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 June 30, 2008 (Unaudited) and December 31,
2007
|
1
|
|
Consolidated
Statements of Income for the Three Month and Six Month Periods Ended
June
30, 2008 and 2007 (Unaudited)
|
2
|
|
Consolidated
Statements of Cash Flows for the Six Month Periods Ended June 30,
2008 and
2007 (Unaudited)
|
4
|
|
Consolidated
Statements of Changes in Stockholders’ Equity for the Six Month Periods
Ended June 30, 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
|
19
|
|
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
32
|
|
ITEM
4. CONTROLS AND PROCEDURES
|
32
|
|
PART
II - OTHER INFORMATION
|
||
ITEM
1A. RISK FACTORS
|
32
|
|
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
32
|
|
ITEM
4. SUBMISSION OF MATTERS TO A VOTE OF SECUITY HOLDERS
|
33
|
|
ITEM
6. EXHIBITS
|
33
|
|
SIGNATURES
|
34
|
(Unaudited)
|
|||||||
June
30,
|
December
31,
|
||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
ASSETS
|
|||||||
Cash
and due from banks
|
$
|
62,630
|
$
|
63,432
|
|||
Federal
funds sold
|
11,678
|
22,055
|
|||||
Interest-bearing
deposits with banks
|
462
|
365
|
|||||
Cash
and cash equivalents
|
74,770
|
85,852
|
|||||
Residential
mortgage loans held for sale (at fair value)
|
12,087
|
7,089
|
|||||
Investments
available-for-sale (at fair value)
|
218,323
|
186,801
|
|||||
Investments
held-to-maturity — fair value of $184,540 (2008) and $240,995
(2007)
|
180,556
|
234,706
|
|||||
Other
equity securities
|
28,353
|
23,766
|
|||||
Total
loans and leases
|
2,428,948
|
2,277,031
|
|||||
Less:
allowance for loan and lease losses
|
(33,435
|
)
|
(25,092
|
)
|
|||
Net
loans and leases
|
2,395,513
|
2,251,939
|
|||||
Premises
and equipment, net
|
52,928
|
54,457
|
|||||
Accrued
interest receivable
|
12,658
|
14,955
|
|||||
Goodwill
|
78,376
|
76,585
|
|||||
Other
intangible assets, net
|
14,390
|
16,630
|
|||||
Other
assets
|
96,169
|
91,173
|
|||||
Total
assets
|
$
|
3,164,123
|
$
|
3,043,953
|
|||
LIABILITIES
|
|||||||
Noninterest-bearing
deposits
|
$
|
480,861
|
$
|
434,053
|
|||
Interest-bearing
deposits
|
1,813,930
|
1,839,815
|
|||||
Total
deposits
|
2,294,791
|
2,273,868
|
|||||
Short-term
borrowings
|
421,881
|
373,972
|
|||||
Other
long-term borrowings
|
67,070
|
17,553
|
|||||
Subordinated
debentures
|
35,000
|
35,000
|
|||||
Accrued
interest payable and other liabilities
|
25,163
|
27,920
|
|||||
Total
liabilities
|
2,843,905
|
2,728,313
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock — par value $1.00; shares authorized 50,000,000; shares
issued and
outstanding 16,373,681 (2008) and 16,349,317 (2007)
|
16,374
|
16,349
|
|||||
Additional
paid in capital
|
84,759
|
83,970
|
|||||
Retained
earnings
|
220,712
|
216,376
|
|||||
Accumulated
other comprehensive loss
|
(1,627
|
)
|
(1,055
|
)
|
|||
Total
stockholders' equity
|
320,218
|
315,640
|
|||||
Total
liabilities and stockholders' equity
|
$
|
3,164,123
|
$
|
3,043,953
|
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
||||||||||||
(Dollars
