Maryland
|
52-1532952
|
|||
(State
of incorporation)
|
(I.R.S.
Employer Identification Number)
|
|||
17801
Georgia Avenue, Olney, Maryland
|
20832
|
301-774-6400
|
||
(Address
of principal office)
|
(Zip
Code)
|
(Telephone
Number)
|
Large accelerated filer ¨ | Accelerated filer x | Non-accelerated filer ¨ | Smaller reporting Company ¨ |
Page
|
|
PART
I - FINANCIAL INFORMATION
|
|
ITEM
1. FINANCIAL STATEMENTS
|
|
Consolidated
Balance Sheets at March 31, 2008 (Unaudited) and December 31,
2007
|
1
|
Consolidated
Statements of Income for the Three Month Periods Ended March 31,
2008 and
2007 (Unaudited)
|
2
|
Consolidated
Statements of Cash Flows for the Three Month Periods Ended March
31, 2008
and 2007 (Unaudited)
|
4
|
Consolidated
Statements of Changes in Stockholders’ Equity for the Three Month Periods
Ended March 31, 2008 and 2007 (Unaudited)
|
6
|
Notes
to Consolidated Financial Statements
|
7
|
ITEM
2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS
OF OPERATIONS
|
18
|
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
29
|
ITEM
4. CONTROLS AND PROCEDURES
|
30
|
PART
II - OTHER INFORMATION
|
|
ITEM
1A. RISK FACTORS
|
30
|
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
30
|
ITEM
6. EXHIBITS
|
30
|
SIGNATURES
|
31
|
March
31,
|
December 31,
|
||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
ASSETS
|
|||||||
Cash
and due from banks
|
$
|
66,536
|
$
|
63,432
|
|||
Federal
funds sold
|
48,032
|
22,055
|
|||||
Interest-bearing
deposits with banks
|
11,112
|
365
|
|||||
Cash
and cash equivalents
|
125,680
|
85,852
|
|||||
Residential
mortgage loans held for sale (at fair value)
|
9,876
|
7,089
|
|||||
Investments
available-for-sale (at fair value)
|
206,840
|
186,801
|
|||||
Investments
held-to-maturity —
fair value
of $209,937 (2008) and $240,995
(2007)
|
202,344
|
234,706
|
|||||
Other
equity securities
|
25,803
|
23,766
|
|||||
Total
loans and leases
|
2,364,023
|
2,277,031
|
|||||
Less:
allowance for loan and lease losses
|
(27,887
|
)
|
(25,092
|
)
|
|||
Net
loans and leases
|
2,336,136
|
2,251,939
|
|||||
Premises
and equipment, net
|
53,780
|
54,457
|
|||||
Accrued
interest receivable
|
13,201
|
14,955
|
|||||
Goodwill
|
78,111
|
76,585
|
|||||
Other
intangible assets, net
|
15,507
|
16,630
|
|||||
Other
assets
|
93,618
|
91,173
|
|||||
Total
assets
|
$
|
3,160,896
|
$
|
3,043,953
|
|||
LIABILITIES
|
|||||||
Noninterest-bearing
deposits
|
$
|
445,088
|
$
|
434,053
|
|||
Interest-bearing
deposits
|
1,895,480
|
1,839,815
|
|||||
Total
deposits
|
2,340,568
|
2,273,868
|
|||||
Short-term
borrowings
|
372,625
|
373,972
|
|||||
Other
long-term borrowings
|
67,312
|
17,553
|
|||||
Subordinated
debentures
|
35,000
|
35,000
|
|||||
Accrued
interest payable and other liabilities
|
26,424
|
27,920
|
|||||
Total
liabilities
|
2,841,929
|
2,728,313
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock —
par value
$1.00; shares authorized 50,000,000; shares issued and
outstanding 16,361,444 (2008) and 16,349,317 (2007)
|
16,361
|
16,349
|
|||||
Additional
paid in capital
|
84,281
|
83,970
|
|||||
Retained
earnings
|
219,019
|
216,376
|
|||||
Accumulated
other comprehensive loss
|
(694
|
)
|
(1,055
|
)
|
|||
Total
stockholders' equity
|
318,967
|
315,640
|
|||||
Total
liabilities and stockholders' equity
|
$
|
3,160,896
|
$
|
3,043,953
|
Three
Months Ended
March
31,
|
|||||||
(Dollars
in thousands, except per share data)
|
2008
|
2007
|
|||||
Interest
