |
|
|
|
21,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits |
|
|
9,775 |
|
|
|
8,818 |
|
|
|
29,055 |
|
|
|
27,667 |
|
Net occupancy |
|
|
1,384 |
|
|
|
1,338 |
|
|
|
4,047 |
|
|
|
4,005 |
|
Equipment |
|
|
1,051 |
|
|
|
878 |
|
|
|
2,889 |
|
|
|
2,569 |
|
Marketing and advertising |
|
|
365 |
|
|
|
397 |
|
|
|
1,966 |
|
|
|
877 |
|
Deposit insurance premiums |
|
|
698 |
|
|
|
526 |
|
|
|
1,958 |
|
|
|
2,586 |
|
Other |
|
|
3,898 |
|
|
|
3,606 |
|
|
|
11,244 |
|
|
|
10,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
|
|
17,171 |
|
|
|
15,563 |
|
|
|
51,159 |
|
|
|
47,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
5,137 |
|
|
|
2,950 |
|
|
|
13,036 |
|
|
|
10,666 |
|
Applicable income taxes |
|
|
990 |
|
|
|
197 |
|
|
|
2,189 |
|
|
|
1,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,147 |
|
|
$ |
2,753 |
|
|
$ |
10,847 |
|
|
$ |
9,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
.25 |
|
|
$ |
.19 |
|
|
$ |
.65 |
|
|
$ |
.68 |
|
Diluted |
|
|
.25 |
|
|
|
.19 |
|
|
|
.65 |
|
|
|
.68 |
|
Dividends declared |
|
|
.20 |
|
|
|
.20 |
|
|
|
.60 |
|
|
|
.60 |
|
|
|
|
Note: |
|
Certain amounts have been reclassified to conform to the current-year presentation. See
accompanying notes to the unaudited consolidated financial statements. |
3
UNIVEST CORPORATION OF PENNSYLVANIA
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common |
|
|
Other |
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
Comprehensive |
|
|
Common |
|
|
Paid-in |
|
|
Retained |
|
|
Treasury |
|
|
|
|
(Dollars in thousands, except per share data) |
|
Outstanding |
|
|
(Loss) Income |
|
|
Stock |
|
|
Capital |
|
|
Earnings |
|
|
Stock |
|
|
Total |
|
|
Nine Months Ended September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2009: |
|
|
16,465,083 |
|
|
$ |
(524 |
) |
|
$ |
91,332 |
|
|
$ |
60,126 |
|
|
$ |
150,507 |
|
|
$ |
(33,634 |
) |
|
$ |
267,807 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,847 |
|
|
|
|
|
|
|
10,847 |
|
Other comprehensive income, net of income tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on investment securities
available-for-sale |
|
|
|
|
|
|
1,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,697 |
|
Unrealized loss on swap |
|
|
|
|
|
|
(1,554 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,554 |
) |
Unrecognized pension benefits |
|
|
|
|
|
|
214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared ($0.60 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,955 |
) |
|
|
|
|
|
|
(9,955 |
) |
Stock issued under dividend reinvestment and
employee stock purchase plans |
|
|
94,160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(497 |
) |
|
|
2,169 |
|
|
|
1,672 |
|
Purchases of treasury stock |
|
|
(325 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6 |
) |
|
|
(6 |
) |
Restricted stock awards granted |
|
|
67,982 |
|
|
|
|
|
|
|
|
|
|
|
(1,197 |
) |
|
|
(396 |
) |
|
|
1,593 |
|
|
|
|
|
Vesting of restricted stock awards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51 |
|
|
|
|
|
|
|
|
|
|
|
51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2010 |
|
|
16,626,900 |
|
|
$ |
(167 |
) |
|
$ |
91,332 |
|
|
$ |
58,980 |
|
|
$ |
150,506 |
|
|
$ |
(29,878 |
) |
|
$ |
270,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common |
|
|
Other |
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
Comprehensive |
|
|
Common |
|
|
Paid-in |
|
|
Retained |
|
|
Treasury |
|
|
|
|
(Dollars in thousands, except per share data) |
|
Outstanding |
|
|
(Loss) Income |
|
|
Stock |
|
|
Capital |
|
|
Earnings |
|
|
Stock |
|
|
Total |
|
|
Nine Months Ended September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2008: |
|
|
12,938,514 |
|
|
$ |
(8,619 |
) |
|
$ |
74,370 |
|
|
$ |
22,459 |
|
|
$ |
151,816 |
|
|
$ |
(36,819 |
) |
|
$ |
203,207 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,258 |
|
|
|
|
|
|
|
9,258 |
|
Other comprehensive income, net of income
tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on investment securities
available-for-sale |
|
|
|
|
|
|
5,846 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,846 |
|
Unrealized gain on swap |
|
|
|
|
|
|
875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
875 |
|
Unrecognized pension benefits |
|
|
|
|
|
|
454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared ($0.60 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,492 |
) |
|
|
|
|
|
|
(8,492 |
) |
Stock issued under dividend reinvestment and
employee stock purchase plans |
|
|
72,911 |
|
|
|
|
|
|
|
|
|
|
|
27 |
|
|
|
(289 |
) |
|
|
1,831 |
|
|
|
1,569 |
|
Issuance of common stock |
|
|
3,392,500 |
|
|
|
|
|
|
|
16,962 |
|
|
|
38,655 |
|
|
|
|
|
|
|
|
|
|
|
55,617 |
|
Exercise of stock options |
|
|
2,547 |
|
|
|
|
|
|
|
|
|
|
|
(10 |
) |
|
|
14 |
|
|
|
60 |
|
|
|
64 |
|
Purchases of treasury stock |
|
|
(11,642 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(370 |
) |
|
|
(370 |
) |
Restricted stock awards granted |
|
|
47,191 |
|
|
|
|
|
|
|
|
|
|
|
(1,118 |
) |
|
|
(2 |
) |
|
|
1,120 |
|
|
|
|
|
Vesting of restricted stock awards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2009 |
|
|
16,442,021 |
|
|
$ |
(1,444 |
) |
|
$ |
91,332 |
|
|
$ |
60,037 |
|
|
$ |
152,305 |
|
|
$ |
(34,178 |
) |
|
$ |
268,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
Certain amounts have been reclassified to conform to the current-year presentation. See
accompanying notes to the unaudited consolidated financial statements. |
4
UNIVEST
CORPORATION OF PENNSYLVANIA
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
10,847 |
|
|
$ |
9,258 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Provision for loan and lease losses |
|
|
15,289 |
|
|
|
13,437 |
|
Depreciation of premises and equipment |
|
|
1,885 |
|
|
|
1,787 |
|
Other-than-temporary impairment on equity securities |
|
|
59 |
|
|
|
1,447 |
|
Net gain on sales of investment securities |
|
|
(426 |
) |
|
|
(127 |
) |
Net gain on mortgage banking activities |
|
|
(2,181 |
) |
|
|
(1,531 |
) |
Net loss (gain) on interest rate swap |
|
|
1,072 |
|
|
|
(194 |
) |
Net loss on dispositions of fixed assets |
|
|
11 |
|
|
|
147 |
|
Net loss (gain) on sales and write-downs of other real estate owned |
|
|
368 |
|
|
|
(10 |
) |
Bank owned life insurance income |
|
|
(860 |
) |
|
|
(970 |
) |
Other adjustments to reconcile net income to cash provided by operating activities |
|
|
4,193 |
|
|
|
(2,570 |
) |
Originations of loans held for sale |
|
|
(102,747 |
) |
|
|
(105,415 |
) |
Proceeds from the sale of loans held for sale |
|
|
101,745 |
|
|
|
104,898 |
|
Increase in interest receivable and other assets |
|
|
(3,535 |
) |
|
|
(618 |
) |
(Decrease) increase in accrued expenses and other liabilities |
|
|
(2,979 |
) |
|
|
4,914 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
22,741 |
|
|
|
24,453 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Net cash paid due to acquisitions, net of cash acquired |
|
|
(1 |
) |
|
|
(156 |
) |
Net capital expenditures |
|
|
(2,800 |
) |
|
|
(1,789 |
) |
Proceeds from maturities of securities held-to-maturity |
|
|
56 |
|
|
|
254 |
|
Proceeds from maturities of securities available-for-sale |
|
|
52,071 |
|
|
|
46,376 |
|
Proceeds from sales and calls of securities available-for-sale |
|
|
181,136 |
|
|
|
125,771 |
|
Purchases of investment securities available-for-sale |
|
|
(230,115 |
) |
|
|
(205,003 |
) |
Purchases of lease financings |
|
|
(4,816 |
) |
|
|
(4,178 |
) |
Net increase in loans and leases |
|
|
(46,692 |
) |
|
|
(4,788 |
) |
Net (increase) decrease in interest-bearing deposits |
|
|
(2,416 |
) |
|
|
3,352 |
|
Proceeds from sales of other real estate owned |
|
|
1,690 |
|
|
|
103 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(51,887 |
) |
|
|
(40,058 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Net increase in deposits |
|
|
113,384 |
|
|
|
9,575 |
|
Net decrease in short-term borrowings |
|
|
(84,227 |
) |
|
|
(44,224 |
) |
Repayment of subordinated debt |
|
|
(750 |
) |
|
|
(1,125 |
) |
Issuance of common stock |
|
|
|
|
|
|
55,617 |
|
Purchases of treasury stock |
|
|
(6 |
) |
|
|
(370 |
) |
Stock issued under dividend reinvestment and employee stock purchase plans |
|
|
1,672 |
|
|
|
1,569 |
|
Proceeds from exercise of stock options, including tax benefits |
|
|
|
|
|
|
64 |
|
Cash dividends paid |
|
|
(9,925 |
) |
|
|
(7,789 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
20,148 |
|
|
|
13,317 |
|
|
|
|
|
|
|
|
Net decrease in cash and due from banks |
|
|
(8,998 |
) |
|
|
(2,288 |
) |
Cash and due from banks at beginning of year |
|
|
20,535 |
|
|
|
34,800 |
|
|
|
|
|
|
|
|
Cash and due from banks at end of period |
|
$ |
11,537 |
|
|
$ |
32,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
Cash paid during the year for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
16,506 |
|
|
$ |
22,816 |
|
Income taxes, net of refunds received |
|
|
1,612 |
|
|
|
1,522 |
|
|
|
|
Note: |
|
Certain amounts have been reclassified to conform to the current-year presentation. See
accompanying notes to the unaudited consolidated financial statements. |
5
UNIVEST CORPORATION OF PENNSYLVANIA AND SUBSIDIARIES
Notes to the Unaudited Consolidated Financial Statements
Note 1. Summary of Significant Accounting Policies
Principles of Consolidation and Basis of Presentation
The accompanying unaudited consolidated financial statements include the accounts of Univest
Corporation of Pennsylvania (the Corporation) and its wholly owned subsidiaries; the
Corporations primary subsidiary is Univest National Bank and Trust Co. (the Bank). All
significant intercompany balances and transactions have been eliminated in consolidation. The
unaudited interim consolidated financial statements included herein have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission (the SEC). Certain
information and footnote disclosures normally included in financial statements prepared in
accordance with U.S. generally accepted accounting principles have been condensed or omitted
pursuant to such rules and regulations for interim financial information. The accompanying
unaudited consolidated financial statements reflect all adjustments which are of a normal recurring
nature and are, in the opinion of management, necessary for a fair presentation of the financial
statements for the interim periods presented. Certain prior period amounts have been reclassified
to conform to the current-year presentation. Operating results for the nine-month period ended
September 30, 2010 are not necessarily indicative of the results that may be expected for the year
ending December 31, 2010. It is suggested that these unaudited consolidated financial statements
be read in conjunction with the audited financial statements and the notes thereto included in the
registrants Annual Report on Form 10-K for the year ended December 31, 2009, which was filed with
the SEC on March 5, 2010.
Use of Estimates
The preparation of the unaudited consolidated financial statements in conformity with U.S.
generally accepted accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes. Actual results
could differ from those estimates. Material estimates that are particularly susceptible to
significant changes include fair value measurement of investment securities available for sale and
assessment for impairment of certain investment securities, reserve for loan and lease losses,
valuation of goodwill and other intangible assets, mortgage servicing rights, deferred tax assets
and liabilities, benefit plans and stock-based compensation expense.
Recent Accounting Pronouncements
In July 2010, the Financial Accounting Standards Board (FASB) issued an Accounting Standards
Codification Update for improving disclosures about the credit quality of financing receivables and
the allowance for credit losses. This update requires entities to provide disclosures designed to
facilitate financial statement users evaluation of (i) the nature of credit risk inherent in the
entitys portfolio of financing receivables, (ii) how that risk is analyzed and assessed in
arriving at the allowance for credit losses and (iii) the changes and reasons for the changes in
the allowance for credit losses. Disclosures must be disaggregated by portfolio segment, the level
at which an entity develops and documents a systematic method for determining its allowance for
credit losses, and class of financing receivable. The required disclosures include, among other
things, a rollforward of the allowance for credit losses as well as information about modified,
impaired, nonaccrual and past due loans and credit quality indicators. The update will be effective
for the Corporations financial statements as of December 31, 2010, as it relates to disclosures
required as of the end of a reporting period. Disclosures that relate to activity during a
reporting period will be required for financial statements that include periods beginning on or
after January 1, 2011, or March 31, 2011 for the Corporation. The Corporation is evaluating the
impact of the new guidance on its disclosures, but does not expect the guidance will have a
material impact on its financial statements but will result in expanded disclosures.
6
In January 2010, the FASB issued an Accounting Standard Codification Update for improving
disclosures about fair value measurements. This update requires companies to disclose, and provide
the reasons for, all transfers of assets and liabilities between the Level 1 and 2 fair value
categories. It also clarifies that companies should provide fair value measurement disclosures for
classes of assets and liabilities which are subsets of line items within the balance sheet, if
necessary. In addition, the update clarifies that companies provide disclosures about the fair
value techniques and inputs for assets and liabilities classified within Level 2 or 3 categories.
The disclosure requirements prescribed by this update are effective for fiscal years beginning after December 31, 2009,
and for interim periods within those fiscal years, or March 31, 2010 for the Corporation. This
update also requires companies to reconcile changes in Level 3 assets and liabilities by separately
providing information about Level 3 purchases, sales, issuances and settlements on a gross basis.
This provision of this update is effective for fiscal years beginning after December 15, 2010, and
for interim periods within those fiscal years, or March 31, 2011 for the Corporation. The adoption
of this update did not materially impact the Corporations current fair value measurement
disclosures.
In June 2009, the FASB issued standards for accounting for transfers of financial assets and
amendments to guidance relating to consolidation of variable interest entities. The standards
change off-balance-sheet accounting of financial instruments including the way entities account for
securitizations and special-purpose entities. The standards relating to accounting for transfers of
financial assets require more information about sales of securitized financial assets and similar
transactions, particularly if the seller retains some risk relating to the assets. They eliminate
the concept of a qualifying special purpose entity, change the requirement for derecognizing
financial assets, and require sellers of the assets to make additional disclosures about them. The
guidance relating to consolidation of variable interest entities alters how a company determines
when an entity that is insufficiently capitalized or is not controlled through voting should be
consolidated. A company has to determine whether it should provide consolidated reporting of any
entity based upon the entitys purpose and design and the parent companys ability to direct the
entitys actions. The standards are effective at the start of the first fiscal year beginning after
November 15, 2009. The adoption of the standards did not have a material impact on the
Corporations financial statements.
Note 2. Investment Securities
The following table shows the amortized cost and the approximate fair value of the
held-to-maturity securities and available-for-sale securities at September 30, 2010 and December
31, 2009 by maturity within each type.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
|
|
(Dollars in thousands) |
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Held-to-Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
$ |
31 |
|
|
$ |
1 |
|
|
$ |
|
|
|
$ |
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
|
|
1 |
|
|
|
|
|
|
|
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
48 |
|
|
$ |
1 |
|
|
$ |
|
|
|
$ |
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Available-for-Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government corporations and agencies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
$ |
5,000 |
|
|
$ |
3 |
|
|
$ |
|
|
|
$ |
5,003 |
|
After 1 year to 5 years |
|
|
147,627 |
|
|
|
981 |
|
|
|
(7 |
) |
|
|
148,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
152,627 |
|
|
|
984 |
|
|
|
(7 |
) |
|
|
153,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
452 |
|
|
|
|
|
|
|
|
|
|
|
452 |
|
After 1 year to 5 years |
|
|
9,075 |
|
|
|
409 |
|
|
|
|
|
|
|
9,484 |
|
After 5 years to 10 years |
|
|
15,717 |
|
|
|
515 |
|
|
|
(22 |
) |
|
|
16,210 |
|
Over 10 years |
|
|
76,853 |
|
|
|
3,304 |
|
|
|
(85 |
) |
|
|
80,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,097 |
|
|
|
4,228 |
|
|
|
(107 |
) |
|
|
106,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
After 5 years to 10 years |
|
|
16,121 |
|
|
|
873 |
|
|
|
|
|
|
|
16,994 |
|
Over 10 years |
|
|
56,743 |
|
|
|
3,301 |
|
|
|
(552 |
) |
|
|
59,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,865 |
|
|
|
4,174 |
|
|
|
(552 |
) |
|
|
76,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After 5 years to 10 years |
|
|
10,029 |
|
|
|
256 |
|
|
|
|
|
|
|
10,285 |
|
Over 10 years |
|
|
48,947 |
|
|
|
1,478 |
|
|
|
|
|
|
|
50,425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58,976 |
|
|
|
1,734 |
|
|
|
|
|
|
|
60,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
16,070 |
|
|
|
71 |
|
|
|
|
|
|
|
16,141 |
|
After 1 year to 5 years |
|
|
4,988 |
|
|
|
|
|
|
|
(25 |
) |
|
|
4,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,058 |
|
|
|
71 |
|
|
|
(25 |
) |
|
|
21,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No stated maturity |
|
|
2,450 |
|
|
|
474 |
|
|
|
(97 |
) |
|
|
2,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,450 |
|
|
|
474 |
|
|
|
(97 |
) |
|
|
2,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
410,073 |
|
|
$ |
11,665 |
|
|
$ |
(788 |
) |
|
$ |
420,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
December 31, 2009 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
|
|
(Dollars in thousands) |
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Held-to-Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After 1 year to 5 years |
|
$ |
87 |
|
|
$ |
5 |
|
|
$ |
|
|
|
$ |
92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87 |
|
|
|
5 |
|
|
|
|
|
|
|
92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After 1 year to 5 years |
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
103 |
|
|
$ |
5 |
|
|
$ |
|
|
|
$ |
108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Available-for-Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government corporations and agencies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
$ |
7,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
7,000 |
|
After 1 year to 5 years |
|
|
112,937 |
|
|
|
293 |
|
|
|
(238 |
) |
|
|
112,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
119,937 |
|
|
|
293 |
|
|
|
(238 |
) |
|
|
119,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After 1 year to 5 years |
|
|
8,287 |
|
|
|
262 |
|
|
|
(2 |
) |
|
|
8,547 |
|
After 5 years to 10 years |
|
|
28,894 |
|
|
|
636 |
|
|
|
(23 |
) |
|
|
29,507 |
|
Over 10 years |
|
|
68,560 |
|
|
|
1,200 |
|
|
|
(248 |
) |
|
|
69,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105,741 |
|
|
|
2,098 |
|
|
|
(273 |
) |
|
|
107,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
1,461 |
|
|
|
18 |
|
|
|
|
|
|
|
1,479 |
|
After 1 year to 5 years |
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
6 |
|
After 5 years to 10 years |
|
|
15,865 |
|
|
|
452 |
|
|
|
|
|
|
|
16,317 |
|
Over 10 years |
|
|
80,464 |
|
|
|
3,852 |
|
|
|
(829 |
) |
|
|
83,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
97,796 |
|
|
|
4,322 |
|
|
|
(829 |
) |
|
|
101,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After 5 years to 10 years |
|
|
8,644 |
|
|
|
327 |
|
|
|
|
|
|
|
8,971 |
|
Over 10 years |
|
|
68,440 |
|
|
|
2,043 |
|
|
|
|
|
|
|
70,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77,084 |
|
|
|
2,370 |
|
|
|
|
|
|
|
79,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After 1 year to 5 years |
|
|
564 |
|
|
|
9 |
|
|
|
|
|
|
|
573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
564 |
|
|
|
9 |
|
|
|
|
|
|
|
573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
|
|
5,968 |
|
|
|
48 |
|
|
|
|
|
|
|
6,016 |
|
After 1year to 5 years |
|
|
2,996 |
|
|
|
132 |
|
|
|
|
|
|
|
3,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,964 |
|
|
|
180 |
|
|
|
|
|
|
|
9,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No stated maturity |
|
|
1,589 |
|
|
|
363 |
|
|
|
(28 |
) |
|
|
1,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,589 |
|
|
|
363 |
|
|
|
(28 |
) |
|
|
1,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
411,675 |
|
|
$ |
9,635 |
|
|
$ |
(1,368 |
) |
|
$ |
419,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
Expected maturities may differ from contractual maturities because debt issuers may have
the right to call or prepay obligations without call or prepayment penalties.