in thousands, except per share data)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Interest
Income:
|
|||||||||||||
Interest
and fees on loans and leases
|
$
|
36,696
|
$
|
38,393
|
$
|
75,165
|
$
|
72,967
|
|||||
Interest
on loans held for sale
|
122
|
272
|
218
|
467
|
|||||||||
Interest
on deposits with banks
|
24
|
401
|
73
|
491
|
|||||||||
Interest
and dividends on securities:
|
|||||||||||||
Taxable
|
1,880
|
3,730
|
4,578
|
7,621
|
|||||||||
Exempt
from federal income taxes
|
2,972
|
2,581
|
5,303
|
5,308
|
|||||||||
Interest
on federal funds sold
|
151
|
617
|
430
|
1,054
|
|||||||||
TOTAL
INTEREST INCOME
|
41,845
|
46,014
|
85,767
|
87,908
|
|||||||||
Interest
Expense:
|
|||||||||||||
Interest
on deposits
|
10,583
|
15,577
|
23,605
|
29,365
|
|||||||||
Interest
on short-term borrowings
|
3,063
|
3,586
|
6,342
|
7,067
|
|||||||||
Interest
on long-term borrowings
|
1,080
|
652
|
2,122
|
1,262
|
|||||||||
TOTAL
INTEREST EXPENSE
|
14,726
|
19,815
|
32,069
|
37,694
|
|||||||||
NET
INTEREST INCOME
|
27,119
|
26,199
|
53,698
|
50,214
|
|||||||||
Provision
for loan and lease losses
|
6,189
|
780
|
8,856
|
1,619
|
|||||||||
NET
INTEREST INCOME AFTER PROVISION FOR
LOAN AND LEASE LOSSES
|
20,930
|
25,419
|
44,842
|
48,595
|
|||||||||
Noninterest
Income:
|
|||||||||||||
Securities
gains
|
79
|
4
|
653
|
6
|
|||||||||
Service
charges on deposit accounts
|
3,202
|
2,630
|
6,232
|
4,938
|
|||||||||
Gains
on sales of mortgage loans
|
653
|
773
|
1,375
|
1,411
|
|||||||||
Fees
on sales of investment products
|
905
|
906
|
1,727
|
1,706
|
|||||||||
Trust
and investment management fees
|
2,505
|
2,361
|
4,902
|
4,642
|
|||||||||
Insurance
agency commissions
|
1,357
|
1,438
|
3,443
|
4,128
|
|||||||||
Income
from bank owned life insurance
|
727
|
693
|
1,441
|
1,377
|
|||||||||
Visa
check fees
|
761
|
717
|
1,457
|
1,307
|
|||||||||
Other
income
|
1,506
|
1,351
|
3,161
|
2,264
|
|||||||||
TOTAL
NONINTEREST INCOME
|
11,695
|
10,873
|
24,391
|
21,779
|
|||||||||
Noninterest
Expenses:
|
|||||||||||||
Salaries
and employee benefits
|
13,862
|
13,776
|
27,625
|
27,210
|
|||||||||
Occupancy
expense of premises
|
2,619
|
2,709
|
5,418
|
5,126
|
|||||||||
Equipment
expenses
|
1,560
|
1,501
|
2,999
|
3,103
|
|||||||||
Marketing
|
488
|
675
|
985
|
1,204
|
|||||||||
Outside
data services
|
1,081
|
1,077
|
2,203
|
2,003
|
|||||||||
Amortization
of intangible assets
|
1,117
|
1,031
|
2,241
|
1,833
|
|||||||||
Other
expenses
|
4,159
|
4,190
|
8,118
|
8,094
|
|||||||||
TOTAL
NONINTEREST EXPENSES
|
24,886
|
24,959
|
49,589
|
48,573
|
|||||||||
Income
Before Income Taxes
|
7,739
|
11,333
|
19,644
|
21,801
|
|||||||||
Income
Tax Expense
|
2,088
|
3,164
|
5,788
|
6,087
|
|||||||||
NET
INCOME
|
$
|
5,651
|
$
|
8,169
|
$
|
13,856
|
$
|
15,714
|
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
||||||||||||
(Dollars
in thousands, except per share data)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Basic
Net Income Per Share
|
$
|
0.35
|
$
|
0.51
|
$
|
0.85