Income:
|
|||||||
Interest
and fees on loans and leases
|
$
|
38,469
|
$
|
34,574
|
|||
Interest
on loans held for sale
|
96
|
195
|
|||||
Interest
on deposits with banks
|
49
|
90
|
|||||
Interest
and dividends on securities:
|
|||||||
Taxable
|
2,698
|
3,871
|
|||||
Exempt
from federal income taxes
|
2,331
|
2,727
|
|||||
Interest
on federal funds sold
|
279
|
437
|
|||||
TOTAL
INTEREST INCOME
|
43,922
|
41,894
|
|||||
Interest
Expense:
|
|||||||
Interest
on deposits
|
13,022
|
13,788
|
|||||
Interest
on short-term borrowings
|
3,279
|
3,481
|
|||||
Interest
on long-term borrowings
|
1,042
|
610
|
|||||
TOTAL
INTEREST EXPENSE
|
17,343
|
17,879
|
|||||
NET
INTEREST INCOME
|
26,579
|
24,015
|
|||||
Provision
for loan and lease losses
|
2,667
|
839
|
|||||
NET
INTEREST INCOME AFTER PROVISION FOR
LOAN AND LEASE LOSSES
|
23,912
|
23,176
|
|||||
Noninterest
Income:
|
|||||||
Securities
gains
|
574
|
2
|
|||||
Service
charges on deposit accounts
|
3,030
|
2,308
|
|||||
Gains
on sales of mortgage loans
|
722
|
638
|
|||||
Fees
on sales of investment products
|
822
|
800
|
|||||
Trust
and investment management fees
|
2,397
|
2,281
|
|||||
Insurance
agency commissions
|
2,086
|
2,690
|
|||||
Income
from bank owned life insurance
|
714
|
684
|
|||||
Visa
check fees
|
696
|
590
|
|||||
Other
income
|
1,655
|
913
|
|||||
TOTAL
NONINTEREST INCOME
|
12,696
|
10,906
|
|||||
Noninterest
Expenses:
|
|||||||
Salaries
and employee benefits
|
13,763
|
13,434
|
|||||
Occupancy
expense of premises
|
2,799
|
2,417
|
|||||
Equipment
expenses
|
1,439
|
1,602
|
|||||
Marketing
|
497
|
529
|
|||||
Outside
data services
|
1,122
|
926
|
|||||
Amortization
of intangible assets
|
1,124
|
802
|
|||||
Other
expenses
|
3,959
|
3,904
|
|||||
TOTAL
NONINTEREST EXPENSES
|
24,703
|
23,614
|
|||||
Income
Before Income Taxes
|
11,905
|
10,468
|
|||||
Income
Tax Expense
|
3,700
|
2,923
|
|||||
NET
INCOME
|
$
|
8,205
|
$
|
7,545
|
Three
Months Ended
March
31,
|
|||||||
(Dollars
in thousands, except per share data)
|
2008
|
2007
|
|||||
Basic
Net Income Per Share
|
$
|
0.50
|
$
|
0.49
|
|||
Diluted
Net Income Per Share
|
0.50
|
0.49
|
|||||
Dividends
Declared Per Share
|
0.24
|
0.23
|
Three
Months Ended
March
31,
|
|||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
Cash
flows from operating activities:
|
|||||||
Net
income
|
$
|
8,205
|
$
|
7,545
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
2,715
|
2,393
|
|||||
Provision
for loan and lease losses
|
2,667
|
839
|
|||||
Stock
compensation expense
|
157
|
226
|
|||||
Deferred
income taxes (benefits)
|
(1,475
|
)
|
(960
|
)
|
|||
Origination
of loans held for sale
|
(45,418
|
)
|
(73,782
|
)
|
|||
Proceeds
from sales of loans held for sale
|
43,353
|
75,356
|
|||||
Gains
on sales of loans held for sale
|
(722
|
)
|
(638
|
)
|
|||
Securities
gains
|
(574
|
)
|
(2
|
)
|
|||
Gains
on sales of premises and equipment
|
(2
|
)
|
0
|
||||
Net
decrease (increase) in accrued interest receivable
|
1,754
|
(108
|
)
|
||||
Net
increase in other assets
|
(2,988
|
)
|
(4,417
|
)
|
|||
Net
decrease in accrued expenses and other liabilities
|
(1,354
|
)
|
(2,272
|
)
|
|||
Other
–
net
|
(1,363
|
)
|
(654
|
)
|
|||
Net
cash provided by operating activities
|
4,955
|
3,526
|
|||||
Cash
flows from investing activities:
|
|||||||
Purchases
of other equity securities
|
(2,037
|
)
|
(118
|
)
|
|||
Purchases
of investments available-for-sale
|
(129,792
|
)
|
(4,967