Securities with a fair value of $302.9 million and $300.7 million at September 30, 2010 and
December 31, 2009, respectively, were pledged to secure public deposits and for other purposes as
required by law.
During the nine months ended September 30, 2010 and 2009, available-for-sale securities with a
fair value at the date of sale of $13.8 million and $41.9 million, respectively, were sold. Gross
realized gains on such sales totaled $447 thousand during 2010 and $155 thousand in 2009. Gross
realized losses on sales were $21 thousand in 2010 and $28 thousand in 2009. Tax expense related to
net realized gains from the sales of investment securities for the nine months ended September 30,
2010 and 2009 was $149 thousand and $44 thousand, respectively. Accumulated other comprehensive
income related to securities of $7.1 million and $5.4 million, net of taxes, has been included in
shareholders equity at September 30, 2010 and December 31, 2009, respectively. Unrealized losses
in investment securities at September 30, 2010 and December 31, 2009 do not represent
other-than-temporary impairments.
The Corporation realized other-than-temporary impairment charges to noninterest income of $59
thousand and $1.4 million, respectively, on its equity portfolio during the nine months ended
September 30, 2010 and 2009. The Corporation determined that it was probable that certain equity
securities would not regain market value equivalent to the Corporations cost basis within a
reasonable period of time due to a decline in the financial stability of the underlying companies.
The Corporation carefully monitors all of its equity securities and has not taken impairment losses
on certain other under-water equity securities, at this time, as the financial performance of the
underlying companies is not indicative of the market deterioration of their stock and it is
probable that the market value of the equity securities will recover to the Corporations cost
basis in the individual securities in a reasonable amount of time. The equity securities within the
following table consist of common stocks of other financial institutions, which have experienced
recent declines in value consistent with the industry as a whole. Management evaluated the
near-term prospects of the issuers in relation to the severity and duration of the impairment. The
Corporation has the positive intent to hold these securities and believes it is more likely than
not, that it will not have to sell these securities until recovery to the Corporations cost basis
occurs. The Corporation does not consider these investments to be other-than-temporarily impaired
at September 30, 2010 and December 31, 2009.
Management evaluates debt securities, which comprises U. S. Government, Government Sponsored
Agencies, municipalities and other issuers, for other-than-temporary impairment and considers the
current economic conditions, the length of time and the extent to which the fair value has been
less than cost, interest rates and the bond rating of each security. All of the debt securities are
highly rated as investment grade and management believes that it will not incur any losses. The
unrealized losses on the Corporations investments in debt securities are temporary in nature since
they are primarily related to market interest rates and are not related to the underlying credit
quality of the issuers within our investment portfolio. The Corporation does not have the intent to
sell the debt securities and believes it is more likely than not, that it will not have to sell the
securities before recovery of their cost basis. The Corporation has not recognized any
other-than-temporary impairment charges on debt securities for the nine months ended September 30,
2010 and 2009.
At September 30, 2010 and December 31, 2009, there were no investments in any single
non-federal issuer representing more than 10% of shareholders equity.
The following table shows the amount of securities that were in an unrealized loss position at
September 30, 2010 and December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
|
Less than Twelve Months |
|
|
Twelve Months or Longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
(Dollars in thousands) |
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
U.S. government
corporations and agencies |
|
$ |
5,033 |
|
|
$ |
(7 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
5,033 |
|
|
$ |
(7 |
) |
State and political
subdivisions |
|
|
2,008 |
|
|
|
(85 |
) |
|
|
1,140 |
|
|
|
(22 |
) |
|
|
3,148 |
|
|
|
(107 |
) |
Residential
mortgage-backed
securities |
|
|
|
|
|
|
|
|
|
|
4,649 |
|
|
|
(552 |
) |
|
|
4,649 |
|
|
|
(552 |
) |
Other securities |
|
|
4,962 |
|
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
4,962 |
|
|
|
(25 |
) |
Equity securities |
|
|
1,229 |
|
|
|
(95 |
) |
|
|
17 |
|
|
|
(2 |
) |
|
|
1,246 |
|
|
|
(97 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
13,232 |
|
|
$ |
(212 |
) |
|
$ |
5,806 |
|
|
$ |
(576 |
) |
|
$ |
19,038 |
|
|
$ |
(788 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009 |
|
|
|
Less than Twelve Months |
|
|
Twelve Months or Longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
(Dollars in thousands) |
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
corporations and
agencies |
|
$ |
47,057 |
|
|
$ |
(238 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
47,057 |
|
|
$ |
(238 |
) |
State and political
subdivisions |
|
|
16,378 |
|
|
|
(248 |
) |
|
|
1,141 |
|
|
|
(25 |
) |
|
|
17,519 |
|
|
|
(273 |
) |
Residential
mortgage-backed
securities |
|
|
|
|
|
|
|
|
|
|
5,323 |
|
|
|
(829 |
) |
|
|
5,323 |
|
|
|
(829 |
) |
Equity securities |
|
|
128 |
|
|
|
(15 |
) |
|
|
95 |
|
|
|
(13 |
) |
|
|
223 |
|
|
|
(28 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
63,563 |
|
|
$ |
(501 |
) |
|
$ |
6,559 |
|
|
$ |
(867 |
) |
|
$ |
70,122 |
|
|
$ |
(1,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 3. Loans and Leases
The following is a summary of the major loan and lease categories:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
$ |
469,999 |
|
|
$ |
447,495 |
|
Real estate-commercial |
|
|
512,713 |
|
|
|
487,688 |
|
Real estate-construction |
|
|
101,379 |
|
|
|
91,891 |
|
Real estate-residential |
|
|
254,464 |
|
|
|
266,622 |
|
Loans to individuals |
|
|
43,801 |
|
|
|
46,761 |
|
Lease financings |
|
|
96,345 |
|
|
|
95,678 |
|
|
|
|
|
|
|
|
Total gross loans and leases |
|
|
1,478,701 |
|
|
|
1,436,135 |
|
Less: Unearned income |
|
|
(11,319 |
) |
|
|
(10,155 |
) |
|
|
|
|
|
|
|
Total loans and leases, net of unearned income |
|
$ |
1,467,382 |
|
|
$ |
1,425,980 |
|
|
|
|
|
|
|
|
Note 4. Reserve for Loan and Lease Losses
A summary of the activity in the reserve for loan and lease losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve for loan and lease losses at beginning of period |
|
$ |
29,109 |
|
|
$ |
18,824 |
|
|
$ |
24,798 |
|
|
$ |
13,118 |
|
Provision for loan and lease losses |
|
|
5,529 |
|
|
|
5,928 |
|
|
|
15,289 |
|
|
|
13,437 |
|
Recoveries |
|
|
323 |
|
|
|
268 |
|
|
|
1,336 |
|
|
|
641 |
|
Loans and leases charged off |
|
|
(6,078 |
) |
|
|
(3,075 |
) |
|
|
(12,540 |
) |
|
|
(5,251 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve for loan and lease losses at period end |
|
$ |
28,883 |
|
|
$ |
21,945 |
|
|
$ |
28,883 |
|
|
$ |
21,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information with respect to loans and leases that are impaired is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
At December 31, 2009 |
|
|
|
|
|
|
|
Specific |
|
|
|
|
|
|
Specific |
|
(Dollars in thousands) |
|
Balance |
|
|
Reserve |
|
|
Balance |
|
|
Reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded investment in impaired loans and leases at
period-end subject to a specific reserve for loan
and lease losses and corresponding specific reserve |
|
$ |
9,832 |
|
|
$ |
1,020 |
|
|
$ |
9,549 |
|
|
$ |
1,424 |
|
Recorded investment in impaired loans and leases at
period-end requiring no specific reserve for loan
and lease losses |
|
|
24,024 |
|
|
|
|
|
|
|
27,560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded investment in impaired loans and leases at
period-end |
|
$ |
33,856 |
|
|
|
|
|
|
$ |
37,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded
investment in nonaccrual and restructured loans and leases at period-end |
|
$ |
33,856 |
|
|
|
|
|
|
$ |
37,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
The following is an analysis of interest on nonaccrual and restructured loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded
investment in nonaccrual and restructured loans and leases at period end |
|
$ |
33,856 |
|
|
$ |
36,332 |
|
|
$ |
33,856 |
|
|
$ |
36,332 |
|
Average recorded investment in impaired loans and leases |
|
|
32,167 |
|
|
|
18,851 |
|
|
|
34,155 |
|
|
|
10,730 |
|
Interest income that would have been recognized under
original terms |
|
|
536 |
|
|
|
309 |
|
|
|
1,450 |
|
|
|
499 |
|
Interest income of $0 thousand and $25 thousand was recognized on these loans for the
three and nine months ended September 30, 2010, respectively. Interest income of $74 thousand and
$126 thousand was recognized on these loans for the three and nine months ended September 30, 2009,
respectively.
Note 5. Mortgage Servicing Rights
The Corporation has originated mortgage servicing rights which are included in other
intangible assets on the consolidated balance sheets. Mortgage servicing rights are amortized in
proportion to, and over the period of, estimated net servicing income on a basis similar to the
interest method using an accelerated amortization method and are subject to periodic impairment
testing.
Changes in the mortgage servicing rights balance are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
Beginning of period |
|
$ |
1,799 |
|
|
$ |
1,019 |
|
|
$ |
1,437 |
|
|
$ |
418 |
|
Servicing rights capitalized |
|
|
370 |
|
|
|
261 |
|
|
|
877 |
|
|
|
953 |
|
Amortization of servicing rights |
|
|
(89 |
) |
|
|
(63 |
) |
|
|
(228 |
) |
|
|
(100 |
) |
Changes in valuation |
|
|
(412 |
) |
|
|
(30 |
) |
|
|
(418 |
) |
|
|
(84 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period |
|
$ |
1,668 |
|
|
$ |
1,187 |
|
|
$ |
1,668 |
|
|
$ |
1,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans serviced for others, end of period |
|
$ |
255,292 |
|
|
$ |
142,651 |
|
|
$ |
255,292 |
|
|
$ |
142,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Activity in the valuation allowance for mortgage servicing rights was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
Valuation allowance, beginning of period |
|
$ |
(256 |
) |
|
$ |
(220 |
) |
|
$ |
(250 |
) |
|
$ |
(166 |
) |
Additions |
|
|
(412 |
) |
|
|
(30 |
) |
|
|
(418 |
) |
|
|
(84 |
) |
Reductions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct write-downs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance, end of period |
|
$ |
(668 |
) |
|
$ |
(250 |
) |
|
$ |
(668 |
) |
|
$ |
(250 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
11
The estimated amortization expense of mortgage servicing rights for each of the five
succeeding fiscal years is as follows:
|
|
|
|
|
Year (Dollars in thousands) |
|
Amount |
|
2010 |
|
$ |
132 |
|
2011 |
|
|
375 |
|
2012 |
|
|
290 |
|
2013 |
|
|
225 |
|
2014 |
|
|
175 |
|
Thereafter |
|
|
471 |
|
The Corporation services loans for others with unpaid principal balances at September 30,
2010 and December 31, 2009 of approximately $255.3 million and $174.1 million, respectively. The
balance of mortgage servicing rights, net of fair value adjustments and accumulated amortization,
or fair value, included in other intangibles at September 30, 2010 was $1.7 million and at December
31, 2009 was $1.4 million. The aggregate fair value of these rights was $1.7 million and $1.6
million at September 30, 2010 and December 31, 2009, respectively. The fair value of mortgage
servicing rights was determined using discount rates ranging from 5.07% to 10.00% for the nine
months ended September 30, 2010. The cumulative unfavorable fair value adjustments were $668
thousand and $250 thousand at September 30, 2010 and December 31, 2009, respectively.
Note 6. Income Taxes
As of September 30, 2010 and December 31, 2009, the Corporation had no material unrecognized
tax benefits, accrued interest or penalties. Penalties are recorded in non-interest expense in the
year they are assessed and are treated as a non-deductible expense for tax purposes. Interest is
recorded in non-interest expense in the year it is assessed and is treated as a deductible expense
for tax purposes. As of September 30, 2010, the Corporations tax years 2006 through 2009 remain
subject to federal examination as well as examination by state taxing jurisdictions.
Note 7. Retirement Plans and Other Postretirement Benefits
The Corporation had a noncontributory retirement plan covering substantially all employees.
The plan provided benefits based on a formula of each participants final average pay. On June 24,
2009, the Compensation Committee of the Board of Directors of the Corporation resolved that
effective December 31, 2009, the benefits under the noncontributory retirement plan, in its current
form, would be frozen and the current plan would be amended and converted to a cash balance plan
under which employees would continue to receive future benefits in accordance with the provisions
of the cash balance plan. Additionally, participation in the plan was frozen to new entrants
effective December 7, 2009. Effective December 31, 2009, the plan was frozen with participants not
losing any benefits already earned and the plan was converted to a cash balance plan. The
Corporation also provides supplemental executive retirement benefits, a portion of which is in
excess of limits imposed on qualified plans by federal tax law. These plans are non-qualified
benefit plans. Information on these plans is aggregated and reported under Retirement Plans
within this footnote.
The Corporation also provides certain postretirement healthcare and life insurance benefits
for retired employees. Information on these benefits is reported under Other Postretirement
Benefits within this footnote.
Components of net periodic benefit cost were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
Other Post Retirement |
|
(Dollars in thousands) |
|
Retirement Plans |
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
178 |
|
|
$ |
322 |
|
|
$ |
19 |
|
|
$ |
18 |
|
Interest cost |
|
|
496 |
|
|
|
489 |
|
|
|
26 |
|
|
|
23 |
|
Expected return on plan assets |
|
|
(418 |
) |
|
|
(386 |
) |
|
|
|
|
|
|
|
|
Accretion of transition asset |
|
|
(70 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of net loss |
|
|
170 |
|
|
|
224 |
|
|
|
6 |
|
|
|
4 |
|
Amortization (accretion) of prior service cost |
|
|
11 |
|
|
|
12 |
|
|
|
(5 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic cost |
|
$ |
367 |
|
|
$ |
661 |
|
|
$ |
46 |
|
|
$ |
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
Other Post Retirement |
|
(Dollars in thousands) |
|
Retirement Plans |
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
528 |
|
|
$ |
1,031 |
|
|
$ |
57 |
|
|
$ |
54 |
|
Interest cost |
|
|
1,489 |
|
|
|
1,467 |
|
|
|
79 |
|
|
|
70 |
|
Expected return on plan assets |
|
|
(1,253 |
) |
|
|
(1,158 |
) |
|
|
|
|
|
|
|
|
Accretion of transition asset |
|
|
(212 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of net loss |
|
|
507 |
|
|
|
672 |
|
|
|
13 |
|
|
|
11 |
|
Amortization (accretion) of prior service cost |
|
|
35 |
|
|
|
36 |
|
|
|
(15 |
) |
|
|
(15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic cost |
|
$ |
1,094 |
|
|
$ |
2,048 |
|
|
$ |
134 |
|
|
$ |
120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation previously disclosed in its financial statements for the year ended
December 31, 2009, that it expected to make contributions of $471 thousand to its qualified and
non-qualified retirement plans and $202 thousand to its other postretirement benefit plans in 2010.
During the nine months ended September 30, 2010, the Corporation contributed $462 thousand and $59
thousand to its qualified and non-qualified retirement plans and other postretirement plans,
respectively. As of September 30, 2010, $1.5 million and $59 thousand have been paid to
participants from its qualified and non-qualified retirement plans and other postretirement plans,
respectively.
Note 8. Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(Dollars and shares in thousands, except per share data) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator for basic and diluted earnings per share -
Income available to common shareholders |
|
$ |
4,147 |
|
|
$ |
2,753 |
|
|
$ |
$10,847 |
|
|
$ |
9,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for basic earnings per share -
weighted-average shares outstanding |
|
|
16,621 |
|
|
|
14,873 |
|
|
|
16,582 |
|
|
|
13,636 |
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for diluted earnings per share adjusted
weighted-average shares outstanding |
|
|
16,621 |
|
|
|
14,873 |
|
|
|
16,582 |
|
|
|
13,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.25 |
|
|
$ |
0.19 |
|
|
$ |
0.65 |
|
|
$ |
0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.25 |
|
|
$ |
0.19 |
|
|
$ |
0.65 |
|
|
$ |
0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anti-dilutive options have been excluded in the computation of diluted earnings per share
because the options exercise prices were greater than the average market price of the common
stock. For the three months ended September 30, 2010 and 2009, there were 428,032 and 213,482
anti-dilutive options at an average exercise price of $23.07 and $25.57, per share, respectively.
For the nine months ended September 30, 2010 and 2009, there were 403,032 and 211,534 anti-dilutive
options at an average exercise price of $23.41 and $25.61, per share, respectively.