|
$
|
1.00
|
|||||
Diluted
Net Income Per Share
|
0.34
|
0.51
|
0.84
|
1.00
|
|||||||||
Dividends
Declared Per Share
|
0.24
|
0.23
|
0.48
|
0.46
|
Six
Months Ended
June
30,
|
|||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
Cash
flows from operating activities:
|
|||||||
Net
income
|
$
|
13,856
|
$
|
15,714
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
5,480
|
5,024
|
|||||
Provision
for loan and lease losses
|
8,856
|
1,619
|
|||||
Stock
compensation expense
|
392
|
561
|
|||||
Deferred
income taxes (benefits)
|
(3,615
|
)
|
(1,909
|
)
|
|||
Origination
of loans held for sale
|
(100,250
|
)
|
(169,398
|
)
|
|||
Proceeds
from sales of loans held for sale
|
96,490
|
163,530
|
|||||
Gains
on sales of loans held for sale
|
(1,238
|
)
|
(1,411
|
)
|
|||
Securities
gains
|
(653
|
)
|
(6
|
)
|
|||
Gains
on sales of premises and equipment
|
(66
|
)
|
0
|
||||
Net
decrease in accrued interest receivable
|
2,297
|
125
|
|||||
Net
increase in other assets
|
(4,971
|
)
|
(3,091
|
)
|
|||
Net
decrease in accrued expenses and other liabilities
|
1,220
|
648
|
|||||
Other –
net
|
(1,758
|
)
|
(1,103
|
)
|
|||
Net
cash provided by operating activities
|
16,040
|
10,303
|
|||||
Cash
flows from investing activities:
|
|||||||
Purchases
of other equity securities
|
(4,587
|
)
|
(567
|
)
|
|||
Purchases
of investments available-for-sale
|
(174,975
|
)
|
(6,741
|
)
|
|||
Proceeds
from the sales of other real estate owned
|
34
|
192
|
|||||
Proceeds
from maturities, calls and principal payments of investments
held-to-maturity
|
54,218
|
22,322
|
|||||
Proceeds
from maturities, calls and principal payments of investments
available-for-sale
|
142,424
|
94,349
|
|||||
Net
increase in loans and leases
|
(152,842
|
)
|
(64,767
|
)
|
|||
Proceeds
from redemption of VISA stock
|
429
|
0
|
|||||
Contingent
consideration payout
|
(1,620
|
)
|
(1,491
|
)
|
|||
Acquisition
of business activity, net
|
0
|
(16,587
|
)
|
||||
Expenditures
for premises and equipment
|
(1,101
|
)
|
(1,797
|
)
|
|||
Net
cash (used) provided in investing activities
|
(138,020
|
)
|
24,913
|
||||
Cash
flows from financing activities:
|
|||||||
Net
increase in deposits
|
20,923
|
55,327
|
|||||
Net
increase in short-term borrowings
|
47,426
|
1,011
|
|||||
Proceeds
from issuance of long-term borrowings
|
50,000
|
0
|
|||||
Repayment
of long-term borrowings
|
0
|
(64
|
)
|
||||
Proceeds
from issuance of common stock
|
422
|
948
|
|||||
Dividends
paid
|
(7,873
|
)
|
(7,386
|
)
|
|||
Net
cash provided by financing activities
|
110,898
|
49,836
|
|||||
Net
(decrease) increase in cash and cash equivalents
|
(11,082
|
)
|
85,052
|
||||
Cash
and cash equivalents at beginning of period
|
85,852
|
106.897
|
|||||
Cash
and cash equivalents at end of period
|
$
|
74,770
|
$
|
191,949
|
Six
Months Ended
June
30,
|
|||||||
(Dollars
in thousands)
|
2008
|
2007
|
|||||
Supplemental
Disclosures:
|
|||||||
Interest
payments
|
$
|
31,895
|
$
|
37,192
|
|||
Income
tax payments
|
13,424
|
9,622
|
|||||