|
)
|
|||
Proceeds
from the sales of other real estate owned
|
0
|
192
|
|||||
Proceeds
from maturities, calls and principal payments of investments
held-to-maturity
|
32,362
|
9,613
|
|||||
Proceeds
from maturities, calls and principal payments of investments
available-for-sale
|
110,405
|
12,382
|
|||||
Net
increase in loans and leases
|
(87,193
|
)
|
(34,651
|
)
|
|||
Redemption
of VISA stock
|
429
|
0
|
|||||
Acquisition
of business activity, net
|
0
|
(28,039
|
)
|
||||
Expenditures
for premises and equipment
|
(664
|
)
|
(660
|
)
|
|||
Net
cash (used in) investing activities
|
(76,490
|
)
|
(46,248
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
increase in deposits
|
66,700
|
83,134
|
|||||
Net
decrease in short-term borrowings
|
(1,588
|
)
|
(6,513
|
)
|
|||
Net
increase (decrease) in long-term borrowings
|
50,000
|
(64
|
)
|
||||
Proceeds
from issuance of common stock
|
166
|
346
|
|||||
Dividends
paid
|
(3,915
|
)
|
(3,603
|
)
|
|||
Net
cash provided by financing activities
|
111,363
|
73,300
|
|||||
Net
increase in cash and cash equivalents
|
39,828
|
30,578
|
|||||
Cash
and cash equivalents at beginning of period
|
85,852
|
106,897
|
|||||
Cash
and cash equivalents at end of period
|
$
|
125,680
|
$
|
137,475
|
Three
Months Ended
March
31,
|
|||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
Supplemental
Disclosures:
|
|||||||
Interest
payments
|
$
|
16,886
|
$
|
17,196
|
|||
Income
tax payments
|
7,104
|
5,910
|
|||||
Transfers
from loans to other real estate owned
|
200
|
0
|
|||||
Reclassification
of borrowings from long-term to short-term
|
241
|
87
|
|||||
Details
of acquisition:
|
|||||||
Fair
value of assets acquired
|
0
|
$
|
252,487
|
||||
Fair
value of liabilities assumed
|
0
|
(224,956
|
)
|
||||
Stock
issued for acquisition
|
0
|
(32,977
|
)
|
||||
Purchase
price in excess of net assets acquired
|
0
|
39,914
|
|||||
Cash
paid for acquisition
|
0
|
34,468
|
|||||
Cash
acquired with acquisition
|
0
|
(6,429
|
)
|
||||
Acquisition
of business activity, net
|
$
|
0
|
$
|
28,039
|
(Dollars
in thousands, except per share data)
|
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other Comprehensive
Income
(loss)
|
Total
Stockholders’ Equity
|
|||||||||||
Balances
at December 31, 2007
|
$
|
16,349
|
$
|
83,970
|
$
|
216,376
|
$
|
(1,055
|
)
|
$
|
315,640
|
|||||
Adjustment
to reflect adoption of EITF Issue 06-04 effective January 1,
2008
|
(1,647
|
)
|
(1,647
|
)
|
||||||||||||
Balance
as of January 1, 2008 following adoption of EITF Issue
06-04
|
16,349
|
83,970
|
214,729
|
$
|
(1,055
|
)
|
313,993
|
|||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
8,205
|
8,205
|
||||||||||||||
Other
comprehensive income, net of tax effects and reclassification
adjustment
|
361
|
361
|
||||||||||||||
Total
comprehensive income
|
8,566
|
|||||||||||||||
Cash
dividends - $0.24 per share
|
(3,915
|
)
|
(3,915
|
)
|
||||||||||||
Stock
compensation expense
|
157
|
157
|
||||||||||||||
Common
stock issued pursuant to:
|
||||||||||||||||
Stock
option plan –
6,474
shares (14,184 shares issued less 7,710 shares retired)
|
6
|
24
|
30
|
|||||||||||||
Employee
stock purchase plan – 5,653 shares
|
6
|
130
|
136
|
|||||||||||||
Balances
at March 31, 2008
|
$
|
16,361
|
$
|
84,281
|
$
|
219,019
|
$
|
(694
|
)
|
$
|
318,967
|
|||||
Balances
at December 31, 2006
|
$
|
14,827
|
$
|
27,869
|
$
|
199,102
|
$
|
(4,021
|
)
|
$
|
237,777
|