13
Note 9. Comprehensive Income and Accumulated Other Comprehensive (Loss) Income
The following table shows the components of comprehensive income, net of income taxes, for the
periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,147 |
|
|
$ |
2,753 |
|
|
$ |
10,847 |
|
|
$ |
9,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains on available-for-sale
investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains arising during the
period |
|
|
439 |
|
|
|
4,371 |
|
|
|
1,936 |
|
|
|
4,988 |
|
Less:
reclassification adjustment for net gains (losses) on sales realized in net income |
|
|
220 |
|
|
|
73 |
|
|
|
277 |
|
|
|
83 |
|
Less: reclassification adjustment for
other-than-temporary impairment on equity
securities realized in net income |
|
|
(7 |
) |
|
|
(31 |
) |
|
|
(38 |
) |
|
|
(941 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net unrealized gains on available-for-sale
investment securities |
|
|
226 |
|
|
|
4,329 |
|
|
|
1,697 |
|
|
|
5,846 |
|
Net change in fair value of derivative used for
cash
flow hedges |
|
|
(507 |
) |
|
|
(368 |
) |
|
|
(1,554 |
) |
|
|
875 |
|
Defined benefit pension plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: accretion of transition asset included in
net periodic pension costs |
|
|
46 |
|
|
|
|
|
|
|
138 |
|
|
|
|
|
Less: amortization of net loss included in net
periodic pension costs |
|
|
(106 |
) |
|
|
(146 |
) |
|
|
(338 |
) |
|
|
(441 |
) |
Less: amortization of prior service cost
included in net periodic pension costs |
|
|
(5 |
) |
|
|
(5 |
) |
|
|
(14 |
) |
|
|
(13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total defined benefit pension plans |
|
|
65 |
|
|
|
151 |
|
|
|
214 |
|
|
|
454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income, net of tax |
|
$ |
3,931 |
|
|
$ |
6,865 |
|
|
$ |
11,204 |
|
|
$ |
16,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table shows the components of accumulated other comprehensive (loss)
income, net of taxes, for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
Net Change |
|
|
|
|
|
|
|
|
|
Gains on |
|
|
in Fair Value |
|
|
Net Change |
|
|
|
|
|
|
Available for |
|
|
of Derivative |
|
|
Related to |
|
|
Accumulated |
|
|
|
Sale |
|
|
Used for |
|
|
Defined |
|
|
Other |
|
|
|
Investment |
|
|
Cash Flow |
|
|
Benefit |
|
|
Comprehensive |
|
(Dollars in thousands) |
|
Securities |
|
|
Hedges |
|
|
Pension Plan |
|
|
(Loss) Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008 |
|
$ |
2,281 |
|
|
$ |
(149 |
) |
|
$ |
(10,751 |
) |
|
$ |
(8,619 |
) |
Net Change |
|
|
5,846 |
|
|
|
875 |
|
|
|
454 |
|
|
|
7,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2009 |
|
$ |
8,127 |
|
|
$ |
726 |
|
|
$ |
(10,297 |
) |
|
$ |
(1,444 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
$ |
5,373 |
|
|
$ |
1,150 |
|
|
$ |
(7,047 |
) |
|
$ |
(524 |
) |
Net Change |
|
|
1,697 |
|
|
|
(1,554 |
) |
|
|
214 |
|
|
|
357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
$ |
7,070 |
|
|
$ |
(404 |
) |
|
$ |
(6,833 |
) |
|
$ |
(167 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
14
Note 10. Derivative Instruments and Hedging Activities
The Corporation may use interest-rate swap agreements to modify the interest rate
characteristics from variable to fixed or fixed to floating in order to reduce the impact of
interest rate changes on future net interest income. The Corporation accounts for its interest-rate
swap contracts in cash flow and fair value hedging relationships by establishing and documenting
the effectiveness of the instrument in offsetting the change in cash flows or fair value of assets
or liabilities that are being hedged. To determine effectiveness, the Corporation performs an
analysis to identify if changes in fair value or cash flow of the derivative correlate to the
equivalent changes in the forecasted interest receipts related to a specified hedged item. Recorded
amounts related to interest-rate swaps are included in other assets or liabilities. The change in
fair value of the ineffective part of the instrument would need to be charged to the statement of
operations, potentially causing material fluctuations in reported earnings in the period of the
change relative to comparable periods.
The Corporations credit exposure on interest rate swaps includes fair value and any
collateral that is held by a third party. Changes in the fair value of derivative instruments
designated as hedges of future cash flows are recognized in equity until the underlying forecasted
transactions occur, at which time the deferred gains and losses are recognized in income. For a
qualifying fair value hedge, the gain or loss on the hedging relationship is recognized in
earnings, and the change in fair value on the hedged item to the extent attributable to the hedged
risk adjusts the carrying amount of the hedged item and is recognized in earnings.
Derivative loan commitments represent agreements for delayed delivery of financial instruments
in which the buyer agrees to purchase and the seller agrees to deliver, at a specified future date,
a specified instrument at a specified price or yield. The Corporations derivative loan commitments
are commitments to sell loans secured by 1-to-4 family residential properties whose predominant
risk characteristic is interest rate risk. The fair values of these derivative loan commitments are
based upon the estimated amount the Corporation would receive or pay to terminate the contracts or
agreements, taking into account current interest rates and, when appropriate, the current
creditworthiness of the counterparties. Loans held for sale are included as forward loan
commitments. At September 30, 2010, the notional amounts of interest rate locks with customers and
forward loan commitments were $53.4 million and $57.2 million, respectively, with fair values of a
positive $1.5 million and a negative $297 thousand, respectively. At December 31, 2009, the
notional amounts of interest rate locks with customers and forward loan commitments were $11.6
million and $13.3 million, respectively, with fair values of $24 thousand and $132 thousand,
respectively. For the interest rate locks with customers, the Corporation recognized fair value
adjustments which resulted in gains of $782 thousand and $160 thousand for the three months ended
September 30, 2010 and 2009, respectively and gains of $1.5 million and $367 thousand for the nine
months ended September 30, 2010 and 2009, respectively. For the forward loan commitments, the
Corporation recognized fair value adjustments which resulted in losses of $4 thousand and $175
thousand for the three months ended September 30, 2010 and 2009, respectively and losses of $430
thousand and $167 thousand for the nine months ended September 30, 2010 and 2009, respectively. The
fair value gains and losses related to interest rate locks and forward loan commitments are
classified as a component of net gains on mortgage banking activities in the Corporations
consolidated statements of income.
On March 24, 2009, the Corporation entered into a $22.0 million notional interest rate swap,
which had been classified as a fair value hedge on a real estate-commercial loan. Under the terms
of the swap agreement, the Corporation paid a fixed rate of 6.49% and received a floating rate
which was based on the one month U.S. London Interbank Borrowing Rate (LIBOR) with a 357 basis
point spread and a maturity date of April 1, 2019. The Corporation performed an assessment of the
hedge at inception and at re-designation. During the fourth quarter of 2009, the Corporation
participated $5.0 million of the hedged real estate-commercial loan and de-designated the hedge
relationship. During the first quarter of 2010, the Corporation re-designated $17.0 million of the
interest rate swap. Upon re-designation, $17.0 million of the swap had some ineffectiveness and the
$5.0 million remained undesignated. During the third quarter of 2010, the Corporation terminated
the swap. At December 31, 2009, the interest rate swap had a positive fair value of $1.2 million
which was classified on the balance sheet in other assets. The underlying commercial loan had a
positive fair value adjustment on the termination date of $859 thousand which will be amortized
through a reduction of interest income over the remaining life. At December 31, 2009, the
underlying commercial loan had a negative fair value adjustment of $431 thousand, which was
classified on the balance sheet as a component of loans and leases. For this interest rate swap,
the Corporation recognized fair value adjustments which resulted in losses of $246 thousand and $87
thousand for the three months ended September 30, 2010 and 2009, respectively; and a loss of
$1.1 million and a gain of $194 thousand for the nine months ended September 30, 2010 and 2009, respectively. The fair value gains and losses related to this
interest rate swap are classified as a component of net (loss) gain on interest rate swap in the
Corporations consolidated statements of income.
15
On December 23, 2008, the Corporation entered into a cash flow hedge with a notional amount of
$20.0 million that had the effect of converting the variable rates on trust preferred securities to
a fixed rate. Under the terms of the swap agreement, the Corporation pays a fixed rate of 2.65% and
receives a floating rate based on the three month LIBOR with a maturity date of January 7, 2019.
The Corporation has performed an assessment of the hedge at inception and determined that this
derivative is highly effective in offsetting the changes in the cash flows of the hedged item. At
September 30, 2010, the interest rate swap had a negative fair value of $622 thousand, which was
classified on the balance sheet as a component of other liabilities, and was determined to be
highly effective in offsetting the changes in the cash flows of the hedged item. The fair value of
the interest rate swap, net of taxes, of $404 thousand is recorded as a component of accumulated
other comprehensive loss on the balance sheet. At December 31, 2009, the interest rate swap had a
positive fair value of $1.8 million, which was classified on the balance sheet as a component of
other assets, and was determined to be highly effective in offsetting the changes in the cash flows
of the hedged item. The fair value of the interest rate swap, net of taxes, of $1.1 million was
recorded as a component of accumulated other comprehensive income on the balance sheet. The cash
payments on the interest rate swap of $109 thousand and $107 thousand during the three months ended
September 30, 2010 and 2009, respectively, and $347 thousand and $257 thousand during the nine
months ended September 30, 2010 and 2009, respectively, were recorded as a component of interest
expense on the income statement. The Corporation expects that approximately $460 thousand of the
net gain in accumulated other comprehensive income will be reclassified as a reduction of interest
expense within the next twelve months.
Note 11. Fair Value Disclosures
Fair value is the price that would be received to sell an asset or paid to transfer a
liability (an exit price) in an orderly transaction between market participants on the measurement
date. The Corporation determines the fair value of its financial instruments based on the fair
value hierarchy. The Corporation maximizes the use of observable inputs and minimizes the use of
unobservable inputs when measuring fair value. Observable inputs are inputs that market
participants would use in pricing the asset or liability developed based on market data obtained
from sources independent of the Corporation. Unobservable inputs are inputs that reflect the
Corporations assumptions that the market participants would use in pricing the asset or liability
based on the best information available in the circumstances. Three levels of inputs are used to
measure fair value. A financial instruments level within the fair value hierarchy is based on the
lowest level of input significant to the fair value measurement.
|
|
|
Level 1Valuations are based on quoted prices in active markets for identical assets or
liabilities that the Corporation has the ability to access. Since valuations are based on
quoted prices that are readily and regularly available in an active market, valuation of
these products does not entail a significant degree of judgment. Assets and liabilities
utilizing Level 1 inputs include: Exchange-traded equity and most U.S. treasury
securities. |
|
|
|
Level 2Valuations are based on quoted prices in markets that are not active or for
which all significant inputs are observable, either directly or indirectly. Assets and
liabilities generally utilizing Level 2 inputs include: most U.S. Government agency
mortgage-backed debt securities (MBS), corporate debt securities, corporate and municipal
bonds, asset-backed securities (ABS), residential mortgage loans held for sale, certain
commercial loans, certain equity securities, mortgage servicing rights and derivative
financial instruments. |
|
|
|
Level 3Valuations are based on inputs that are unobservable and significant to the
overall fair value measurement. Assets and liabilities utilizing Level 3 inputs include:
financial instruments whose value is determined using pricing models, discounted cash-flow
methodologies, or similar techniques, as well as instruments for which the fair value
calculation requires significant management judgment or estimation. These assets and
liabilities include: certain commercial mortgage obligations (CMOs) and certain ABS
securities. |
16
Following is a description of the valuation methodologies used for instruments measured at
fair value, as well as the general classification of such instruments pursuant to the valuation
hierarchy.
Investment Securities
Where quoted prices are available in an active market for identical instruments, investment
securities are classified within Level 1 of the valuation hierarchy. Level 1 investment securities
include highly liquid U.S. Treasury securities and most equity securities. If quoted market prices
are not available, then fair values are estimated by using pricing models, quoted prices of
securities with similar characteristics or discounted cash flows. Examples of instruments, which
would generally be classified within Level 2 of the valuation hierarchy, include U.S. Government
sponsored enterprises, certain MBS, CMOs, and municipal bonds and certain equity securities. In
cases where there is limited activity or less transparency around inputs to the valuation,
investment securities are classified within Level 3 of the valuation hierarchy. Investment
securities classified within Level 3 include certain CMO and certain ABS securities.
Derivative Financial Instruments
The fair values of derivative financial instruments are based upon the estimated amount the
Corporation would receive or pay to terminate the contracts or agreements, taking into account
current interest rates and, when appropriate, the current creditworthiness of the counterparties.
Derivative financial instruments are classified within Level 2 of the valuation hierarchy.
The following table presents the assets and liabilities measured at fair value on a recurring
basis as of September 30, 2010 and December 31, 2009, classified using the fair value hierarchy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities at |
|
(Dollars in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Fair Value |
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S government corporations and agencies |
|
$ |
|
|
|
$ |
153,604 |
|
|
$ |
|
|
|
$ |
153,604 |
|
State and political subdivisions |
|
|
|
|
|
|
106,218 |
|
|
|
|
|
|
|
106,218 |
|
Mortgage-backed securities |
|
|
|
|
|
|
76,487 |
|
|
|
|
|
|
|
76,487 |
|
Commercial mortgage obligations |
|
|
|
|
|
|
56,151 |
|
|
|
4,559 |
|
|
|
60,710 |
|
Other securities |
|
|
|
|
|
|
21,104 |
|
|
|
|
|
|
|
21,104 |
|
Equity securities |
|
|
2,827 |
|
|
|
|
|
|
|
|
|
|
|
2,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale securities |
|
|
2,827 |
|
|
|
413,564 |
|
|
|
4,559 |
|
|
|
420,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate locks with customers |
|
|
|
|
|
|
1,529 |
|
|
|
|
|
|
|
1,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,827 |
|
|
$ |
415,093 |
|
|
$ |
4,559 |
|
|
$ |
422,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap |
|
$ |
|
|
|
$ |
622 |
|
|
$ |
|
|
|
$ |
622 |
|
Forward loan commitments |
|
|
|
|
|
|
297 |
|
|
|
|
|
|
|
297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
|
|
|
$ |
919 |
|
|
$ |
|
|
|
$ |
919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities at |
|
(Dollars in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S government corporations and agencies |
|
$ |
|
|
|
$ |
119,992 |
|
|
$ |
|
|
|
$ |
119,992 |
|
State and political subdivisions |
|
|
|
|
|
|
107,566 |
|
|
|
|
|
|
|
107,566 |
|
Mortgage-backed securities |
|
|
|
|
|
|
101,289 |
|
|
|
|
|
|
|
101,289 |
|
Commercial mortgage obligations |
|
|
|
|
|
|
74,282 |
|
|
|
5,172 |
|
|
|
79,454 |
|
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
573 |
|
|
|
573 |
|
Other securities |
|
|
|
|
|
|
9,144 |
|
|
|
|
|
|
|
9,144 |
|
Equity securities |
|
|
1,924 |
|
|
|
|
|
|
|
|
|
|
|
1,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale securities |
|
|
1,924 |
|
|
|
412,273 |
|
|
|
5,745 |
|
|
|
419,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
|
|
|
|
|
2,968 |
|
|
|
|
|
|
|
2,968 |
|
Interest rate locks with customers |
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
24 |
|
Forward loan commitments |
|
|
|
|
|
|
132 |
|
|
|
|
|
|
|
132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,924 |
|
|
$ |
415,397 |
|
|
$ |
5,745 |
|
|
$ |
423,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents a reconciliation for all assets measured at fair value on a
recurring basis and for which the Corporation utilized Level 3 inputs to determine fair value for
the three and nine months ended September 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2010 |
|
|
|
|
|
|
|
Total |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Unrealized |
|
|
Realized |
|
|
|
|
|
|
Balance at |
|
|
|
June 30, |
|
|
Gains or |
|
|
Gains or |
|
|
|
|
|
|
September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
(Losses) |
|
|
(Losses) |
|
|
Paydowns |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage
obligations |
|
$ |
4,752 |
|
|
$ |
130 |
|
|
$ |
|
|
|
$ |
(323 |
) |
|
$ |
4,559 |
|
Asset-backed securities |
|
|
301 |
|
|
|
(1 |
) |
|
|
|
|
|
|
(300 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Level 3 assets |
|
$ |
5,053 |
|
|
$ |
129 |
|
|
$ |
|
|
|
$ |
(623 |
) |
|
$ |
4,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2009 |
|
|
|
|
|
|
|
Total |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Unrealized |
|
|
Realized |
|
|
|
|
|
|
Balance at |
|
|
|
June 30, |
|
|
Gains or |
|
|
Gains or |
|
|
|
|
|
|
September 30, |
|
(Dollars in thousands) |
|
2009 |
|
|
(Losses) |
|
|
(Losses) |
|
|
Paydowns |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage
obligations |
|
$ |
5,415 |
|
|
$ |
625 |
|
|
$ |
|
|
|
$ |
(350 |
) |
|
$ |
5,690 |
|
Asset-backed securities |
|
|
886 |
|
|
|
|
|
|
|
|
|
|
|
(164 |
) |
|
|
722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Level 3 assets |
|
$ |
6,301 |
|
|
$ |
625 |
|
|
$ |
|
|
|
$ |
(514 |
) |
|
$ |
6,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2010 |
|
|
|
|
|
|
|
Total |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Unrealized |
|
|
Realized |
|
|
|
|
|
|
Balance at |
|
|
|
December 31, |
|
|
Gains or |
|
|
Gains or |
|
|
|
|
|
|
September 30, |
|
(Dollars in thousands) |
|
2009 |
|
|
(Losses) |
|
|
(Losses) |
|
|
Paydowns |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage
obligations |
|
$ |
5,172 |
|
|
$ |
276 |
|
|
$ |
|
|
|
$ |
(889 |
) |
|
$ |
4,559 |
|
Asset-backed securities |
|
|
573 |
|
|
|
(9 |
) |
|
|
|
|
|
|
(564 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Level 3 assets |
|
$ |
5,745 |
|
|
$ |
267 |
|
|
$ |
|
|
|
$ |
(1,453 |
) |
|
$ |
4,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Total |
|
|
Realized |
|
|
|
|
|
|
Balance at |
|
|
|
December 31, |
|
|
Unrealized |
|
|
Gains or |
|
|
|
|
|
|
September 30, |
|
(Dollars in thousands) |
|
2008 |
|
|
Gains |
|
|
(Losses) |
|
|
Paydowns |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage
obligations |
|
$ |
5,340 |
|
|
$ |
1,382 |
|
|
$ |
|
|
|
$ |
(1,032 |
) |
|
$ |
5,690 |
|
Asset-backed securities |
|
|
1,211 |
|
|
|
34 |
|
|
|
|
|
|
|
(523 |
) |
|
|
722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Level 3 assets |
|
$ |
6,551 |
|
|
$ |
1,416 |
|
|
$ |
|
|
|
$ |
(1,555 |
) |
|
$ |
6,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains or losses are recognized in the consolidated statements of income. There
were no realized gains or losses recognized on Level 3 assets during the three or nine month
periods ended September 30, 2010 or 2009.