Transfers
from loans to other real estate owned
|
925
|
0
|
|||||
Reclassification
of borrowings from long-term to short-term
|
483
|
323
|
|||||
Details
of acquisition:
|
|||||||
Fair
value of assets acquired
|
0
|
$
|
417,434
|
||||
Fair
value of liabilities assumed
|
0
|
(365,709
|
)
|
||||
Stock
issued for acquisition
|
0
|
(58,916
|
)
|
||||
Purchase
price in excess of net assets acquired
|
0
|
63,458
|
|||||
Cash
paid for acquisition
|
0
|
56,267
|
|||||
Cash
and cash equivalents acquired with acquisition
|
0
|
(39,680
|
)
|
||||
Acquisition
of business activity, net
|
$
|
0
|
$
|
16,587
|
(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
|
13,856
|
13,856
|
||||||||||||||
Other
comprehensive income, net of tax effects and reclassification
adjustment
|
(572
|
)
|
(572
|
)
|
||||||||||||
Total
comprehensive income
|
13,284
|
|||||||||||||||
Cash
dividends - $0.48 per share
|
(7,873
|
)
|
(7,873
|
)
|
||||||||||||
Stock
compensation expense
|
392
|
392
|
||||||||||||||
Common
stock issued pursuant to:
|
||||||||||||||||
Director
stock purchase plan – 1,479 shares
|
2
|
38
|
40
|
|||||||||||||
Stock
option plan – 9,127 shares (16,837 shares issued less 7,710 shares
retired)
|
9
|
53
|
62
|
|||||||||||||
Employee
stock purchase plan – 13,758 shares
|
14
|
306
|
320
|
|||||||||||||
Balances
at June 30, 2008
|
$
|
16,374
|
$
|
84,759
|
$
|
220,712
|
$
|
(1,627
|
)
|
$
|
320,218
|
|||||
Balances
at January 1, 2007
|
$
|
14,827
|
$
|
27,869
|
$
|
199,102
|
$
|
(4,021
|
)
|
$
|
237,777
|
|||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
15,714
|
15,714
|
||||||||||||||
Other
comprehensive loss, net of tax effects
|
(275
|
)
|
(275
|
)
|
||||||||||||
Total
comprehensive income
|
15,439
|
|||||||||||||||
Cash
dividends - $0.46 per share
|
(7,386
|
)
|
(7,386
|
)
|
||||||||||||
Stock
Compensation Expense
|
561
|
561
|
||||||||||||||
Common
stock issuance pursuant to:
|
||||||||||||||||
Acquisition
of Potomac Bank - 886,989 shares
|
887
|
32,190
|
33,077
|
|||||||||||||
Acquisition
of County National Bank - 690,047 shares
|
690
|
25,149
|
25,839
|
|||||||||||||
Director
stock purchase plan – 2,402 shares
|
2
|
75
|
77
|
|||||||||||||
Stock
option plan – 35,462 shares (38,870 shares issued less 3,408 shares
retired)
|
36
|
542
|
578
|
|||||||||||||
Employee
stock purchase plan - 9,916 shares
|
10
|
283
|
293
|
|||||||||||||
Balances
at June 30, 2007
|
$
|
16,452
|
$
|
86,669
|
$
|
207,430
|
$
|
(4,296
|
)
|
$
|
306,255
|
Weighted
|
|||||||||||||
Weighted
|
Average
|
||||||||||||
Number
|
Average
|
Remaining
|
Aggregate
|
||||||||||
of
|
Exercised
|
Contractual
|
Intrinsic
|
||||||||||
(Dollars
in thousands, except per share data):
|
Shares
|
Share
Price
|
Life(Years)
|
Value
|
|||||||||
Balance
at January 1, 2008
|
996,365
|
$
|
33.72
|
5.3
|
$
|
1,588
|
|||||||
Granted
|
116,360
|
27.96
|
6.8
|
||||||||||
Exercised
|
(16,837
|
)
|
16.55
|
4.6
|
|||||||||
Forfeited
or expired
|
(38,531
|
)
|
35.77
|
5.4
|
|||||||||
Balance
at June 30, 2008
|
1,057,357