|||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
7,545
|
7,545
|
||||||||||||||
Other
comprehensive loss, net of tax effects
|
51
|
51
|
||||||||||||||
Total
comprehensive income
|
7,596
|
|||||||||||||||
Cash
dividends - $0.23 per share
|
(3,603
|
)
|
(3,603
|
)
|
||||||||||||
Stock
Compensation Expense
|
226
|
226
|
||||||||||||||
|
||||||||||||||||
Common
stock issuance pursuant to:
|
||||||||||||||||
Stock
option plan – 6,200 shares
|
6
|
190
|
196
|
|||||||||||||
Acquisition
of Potomac Bank- 886,989 shares
|
887
|
32,090
|
32,977
|
|||||||||||||
Employee
stock purchase plan - 4,901 shares
|
5
|
145
|
150
|
|||||||||||||
Balances
at March 31, 2007
|
$
|
15,725
|
$
|
60,520
|
$
|
203,044
|
$
|
(3,970
|
)
|
$
|
275,319
|
(Dollars
in thousands, except per share data):
|
Number
of
Shares
|
Weighted
Average
Exercised
Share
Price
|
Weighted
Average
Remaining
Contractual
Life(Years)
|
Aggregate
Intrinsic
Value
|
|||||||||
Balance
at January 1, 2008
|
996,365
|
$
|
33.72
|
5.3
|
$
|
1,588
|
|||||||
Granted
|
116,360
|
27.96
|
7.0
|
||||||||||
Exercised
|
(14,184
|
)
|
17.45
|
5.1
|
|||||||||
Forfeited
or expired
|
(6,304
|
)
|
38.03
|
6.3
|
|||||||||
Balance
at March 31, 2008
|
1,092,237
|
$
|
33.29
|
5.3
|
$
|
984
|
|||||||
Exercisable
at March 31, 2008
|
905,872
|
$
|
31.18
|
$
|
984
|
Weighted
|
|||||||
Average
|
|||||||
Number
|
Grant-Date
|
||||||
Of Shares
|
Fair Value
|
||||||
Nonvested
at January 1, 2008
|
72,221
|
$
|
8.11
|
||||
Granted
|
116,360
|
4.47
|
|||||
Vested
|
0
|
0
|
|||||
Forfeited
|
(2,216
|
)
|
8.14
|
||||
Nonvested
at March 31, 2008
|
186,365
|
$
|
5.84
|
Weighted
|
|||||||
Average
|
|||||||
Number
|
Grant-Date
|
||||||
Of
Shares
|
Fair
Value
|
||||||
Restricted
stock at January 1, 2008
|
24,746
|
$
|
37.14
|
||||
Granted
|
28,675
|
27.96
|
|||||
Vested
|
0
|
0
|
|||||
Forfeited
|
(586
|
)
|
37.40
|
||||
Restricted
stock at March 31, 2008
|
52,835
|
$
|
32.16
|
(Dollars
and amounts in thousands, except per share data)
|
Three Months Ended
March 31,
|
||||||
2008
|
2007
|
||||||
Basic:
|
|||||||
Net
income available to common stockholders
|
$
|
8,205
|
$
|
7,545
|
|||
Average
common shares outstanding
|
16,355
|
15,269
|
|||||
Basic
net income per share
|
$
|
0.50
|
$
|
0.49
|
|||
Diluted:
|
|||||||
Net
income available to common stockholders
|
$
|
8,205
|
$
|
7,545
|
|||
Average
common shares outstanding
|
16,355
|
15,269
|
|||||
Stock
option and restricted stock adjustment
|
53
|
132
|
|||||
Average
common shares outstanding–diluted
|
16,408
|
15,401
|
|||||
Diluted
net income per share
|
$
|
0.50
|
$
|
0.49
|
Three Months Ended
March 31,
|
|||||||
(In
thousands)
|
2008
|
2007
|
|||||
Service
cost for benefits earned
|
$
|
0
|
$
|
320
|
|||
Interest
cost on projected benefit obligation
|
355
|
341
|
|||||
Expected
return on plan assets
|
(326
|
)
|
(379
|
)
|
|||
Amortization
of prior service cost
|
(44
|
)
|
(44
|
)
|
|||
Recognized
net actuarial loss
|
99
|
136
|
|||||
Net
periodic benefit cost
|
$
|
84
|
$
|
374
|
(In
thousands)
|
Continuous unrealized losses
existing for:
|
||||||||||||
Available
for sale as of March 31, 2008
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
|||||||||
Mortgage-backed
|
53,600
|
397
|
7
|
404
|
|||||||||
53,600
|
397
|
7
|
404
|
(In
thousands)
|
Continuous unrealized losses
existing for:
|
||||||||||||
Available
for sale as of
December
31, 2007
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
|||||||||
U.S.