The following table represents assets measured at fair value on a non-recurring basis as of
September 30, 2010 and December 31, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/Liabilities at |
|
(Dollars in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate-commercial loan |
|
$ |
|
|
|
$ |
17,381 |
|
|
$ |
|
|
|
$ |
17,381 |
|
Impaired loans and leases |
|
|
|
|
|
|
|
|
|
|
32,836 |
|
|
|
32,836 |
|
Mortgage servicing rights |
|
|
|
|
|
|
1,668 |
|
|
|
|
|
|
|
1,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
19,049 |
|
|
$ |
32,836 |
|
|
$ |
51,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/Liabilities at |
|
(Dollars in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired leases |
|
$ |
|
|
|
$ |
|
|
|
$ |
3,796 |
|
|
$ |
3,796 |
|
Real estate-commercial loan |
|
|
|
|
|
|
16,569 |
|
|
|
|
|
|
|
16,569 |
|
Impaired loans and leases |
|
|
|
|
|
|
|
|
|
|
35,685 |
|
|
|
35,685 |
|
Mortgage servicing rights |
|
|
|
|
|
|
1,437 |
|
|
|
|
|
|
|
1,437 |
|
Other long-lived assets |
|
|
|
|
|
|
1,080 |
|
|
|
|
|
|
|
1,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
19,086 |
|
|
$ |
39,481 |
|
|
$ |
58,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired leases are measured at the time of acquisition and are based on the fair value
of the collateral securing these leases. Acquired leases are classified within Level 3 of the
valuation hierarchy.
The fair value of the hedged real estate-commercial loan (as discussed in Note 10) was based
on a discounted cash flow model which takes into consideration the changes in market value due to
changes in LIBOR. Commercial loans are classified within Level 2 of the valuation hierarchy. During
the fourth quarter of 2009, the Corporation participated $5.0 million of the hedged real
estate-commercial loan and at that time the remaining $17.0 million loan was marked to fair value
due to the de-designation of the fair value hedge. During the first quarter of 2010, the swap was
re-designated and the hedged loan was being marked to fair value on a recurring basis. During the
third quarter of 2010 the swap was terminated and the loan was marked to fair value. The fair value will be
amortized to par value over the remaining life of the loan using the level-yield method.
19
Impaired loans and leases include those collateral-dependent loans and leases for which the
practical expedient was applied, resulting in a fair-value adjustment to the loan or lease.
Impaired loans and leases are evaluated and valued at the time the loan and lease is identified as
impaired, at the lower of cost or fair value. Fair value is measured based on the value of the
collateral securing these loans and leases less cost to sell and is classified at a Level 3 in the
fair value hierarchy. The fair value of collateral is based on appraisals performed by qualified
licensed appraisers hired by the Corporation. At September 30, 2010, impaired loans and leases had
a carrying amount of $33.9 million with a valuation allowance of $1.0 million. At December 31,
2009, impaired loans and leases had a carrying amount of $37.1 million with a valuation allowance
of $1.4 million.
The Corporation estimates the fair value of mortgage servicing rights using discounted cash
flow models that calculate the present value of estimated future net servicing income. The model
uses readily available prepayment speed assumptions for the current interest rates of the
portfolios serviced. Mortgage servicing rights are classified within Level 2 of the valuation
hierarchy. The Corporation reviews the mortgage servicing rights portfolio on a quarterly basis for
impairment and the mortgage servicing rights are carried at the lower of amortized cost or
estimated fair value.
The fair value of long-lived assets is based upon readily available market prices adjusted for
underlying restrictions on selling; therefore, long-lived assets are classified within Level 2 of
the valuation hierarchy. At December 31, 2009, long-lived assets in the previous non-recurring
basis table consisted of the Corporations ownership of shares of stock in a company which it was
restricted from trading. During the first quarter of 2010, due to increased market activity and
removal of underlying restrictions from selling, these thinly traded equities were marked to fair
value and continue to be marked to fair value on a recurring basis and are included in equity
securities in the previous recurring basis table.
Certain non-financial assets subject to measurement at fair value on a non-recurring basis
include goodwill and other intangible assets. During the nine months ended September 30, 2010,
there were no triggering events to fair value goodwill and other intangible assets.
The following table represents the estimates of fair value of financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
At December 31, 2009 |
|
|
|
Carrying, |
|
|
|
|
|
|
Carrying, |
|
|
|
|
|
|
Notional or |
|
|
|
|
|
|
Notional or |
|
|
|
|
|
|
Contract |
|
|
|
|
|
|
Contract |
|
|
|
|
(Dollars in thousands) |
|
Amount |
|
|
Fair Value |
|
|
Amount |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term assets |
|
$ |
62,015 |
|
|
$ |
62,015 |
|
|
$ |
68,597 |
|
|
$ |
68,597 |
|
Investment securities |
|
|
420,998 |
|
|
|
420,999 |
|
|
|
420,045 |
|
|
|
420,050 |
|
Loans held for sale |
|
|
3,801 |
|
|
|
3,941 |
|
|
|
1,693 |
|
|
|
1,708 |
|
Net loans and leases |
|
|
1,438,499 |
|
|
|
1,502,646 |
|
|
|
1,401,182 |
|
|
|
1,459,568 |
|
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
42,000 |
|
|
|
2,968 |
|
Interest rate locks with customers |
|
|
53,420 |
|
|
|
1,529 |
|
|
|
11,637 |
|
|
|
24 |
|
Forward loan commitments |
|
|
|
|
|
|
|
|
|
|
13,330 |
|
|
|
132 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
1,677,641 |
|
|
|
1,658,370 |
|
|
|
1,564,257 |
|
|
|
1,542,882 |
|
Short-term borrowings |
|
|
99,161 |
|
|
|
99,255 |
|
|
|
183,379 |
|
|
|
185,139 |
|
Long-term borrowings |
|
|
29,744 |
|
|
|
30,158 |
|
|
|
30,684 |
|
|
|
31,248 |
|
Interest rate swaps |
|
|
20,000 |
|
|
|
622 |
|
|
|
|
|
|
|
|
|
Forward loan commitments |
|
|
57,220 |
|
|
|
297 |
|
|
|
|
|
|
|
|
|
Off-Balance-Sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit |
|
|
|
|
|
|
(975 |
) |
|
|
|
|
|
|
(935 |
) |
20
The following methods and assumptions were used by the Corporation in estimating its fair
value disclosures for financial instruments:
Cash and short-term assets: The carrying amounts reported in the balance sheets for cash
and due from banks, interest-earning deposits with other banks, and federal funds sold and other
short-term investments approximates those assets fair values.
Investment securities: Fair values for the held-to-maturity and available-for-sale
investment securities are based on quoted market prices that are available in an active market for
identical instruments. If quoted market prices are not available, then fair values are estimated by
using pricing models, quoted prices of securities with similar characteristics or discounted cash
flows.
Loans held for sale: The fair value of the Corporations loans held for sale are
generally determined using a pricing model based on current market information obtained from
external sources, including, interest rates, and bids or indications provided by market
participants on specific loans that are actively marketed for sale. The Corporations loans held
for sale are primarily residential mortgage loans. Loans held for sale are carried at the lower of
cost or estimated fair value.
Loans and leases: The fair values for loans are estimated using discounted cash flow
analyses, using a discount rate consisting of an appropriate risk free rate, as well as components
for credit risk, operating expense and embedded prepayment options. As permitted, the fair value of
the loans and leases are not based on the exit price concept as discussed in the first paragraph of
this note.
Derivative Financial Instruments: The fair values of derivative financial instruments
are based upon the estimated amount the Corporation would receive or pay to terminate the contracts
or agreements, taking into account current interest rates and, when appropriate, the current
creditworthiness of the counterparties.
Deposit liabilities: The fair values for deposits with fixed maturities are estimated by
discounting the final maturity, and the fair values for non-maturity deposits are established using
a decay factor estimate of cash flows based upon industry-accepted assumptions. The discount rate
applied to deposits consists of an appropriate risk free rate and includes components for operating
expense.
Short-term borrowings: The carrying amounts of securities sold under repurchase
agreements, and fed funds purchased approximate their fair values. Short-term FHLB advances with
embedded options are estimated using a discounted cash flow analysis using a discount rate
consisting of an appropriate risk free rate, as well as operating expense, and embedded prepayment
options.
Long-term borrowings: The fair values of the Corporations long-term borrowings (other
than deposits) are estimated using a discounted cash flow analysis using a discount rate consisting
of an appropriate risk free rate, as well as components for credit risk, operating expense, and
embedded prepayment options.
Off-balance-sheet instruments: Fair values for the Corporations off-balance-sheet
instruments are based on the fees currently charged to enter into similar agreements, taking into
account the remaining terms of the agreements and the counterparties credit standing.
21
|
|
|
Item 2. |
|
Managements Discussion and Analysis of Financial Condition and Results of
Operations |
(All dollar amounts presented within tables are in thousands, except per share data.
N/M equates to not meaningful; - equates to zero or doesnt round to a reportable number;
and N/A equates to not applicable. Certain amounts have been reclassified to conform to the
current-year presentation.)
Forward-Looking Statements
The information contained in this report may contain forward-looking statements. When used or
incorporated by reference in disclosure documents, the words believe, anticipate, estimate,
expect, project, target, goal and similar expressions are intended to identify forward-looking statements within the meaning
of section 27A of the Securities Act of 1933. Such forward-looking statements are subject to
certain risks, uncertainties and assumptions, including those set forth below:
|
|
|
Operating, legal and regulatory risks |
|
|
|
Economic, political and competitive forces impacting various lines of business |
|
|
|
The risk that our analysis of these risks and forces could be incorrect and/or that
the strategies developed to address them could be unsuccessful |
|
|
|
Volatility in interest rates |
|
|
|
Other risks and uncertainties, including those occurring in the U.S. and world
financial systems |
Should one or more of these risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results may vary materially from those anticipated, estimated,
expected or projected. These forward-looking statements speak only as of the date of the report.
The Corporation expressly disclaims any obligation to publicly release any updates or revisions to
reflect any change in the Corporations expectations with regard to any change in events,
conditions or circumstances on which any such statement is based.
Critical Accounting Policies
Management, in order to prepare the Corporations financial statements in conformity with U.S.
generally accepted accounting principles, is required to make estimates and assumptions that effect
the amounts reported in the Corporations financial statements. There are uncertainties inherent in
making these estimates and assumptions. Certain critical accounting policies, discussed below,
could materially affect the results of operations and financial position of the Corporation should
changes in circumstances require a change in related estimates or assumptions. The Corporation has
identified the fair value measurement of investment securities available for sale and assessment
for impairment of certain investment securities, reserve for loan and lease losses, valuation of
goodwill and other intangible assets, mortgage servicing rights, deferred tax assets and
liabilities, benefit plans and stock-based compensation as areas with critical accounting policies.
For more information on these critical accounting policies, please refer to the Corporations 2009
Annual Report on Form 10-K.
General
Univest Corporation of Pennsylvania, (the Corporation), is a Financial Holding Company. It
owns all of the capital stock of Univest National Bank and Trust Co. (the Bank), Univest Realty
Corporation, Univest Delaware, Inc., and Univest Reinsurance Corporation.
The Bank is engaged in the general commercial banking business and provides a full range of
banking services and trust services to its customers. The Bank is the parent company of Delview,
Inc., which is the parent company of Univest Insurance, Inc., an independent insurance agency, and
Univest Investments, Inc., a full-service broker-dealer and investment advisory firm. The Bank is
also the parent company of Univest Capital, Inc., a small ticket commercial finance business, and
TCG Investment Advisory, a registered investment advisor which provides discretionary investment
consulting and management services. Through its wholly-owned subsidiaries, the Bank provides a
variety of financial services to individuals, municipalities and businesses throughout its markets
of operation.
Executive Overview
The Corporation reported net income for the three months ended September 30, 2010 of $4.1
million or $0.25 diluted earnings per share compared to net income of $2.8 million or $0.19 diluted
earnings per share for the three months ended September 30, 2009. Net income for the nine months
ended September 30, 2010 was $10.8 million or $0.65 diluted earnings per share compared to net
income of $9.3 million or $0.68 diluted earnings per share for the same period in the prior year.
Although there was a $1.5 million increase in net income over the nine-month periods, diluted
earnings per share were less primarily due to a greater average number of shares outstanding in
2010 compared to 2009 as a result of issuing an additional 3.4 million common shares in a public
offering during the third quarter of 2009.
22
Net interest income on a tax-equivalent basis for the three months ended September 30, 2010
was up $1.7 million, or 9.4% compared to the same period in 2009. The third quarter 2010 net
interest margin was 4.15% compared to 4.11% for the second quarter of 2010 and 3.82% for the third
quarter of 2009. Net interest income on a tax-equivalent basis for the nine months ended September
30, 2010 was up $3.8 million, or 7.0% compared to the same period in 2009. The tax-equivalent net
interest margin for the first nine months of 2010 was 4.08% compared to 3.82% for the first nine
months of 2009. The increase in net interest income and the net interest margin for the three and
nine months ended September 30, 2010 was mainly attributable to declines in the cost of
interest-bearing liabilities, primarily time deposits, and declines in the volume of Federal Home
Loan Bank of Pittsburgh (FHLB) borrowings, exceeding the declines in yields on total
interest-earning assets. The Corporation has continued to experience core deposit growth which has
allowed the Corporation to not replace or renew its maturing FHLB advances.
The provision for loan and lease losses decreased by $399 thousand for the three months ended
September 30, 2010 compared to the same period in 2009 and increased by $1.9 million for the nine
months ended September 30, 2010 from the comparable period in 2009. The year-to-date increase in
the provision was primarily due to the migration of loans to higher-risk ratings as a result of
deterioration of underlying collateral and economic factors that began to manifest in June 2009.
Non-interest income increased $1.8 million during the three months ended September 30, 2010
compared to the same period in 2009 and $4.1 million for the nine months ended September 30, 2010
compared to the same period in the prior year primarily due to increased income from trust fees,
investment advisory commissions and fees, insurance commissions and fees, other service fees,
higher gains on mortgage banking activities and higher gains on sales of securities. Additionally,
the nine months ended September 30, 2009 was impacted by $1.4 million of other-than-temporary
impairments on equity securities compared to $59 thousand of other-than-temporary impairments
recorded in the nine months ended September 30, 2010.
Non-interest expense increased $1.6 million for the three months ended September 30, 2010
compared to the same period in 2009 and increased $3.3 million for the nine months ended September
30, 2010 compared to the same period in 2009. Non-interest expense for the three and nine months
ended September 30, 2010 was impacted by higher salary and benefit expenses to grow the commercial
lending and mortgage banking businesses and higher restricted stock expense partially offset by
reduced pension plan expenses; increased marketing and advertising expenses mainly to support a
major brand campaign to position the Corporation to take advantage of the disruption in its
markets; and increased other expenses related to legal fees resulting from non-performing loan
activity and increased audit expenses. The nine-month period ended September 30, 2009 was impacted
by the FDIC special assessment which affected all banks and resulted in an additional charge of
$947 thousand to the Corporation in the second quarter of 2009 which was partially offset by higher
deposit insurance premiums in 2010.
Nonperforming loans and leases were $34.8 million at September 30, 2010 compared to $37.8
million at December 31, 2009 and $37.0 million at September 30, 2009. Nonperforming loans and
leases as a percentage of total loans and leases were 2.37% at September 30, 2010 compared to 2.65%
at December 31, 2009 and 2.55% at September 30, 2009. Net charge-offs for the three months ended
September 30, 2010 were $5.8 million compared to $2.8 million for the three months ended September
30, 2009. Net charge-offs for the nine months ended September 30, 2010 were $11.2 million compared
to $4.6 million for the same period in the prior year. The increase in loan and lease charge-offs
was primarily due to deterioration of underlying collateral and economic factors. The charge-offs
occurred across various loan and lease categories.
The Corporation earns its revenues primarily from the margins and fees it generates from loans
and leases and depository services it provides as well as from trust fees and insurance and
investment commissions. The Corporation seeks to achieve adequate and reliable earnings by growing
its business while maintaining adequate levels of capital and liquidity and limiting its exposure
to credit and interest rate risk to Board approved levels. As interest rates increase, fixed-rate
assets that banks hold will tend to decrease in value; conversely, as interest rates decline,
fixed-rate assets that banks hold will tend to increase in value. The Corporation has shifted to a
more asset sensitive position; although interest rates are expected to remain low for the
foreseeable future, it anticipates increasing interest rates over the longer term, which it expects
would benefit its net interest margin.
23
The Corporation seeks to establish itself as the financial provider of choice in the markets
it serves. It plans to achieve this goal by offering a broad range of high quality financial
products and services and by increasing market awareness of its brand and the benefits that can be derived from its products. The Corporation
operates in an attractive market for financial services but also is in intense competition with
domestic and international banking organizations and other insurance and investment providers for
the financial services business. The Corporation has taken initiatives to achieve its business
objectives by acquiring banks and other financial service providers in strategic markets, through
marketing, public relations and advertising, by establishing standards of service excellence for
its customers, and by using technology to ensure that the needs of its customers are understood and
satisfied.
Results of Operations
The Corporations consolidated net income and earnings per share for the three and nine months
ended September 30, 2010 and 2009 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
|
|
|
|
|
|
|
|
|
For the Nine |
|
|
|
|
|
|
Months Ended |
|
|
|
|
|
|
|
|
|
|
Months Ended |
|
|
|
|
|
|
September 30, |
|
|
Change |
|
|
September 30, |
|
|
Change |
|
(Dollars in thousands, except per share data) |
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,147 |
|
|
$ |
2,753 |
|
|
$ |
1,394 |
|
|
|
50.6 |
% |
|
$ |
10,847 |
|
|
$ |
9,258 |
|
|
$ |
1,589 |
|
|
|
17.2 |
% |
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.25 |
|
|
$ |
0.19 |
|
|
$ |
0.06 |
|
|
|
31.6 |
% |
|
$ |
0.65 |
|
|
$ |
0.68 |
|
|
$ |
(0.03 |
) |
|
|
(4.4 |
)% |
Diluted |
|
|
0.25 |
|
|
|
0.19 |
|
|
|
0.06 |
|
|
|
31.6 |
|
|
|
0.65 |
|
|
|
0.68 |
|
|
|
(0.03 |
) |
|
|
(4.4 |
) |
Return on average shareholders equity was 6.07% and return on average assets was 0.78%
for the three months ended September 30, 2010, compared to 4.55% and 0.52%, respectively, for the
same period in 2009. Return on average shareholders equity was 5.37% and return on average assets
was 0.70% for the nine months ended September 30, 2010, compared to 5.68% and 0.60%, respectively,
for the same period in 2009. The lower return on average shareholders equity during the first nine
months of 2010 was mainly attributable to the issuance of common stock totaling $55.6 million in
August 2009 partially offset by higher income for the nine months ended September 30, 2010 compared
to the same period in 2009.