|
$
|
33.28
|
5.0
|
$
|
125
|
|||||||
Exercisable
at June 30, 2008
|
877,368
|
$
|
33.69
|
$
|
125
|
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
|
(8,592
|
)
|
6.60
|
||||
Nonvested
at June 30, 2008
|
179,989
|
$
|
5.83
|
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
|
(2,356 | ) | 33.99 | ||||
Restricted
stock at June 30, 2008
|
51,065 | $ | 32.11 |
(Dollars
and amounts in thousands, except
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||
per
share data)
|
June
30,
|
June
30,
|
|||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Basic:
|
|||||||||||||
Net
income available to common stockholders
|
$
|
5,651
|
$
|
8,169
|
$
|
13,856
|
$
|
15,714
|
|||||
Average
common shares outstanding
|
16,367
|
15,974
|
16,361
|
15,623
|
|||||||||
Basic
net income per share
|
$
|
0.35
|
$
|
0.51
|
$
|
0.85
|
$
|
1.00
|
|||||
Diluted:
|
|||||||||||||
Net
income available to common stockholders
|
$
|
5,651
|
$
|
8,169
|
$
|
13,856
|
$
|
15,714
|
|||||
Average
common shares outstanding
|
16,367
|
15,974
|
16,361
|
15,623
|
|||||||||
Stock
option and restricted stock adjustment
|
60
|
96
|
57
|
112
|
|||||||||
Average
common shares outstanding-diluted
|
16,427
|
16,070
|
16,418
|
15,735
|
|||||||||
Diluted
net income per share
|
$
|
0.34
|
$
|
0.51
|
$
|
0.84
|
$
|
1.00
|
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
||||||||||||
(In
thousands)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Service
cost for benefits earned
|
$
|
0
|
$
|
320
|
$
|
0
|
$
|
640
|
|||||
Interest
cost on projected benefit obligation
|
355
|
341
|
710
|
682
|
|||||||||
Expected
return on plan assets
|
(326
|
)
|
(379
|
)
|
(652
|
)
|
(758
|
)
|
|||||
Amortization
of prior service cost
|
(44
|
)
|
(44
|
)
|
(88
|
)
|
(88
|
)
|
|||||
Recognized
net actuarial loss
|
99
|
136
|
198
|
272
|
|||||||||
Net
periodic benefit cost
|
$
|
84
|
$
|
374
|
$
|
168
|
$
|
748
|
(In
thousands)
|
Continuous
unrealized losses
existing
for:
|
||||||||||||
Available
for sale as of June 30, 2008
|
Fair
Value
|
Less
than 12
months
|
More
than 12
months
|
Total Unrealized
Losses
|
|||||||||
U.S.
Agencies and Corporations
|
$
|
64,634
|
$
|
338
|
$
|
0
|
$
|
338
|
|||||
Mortgage-backed
|
79,226
|
540
|
6
|
546
|
|||||||||
CMO
|
666
|
4
|
0
|
4
|
|||||||||
State
and municipal
|
368
|
8
|
0
|
8
|
|||||||||
$
|
144,894
|
$
|
890
|
$
|
6
|
$
|
896
|
(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 June 30, 2008
|
Fair
Value
|
Less
than 12
months
|
More
than 12
months
|
Total Unrealized
Losses
|
|||||||||
Mortgage-backed
|
$
|
489
|
$
|
1
|
$
|
0
|
$
|
1
|
|||||
State
and municipal
|
7,593
|
140
|
0
|
140
|
|||||||||
$
|
8,082
|
$
|
141
|
$
|
0
|
$
|
141
|
(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
June
30, 2008
|
|||||||||||||||||||
Interest
income
|
$
|
41,398
|
$
|
12
|
$
|
749
|
$
|
6
|
$
|
(320
|
)
|
$
|
41,845
|
||||||
Interest
expense
|
14,743
|
0
|
303
|
0
|
(320
|
)
|
14,726
|
||||||||||||
Provision
for loan and lease losses
|
6,009
|
0
|
180
|
0