Agencies and Corporations
|
$
|
20,925
|
$
|
0
|
$
|
99
|
$
|
99
|
|||||
Mortgage-backed
|
12,554
|
43
|
4
|
47
|
|||||||||
$
|
33,479
|
$
|
43
|
$
|
103
|
$
|
146
|
(In
thousands)
|
Continuous unrealized losses
existing for:
|
||||||||||||
Held
to Maturity as of March 31, 2008
|
Fair
Value
|
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
||||||||
State
and municipal
|
1,275
|
1
|
0
|
1
|
|||||||||
1,275
|
1
|
0
|
1
|
(In
thousands)
|
Continuous unrealized losses
existing for:
|
||||||||||||
Held
to Maturity as of December 31, 2007
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
|||||||||
State
and municipal
|
3,340
|
1
|
31
|
32
|
|||||||||
$
|
3,340
|
$
|
1
|
$
|
31
|
$
|
32
|
(In
thousands)
|
Community
Banking
|
Insurance
|
Leasing
|
Investment
Mgmt.
|
Inter-Segment
Elimination
|
Total
|
|||||||||||||
Quarter
ended
March
31, 2008
|
|||||||||||||||||||
Interest
income
|
$
|
43,499
|
$
|
20
|
$
|
707
|
$
|
14
|
$
|
(318
|
)
|
$
|
43,922
|
||||||
Interest
expense
|
17,377
|
0
|
284
|
0
|
(318
|
)
|
17,343
|
||||||||||||
Provision
for loan and lease losses
|
2,667
|
0
|
0
|
0
|
0
|
2,667
|
|||||||||||||
Noninterest
income
|
9,398
|
2,171
|
137
|
1,142
|
(152
|
)
|
12,696
|
||||||||||||
Noninterest
expenses
|
22,270
|
1,363
|
291
|
931
|
(152
|
)
|
24,703
|
||||||||||||
Income
before income taxes
|
10,583
|
828
|
269
|
225
|
0
|
11,905
|
|||||||||||||
Income
tax expense
|
3,169
|
335
|
108
|
88
|
0
|
3,700
|
|||||||||||||
Net
income
|
$
|
7,414
|
$
|
493
|
$
|
161
|
$
|
137
|
$
|
0
|
$
|
8,205
|
|||||||
Assets
|
$
|
3,163,891
|
$
|
11,871
|
$
|
34,983
|
$
|
11,060
|
$
|
(60,909
|
)
|
$
|
3,160,896
|
||||||
Quarter
ended
March
31, 2007
|
|||||||||||||||||||
Interest
income
|
$
|
41,509
|
$
|
15
|
$
|
644
|
$
|
15
|
$
|
(289
|
)
|
$
|
41,894
|
||||||
Interest
expense
|
17,910
|
0
|
258
|
0
|
(289
|
)
|
17,879
|
||||||||||||
Provision
for loan and lease losses
|
839
|
0
|
0
|
0
|
0
|
839
|
|||||||||||||
Noninterest
income
|
6,953
|
2,877
|
149
|
1,083
|
(156
|
)
|
10,906
|
||||||||||||
Noninterest
expenses
|
21,306
|
1,290
|
270
|
904
|
(156
|
)
|
23,614
|
||||||||||||
Income
before income taxes
|
8,407
|
1,602
|
265
|
194
|
0
|
10,468
|
|||||||||||||
Income
tax expense
|
2,108
|
634
|
105
|
76
|
0
|
2,923
|
|||||||||||||
Net
income
|
$
|
6,299
|
$
|
968
|
$
|
160
|
$
|
118
|
$
|
0
|
$
|
7,545
|
|||||||
Assets
|
$
|
2,946,888
|
$
|
11,611
|
$
|
33,200
|
$
|
8,937
|
$
|
(55,159
|
)
|
$
|
2,945,477
|
For the three months ended March 31,
|
|||||||||||||||||||
2008
|
2007
|
||||||||||||||||||
Tax
|
Tax
|
||||||||||||||||||
Pretax
|
Benefit/
|
Net
|
Pretax
|
Benefit/
|
Net
|
||||||||||||||
(In
thousands)
|
Amount
|
(Expense)
|
Amount
|
Amount
|
(Expense)
|
Amount
|
|||||||||||||
Net
Income
|
$
|
8,205
|
$
|
7,545
|
|||||||||||||||
Other
comprehensive income:
|
|
||||||||||||||||||
Unrealized
holding (losses) gains arising during the period
|
1,119
|
446
|
673
|
733
|
(290
|
)
|
443
|
||||||||||||
Reclassification
adjustment for (gains) losses included in net income
|
(574
|
)
|
(229
|
)
|
(345
|
)
|
(2
|
)
|
1
|
(1
|
)
|
||||||||
Adjustment
for pensions (FAS 158)