Net Interest Income
Net interest income is the difference between interest earned on loans and leases, investments
and other interest-earning assets and interest paid on deposits and other interest-bearing
liabilities. Net interest income is the principal source of the Corporations revenue. Table 1
presents a summary of the Corporations average balances; the tax-equivalent yields earned on
average assets, and the cost of average liabilities, and shareholders equity on a tax-equivalent
basis for the three and nine months ended September 30, 2010 and 2009. The tax-equivalent net
interest margin is tax-equivalent net interest income as a percentage of average interest-earning
assets. The tax-equivalent net interest spread represents the difference between the weighted
average tax-equivalent yield on interest-earning assets and the weighted average cost of
interest-bearing liabilities. The effect of net interest free funding sources represents the effect
on the net interest margin of net funding provided by noninterest-earning assets,
noninterest-bearing liabilities and shareholders equity. Table 2 analyzes the changes in the
tax-equivalent net interest income for the periods broken down by their rate and volume components.
Sensitivities associated with the mix of assets and liabilities are numerous and complex. The
Asset/Liability Management Committee works to maintain an adequate and stable net interest margin
for the Corporation.
Net interest income on a tax-equivalent basis for the three months ended September 30, 2010
increased $1.7 million, or 9.4% compared to the same period in 2009. The tax-equivalent net
interest margin for the three months ended September 30, 2010 increased 33 basis points to 4.15%
from 3.82% for the three-months ended September 30, 2009. Net interest income on a tax-equivalent
basis increased $3.8 million, or 7.0% for the nine months ended September 30, 2010 compared to the
same period in 2009. The tax-equivalent net interest margin for the nine months ended September 30,
2010 increased 26 basis points to 4.08% from 3.82% for the first nine months of 2009. The increase
in net interest income and the net interest margin for the three and nine months ended September
30, 2010 was mainly attributable to declines in the cost of interest-bearing liabilities, primarily
time deposits, and a decline in the volume of FHLB borrowings, exceeding the declines in yields on
total interest-earning assets. The Corporation has continued to experience core deposit growth
which has allowed the Corporation to not replace or renew its maturing FHLB advances reducing FHLB
advances from $92.0 million at December 31, 2009 to $14.0 million at September 30, 2010.
24
Table 1 Distribution of Assets, Liabilities and Shareholders Equity; Interest Rates and
Interest Differential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
(Dollars in thousands) |
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits with other banks |
|
$ |
32,983 |
|
|
$ |
20 |
|
|
|
0.24 |
% |
|
$ |
4,067 |
|
|
$ |
3 |
|
|
|
0.29 |
% |
U.S. Government obligations |
|
|
156,579 |
|
|
|
669 |
|
|
|
1.70 |
|
|
|
123,008 |
|
|
|
979 |
|
|
|
3.16 |
|
Obligations of states and political subdivisions |
|
|
109,376 |
|
|
|
1,746 |
|
|
|
6.33 |
|
|
|
105,060 |
|
|
|
1,734 |
|
|
|
6.55 |
|
Other debt and equity securities |
|
|
165,238 |
|
|
|
1,687 |
|
|
|
4.05 |
|
|
|
219,857 |
|
|
|
2,531 |
|
|
|
4.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning deposits and
investments |
|
|
464,176 |
|
|
|
4,122 |
|
|
|
3.52 |
|
|
|
451,992 |
|
|
|
5,247 |
|
|
|
4.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural loans |
|
|
435,823 |
|
|
|
5,428 |
|
|
|
4.94 |
|
|
|
417,694 |
|
|
|
4,802 |
|
|
|
4.56 |
|
Real estate-commercial and construction loans |
|
|
538,288 |
|
|
|
7,871 |
|
|
|
5.80 |
|
|
|
528,104 |
|
|
|
7,972 |
|
|
|
5.99 |
|
Real estate-residential loans |
|
|
255,715 |
|
|
|
2,800 |
|
|
|
4.34 |
|
|
|
282,758 |
|
|
|
3,242 |
|
|
|
4.55 |
|
Loans to individuals |
|
|
44,250 |
|
|
|
657 |
|
|
|
5.89 |
|
|
|
48,110 |
|
|
|
829 |
|
|
|
6.84 |
|
Municipal loans and leases |
|
|
110,650 |
|
|
|
1,662 |
|
|
|
5.96 |
|
|
|
91,674 |
|
|
|
1,388 |
|
|
|
6.01 |
|
Lease financings |
|
|
75,094 |
|
|
|
1,671 |
|
|
|
8.83 |
|
|
|
88,122 |
|
|
|
1,796 |
|
|
|
8.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loans and leases |
|
|
1,459,820 |
|
|
|
20,089 |
|
|
|
5.46 |
|
|
|
1,456,462 |
|
|
|
20,029 |
|
|
|
5.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
1,923,996 |
|
|
|
24,211 |
|
|
|
4.99 |
|
|
|
1,908,454 |
|
|
|
25,276 |
|
|
|
5.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
38,924 |
|
|
|
|
|
|
|
|
|
|
|
32,637 |
|
|
|
|
|
|
|
|
|
Reserve for loan and lease losses |
|
|
(29,853 |
) |
|
|
|
|
|
|
|
|
|
|
(19,445 |
) |
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
|
34,862 |
|
|
|
|
|
|
|
|
|
|
|
33,274 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
149,779 |
|
|
|
|
|
|
|
|
|
|
|
144,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,117,708 |
|
|
|
|
|
|
|
|
|
|
$ |
2,098,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking deposits |
|
$ |
179,117 |
|
|
|
61 |
|
|
|
0.14 |
|
|
$ |
162,764 |
|
|
|
57 |
|
|
|
0.14 |
|
Money market savings |
|
|
301,674 |
|
|
|
239 |
|
|
|
0.31 |
|
|
|
296,676 |
|
|
|
342 |
|
|
|
0.46 |
|
Regular savings |
|
|
454,358 |
|
|
|
578 |
|
|
|
0.50 |
|
|
|
367,825 |
|
|
|
714 |
|
|
|
0.77 |
|
Time deposits |
|
|
432,881 |
|
|
|
2,339 |
|
|
|
2.14 |
|
|
|
491,356 |
|
|
|
4,171 |
|
|
|
3.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total time and interest-bearing deposits |
|
|
1,368,030 |
|
|
|
3,217 |
|
|
|
0.93 |
|
|
|
1,318,621 |
|
|
|
5,284 |
|
|
|
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase |
|
|
99,855 |
|
|
|
90 |
|
|
|
0.36 |
|
|
|
102,582 |
|
|
|
155 |
|
|
|
0.60 |
|
Other short-term borrowings |
|
|
40,277 |
|
|
|
437 |
|
|
|
4.30 |
|
|
|
95,008 |
|
|
|
825 |
|
|
|
3.45 |
|
Long-term debt |
|
|
5,000 |
|
|
|
48 |
|
|
|
3.81 |
|
|
|
44,810 |
|
|
|
315 |
|
|
|
2.79 |
|
Subordinated notes and capital securities |
|
|
24,744 |
|
|
|
315 |
|
|
|
5.05 |
|
|
|
26,244 |
|
|
|
322 |
|
|
|
4.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings |
|
|
169,876 |
|
|
|
890 |
|
|
|
2.08 |
|
|
|
268,644 |
|
|
|
1,617 |
|
|
|
2.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
1,537,906 |
|
|
|
4,107 |
|
|
|
1.06 |
|
|
|
1,587,265 |
|
|
|
6,901 |
|
|
|
1.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits, non-interest bearing |
|
|
274,583 |
|
|
|
|
|
|
|
|
|
|
|
228,815 |
|
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
34,174 |
|
|
|
|
|
|
|
|
|
|
|
42,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,846,663 |
|
|
|
|
|
|
|
|
|
|
|
1,858,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
91,332 |
|
|
|
|
|
|
|
|
|
|
|
83,588 |
|
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
|
61,420 |
|
|
|
|
|
|
|
|
|
|
|
43,882 |
|
|
|
|
|
|
|
|
|
Retained earnings and other equity |
|
|
118,293 |
|
|
|
|
|
|
|
|
|
|
|
112,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
271,045 |
|
|
|
|
|
|
|
|
|
|
|
240,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
2,117,708 |
|
|
|
|
|
|
|
|
|
|
$ |
2,098,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
20,104 |
|
|
|
|
|
|
|
|
|
|
$ |
18,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
3.93 |
|
|
|
|
|
|
|
|
|
|
|
3.53 |
|
Effect of net interest-free funding sources |
|
|
|
|
|
|
|
|
|
|
0.22 |
|
|
|
|
|
|
|
|
|
|
|
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
|
|
|
|
|
|
|
|
4.15 |
% |
|
|
|
|
|
|
|
|
|
|
3.82 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of average interest-earning assets to
average interest-bearing liabilities |
|
|
125.10 |
% |
|
|
|
|
|
|
|
|
|
|
120.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
(Dollars in thousands) |
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits with other banks |
|
$ |
24,727 |
|
|
$ |
50 |
|
|
|
0.27 |
% |
|
$ |
3,602 |
|
|
$ |
8 |
|
|
|
0.30 |
% |
U.S. Government obligations |
|
|
143,238 |
|
|
|
2,332 |
|
|
|
2.18 |
|
|
|
105,565 |
|
|
|
2,743 |
|
|
|
3.47 |
|
Obligations of states and political subdivisions |
|
|
108,287 |
|
|
|
5,289 |
|
|
|
6.53 |
|
|
|
103,389 |
|
|
|
5,206 |
|
|
|
6.73 |
|
Other debt and equity securities |
|
|
176,317 |
|
|
|
5,640 |
|
|
|
4.28 |
|
|
|
218,169 |
|
|
|
8,005 |
|
|
|
4.91 |
|
Federal funds sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning deposits, investments
and federal funds sold |
|
|
452,569 |
|
|
|
13,311 |
|
|
|
3.93 |
|
|
|
430,802 |
|
|
|
15,962 |
|
|
|
4.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural loans |
|
|
420,572 |
|
|
|
14,985 |
|
|
|
4.76 |
|
|
|
409,513 |
|
|
|
14,021 |
|
|
|
4.58 |
|
Real estate-commercial and construction loans |
|
|
528,611 |
|
|
|
23,185 |
|
|
|
5.86 |
|
|
|
518,828 |
|
|
|
23,289 |
|
|
|
6.00 |
|
Real estate-residential loans |
|
|
257,637 |
|
|
|
8,443 |
|
|
|
4.38 |
|
|
|
297,248 |
|
|
|
10,432 |
|
|
|
4.69 |
|
Loans to individuals |
|
|
45,969 |
|
|
|
2,054 |
|
|
|
5.97 |
|
|
|
50,759 |
|
|
|
2,621 |
|
|
|
6.90 |
|
Municipal loans and leases |
|
|
104,321 |
|
|
|
4,651 |
|
|
|
5.96 |
|
|
|
88,851 |
|
|
|
4,082 |
|
|
|
6.14 |
|
Lease financings |
|
|
78,341 |
|
|
|
5,136 |
|
|
|
8.77 |
|
|
|
92,792 |
|
|
|
5,827 |
|
|
|
8.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loans and leases |
|
|
1,435,451 |
|
|
|
58,454 |
|
|
|
5.44 |
|
|
|
1,457,991 |
|
|
|
60,272 |
|
|
|
5.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
1,888,020 |
|
|
|
71,765 |
|
|
|
5.08 |
|
|
|
1,888,793 |
|
|
|
76,234 |
|
|
|
5.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
36,045 |
|
|
|
|
|
|
|
|
|
|
|
31,490 |
|
|
|
|
|
|
|
|
|
Reserve for loan and lease losses |
|
|
(28,444 |
) |
|
|
|
|
|
|
|
|
|
|
(16,358 |
) |
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
|
34,908 |
|
|
|
|
|
|
|
|
|
|
|
33,011 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
152,213 |
|
|
|
|
|
|
|
|
|
|
|
141,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,082,742 |
|
|
|
|
|
|
|
|
|
|
$ |
2,078,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking deposits |
|
$ |
177,776 |
|
|
|
180 |
|
|
|
0.14 |
|
|
$ |
161,213 |
|
|
|
199 |
|
|
|
0.17 |
|
Money market savings |
|
|
291,841 |
|
|
|
832 |
|
|
|
0.38 |
|
|
|
312,888 |
|
|
|
1,389 |
|
|
|
0.59 |
|
Regular savings |
|
|
438,832 |
|
|
|
2,020 |
|
|
|
0.62 |
|
|
|
343,897 |
|
|
|
2,211 |
|
|
|
0.86 |
|
Time deposits |
|
|
434,334 |
|
|
|
7,993 |
|
|
|
2.46 |
|
|
|
515,755 |
|
|
|
13,603 |
|
|
|
3.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total time and interest-bearing deposits |
|
|
1,342,783 |
|
|
|
11,025 |
|
|
|
1.10 |
|
|
|
1,333,753 |
|
|
|
17,402 |
|
|
|
1.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase |
|
|
98,181 |
|
|
|
318 |
|
|
|
0.43 |
|
|
|
88,104 |
|
|
|
416 |
|
|
|
0.63 |
|
Other short-term borrowings |
|
|
54,379 |
|
|
|
1,664 |
|
|
|
4.09 |
|
|
|
89,987 |
|
|
|
1,867 |
|
|
|
2.77 |
|
Long-term debt |
|
|
5,485 |
|
|
|
142 |
|
|
|
3.46 |
|
|
|
61,899 |
|
|
|
1,654 |
|
|
|
3.57 |
|
Subordinated notes and capital securities |
|
|
25,116 |
|
|
|
940 |
|
|
|
5.00 |
|
|
|
26,617 |
|
|
|
975 |
|
|
|
4.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings |
|
|
183,161 |
|
|
|
3,064 |
|
|
|
2.24 |
|
|
|
266,607 |
|
|
|
4,912 |
|
|
|
2.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
1,525,944 |
|
|
|
14,089 |
|
|
|
1.23 |
|
|
|
1,600,360 |
|
|
|
22,314 |
|
|
|
1.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits, non-interest bearing |
|
|
253,238 |
|
|
|
|
|
|
|
|
|
|
|
220,789 |
|
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
33,560 |
|
|
|
|
|
|
|
|
|
|
|
39,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,812,742 |
|
|
|
|
|
|
|
|
|
|
|
1,861,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
91,332 |
|
|
|
|
|
|
|
|
|
|
|
77,476 |
|
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
|
61,420 |
|
|
|
|
|
|
|
|
|
|
|
29,897 |
|
|
|
|
|
|
|
|
|
Retained earnings and other equity |
|
|
117,248 |
|
|
|
|
|
|
|
|
|
|
|
110,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
270,000 |
|
|
|
|
|
|
|
|
|
|
|
217,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
2,082,742 |
|
|
|
|
|
|
|
|
|
|
$ |
2,078,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
57,676 |
|
|
|
|
|
|
|
|
|
|
$ |
53,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
3.85 |
|
|
|
|
|
|
|
|
|
|
|
3.54 |
|
Effect of net interest-free funding sources |
|
|
|
|
|
|
|
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
|
|
|
|
|
|
|
|
4.08 |
% |
|
|
|
|
|
|
|
|
|
|
3.82 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of average interest-earning assets to
average interest-bearing liabilities |
|
|
123.73 |
% |
|
|
|
|
|
|
|
|
|
|
118.02 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
For rate calculation purposes, average loan and lease categories include unearned discount.
Nonaccrual loans and leases have been included in the average loan and lease balances.
Loans held for sale have been included in the average loan balances.
Tax-equivalent amounts for the three and nine months ended September 30, 2010 and 2009 have been calculated using the
Corporations federal applicable rate of 35.0%. |
26
Table 2 Analysis of Changes in Net Interest Income
The rate-volume variance analysis set forth in the table below compares changes in
tax-equivalent net interest income for the periods indicated by their rate and volume components.
The change in interest income/expense due to both volume and rate has been allocated to change in
volume.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2010 Versus 2009 |
|
|
2010 Versus 2009 |
|
|
|
Volume |
|
|
Rate |
|
|
|
|
|
|
Volume |
|
|
Rate |
|
|
|
|
(Dollars in thousands) |
|
Change |
|
|
Change |
|
|
Total |
|
|
Change |
|
|
Change |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits with other banks |
|
$ |
18 |
|
|
$ |
(1 |
) |
|
$ |
17 |
|
|
$ |
43 |
|
|
$ |
(1 |
) |
|
$ |
42 |
|
U.S. Government obligations |
|
|
143 |
|
|
|
(453 |
) |
|
|
(310 |
) |
|
|
608 |
|
|
|
(1,019 |
) |
|
|
(411 |
) |
Obligations of states and political subdivisions |
|
|
70 |
|
|
|
(58 |
) |
|
|
12 |
|
|
|
238 |
|
|
|
(155 |
) |
|
|
83 |
|
Other debt and equity securities |
|
|
(556 |
) |
|
|
(288 |
) |
|
|
(844 |
) |
|
|
(1,337 |
) |
|
|
(1,028 |
) |
|
|
(2,365 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits and investments |
|
|
(325 |
) |
|
|
(800 |
) |
|
|
(1,125 |
) |
|
|
(448 |
) |
|
|
(2,203 |
) |
|
|
(2,651 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural loans |
|
|
226 |
|
|
|
400 |
|
|
|
626 |
|
|
|
413 |
|
|
|
551 |
|
|
|
964 |
|
Real estate-commercial and construction loans |
|
|
152 |
|
|
|
(253 |
) |
|
|
(101 |
) |
|
|
439 |
|
|
|
(543 |
) |
|
|
(104 |
) |
Real estate-residential loans |
|
|
(292 |
) |
|
|
(150 |
) |
|
|
(442 |
) |
|
|
(1,300 |
) |
|
|
(689 |
) |
|
|
(1,989 |
) |
Loans to individuals |
|
|
(57 |
) |
|
|
(115 |
) |
|
|
(172 |
) |
|
|
(214 |
) |
|
|
(353 |
) |
|
|
(567 |
) |
Municipal loans and leases |
|
|
286 |
|
|
|
(12 |
) |
|
|
274 |
|
|
|
689 |
|
|
|
(120 |
) |
|
|
569 |
|
Lease financings |
|
|
(289 |
) |
|
|
164 |
|
|
|
(125 |
) |
|
|
(948 |
) |
|
|
257 |
|
|
|
(691 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans and leases |
|
|
26 |
|
|
|
34 |
|
|
|
60 |
|
|
|
(921 |
) |
|
|
(897 |
) |
|
|
(1,818 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
(299 |
) |
|
|
(766 |
) |
|
|
(1,065 |
) |
|
|
(1,369 |
) |
|
|
(3,100 |
) |
|
|
(4,469 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking deposits |
|
|
4 |
|
|
|
|
|
|
|
4 |
|
|
|
17 |
|
|
|
(36 |
) |
|
|
(19 |
) |
Money market savings |
|
|
9 |
|
|
|
(112 |
) |
|
|
(103 |
) |
|
|
(66 |
) |
|
|
(491 |
) |
|
|
(557 |
) |
Regular savings |
|
|
114 |
|
|
|
(250 |
) |
|
|
(136 |
) |
|
|
426 |
|
|
|
(617 |
) |
|
|
(191 |
) |
Time deposits |
|
|
(309 |
) |
|
|
(1,523 |
) |
|
|
(1,832 |
) |
|
|
(1,482 |
) |
|
|
(4,128 |
) |
|
|
(5,610 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on time and interest-bearing deposits |
|
|
(182 |
) |
|
|
(1,885 |
) |
|
|
(2,067 |
) |
|
|
(1,105 |
) |
|
|
(5,272 |
) |
|
|
(6,377 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreement to repurchase |
|
|
(3 |
) |
|
|
(62 |
) |
|
|
(65 |
) |
|
|
34 |
|
|
|
(132 |
) |
|
|
(98 |
) |
Other short-term borrowings |
|
|
(592 |
) |
|
|
204 |
|
|
|
(388 |
) |
|
|
(1,091 |
) |
|
|
888 |
|
|
|
(203 |
) |
Long-term debt |
|
|
(382 |
) |
|
|
115 |
|
|
|
(267 |
) |
|
|
(1,461 |
) |
|
|
(51 |
) |
|
|
(1,512 |
) |
Subordinated notes and capital securities |
|
|
(19 |
) |
|
|
12 |
|
|
|
(7 |
) |
|
|
(55 |
) |
|
|
20 |
|
|
|
(35 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on borrowings |
|
|
(996 |
) |
|
|
269 |
|
|
|
(727 |
) |
|
|
(2,573 |
) |
|
|
725 |
|
|
|
(1,848 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
(1,178 |
) |
|
|
(1,616 |
) |
|
|
(2,794 |
) |
|
|
(3,678 |
) |
|
|
(4,547 |
) |
|
|
(8,225 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
879 |
|
|
$ |
850 |
|
|
$ |
1,729 |
|
|
$ |
2,309 |
|
|
$ |
1,447 |
|
|
$ |
3,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
For rate calculation purposes, average loan and lease categories include unearned discount.