|
0
|
6,189
|
|||||||||||||
Noninterest
income
|
9,002
|
1,558
|
121
|
1,167
|
(153
|
)
|
11,695
|
||||||||||||
Noninterest
expenses
|
22,305
|
1,416
|
396
|
922
|
(153
|
)
|
24,886
|
||||||||||||
Income
before income taxes
|
7,343
|
154
|
(9
|
)
|
251
|
0
|
7,739
|
||||||||||||
Income
tax expense
|
1,859
|
62
|
70
|
97
|
0
|
2,088
|
|||||||||||||
Net
income
|
$
|
5,484
|
$
|
92
|
$
|
(79
|
)
|
$
|
154
|
$
|
0
|
$
|
5,651
|
||||||
Assets
|
$
|
3,169,169
|
$
|
11,929
|
$
|
39,999
|
$
|
11,238
|
$
|
(68,212
|
)
|
$
|
3,164,123
|
||||||
Quarter
ended
June
30, 2007
|
|||||||||||||||||||
Interest
income
|
$
|
45,617
|
$
|
31
|
$
|
672
|
$
|
17
|
$
|
(323
|
)
|
$
|
46,014
|
||||||
Interest
expense
|
19,860
|
0
|
278
|
0
|
(323
|
)
|
19,815
|
||||||||||||
Provision
for loan and lease losses
|
780
|
0
|
0
|
0
|
0
|
780
|
|||||||||||||
Noninterest
income
|
8,136
|
1,574
|
195
|
1,124
|
(156
|
)
|
10,873
|
||||||||||||
Noninterest
expenses
|
22,545
|
1,333
|
242
|
995
|
(156
|
)
|
24,959
|
||||||||||||
Income
before income taxes
|
10,568
|
272
|
347
|
146
|
0
|
11,333
|
|||||||||||||
Income
tax expense
|
2,861
|
108
|
137
|
58
|
0
|
3,164
|
|||||||||||||
Net
income
|
$
|
7,707
|
$
|
164
|
$
|
210
|
$
|
88
|
$
|
0
|
$
|
8,169
|
|||||||
Assets
|
$
|
3,104,217
|
$
|
11,635
|
$
|
33,302
|
$
|
9,089
|
$
|
(56,834
|
)
|
$
|
3,101,409
|
|
|
|
|||||||||||||||||
(In
thousands)
|
Community
Banking
|
Insurance
|
Leasing
|
Investment
Mgmt.
|
Inter-Segment
Elimination
|
Total
|
|||||||||||||
Year
to Date
June
30, 2008
|
|||||||||||||||||||
Interest
income
|
$
|
84,897
|
$
|
32
|
$
|
1,456
|
$
|
20
|
$
|
(638
|
)
|
$
|
85,767
|
||||||
Interest
expense
|
32,120
|
0
|
587
|
0
|
(638
|
)
|
32,069
|
||||||||||||
Provision
for loan and lease losses
|
8,676
|
0
|
180
|
0
|
0
|
8,856
|
|||||||||||||
Noninterest
income
|
18,400
|
3,729
|
258
|
2,309
|
(305
|
)
|
24,391
|
||||||||||||
Noninterest
expenses
|
44,575
|
2,779
|
687
|
1,853
|
(305
|
)
|
49,589
|
||||||||||||
Income
before income taxes
|
17,926
|
982
|
260
|
476
|
0
|
19,644
|
|||||||||||||
Income
tax expense
|
5,028
|
397
|
178
|
185
|
0
|
5,788
|
|||||||||||||
Net
income
|
$
|
12,898
|
$
|
585
|
$
|
82
|
$
|
291
|
$
|
0
|
$
|
13,856
|
|||||||
Assets
|
$
|
3,169,169
|
$
|
11,929
|
$
|
39,999
|
$
|
11,238
|
$
|
(68,212
|
)
|
$
|
3,164,123
|
||||||
Year
to Date
June
30, 2007
|
|||||||||||||||||||
Interest
income
|
$
|
87,126
|
$
|
46
|
$
|
1,316
|
$
|
32
|
$
|
(612
|
)
|
$
|
87,908
|
||||||
Interest
expense
|
37,770
|
0
|
536
|
0
|
(612
|
)
|
37,694
|
||||||||||||
Provision
for loan and lease losses
|
1,619
|
0
|
0
|
0
|
0
|
1,619
|
|||||||||||||
Noninterest
income
|
15,089
|
4,451
|
344
|
2,207
|
(312
|
)
|
21,779
|
||||||||||||
Noninterest
expenses
|
43,851
|
2,623
|
512
|
1,899
|
(312
|
)
|
48,573
|
||||||||||||
Income
before income taxes
|
18,975
|
1,874
|
612
|
340
|
0
|
21,801
|
|||||||||||||
Income
tax expense
|
4,969
|
742
|
242
|
134
|
0
|
6,087
|
|||||||||||||
Net
income
|
$
|
14,006
|
$
|
1,132
|
$
|
370
|