|
55
|
22
|
33
|
(643
|
)
|
252
|
(391
|
)
|
|||||||||||
Total
change in other comprehensive income
|
361
|
88
|
(37
|
)
|
51
|
||||||||||||||
Total
comprehensive income
|
$
|
8,566
|
$
|
7,596
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance as of
March 31,
2008
|
||||||||||
Assets
|
|||||||||||||
Residential
Mortgage loans held for sale
|
$
|
-
|
$
|
9,876
|
$
|
$
|
$
9,876
|
||||||
Impaired
loans
|
36,363
|
36,363
|
|||||||||||
Investments
securities, available for sale
|
|
206,840
|
-
|
206,840
|
|||||||||
Investment
securities, held to maturity
|
-
|
209,937
|
-
|
209,937
|
|||||||||
Interest
rate swap agreements
|
-
|
5,010
|
-
|
5,010
|
|||||||||
Liabilities
|
|||||||||||||
Interest
rate swap agreements
|
$
|
-
|
$
|
(5,010
|
)
|
$
|
-
|
$
|
(5,010
|
)
|
Three Months Ended
|
|||||||
March 31,
|
|||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
Noninterest
expenses
|
$
|
24,703
|
$
|
23,614
|
|||
Net
interest income plus noninterest income
|
|||||||
|
39,275
|
34,921
|
|||||
Efficiency
ratio–GAAP
|
62.90
|
%
|
67.62
|
%
|
|||
Noninterest
expenses
|
$
|
24,703
|
$
|
23,614
|
|||
Less
non-GAAP adjustment:
|
|||||||
Amortization
of intangible assets
|
1,124
|
802
|
|||||
Noninterest
expenses–traditional ratio
|
23,579
|
22,812
|
|||||
|
|||||||
Net
interest income plus noninterest income
|
39,275
|
34,921
|
|||||
|
|
||||||
Plus
non-GAAP adjustment:
|
|||||||
Tax-equivalency
|
1,140
|
1,285
|
|||||
Less
non-GAAP adjustments:
|
|||||||
Securities
gains (losses)
|
574
|
2
|
|||||
Net
interest income plus noninterest
|
|||||||
Income –
traditional ratio
|
39,841
|
36,204
|
|||||
Efficiency
ratio – traditional
|
59.18
|
%
|
63.01
|
%
|
(In
thousands)
|
|
March
31, 2008
|
|
%
|
December
31, 2007
|
%
|
|||||||
Residential
real estate
|
$
|
643,458
|
27
|
%
|
$
|
623,286
|
27
|
%
|
|||||
Commercial
loans and leases
|
1,343,915
|
57
|
1,277,450
|
56
|
|||||||||
Consumer
|
376,650
|
16
|
376,295
|
17
|
|||||||||
Total
Loans and Leases
|
2,364,023
|
100
|
%
|
2,277,031
|
100
|
%
|
|||||||
Less:
Allowance for credit losses
|
(27,887
|
)
|
(25,092
|
)
|
|||||||||
Net
loans and leases
|
$
|
2,336,136
|
$
|
2,251,939
|
(In
thousands)
|
March
31, 2008
|
%
|
December
31, 2007
|
%
|
|||||||||
Noninterest-bearing
deposits
|
$
|
445,088
|
19
|
%
|
$
|
434,053
|
19
|
%
|
|||||
Interest-bearing
deposits:
|
|||||||||||||
Demand
|
249,028
|
11
|
254,878
|
11
|
|||||||||
Money
market savings
|
714,496
|
30
|
726,647
|
32
|
|||||||||
Regular
savings
|
156,488
|
7
|
153,964
|
7
|
|||||||||
Time
deposits less than $100,000
|
449,481
|
19
|
416,601
|
18
|
|||||||||
Time
deposits $100,000 or more
|
325,987
|
14
|
287,725
|
13
|
|||||||||
Total
interest-bearing
|
1,895,480
|
81
|
1,839,815
|
81
|
|||||||||
Total
deposits
|
$
|
2,340,568
|
100
|
%
|
$
|
2,273,868
|
100
|
%
|
CHANGE
IN
INTEREST
RATES:
|
+ 400 bp
|
+ 300 bp
|
+ 200 bp
|
+ 100 bp
|
- 100 bp
|
- 200 bp
|
-300 bp
|
-400 bp
|
|||||||||||||||||
POLICY
LIMIT
|
-25
|
%
|
-20
|
%
|
-17.5
|
%
|
-12.5
|
%
|
-12.5
|
%
|
-17.5
|
%
|
-20
|
%
|
-25
|
%
|
|||||||||
March
2008
|
-8.62
|
-4.88
|
-1.51
|
1.14
|
-0.79