Nonaccrual loans and leases have been included in the average loan and lease balances.
Loans held for sale have been included in the average loan balances.
Tax-equivalent amounts for the three and nine months ended September 30, 2010 and 2009 have been calculated using the
Corporations federal applicable rate of 35.0%. |
Interest Income
Three months ended September 30, 2010 versus 2009
Interest income on a tax-equivalent basis for the three months ended September 30, 2010
decreased $1.1 million, or 4.2% from the same period in 2009. This decrease was mainly due to a 109
basis point decrease in the average rate earned on investment securities and deposits at other
banks due to the lower interest rate environment. Interest and fees on loans and leases remained
level during the three months ended September 30, 2010 compared to the same period in 2009. The
Corporation experienced decreases in the average rates on residential real estate loans, commercial
real estate and construction loans and loans to individuals as well as decreases in average volume
for residential real estate loans and lease financings. These decreases were mostly attributable to
the lower interest rate environment and increased refinancing activity as well as reduced leasing
origination volume. These unfavorable variances were offset by growth and higher average rates of
commercial business loans as well as growth in commercial real estate and construction loans and
municipal loans and leases.
27
Nine months ended September 30, 2010 versus 2009
Interest income on a tax-equivalent basis for the nine months ended September 30, 2010
decreased $4.5 million, or 5.9% from the same period in 2009. This decrease was mainly due to a 102
basis point decrease in the average rate earned on investment securities and deposits at other
banks, a 9 basis point decrease in the average rate earned on loans and a $22.5 million decrease in
average loan volume. The decline in average rate earned on investment securities was mostly due to
the lower interest rate environment. The decline in interest and fees earned on loans and leases
was primarily due to decreases in the average rates on residential real estate loans, commercial
real estate and construction loans and loans to individuals as well as decreases in average volume
for residential real estate loans and lease financings. These decreases were mostly attributable to
the lower interest rate environment and increased refinancing activity as well as reduced lease
origination volume. These unfavorable variances were partially offset by growth and higher average
rates of commercial business loans as well as growth in commercial real estate and construction
loans and municipal loans and leases.
Interest Expense
Three months ended September 30, 2010 versus 2009
Interest expense on a tax-equivalent basis for the three months ended September 30, 2010
decreased $2.8 million, or 40.5% from the same period in 2009. This decrease was mainly due to a 66
basis point decrease in the Corporations average cost of deposits and a $98.8 million decrease in
average borrowings. The decrease in the Corporations cost of deposits was largely attributable to
maturities of higher yielding time deposit accounts. For the three months ended September 30, 2010,
average deposits increased by $49.4 million with increases in average regular savings of $86.5
million and interest-bearing checking accounts of $16.4 million partially offset by a decrease in
average time deposits of $58.5 million. The Corporations focus on growing low cost core deposits
and the lower interest rate environment has resulted in a shift in customer deposits from time
deposits to savings accounts. In addition, the average balance of time deposits decreased, in part,
from a reduction of brokered deposits due to the Corporations reduced reliance on wholesale
funding sources. Interest on other short-term borrowings mainly includes interest paid on federal
funds purchased and short-term FHLB borrowings. In addition, the Bank offers an automated cash
management checking account that sweeps funds daily into a repurchase agreement account. Interest
expense on other short-term borrowings decreased $388 thousand for the three months ended September
30, 2010 compared to the same period in 2009 primarily due to a decrease in average volume of
$54.7 million partially offset by an average rate increase of 85 basis points. Interest on
long-term debt, which consists of long-term FHLB borrowings, decreased by $267 thousand mainly due
to a decline in average volume of $39.8 million, resulting from reclasses from long-term FHLB debt
to short-term borrowings as the remaining term to maturity became one year or less.
Nine months ended September 30, 2010 versus 2009
Interest expense on a tax-equivalent basis for the nine months ended September 30, 2010
decreased $8.2 million, or 36.9% from the same period in 2009. This decrease was mainly due to a 64
basis point decrease in the Corporations average cost of deposits and an $83.4 million decrease in
average borrowings. The decrease in the Corporations cost of deposits was largely attributable to
maturities of higher yielding time deposit accounts. For the nine months ended September, 30, 2010,
average deposits increased by $9.0 million with increases in average regular savings of $94.9
million and interest-bearing checking of $16.6 million mostly offset by decreases in average time
deposits of $81.4 million and average money market savings of $21.0 million. The Corporations
focus on growing low cost core deposits and the lower interest rate environment has resulted in a
shift in customer deposits from time deposits to savings accounts. In addition, the average balance
of time deposits decreased, in part, from a reduction of brokered deposits due to the Corporations
reduced reliance on wholesale funding sources. Interest expense on other short-term borrowings
decreased $203 thousand for the nine months ended September 30, 2010 compared to the same period in
2009 primarily due to a decrease in average volume of $35.6 million partially offset by an average
rate increase of 132 basis points. Interest on long-term debt decreased by $1.5 million mainly due
to a decline in average volume of $56.4 million, resulting from reclasses from long-term FHLB debt
to short-term borrowings as the remaining term to maturity became one year or less.
28
Provision for Loan and Lease Losses
The reserve for loan and lease losses is determined through a periodic evaluation that takes
into consideration the growth of the loan and lease portfolio, the status of past-due loans and
leases, current economic conditions, various types of lending activity, policies, real estate and
other loan commitments, and significant changes in charged-off activity. Loans and leases are also
reviewed for impairment based on discounted cash flows using the loans and leases initial
effective interest rates or the fair value of the collateral for certain collateral dependent loans
and leases. Any of the above criteria may cause the reserve to fluctuate. The provision for the
three months ended September 30, 2010 and 2009 was $5.5 million and $5.9 million, respectively. The
provision for the nine months ended September 30, 2010 and 2009 was $15.3 million and $13.4
million, respectively. The increase in provision was primarily due to the migration of loans and
leases to higher-risk ratings as a result of deterioration of underlying collateral and economic
factors that began to manifest in June 2009. Additionally, impaired loans and leases decreased to
$33.9 million at September 30, 2010 from $37.1 million at December 31, 2009 and decreased from
$36.3 million at September 30, 2009. The decrease in impaired loans and leases was mainly due to a
payoff of $6.7 million on a real estateconstruction loan during the second quarter of 2010
partially offset by a real estatecommercial loan relationship totaling $3.9 million which became
impaired during the third quarter of 2010. Impaired loans at September 30, 2009 included two large
commercial/construction real estate credits which went on non-accrual during the third quarter of
2009. One credit was a Shared National Credit to a continuing care retirement community in which
Univest participated. The parent company of the community came under financial difficulty and as a
result, the parent company and all communities declared bankruptcy. This credit was paid off in the
second quarter of 2010. The second credit is for four separate facilities to a local commercial
real estate developer/home builder which aggregated to $14.6 million at September 30, 2010. Univest
will continue to closely monitor the impaired loan credits and may have to provide additional
reserve in future quarters related to these credits.
Noninterest Income
Non-interest income consists of trust department fee income, service charges on deposit
accounts, commission income, net gains (losses) on sales of securities and loans, net gains
(losses) on mortgage banking activities, net gains (losses) on interest rate swaps and other
miscellaneous types of income. Other service fee income primarily consists of fees from credit card
companies for a portion of merchant charges paid to the credit card companies for the Banks
customer debit card usage (Mastermoney fees), non-customer debit card fees, other merchant fees,
mortgage servicing income and mortgage placement income. Bank owned life insurance income
represents changes in the cash surrender value of bank-owned life insurance policies, which is
affected by the market value of the underlying assets, and also includes any excess proceeds from
death benefit claims. Other non-interest income includes gains (losses) on investments in
partnerships, gains (losses) on sales of other real estate owned, reinsurance income and other
miscellaneous income. The following table presents noninterest income for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
September 30, |
|
|
Change |
|
|
September 30, |
|
|
Change |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust fee income |
|
$ |
1,450 |
|
|
$ |
1,325 |
|
|
$ |
125 |
|
|
|
9.4 |
% |
|
$ |
4,450 |
|
|
$ |
4,075 |
|
|
$ |
375 |
|
|
|
9.2 |
% |
Service charges on deposit accounts |
|
|
1,633 |
|
|
|
1,745 |
|
|
|
(112 |
) |
|
|
(6.4 |
) |
|
|
5,227 |
|
|
|
5,050 |
|
|
|
177 |
|
|
|
3.5 |
|
Investment advisory commission and fee
income |
|
|
1,227 |
|
|
|
876 |
|
|
|
351 |
|
|
|
40.1 |
|
|
|
3,435 |
|
|
|
2,402 |
|
|
|
1,033 |
|
|
|
43.0 |
|
Insurance commission and fee income |
|
|
1,815 |
|
|
|
1,470 |
|
|
|
345 |
|
|
|
23.5 |
|
|
|
5,954 |
|
|
|
5,567 |
|
|
|
387 |
|
|
|
7.0 |
|
Other service fee income |
|
|
962 |
|
|
|
851 |
|
|
|
111 |
|
|
|
13.0 |
|
|
|
3,346 |
|
|
|
2,575 |
|
|
|
771 |
|
|
|
29.9 |
|
Bank owned life insurance income |
|
|
326 |
|
|
|
405 |
|
|
|
(79 |
) |
|
|
(19.5 |
) |
|
|
860 |
|
|
|
970 |
|
|
|
(110 |
) |
|
|
(11.3 |
) |
Other-than-temporary impairment on equity
securities |
|
|
(12 |
) |
|
|
(47 |
) |
|
|
35 |
|
|
|
74.5 |
|
|
|
(59 |
) |
|
|
(1,447 |
) |
|
|
1,388 |
|
|
|
95.9 |
|
Net gain on sales of securities |
|
|
339 |
|
|
|
112 |
|
|
|
227 |
|
|
|
N/M |
|
|
|
426 |
|
|
|
127 |
|
|
|
299 |
|
|
|
N/M |
|
Net gain on mortgage banking activities |
|
|
1,246 |
|
|
|
386 |
|
|
|
860 |
|
|
|
N/M |
|
|
|
2,181 |
|
|
|
1,531 |
|
|
|
650 |
|
|
|
42.5 |
|
Net (loss) gain on interest rate swap |
|
|
(246 |
) |
|
|
(87 |
) |
|
|
(159 |
) |
|
|
N/M |
|
|
|
(1,072 |
) |
|
|
194 |
|
|
|
(1,266 |
) |
|
|
N/M |
|
Net loss on dispositions of fixed assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11 |
) |
|
|
(147 |
) |
|
|
136 |
|
|
|
92.5 |
|
Other |
|
|
144 |
|
|
|
62 |
|
|
|
82 |
|
|
|
N/M |
|
|
|
413 |
|
|
|
201 |
|
|
|
212 |
|
|
|
N/M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
$ |
8,884 |
|
|
$ |
7,098 |
|
|
$ |
1,786 |
|
|
|
25.2 |
|
|
$ |
25,150 |
|
|
$ |
21,098 |
|
|
$ |
4,052 |
|
|
|
19.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
Three months ended September 30, 2010 versus 2009
Total non-interest income increased $1.8 million, or 25.2% during the three months ended
September 30, 2010 compared to the same period in 2009 primarily due to increased income from trust
fees, investment advisory commissions and fees, insurance commissions and fees, other service fees,
a higher net gain on mortgage banking activities and higher gains on sales of securities.
Additionally, the three months ended September 30, 2010 included a net loss on the interest rate
swap of $246 thousand compared to a net loss of $87 thousand during the same period in 2009.
Investment advisory commissions and fee income, the primary source of income for Univest
Investments, Inc. increased by $351 thousand for the three months ended September 30, 2010 from the
same period in 2009 primarily due to an increase in the market value of client assets as well as
higher business volume. Insurance commission and fee income increased by $345 thousand during the
three months ended September 30, 2010 primarily attributable to increased volume.
Service charges on deposit accounts decreased $112 thousand during the three months ended
September 30, 2010 over the comparable period in 2009 primarily due to decreased levels of
insufficient fund charges. In November 2009, the Federal Reserve Board issued a final rule that,
effective July 1, 2010, in accordance with Regulation E, prohibits financial institutions from
charging consumers fees for paying overdrafts on automated teller machine and one-time debit card
transactions, unless a consumer consents, or opts in, to the overdraft service for those types of
transactions. Consumers must be provided a notice that explains the financial institutions
overdraft services, including the fees associated with the service, and the consumers choices. The
Corporation implemented the provisions of Regulation E in the third quarter of 2010.
The Corporation realized other-than-temporary impairment charges of $12 thousand on its equity
portfolio during the three months ended September 30, 2010 as compared to $47 thousand for the same
period in the prior year. The Corporation carefully monitors all of its equity securities and has
not taken impairment losses on certain other under-water securities, at this time, as the financial
performance and near-term prospects of the underlying companies are not indicative of the market
deterioration of their stock. The Corporation has the positive intent and ability to hold these
securities and believes it is more likely than not, that it will not have to sell these securities
until recovery to the Corporations cost basis occurs. During the three months ended September 30,
2010, approximately $9.9 million of available for sale securities were sold recognizing a net gain
of $339 thousand. During the three months ended September 30, 2009, the Corporation sold $8.9
million in available for sale securities that resulted in a net gain of $112 thousand.
For the three months ended September 30, 2010, the Corporation recognized a net gain on
mortgage banking activities of $1.2 million compared to a net gain of $386 thousand for the same
period in 2009. These gains consist of gains on sales of mortgages held for sale and fair value
adjustments on interest-rate locks and forward loan commitments. The increase in the net gain was
primarily due to an increase in the volume of the underlying contracts for the interest rate locks.
For the three months ended September 30, 2010, the Corporation recognized a loss of $246
thousand related to fair value adjustments on an interest rate swap for a commercial real estate
loan, due to the decline in interest rates during the third quarter of 2010. This interest rate
swap was terminated during the third quarter of 2010 due to the forecasted low interest rate
environment. The underlying commercial loan had a positive fair value adjustment at the
termination date of $859 thousand which will be amortized through a reduction of interest income
over the remaining life of the loan. Fair value adjustments on the interest rate swap for the three
months ended September 30, 2009 resulted in losses of $87 thousand.
Nine months ended September 30, 2010 versus 2009
Total non-interest income increased $4.1 million, or 19.2% during the nine months ended
September 30, 2010 compared to the same period in 2009 primarily due to increased income from trust
fees, investment advisory commissions and fees, insurance commissions and fees, other service fees,
a higher net gain of mortgage banking activities and higher gains on sales of securities.
Additionally, the nine months ended September 30, 2009 was impacted by $1.4 million of
other-than-temporary impairments on equity securities compared to $59 thousand of
other-than-temporary impairments recorded in the nine months ended September 30, 2010. The nine
months ended September 30, 2010 included a net loss on the interest rate swap of $1.1 million compared to a
net gain of $194 thousand during the same period in 2009.
30
Investment advisory commissions and fee income increased $1.0 million for the nine months
ended September 30, 2010 from the same period in 2009 primarily due to an increase in the market
value of client assets as well as higher business volume. Insurance commission and fee income
increased by $387 thousand during the nine months ended September 30, 2010 primarily attributable
to increased volume. Other service fee income increased $771 thousand during the nine months ended
September 30, 2010 primarily attributable to increases in Mastermoney fees. During the nine months
ended September 30, 2010, approximately $13.8 million of available for sale securities were sold
recognizing a net gain of $426 thousand. During the nine months ended September 30, 2009, the
Corporation sold $41.9 million in available for sale securities that resulted in a net gain of $127
thousand.
For the nine months ended September 30, 2010, the Corporation recognized a net gain on
mortgage banking activities of $2.2 million compared to a net gain of $1.5 million for the same
period in 2009. These gains consist of gains on sales of mortgages held for sale and fair value
adjustments on interest-rate locks and forward loan commitments.
For the nine months ended September 30, 2010, the Corporation recognized a loss of $1.1
million related to fair value adjustments on an interest rate swap for a commercial real estate
loan, due to the decline in interest rates during 2010. This interest rate swap was terminated
during the third quarter of 2010 due to the forecasted low interest rate environment. The
underlying commercial loan had a positive fair value adjustment at the termination date of $859
thousand which will be amortized through a reduction of interest income over the life of the loan.
Fair value adjustments on the interest rate swap for the nine months ended September 30, 2009
resulted in a net gain of $194 thousand.
Noninterest Expense
The operating costs of the Corporation are known as non-interest expense, and include, but are
not limited to, salaries and benefits, equipment expense, and occupancy costs. Expense control is
very important to the management of the Corporation, and every effort is made to contain and
minimize the growth of operating expenses, and to provide technological innovation whenever
practical, as operations change or expand.