$
|
206
|
$
|
0
|
$
|
15,714
|
|||||||
Assets
|
$
|
3,104,217
|
$
|
11,635
|
$
|
33,302
|
$
|
9,089
|
$
|
(56,834
|
)
|
$
|
3,101,409
|
For
the three months ended June 30,
|
|||||||||||||||||||
2008
|
2007
|
||||||||||||||||||
Tax
|
Tax
|
||||||||||||||||||
Pretax
|
Benefit/
|
Net
|
Pretax
|
Benefit/
|
Net
|
||||||||||||||
(In
thousands)
|
Amount
|
(Expense)
|
Amount
|
Amount
|
(Expense)
|
Amount
|
|||||||||||||
Net
Income
|
$
|
5,651
|
$
|
8,169
|
|||||||||||||||
Other
comprehensive income:
|
|
||||||||||||||||||
Unrealized
holding (losses) gains arising
during the period
|
$
|
(1,527
|
)
|
608
|
(919
|
)
|
$
|
(533
|
)
|
210
|
(323
|
)
|
|||||||
Reclassification
adjustment for (gains) losses included in net income
|
(79
|
)
|
32
|
(47
|
)
|
(4
|
)
|
1
|
(3
|
)
|
|||||||||
Adjustment
for pensions (FAS 158)
|
55
|
(22
|
)
|
33
|
0
|
0
|
0
|
||||||||||||
Total
change in other comprehensive
income
|
$
|
(1,551
|
)
|
618
|
(933
|
)
|
$
|
(537
|
)
|
211
|
(326
|
)
|
|||||||
Total
comprehensive income
|
$
|
4,718
|
$
|
7,843
|
For
the six months ended June 30,
|
|||||||||||||||||||
2008
|
2007
|
||||||||||||||||||
Tax
|
Tax
|
||||||||||||||||||
Pretax
|
Benefit/
|
Net
|
Pretax
|
Benefit/
|
Net
|
||||||||||||||
(In
thousands)
|
Amount
|
(Expense)
|
Amount
|
Amount
|
(Expense)
|
Amount
|
|||||||||||||
Net
Income
|
$
|
13,856
|
$
|
15,714
|
|||||||||||||||
Other
comprehensive income:
|
|||||||||||||||||||
Unrealized
holding (losses) gains arising
during the period
|
$
|
(408
|
)
|
162
|
(246
|
)
|
$
|
200
|
(80
|
)
|
120
|
||||||||
Reclassification
adjustment for (gains) losses included in net income
|
(653
|
)
|
261
|
(392
|
)
|
(6
|
)
|
2
|
(4
|
)
|
|||||||||
Adjustment
for pensions (FAS 158)
|
110
|
(44
|
)
|
66
|
(643
|
)
|
252
|
(391
|
)
|
||||||||||
Total
change in other comprehensive
income
|
$
|
(951
|
)
|
379
|
(572
|
)
|
$
|
(449
|
)
|
174
|
(275
|
)
|
|||||||
Total
comprehensive income
|
$
|
13,284
|
$
|
15,439
|
Quoted Prices in
Active Markets for Identical Assets
(Level 1)
|
Significant Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance as of
June 30, 2008
|
||||||||||
Assets
|
|||||||||||||
Residential
Mortgage loans held for sale
|
$
|
-
|
$
|
12,087
|
$
|
$
|
12,087
|
||||||
Impaired
loans
|
49,689
|
49,689
|
|||||||||||
Investments
securities, available
for sale
|
218,323
|
-
|
218,323
|
||||||||||
Investment
securities, held
to maturity
|
-
|
184,540
|
-
|
184,540
|
|||||||||
Interest
rate swap agreements
|
-
|
4,720
|
-
|
4,720
|
|||||||||
Liabilities
|
|||||||||||||
Interest
rate swap agreements
|
$
|
-
|
$
|
(4,720
|
)
|
$
|
-
|
$
|
(4,720
|
)
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
June
30,
|
June
30,
|
||||||||||||
(Dollars
in thousands)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Noninterest
expenses
|
$
|
24,886
|
$
|
24,959
|
$
|
49,589
|
$
|
48,573
|
|||||
Net
interest income plus noninterest income-
|
|||||||||||||
GAAP
|
38,815
|
37,072
|
78,089
|
71,993
|
|||||||||
Efficiency
ratio-GAAP
|
64.11
|
%