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||
December
2007
|
-14.82
|
-10.47
|
-6.12
|
-1.91
|
-0.68
|
-1.01
|
-2.84
|
N/A
|
CHANGE
IN
INTEREST
RATES:
|
+ 400 bp
|
+ 300 bp
|
+ 200 bp
|
+ 100 bp
|
- 100 bp
|
-200 bp
|
-300 bp
|
-400 bp
|
|||||||||||||||||
POLICY
LIMIT
|
-40
|
%
|
-30
|
%
|
-
22.5
|
%
|
-10.0
|
%
|
-12.5
|
%
|
-22.5
|
%
|
-30
|
%
|
-40
|
%
|
|||||||||
March
2008
|
-16.75
|
-9.72
|
-0.16
|
3.88
|
-6.82
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||
December
2007
|
-15.40
|
-9.09
|
-1.44
|
3.14
|
-3.57
|
-9.01
|
-13.26
|
N/A
|
|
||||
Commitments
to extend credit:
|
||||
Unused
lines of credit (home equity and business)
|
$
|
429,906
|
||
Other
commitments to extend credit
|
184,611
|
|||
59,370
|
||||
$
|
673,887
|
(Dollars
in thousands and tax equivalent)
|
For
the three months ended March 31,
|
||||||||||||||||||
2008
|
2007
|
||||||||||||||||||
Annualized
|
Annualized
|
||||||||||||||||||
Average
Balance
|
Interest
(1)
|
Average
Yield/Rate
|
Average
Balance
|
Interest
(1)
|
Average
Yield/Rate
|
||||||||||||||
Assets
|
|||||||||||||||||||
Total
loans and leases (2)
|
$
|
2,324,733
|
$
|
38,565
|
6.66
|
%
|
$
|
1,926,614
|
$
|
34,769
|
7.30
|
%
|
|||||||
Total
securities
|
427,819
|
6,169
|
5.84
|
551,566
|
7,883
|
5.86
|
|||||||||||||
Other
earning assets
|
42,901
|
328
|
3.07
|
40,617
|
527
|
5.26
|
|||||||||||||
TOTAL
EARNING ASSETS
|
2,795,453
|
45,062
|
6.48
|
%
|
2,518,797
|
43,179
|
6.95
|
%
|
|||||||||||
Nonearning
assets
|
276,975
|
225,093
|
|||||||||||||||||
Total
assets
|
$
|
3,072,428
|
$
|
2,743,890
|
|||||||||||||||
Liabilities
and Stockholders' Equity
|
|||||||||||||||||||
Interest-bearing
demand deposits
|
$
|
241,177
|
171
|
0.28
|
%
|
$
|
231,152
|
189
|
0.33
|
%
|
|||||||||
Money
market savings deposits
|
709,009
|
4,667
|
2.65
|
547,135
|
4,974
|
3.69
|
|||||||||||||
Regular
savings deposits
|
153,365
|
120
|
0.32
|
163,037
|
156
|
0.39
|
|||||||||||||
Time
deposits
|
744,917
|
8,064
|
4.35
|
749.131
|
8,469
|
4.58
|
|||||||||||||
Total
interest-bearing deposits
|
1,848,468
|
13,022
|
2.83
|
1,690,455
|
13,788
|
3.31
|
|||||||||||||
Short-term
borrowings
|
366,986
|
3,279
|
3.59
|
316,929
|
3,481
|
4.45
|
|||||||||||||
Long-term
borrowings
|
96,175
|
1,042
|
4.36
|
40,939
|
610
|
5.97
|
|||||||||||||
Total
interest-bearing liabilities
|
2,311,629
|
17,343
|
3.01
|
2,048,323
|
17,879
|
3.54
|
|||||||||||||
Noninterest-bearing
demand deposits
|
412,369
|
408,954
|
|||||||||||||||||
Other
noninterest-bearing liabilities
|
32,675
|
30,832
|
|||||||||||||||||
Stockholders'
equity
|
315,755
|
255,781
|
|||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
3,072,428
|
$
|
2,743,890
|
|||||||||||||||
Net
interest income and spread
|
$
|
27,719
|
3.47
|
%
|
$
|
25,300
|
3.41
|
%
|
|||||||||||
Less:
tax equivalent adjustment
|
1,140
|
1,285
|
|||||||||||||||||
Net
interest income
|
26,579
|
24,015
|
|||||||||||||||||
Net
interest margin (3)
|
3.99
|
%
|
4.07
|
%
|
|||||||||||||||
Ratio
of average earning assets to
|
|||||||||||||||||||
Average
interest-bearing liabilities
|
120.93
|
%
|
122.97
|
%
|
2008 vs. 2007
|
||||||||||