The following table presents noninterest expense for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
September 30, |
|
|
Change |
|
|
September 30, |
|
|
Change |
|
|
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits |
|
$ |
9,775 |
|
|
$ |
8,818 |
|
|
$ |
957 |
|
|
|
10.9 |
% |
|
$ |
29,055 |
|
|
$ |
27,667 |
|
|
$ |
1,388 |
|
|
|
5.0 |
% |
Net occupancy |
|
|
1,384 |
|
|
|
1,338 |
|
|
|
46 |
|
|
|
3.4 |
|
|
|
4,047 |
|
|
|
4,005 |
|
|
|
42 |
|
|
|
1.0 |
|
Equipment |
|
|
1,051 |
|
|
|
878 |
|
|
|
173 |
|
|
|
19.7 |
|
|
|
2,889 |
|
|
|
2,569 |
|
|
|
320 |
|
|
|
12.5 |
|
Marketing and advertising |
|
|
365 |
|
|
|
397 |
|
|
|
(32 |
) |
|
|
(8.1 |
) |
|
|
1,966 |
|
|
|
877 |
|
|
|
1,089 |
|
|
|
N/M |
|
Deposit insurance premiums |
|
|
698 |
|
|
|
526 |
|
|
|
172 |
|
|
|
32.7 |
|
|
|
1,958 |
|
|
|
2,586 |
|
|
|
(628 |
) |
|
|
(24.3 |
) |
Other |
|
|
3,898 |
|
|
|
3,606 |
|
|
|
292 |
|
|
|
8.1 |
|
|
|
11,244 |
|
|
|
10,152 |
|
|
|
1,092 |
|
|
|
10.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
|
$ |
17,171 |
|
|
$ |
15,563 |
|
|
$ |
1,608 |
|
|
|
10.3 |
|
|
$ |
51,159 |
|
|
$ |
47,856 |
|
|
$ |
3,303 |
|
|
|
6.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2010 versus 2009
Total non-interest expense increased $1.6 million, or 10.3% for the three months ended
September 30, 2010 compared to the same period in 2009. Salaries and benefit expense increased $957
thousand during the three months ended September 30, 2010 compared to the same period in 2009
mainly due to additional personnel to grow the commercial lending and mortgage banking businesses
and higher restricted stock expense partially offset by reduced pension plan expenses as a result
of the Corporations conversion to a cash balance plan effective December 31, 2009. Equipment
expense increased $173 thousand for the three months ended September 30, 2010 primarily as a result
of increased computer software contract expenses. Deposit insurance premiums increased $172
thousand for the three months ended September 30, 2010 mainly due to the growth in deposits. Other
expenses increased primarily due to increased legal fees resulting from non-performing loan
activity and increased audit expenses.
31
Nine months ended September 30, 2010 versus 2009
Total non-interest expense increased $3.3 million, or 6.9% for the nine months ended September
30, 2010 compared to the same period in 2009. Salaries and benefits increased $1.4 million for the
nine months ended September 30, 2010 compared to the same period in 2009 mainly due to additional
personnel to grow the commercial lending and mortgage banking businesses and higher restricted
stock expense partially offset by reduced pension plan expenses as a result of the Corporations
conversion to a cash balance plan effective December 31, 2009. Marketing and advertising expenses
increased $1.1 million during the nine months ended September 30, 2010 primarily to support a major
brand campaign to position the Corporation to take advantage of the disruption in its markets.
Deposit insurance premiums for the nine-month period ended September 30, 2010 decreased $628
thousand primarily due to the FDIC special assessment which affected all banks and resulted in an
additional charge of $947 thousand to the Corporation in the second quarter of 2009 partially
offset by higher deposit insurance premiums in 2010 due to the growth in deposits. Other expenses
increased primarily due to increased director fees resulting mainly from fair value adjustments on
directors deferred fees, increased legal fees resulting from non-performing loan activity and
increased audit expenses.
Tax Provision
The provision for income taxes for the three months ended September 30, 2010 and 2009 was $990
thousand and $197 thousand, at effective rates of 19.27% and 6.68%, respectively. The provision for
income taxes for the nine months ended September 30, 2010 and 2009 was $2.2 million and $1.4
million, respectively, at effective rates of 16.79% and 13.20%, respectively. The effective tax
rates reflect the benefits of tax credits generated from investments in low-income housing projects
and tax-exempt income from investments in municipal securities and loans, and bank-owned life
insurance. The increase in the effective tax rate between the three-month periods is primarily due
to lower levels of bank-owned life insurance and a reduction in tax credits generated from
investments in low-income housing projects. The increase in the effective tax rate between the
nine-month periods is primarily due to a smaller percentage of tax-exempt income to pre-tax income
and a reduction in tax credits generated from investments in low-income housing projects.
Financial Condition
Assets
Total assets increased $28.8 million since December 31, 2009. An increase in loans and leases
was partially offset by a decrease in interest-earning deposits and other assets. The following
table presents the assets for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
Change |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash,
interest-earning deposits and federal funds sold |
|
$ |
62,015 |
|
|
$ |
68,597 |
|
|
$ |
(6,582 |
) |
|
|
(9.6 |
)% |
Investment securities |
|
|
420,998 |
|
|
|
420,045 |
|
|
|
953 |
|
|
|
0.2 |
|
Loans held for sale |
|
|
3,801 |
|
|
|
1,693 |
|
|
|
2,108 |
|
|
|
N/M |
|
Total loans and leases |
|
|
1,467,382 |
|
|
|
1,425,980 |
|
|
|
41,402 |
|
|
|
2.9 |
|
Reserve for loan and lease losses |
|
|
(28,883 |
) |
|
|
(24,798 |
) |
|
|
(4,085 |
) |
|
|
(16.5 |
) |
Premises and equipment, net |
|
|
35,105 |
|
|
|
34,201 |
|
|
|
904 |
|
|
|
2.6 |
|
Goodwill and other intangibles, net |
|
|
55,369 |
|
|
|
55,970 |
|
|
|
(601 |
) |
|
|
(1.1 |
) |
Bank owned life insurance |
|
|
47,600 |
|
|
|
46,740 |
|
|
|
860 |
|
|
|
1.8 |
|
Accrued interest and other assets |
|
|
50,817 |
|
|
|
56,993 |
|
|
|
(6,176 |
) |
|
|
(10.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,114,204 |
|
|
$ |
2,085,421 |
|
|
$ |
28,783 |
|
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Interest-earning Deposits and Federal Funds Sold
Cash, interest-earning deposits and federal funds sold decreased as of September 30, 2010 as
compared to December 31, 2009 primarily due to a decrease in cash maintained at the Federal Reserve
Bank.
32
Investment Securities
The investment portfolio is managed as part of the overall asset and liability management
process to optimize income and market performance over an entire interest rate cycle while
mitigating risk. Activity in this portfolio is undertaken primarily to manage liquidity and
interest rate risk, to take advantage of market conditions that create more economically attractive
returns on these investments, and to collateralize public funds deposits. The securities portfolio
consists primarily of U.S. Government agency, residential mortgage-backed and municipal securities.
Total investments remained level at September 30, 2010 compared to December 31, 2009. Security
purchases of $230.1 million were offset by maturities and paydowns of $52.1 million and sales and
calls of $181.1 million.
Loans and Leases
Total gross loans and leases increased at September 30, 2010 as compared to December 31, 2009
mainly due to increases in commercial loans of $22.5 million, commercial real estate loans of $25.0
million and construction loans of $9.5 million. These increases were partially offset by decreases
in residential real estate loans of $12.2 million.
Asset Quality
Performance of the entire loan and lease portfolio is reviewed on a regular basis by bank
management and loan officers. A number of factors regarding the borrower, such as overall financial
strength, collateral values and repayment ability, are considered in deciding what actions should
be taken when determining the collectability of interest for accrual purposes.
When a loan or lease, including a loan or lease that is impaired, is classified as nonaccrual,
the accrual of interest on such a loan or lease is discontinued. A loan or lease is classified as
nonaccrual when the contractual payment of principal or interest has become 90 days past due or
management has serious doubts about the further collectability of principal or interest, even
though the loan or lease is currently performing. A loan or lease may remain on accrual status if
it is in the process of collection and is either guaranteed or well secured. When a loan or lease
is placed on nonaccrual status, unpaid interest credited to income is reversed. Interest received
on nonaccrual loans and leases is either applied against principal or reported as interest income,
according to managements judgment as to the collectability of principal.
Loans or leases are usually restored to accrual status when the obligation is brought current,
has performed in accordance with the contractual terms for a reasonable period of time, and the
ultimate collectability of the total contractual principal and interest is no longer in doubt.
Total cash basis, restructured and nonaccrual loans and leases totaled $33.9 million at
September 30, 2010, $37.1 million at December 31, 2009 and $36.3 million at September 30, 2009;
the balance at September 30, 2010 primarily consisted of real estatecommercial and real
estateconstruction loans. For the nine months ended September 30, 2010 and 2009, nonaccrual loans
and leases resulted in lost interest income of $1.5 million and $499 thousand, respectively. The
Corporations ratio of nonperforming assets to total loans and leases and other real estate owned
was 2.47% as of September 30, 2010, compared to 2.89% as of December 31, 2009 and 2.77% as of
September 30, 2009. The ratio of nonperforming assets to total assets was 1.72% at September 30,
2010, 1.98% at December 31, 2009 and 1.90% at September 30, 2009.
At September 30, 2010, the recorded investment in loans and leases that were considered to be
impaired was $33.9 million, all of which were on a nonaccrual basis or trouble debt restructured.
The related reserve for loan and lease losses for those loans was $1.0 million. The amount of the
specific reserve needed for these credits could change in future periods subject to changes in
facts and judgments related to these credits. Specific reserves have been established based on
current facts and managements judgments about the ultimate outcome of these credits. Impaired
loans and leases decreased $3.3 million at September 30, 2010 compared to December 31, 2009 mainly
due to a payoff of $6.7 million on a real estateconstruction loan during the second quarter of
2010 partially offset by a real estatecommercial loan relationship totaling $3.9 million which
became impaired during the third quarter of 2010. Impaired loans at September 30, 2009 included
two large commercial/construction real estate credits which went on non-accrual during the third
quarter of 2009. One credit was a Shared National Credit to a continuing care retirement community
in which Univest
33
participated. The parent company of the community came under financial difficulty and as a result, the parent company and all communities declared bankruptcy. This
credit was paid off in the second quarter of 2010 as discussed previously. The second credit is for
four separate facilities to a local commercial real estate developer/home builder which aggregated
to $14.6 million at September 30, 2010. Univest will continue to closely monitor this credit
relationship and may have to provide additional reserve in future quarters related to this credit.
Univest will continue to closely monitor the impaired loans and may have to provide additional
reserves in future quarters related to these credits. At December 31, 2009, the recorded investment
in loans and leases that were considered to be impaired was $37.1 million, all of which were on a
nonaccrual basis or trouble debt restructured. The related reserve for loan and lease losses for
those loans was $1.4 million. At September 30, 2009, the recorded investment in loans and leases
that were considered to be impaired was $36.3 million and the related reserve for loan and lease
losses for those credits was $2.1 million.
The Corporation held five other real estate owned properties at September 30, 2009. During
the remainder of 2009, the Corporation acquired two additional other real estate owned properties
and sold two, leaving five properties owned at December 31, 2009. During 2010, the Corporation
acquired one property and sold four. At September 30, 2010, the Corporation owned two other real
estate owned properties of which one is a residential property and one is a commercial property.
The commercial property was written down by $359 thousand during the first quarter of 2010.
Table 3 Nonaccrual, Past Due and Restructured Loans and Leases, and Other Real Estate Owned
The following table details the aggregate principal balance of loans and leases classified as
nonaccrual, past due and restructured as well as other real estate owned as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
At September 30, |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccruing loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
$ |
3,708 |
|
|
$ |
3,275 |
|
|
$ |
4,906 |
|
Real estate commercial |
|
|
19,728 |
|
|
|
14,005 |
|
|
|
13,017 |
|
Real estate construction |
|
|
6,641 |
|
|
|
14,872 |
|
|
|
12,912 |
|
Real estate residential |
|
|
1,983 |
|
|
|
572 |
|
|
|
363 |
|
Loans to individuals |
|
|
|
|
|
|
|
|
|
|
224 |
|
Leases financings |
|
|
983 |
|
|
|
774 |
|
|
|
1,694 |
|
|
|
|
|
|
|
|
|
|
|
Total nonaccruing loans and leases |
|
|
33,043 |
|
|
|
33,498 |
|
|
|
33,116 |
|
Restructured loans and leases, not included above |
|
|
813 |
|
|
|
3,611 |
|
|
|
3,216 |
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans and leases |
|
$ |
33,856 |
|
|
$ |
37,109 |
|
|
$ |
36,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accruing loans and leases 90 days or more past due: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and agricultural |
|
$ |
94 |
|
|
$ |
134 |
|
|
$ |
282 |
|
Real estate commercial |
|
|
|
|
|
|
|
|
|
|
|
|
Real estate residential |
|
|
348 |
|
|
|
273 |
|
|
|
82 |
|
Loans to individuals |
|
|
457 |
|
|
|
319 |
|
|
|
280 |
|
Lease financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total accruing loans and leases, 90 days or more past due |
|
$ |
899 |
|
|
$ |
726 |
|
|
$ |
644 |
|
|
|
|
|
|
|
|
|
|
|
Total non-performing loans and leases |
|
$ |
34,755 |
|
|
$ |
37,835 |
|
|
$ |
36,976 |
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned |
|
$ |
1,557 |
|
|
$ |
3,428 |
|
|
$ |
3,330 |
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
36,312 |
|
|
$ |
41,263 |
|
|
$ |
40,306 |
|
|
|
|
|
|
|
|
|
|
|
Reserve for Loan and Lease Losses
Management believes the reserve for loan and lease losses is maintained at a level that is
adequate to absorb probable losses in the loan and lease portfolio. Managements methodology to
determine the adequacy of and the provisions to the reserve considers specific credit reviews, past
loan and lease loss experience, current economic conditions and trends, and the volume, growth, and
composition of the portfolio.
The reserve for loan and lease losses is determined through a monthly evaluation of reserve
adequacy. This analysis takes into consideration the growth of the loan and lease portfolio, the
status of past-due loans and leases, current economic conditions, various types of lending
activity, policies, real estate and other loan commitments, and significant changes in charge-off
activity. Non-accrual loans and leases, and those which have been restructured, are evaluated individually. All other loans and leases are evaluated as pools. Based on historical
loss experience, loss factors are determined giving consideration to the areas noted in the first
paragraph and applied to the pooled loan and lease categories to develop the general or allocated
portion of the reserve. Loans are also reviewed for impairment based on discounted cash flows using
the loans initial effective interest rate or the fair value of the collateral for certain
collateral-dependent loans. Management also reviews the activity within the reserve to determine
what actions, if any, should be taken to address differences between estimated and actual losses.
Any of the above factors may cause the provision to fluctuate.
34
Wholesale leasing portfolios are purchased by the Banks subsidiary, Univest Capital, Inc.
Credit losses on these purchased portfolios are largely the responsibility of the seller up to
pre-set dollar amounts initially equal to 10 to 20 percent of the portfolio purchase amount. The
dollar amount of recourse for purchased portfolios is inclusive of cash holdbacks and purchase
discounts.
The reserve for loan and lease losses is based on managements evaluation of the loan and
lease portfolio under current economic conditions and such other factors, which deserve recognition
in estimating loan and lease losses. This evaluation is inherently subjective, as it requires
estimates including the amounts and timing of future cash flows expected to be received on impaired
loans that may be susceptible to significant change. Additions to the reserve arise from the
provision for loan and lease losses charged to operations or from the recovery of amounts
previously charged off. Loan and lease charge-offs reduce the reserve. Loans and leases are charged
off when there has been permanent impairment or when in the opinion of management the full amount
of the loan or lease, in the case of non-collateral dependent borrowings, will not be realized.
Certain impaired loans and leases are reported at the present value of expected future cash flows
using the loans initial effective interest rate, or at the loans observable market price or the
fair value of the collateral if the loan is collateral dependent.
The reserve for loan and lease losses consists of an allocated reserve and unallocated reserve
categories. The allocated reserve is comprised of reserves established on specific loans and
leases, and class reserves based on historical loan and lease loss experience, current trends, and
management assessments. The unallocated reserve is based on both general economic conditions and
other risk factors in the Corporations individual markets and portfolios.
The specific reserve element is based on a regular analysis of impaired commercial and real
estate loans. For these loans, the specific reserve established is based on an analysis of related
collateral value, cash flow considerations and, if applicable, guarantor capacity.
The class reserve element is determined by an internal loan and lease grading process in
conjunction with associated allowance factors. The Corporation revises the class allowance factors
whenever necessary, but no less than quarterly, in order to address improving or deteriorating
credit quality trends or specific risks associated with a given loan or lease pool classification.
The Corporation maintains a reserve in other liabilities for off-balance sheet credit
exposures that currently are unfunded in categories with historical loss experience.
The reserve for loan and lease losses increased $4.1 million from December 31, 2009 to
September 30, 2010, primarily due to deterioration of underlying collateral and economic factors.
Management believes that the reserve is maintained at a level that is adequate to absorb losses in
the loan and lease portfolio. The ratio of the reserve for loan and lease losses to total loans
and leases was 1.97% at September 30, 2010 and 1.74% at December 31, 2009.
Goodwill and Other Intangible Assets
Goodwill and other intangible assets have been recorded on the books of the Corporation in
connection with acquisitions. The Corporation has covenants not to compete, intangible assets due
to branch acquisitions, core deposit intangibles, customer-related intangibles and mortgage
servicing rights, which are not deemed to have an indefinite life and therefore will continue to be
amortized over their useful life using the present value of projected cash flows. The amortization
of intangible assets was $363 thousand and $374 thousand for the three months ended September 30,
2010 and 2009, respectively and $1.1 million and $1.0 million for the nine months ended
September 30, 2010 and 2009, respectively. Fair market valuation adjustments related to mortgage
servicing rights resulted in charges of $412 thousand and $31 thousand for the three months ended
September 30, 2010 and 2009, respectively, and $418 thousand and $84 thousand for the nine months ended September 30, 2010
and 2009, respectively. The Corporation also has goodwill with a net carrying amount of $50.4
million at September 30, 2010 and December 31, 2009, which is deemed to be an indefinite intangible
asset and is not amortized.
35
Goodwill and other identifiable intangibles are reviewed for potential impairment on an annual
basis, or more often, if events or circumstances indicate there may be impairment. Goodwill is
tested for impairment at the reporting unit level and an impairment loss is recorded to the extent
that the carrying amount of goodwill exceeds its implied fair value. The Corporation completed an
annual impairment test for the intangible asset category during 2009 and there were no impairments
recorded in 2009. There can be no assurance that future impairment tests will not result in a
charge to earnings. Since the last annual impairment date, there were no circumstances to indicate
impairment.
Other Assets
At September 30, 2010 and December 31, 2009, the Bank held $3.3 million in Federal Reserve
Bank stock as required by the Federal Reserve Bank. The Bank is required to hold stock in the FHLB
in relation to the level of outstanding borrowings. The Bank held FHLB stock of $7.4 million as of
September 30, 2010 and December 31, 2009. On December 23, 2008, the FHLB announced that it was
suspending the payment of its dividends and the repurchase of excess capital stock in-order to
rebuild its capital levels. This was due to the other-than-temporary impairment write down required
on their private-label mortgage portfolio which could reduce their capital below required levels.
Additionally, the FHLB might require its members to increase its capital stock requirement. Based
on current information from the FHLB, management believes that if there is any impairment in the
stock it is temporary. Therefore, as of September 30, 2010 and December 31, 2009, the FHLB stock is
recorded at cost.
Liabilities
Total liabilities increased since December 31, 2009 primarily due to an increase in deposits
partially offset by a decrease in short-term borrowings. The following table presents the
liabilities for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
Change |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
1,677,641 |
|
|
$ |
1,564,257 |
|
|
$ |
113,384 |
|
|
|
7.2 |
% |
Short-term borrowings |
|
|
99,161 |
|
|
|
183,379 |
|
|
|
(84,218 |
) |
|
|
(45.9 |
) |
Long-term borrowings |
|
|
29,744 |
|
|
|
30,684 |
|
|
|
(940 |
) |
|
|
(3.1 |
) |
Accrued expenses and other liabilities |
|
|
36,885 |
|
|
|
39,294 |
|
|
|
(2,409 |
) |
|
|
(6.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
1,843,431 |
|
|
$ |
1,817,614 |
|
|
$ |
25,817 |
|
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
Total deposits increased at the Bank primarily due to increases in regular savings of $57.7
million, noninterest-bearing demand deposits of $30.1 million and interest-bearing demand deposits
of $40.6 million which were partially offset by decreases in time deposits of $15.0 million.
Deposit growth resulted mainly from the Corporations successful marketing strategy to take
advantage of the disruption in its market place. The Corporations focus on growing low cost core
deposits and the lower interest rate environment has resulted in a shift in customer deposits from
time deposits to savings accounts. In addition, the balance of time deposits decreased, in part,
from a reduction of brokered deposits due to the Corporations reduced reliance on wholesale
funding sources.
Borrowings
Long-term borrowings at September 30, 2010, included $4.1 million in Subordinated Capital
Notes, $20.6 million of Trust Preferred Securities and $5.0 million in long-term borrowings from
the FHLB. Short-term borrowings typically include federal funds purchased, Federal Reserve Bank
discount window borrowings and short-term FHLB borrowings. Short-term borrowings decreased mainly
due to FHLB maturities of $78.0 million. At September 30, 2010, the Bank also had outstanding
short-term letters of credit with the FHLB totaling $57.0 million which were utilized to
collateralize seasonal public funds deposits.
36
Shareholders Equity
Total shareholders equity at September 30, 2010 increased $3.0 million since December 31,
2009. This increase was primarily due to the issuance of stock under the dividend reinvestment and
employee stock purchase plans and net income exceeding dividends declared.
The following table presents the shareholders equity for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
Change |
|
(Dollars in thousands) |
|
2010 |
|
|
2009 |
|
|
Amount |
|
|
Percent |
|
|
Common stock |
|
$ |
91,332 |
|
|
$ |
91,332 |
|
|
$ |
|
|
|
|
|
% |
Additional paid-in capital |
|
|
58,980 |
|
|
|
60,126 |
|
|
|
(1,146 |
) |
|
|
(1.9 |
) |
Retained earnings |
|
|
150,506 |
|
|
|
150,507 |
|
|
|
(1 |
) |
|
|
|
|
Accumulated other comprehensive loss |
|
|
(167 |
) |
|
|
(524 |
) |
|
|
357 |
|
|
|
68.1 |
|
Treasury stock |
|
|
(29,878 |
) |
|
|
(33,634 |
) |
|
|
3,756 |
|
|
|
11.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
$ |
270,773 |
|
|
$ |
267,807 |
|
|
$ |
2,966 |
|
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings at September 30, 2010 were impacted by the nine months of net income of
$10.8 million offset by cash dividends of $10.0 million declared during the first nine months of
2010. Additional paid-in capital decreased mainly due to shares issued for restricted stock awards.
Treasury stock decreased primarily due to shares issued for the employee stock purchase plan, the
dividend reinvestment plan and restricted stock awards. There is a buyback program in place that
allows the Corporation to purchase an additional 643,782 shares of its outstanding common stock in
the open market or in negotiated transactions.
Capital Adequacy
The Corporation and the Bank are subject to various regulatory capital requirements
administered by the federal banking agencies. Failure to meet minimum capital requirements can
initiate certain mandatory and possibly additional discretionary actions by regulators that, if
undertaken, could have a direct material effect on the Corporations and the Banks financial
statements. Capital adequacy guidelines, and additionally for the Bank prompt corrective action
regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet
items calculated under regulatory accounting practices. Capital amounts and classifications are
also subject to qualitative judgments by regulators about components, risk weighting and other
factors.
Quantitative measures established by regulation to ensure capital adequacy require the
Corporation and the Bank to maintain minimum amounts and ratios (set forth in the following table)
of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined),
and of Tier 1 capital (as defined) to average assets (as defined).
Table 4 Regulatory Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well-Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under Prompt |
|
|
|
|
|
|
|
|
|
|
|
For Capital Adequacy |
|
|
Corrective Action |
|
|
|
Actual |
|
|
Purposes |
|
|
Provisions |
|
(Dollars in thousands) |
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to Risk-Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation |
|
$ |
259,046 |
|
|
|
15.45 |
% |
|
$ |
134,113 |
|
|
|
8.00 |
% |
|
$ |
167,642 |
|
|
|
10.00 |
% |
Bank |
|
|
244,418 |
|
|
|
14.79 |
|
|
|
132,176 |
|
|
|
8.00 |
|
|
|
165,221 |
|
|
|
10.00 |
|
Tier 1 Capital (to Risk-Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation |
|
|
237,071 |
|
|
|
14.14 |
|
|
|
67,057 |
|
|
|
4.00 |
|
|
|
100,585 |
|
|
|
6.00 |
|
Bank |
|
|
223,662 |
|
|
|
13.54 |
|
|
|
66,088 |
|
|
|
4.00 |
|
|
|
99,132 |
|
|
|
6.00 |
|
Tier 1 Capital (to Average Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation |
|
|
237,071 |
|
|
|
11.51 |
|
|
|
82,406 |
|
|
|
4.00 |
|
|
|
103,008 |
|
|
|
5.00 |
|
Bank |
|
|
223,662 |
|
|
|
10.95 |
|
|
|
81,702 |
|
|
|
4.00 |
|
|
|
102,127 |
|
|
|
5.00 |
|
As of December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to Risk-Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation |
|
$ |
255,482 |
|
|
|
15.76 |
% |
|
$ |
129,711 |
|
|
|
8.00 |
% |
|
$ |
162,139 |
|
|
|
10.00 |
% |
Bank |
|
|
241,177 |
|
|
|
15.13 |
|
|
|
127,502 |
|
|
|
8.00 |
|
|
|
159,377 |
|
|
|
10.00 |
|
Tier 1 Capital (to Risk-Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation |
|
|
233,654 |
|
|
|
14.41 |
|
|
|
64,856 |
|
|
|
4.00 |
|
|
|
97,283 |
|
|
|
6.00 |
|
Bank |
|
|
221,193 |
|
|
|
13.88 |
|
|
|
63,751 |
|
|
|
4.00 |
|
|
|
95,626 |
|
|
|
6.00 |
|
Tier 1 Capital (to Average Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation |
|
|
233,654 |
|
|
|
11.46 |
|
|
|
81,539 |
|
|
|
4.00 |
|
|
|
101,924 |
|
|
|
5.00 |
|
Bank |
|
|
221,193 |
|
|
|
10.97 |
|
|
|
80,666 |
|
|
|
4.00 |
|
|
|
100,833 |
|
|
|
5.00 |
|
37
As of September 30, 2010 and December 31, 2009, management believes that the Corporation
and the Bank met all capital adequacy requirements to which they are subject. The Corporation, like
other bank holding companies, currently is required to maintain Tier 1 Capital and Total Capital
(the sum of Tier 1, Tier 2 and Tier 3 capital) equal to at least 4.0% and 8.0%, respectively, of
its total risk-weighted assets (including various off-balance-sheet items, such as standby letters
of credit). The Bank, like other depository institutions, is required to maintain similar capital
levels under capital adequacy guidelines. For a depository institution to be considered well
capitalized under the regulatory framework for prompt corrective action, its Tier 1 and Total
Capital ratios must be at least 6.0% and 10.0% on a risk-adjusted basis, respectively. As of
September 30, 2010, the most recent notification from the Office of Comptroller of the Currency and
Federal Deposit Insurance Corporation categorized the Bank as well capitalized under the
regulatory framework for prompt corrective action. There are no conditions or events since that
notification that management believes have changed the Banks category.
Asset/Liability Management
The primary functions of Asset/Liability Management are to assure adequate earnings, capital
and liquidity while maintaining an appropriate balance between interest-earning assets and
interest-bearing liabilities. Liquidity management involves the ability to meet cash flow
requirements of customers and corporate needs. Interest-rate sensitivity management seeks to avoid
fluctuating net interest margins and to enhance consistent growth of net interest income through
periods of changing rates.
The Corporation uses both interest-sensitivity gap analysis and simulation techniques to
quantify its exposure to interest rate risk. The Corporation uses the gap analysis to identify and
monitor long-term rate exposure and uses a simulation model to measure the short-term rate
exposures. The Corporation runs various earnings simulation scenarios to quantify the effect of
declining or rising interest rates on the net interest margin over a one-year horizon. The
simulation uses existing portfolio rate and repricing information, combined with assumptions
regarding future loan and deposit growth, future spreads, prepayments on residential mortgages, and
the discretionary pricing of non-maturity assets and liabilities.
Liquidity
The Corporation, in its role as a financial intermediary, is exposed to certain liquidity
risks. Liquidity refers to the Corporations ability to ensure that sufficient cash flow and liquid
assets are available to satisfy demand for loans and deposit withdrawals. The Corporation manages
its liquidity risk by measuring and monitoring its liquidity sources and estimated funding needs.
The Corporation has a contingency funding plan in place to address liquidity needs in the event of
an institution-specific or a systemic financial crisis.
Sources of Funds
Core deposits and cash management repurchase agreements (Repos) have historically been the
most significant funding sources for the Corporation. These deposits and Repos are generated from a
base of consumer, business and public customers primarily located in Bucks and Montgomery counties,
Pennsylvania. The Corporation faces increased competition for these deposits from a large array of
financial market participants, including banks, thrifts, mutual funds, security dealers and others.
38
The Corporation supplements its core funding with money market funds it holds for the benefit
of various trust accounts. These funds are fully collateralized by the Banks investment portfolio
and are at current money market mutual fund rates. This funding source is subject to changes in the
asset allocations of the trust accounts.
The Bank purchases Certificates from the Pennsylvania Local Government Investment Trust
(PLGIT) to augment its short-term fixed funding sources. The PLGIT deposits are public funds
collateralized with a letter of credit that PLGIT maintains with the FHLB; therefore, Univest
National Bank is not required to provide collateral on these deposits. At September 30, 2010 and
December 31, 2009, the Bank had no PLGIT deposits.
The Corporation, through the Bank, has short-term and long-term credit facilities with the
FHLB with a maximum borrowing capacity of approximately $371.0 million. At September 30, 2010 and
December 31, 2009, total outstanding short-term and long-term borrowings with the FHLB totaled
$14.0 million and $92.0 million, respectively. At September 30, 2010, the Bank also had outstanding
short-term letters of credit with the FHLB totaling $57.0 million which were utilized to
collateralize seasonal public funds deposits. The maximum borrowing capacity with the FHLB changes
as a function of qualifying collateral assets and the amount of funds received may be reduced by
additional required purchases of FHLB stock.
The Corporation maintains federal fund lines with several correspondent banks totaling $82.0
million at September 30, 2010 and December 31, 2009; there were no outstanding balances at
September 30, 2010 and December 31, 2009. Future availability under these lines is subject to the
prerogatives of the granting banks and may be withdrawn at will.
The Corporation, through the Bank, has an available line of credit at the Federal Reserve Bank
of Philadelphia, the amount of which is dependent upon the balance of loans and securities pledged
as collateral. At September 30, 2010 and December 31, 2009, the Corporation had no outstanding
borrowings under this line.
Cash Requirements
The Corporation has cash requirements for various financial obligations, including contractual
obligations and commitments that require cash payments. The most significant contractual
obligation, in both the under and over one year time period, is for the Bank to repay its
certificates of deposit. Securities sold under agreement to repurchase constitute the next largest
payment obligation which is short term in nature. The Bank anticipates meeting these obligations by
continuing to provide convenient depository and cash management services through its branch
network, thereby replacing these contractual obligations with similar fund sources at rates that
are competitive in our market.
Commitments to extend credit are the Banks most significant commitment in both the under and
over one year time periods. These commitments do not necessarily represent future cash requirements
in that these commitments often expire without being drawn upon.
Recent Accounting Pronouncements
For information regarding recent accounting pronouncements, refer to Footnote 1, Summary of
Significant Accounting Policies of this Form 10-Q.
39
Recent Legislative Developments
Dodd-Frank Wall Street Reform and Consumer Protection Act. The Dodd-Frank Wall Street
Reform and Consumer Protection Act of 2010 (the Act) was signed into law on July 21, 2010.
Generally, the Act is effective the day after it was signed into law, but different effective dates
apply to specific sections of the law. Uncertainty remains as to the ultimate impact of the Act,
which could have a material adverse impact either on the financial services industry as a whole, or
on the Corporations business, results of operations and financial condition. The Act, among other
things:
|
|
|
Directs the Federal Reserve to issue rules which are expected to
limit debit-card interchange fees; |
|
|
|
|
Provides for an increase in the FDIC assessment for
depository institutions with assets of $10 billion or more, increases in the minimum reserve
ratio for the deposit insurance fund from 1.15% to 1.35% and changes in the basis for
determining FDIC premiums from deposits to assets; |
|
|
|
|
Permanently increases the deposit insurance coverage to $250
thousand and allows depository institutions to pay interest on checking accounts; |
|
|
|
|
Creates a new consumer financial protection bureau that will have
rulemaking authority for a wide range of consumer protection laws that would apply to all
banks and would have broad powers to supervise and enforce consumer protection laws; |
|
|
|
|
Provides for new disclosure and other requirements relating to
executive compensation and corporate governance; |
|
|
|
|
Changes standards for Federal preemption of state laws related to
federally chartered institutions and their subsidiaries; |
|
|
|
|
Provides mortgage reform provisions regarding a customers
ability to repay, restricting variable-rate lending by requiring the ability to repay to be
determined for variable-rate loans by using the maximum rate that will apply during the first
five years of a variable-rate loan term, and making more loans subject to provisions for
higher cost loans, new disclosures, and certain other revisions; and |
|
|
|
|
Creates a financial stability oversight council that will
recommend to the Federal Reserve increasingly strict rules for capital, leverage, liquidity,
risk management and other requirements as companies grow in size and complexity. |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
No material changes in the Corporations market risk or market strategy occurred during the
current period. A detailed discussion of market risk is provided in the Registrants Annual Report
on Form 10-K for the period ended December 31, 2009.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Management is responsible for the disclosure controls and procedures of Univest Corporation of
Pennsylvania (Univest). Disclosure controls and procedures are in place to assure that all
material information is collected and disclosed in accordance with Rule 13a 15(e) and 15d-15(e)
under the Securities Exchange Act of 1934. As of the end of the period covered by this report, an
evaluation was performed under the supervision and with the participation of the Corporations
management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness
of the design and operation of the Corporations disclosure controls and procedures. Based on their
evaluation, Management concluded that the disclosure controls and procedures were effective to
ensure that financial information required to be disclosed by the Corporation in the reports that
it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to
the Corporations management, including its Chief Executive Officer and Chief Financial Officer, to
allow timely decisions regarding required disclosures and is recorded, processed, summarized and
reported within the time periods specified in the Securities and Exchange Commissions rules and
forms.
Changes in Internal Control over Financial Reporting
There have been no changes in the Corporations internal control over financial reporting (as
defined in Rule 13a-15(f) and 15d-15(f) during the quarter ended September 30, 2010 that have
materially affected, or are reasonably likely to materially affect, the Corporations internal
control over financial reporting.
40
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Management is not aware of any litigation that would have a material adverse effect on
the consolidated financial position of the Corporation. There are no proceedings pending other than
the ordinary routine litigation incident to the business of the Corporation. In addition, there are
no material proceedings pending or known to be threatened or contemplated against the Corporation
or the Bank by government authorities.
Item 1A. Risk Factors
There were no material changes from the risk factors previously disclosed in the
Registrants Form 10-K, Part 1, Item 1A, for the Year Ended December 31, 2009 as filed
with the Securities and Exchange Commission on March 5, 2010.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information on repurchases by the Corporation of its common
stock during the three months ended September 30, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ISSUER PURCHASES OF EQUITY SECURITIES |
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
Maximum Number |
|
|
|
Total |
|
|
Average |
|
|
Shares Purchased |
|
|
of Shares that May |
|
|
|
Number |
|
|
Price |
|
|
as Part of Publicly |
|
|
Yet Be Purchased |
|
|
|
of Shares |
|
|
Paid per |
|
|
Announced Plans |
|
|
Under the Plans or |
|
Period |
|
Purchased |
|
|
Share |
|
|
or Programs |
|
|
Programs (3) |
|
July 1 - 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
643,782 |
|
August 1 - 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
643,782 |
|
September 1 - 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
643,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
|
Transactions are reported as of settlement dates. |
|
2. |
|
The Corporations current stock repurchase program was approved by its Board of Directors
and announced on August 22, 2007. The repurchased shares limit is net of normal Treasury
activity such as purchases to fund the Dividend Reinvestment Program, Employee Stock Purchase
Program and the equity compensation plan. |
|
3. |
|
The number of shares approved for repurchase under the Corporations stock repurchase
program is 643,782. |
|
4. |
|
The Corporations current stock repurchase program does not have an expiration date. |
|
5. |
|
No stock repurchase plan or program of the Corporation expired during the period covered by
the table. |
|
6. |
|
The Corporation has no stock repurchase plan or program that it has determined to terminate
prior to expiration or under which it does not intend to make further purchases. The plans
are restricted during certain blackout periods in conformance with the Corporations Insider
Trading Policy. |
Item 3. Defaults Upon Senior Securities
None
Item 4. Removed and Reserved
Item 5. Other Information
None
41
Item 6. Exhibits
|
|
|
Exhibit 31.1
|
|
Certification of William S. Aichele, Chairman, President and Chief
Executive Officer of the Corporation, pursuant to Rule 13a-14(a) of the
Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
Exhibit 31.2
|
|
Certification of Jeffrey M. Schweitzer, Executive Vice President and
Chief Financial Officer, pursuant to Rule 13a-14(a) of the Exchange Act, as
enacted by Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
Exhibit 32.1
|
|
Certification of William S. Aichele, Chief Executive Officer of the
Corporation, pursuant to 18 United States Code Section 1350, as enacted by
Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
Exhibit 32.2
|
|
Certification of Jeffrey M. Schweitzer, Chief Financial Officer of the
Corporation, pursuant to 18 United States Code Section 1350, as enacted by
Section 906 of the Sarbanes-Oxley Act of 2002. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
Univest Corporation of Pennsylvania
(Registrant)
|
|
Date: November 8, 2010 |
/s/ William S. Aichele
|
|
|
William S. Aichele, Chairman, President and |
|
|
Chief Executive Officer (Principal Executive Officer) |
|
|
|
|
|
Date: November 8, 2010 |
/s/ Jeffrey M. Schweitzer
|
|
|
Jeffrey M. Schweitzer, Executive Vice President, |
|
|
and Chief Financial Officer
(Principal Financial and Accounting Officer) |
|
|
42