Increase
|
Due to Change
|
|||||||||
Or
|
In Average:*
|
|||||||||
(In
thousands and tax equivalent)
|
(Decrease)
|
Volume
|
Rate
|
|||||||
Interest
income from earning assets:
|
||||||||||
Loans
and leases
|
$
|
3,796
|
$
|
6,970
|
$
|
(3,174
|
)
|
|||
Securities
|
(1,714
|
)
|
(1,689
|
)
|
(25
|
)
|
||||
Other
earning assets
|
(199
|
)
|
29
|
(228
|
)
|
|||||
Total
interest income
|
1,883
|
5,310
|
(3,427
|
)
|
||||||
Interest
expense on funding of earning assets:
|
||||||||||
Interest-bearing
demand deposits
|
(18
|
)
|
9
|
(27
|
)
|
|||||
Regular
savings deposits
|
(36
|
)
|
(9
|
)
|
(27
|
)
|
||||
Money
market savings deposits
|
(307
|
)
|
1,291
|
(1,598
|
)
|
|||||
Time
deposits
|
(405
|
)
|
(41
|
)
|
(364
|
)
|
||||
Total
borrowings
|
230
|
1,134
|
(904
|
)
|
||||||
Total
interest expense
|
(536
|
)
|
2,384
|
(2,920
|
)
|
|||||
Net
interest income
|
$
|
2,419
|
$
|
2,926
|
$
|
(507
|
)
|
Three Months Ended
March 31, 2008
|
Twelve Months Ended
December 31, 2007
|
||||||
Balance,
January 1
|
$
|
25,092
|
$
|
19,492
|
|||
Allowance
acquired from acquisition
|
0
|
2,798
|
|||||
Provision
for loan and lease losses
|
2,667
|
4,094
|
|||||
Loan
charge-offs:
|
|||||||
Residential
real estate
|
0
|
0
|
|||||
Commercial
loans and leases
|
(166
|
)
|
(1,103
|
)
|
|||
Consumer
|
(28
|
)
|
(341
|
)
|
|||
Total
charge-offs
|
(194
|
)
|
(1,444
|
)
|
|||
Loan
recoveries:
|
|||||||
Residential
real estate
|
2
|
12
|
|||||
Commercial
loans and leases
|
320
|
110
|
|||||
Consumer
|
0
|
30
|
|||||
Total
recoveries
|
322
|
152
|
|||||
Net
recoveries (charge-offs)
|
128
|
(1,292
|
)
|
||||
Balance,
period end
|
$
|
27,887
|
$
|
25,092
|
|||
Net
charge-offs (recoveries) to average loans and leases
(annual basis)
|
(0.02
|
)%
|
0.06
|
%
|
|||
Allowance
to total loans and leases
|
1.18
|
%
|
1.10
|
%
|
March 31, 2008
|
December 31, 2007
|
||||||
Non-accrual
loans and leases
|
$
|
37,353
|
$
|
23,040
|
|||
Loans
and leases 90 days past due
|
8,244
|
11,362
|
|||||
Restructured
loans and leases
|
655
|
0
|
|||||
Total
nonperforming loans and leases*
|
46,252
|
34,402
|
|||||
Other
real estate owned, net
|
661
|
461
|
|||||
Total
nonperforming assets
|
$
|
46,913
|
$
|
34,863
|
|||
Nonperforming
assets to total assets
|
1.48
|
%
|
1.15
|
%
|
Period
|
(a) Total Number of
Shares Purchased
|
(b) Average Price
Paid per Share
|
(c) Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs
|
(d) Maximum
Number that May Yet
Be Purchased Under
the Plans or Programs
(2)(3)
|
|||||||||
January
2008
|
0
|
NA
|
0
|
629,996
|
|||||||||
February
2008
|
0
|
|
NA
|
0
|
|
629,996
|
|||||||
March
2008
|
0
|
NA
|
0
|
629,996
|
Exhibit 31(a)
|
Certification
of Chief Executive Officer
|
Exhibit 31(b)
|
Certification
of Chief Financial Officer
|
Exhibit 32
(a)
|
Certification
of Chief Executive Officer pursuant to 18 U.S. Section
1350
|
Exhibit 32
(b)
|
Certification
of Chief Financial Officer pursuant to 18 U.S. Section
1350
|
By:
|
/S/
HUNTER R. HOLLAR
|
Hunter
R. Hollar
|
|
Chief
Executive Officer
|
By:
|
/S/
PHILIP J. MANTUA
|
Philip
J. Mantua
|
|
Executive
Vice President and Chief Financial
Officer
|