|
67.33
|
%
|
63.50
|
%
|
67.47
|
%
|
|||||
Noninterest
expenses
|
$
|
24,886
|
$
|
24,959
|
$
|
49,589
|
$
|
48,573
|
|||||
Less
non-GAAP adjustment:
|
|||||||||||||
Amortization
of intangible assets
|
1,117
|
1,031
|
2,241
|
1,833
|
|||||||||
Noninterest
expenses-traditional ratio
|
23,769
|
23,928
|
47,348
|
46,740
|
|||||||||
|
|||||||||||||
Net
interest income plus noninterest income- GAAP
|
38,815
|
37,072
|
78,089
|
71,993
|
|||||||||
|
|||||||||||||
Plus
non-GAAP adjustment:
|
|||||||||||||
Tax-equivalency
|
1,061
|
1,364
|
2,201
|
2,649
|
|||||||||
Less
non-GAAP adjustments:
|
|||||||||||||
Securities
gains (losses)
|
79
|
4
|
653
|
6
|
|||||||||
Net
interest income plus noninterest income – traditional
ratio
|
39,797
|
38,432
|
79,637
|
74,636
|
|||||||||
Efficiency
ratio – traditional
|
59.73
|
%
|
62.26
|
%
|
59.45
|
%
|
62.62
|
%
|
(In
thousands)
|
June 30, 2008
|
%
|
December 31, 2007
|
%
|
|||||||||
Residential
real estate
|
$
|
660,602
|
27
|
%
|
$
|
623,286
|
27
|
%
|
|||||
Commercial
loans and leases
|
1,382,220
|
57
|
1,277,450
|
56
|
|||||||||
Consumer
|
386,126
|
16
|
376,295
|
17
|
|||||||||
Total
Loans and Leases
|
2,428,948
|
100
|
%
|
2,277,031
|
100
|
%
|
|||||||
Less:
Allowance for credit losses
|
(33,435
|
)
|
(25,092
|
)
|
|||||||||
Net
loans and leases
|
$
|
2,395,513
|
$
|
2,251,939
|
(In
thousands)
|
June 30, 2008
|
%
|
December 31, 2007
|
%
|
|||||||||
Noninterest-bearing
deposits
|
$
|
480,861
|
21
|
%
|
$
|
434,053
|
19
|
%
|
|||||
Interest-bearing
deposits:
|
|||||||||||||
Demand
|
245,639
|
11
|
254,878
|
11
|
|||||||||
Money
market savings
|
649,725
|
28
|
726,647
|
32
|
|||||||||
Regular
savings
|
160,944
|
7
|
153,964
|
7
|
|||||||||
Time
deposits less than $100,000
|
440,160
|
19
|
416,601
|
18
|
|||||||||
Time
deposits $100,000 or more
|
317,462
|
14
|
287,725
|
13
|
|||||||||
Total
interest-bearing
|
1,813,930
|
79
|
1,839,815
|
81
|
|||||||||
Total
deposits
|
$
|
2,294,791
|
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
|
%
|
|||||||||
June
2008
|
-4.71
|
-2.85
|
-1.10
|
0.39
|
-1.72
|
-8.13
|
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
|
%
|
|||||||||
June
2008
|
-16.74
|
-11.74
|
-5.82
|
-1.70
|
-5.86
|
-14.75
|
N/A
|
N/A
|
|||||||||||||||||
December
2007
|
-15.40
|
-9.09
|
-1.44
|
3.14
|
-3.57
|
-9.01
|
-13.26
|
N/A
|
(In
thousands)
|
||||
Commitments
to extend credit:
|
||||
Unused
lines of credit (home equity and business)
|
$
|
424,370
|
||
Other
commitments to extend credit
|
173,120
|
|||
Standby
letters of credit
|
63,038
|
|||
$
|
660,528
|
Table
4 –
Consolidated Average Balances, Yields and
Rates
|
For the six months ended June 30,
|
|||||||||||||||||||
2008
|
2007
|
||||||||||||||||||
Annualized
|
Annualized
|
||||||||||||||||||
Average
Balance |
Interest
(1)
|
Average
Yield/Rate |
Average
Balance |
Interest
(1)
|
Average
Yield/Rate |
||||||||||||||
Assets
|
|||||||||||||||||||
Total
loans and leases (2)
|
$
|
2,362,081
|
$
|
75,383
|
6.41
|
%
|
$
|
2,019,046
|
$
|
73,434
|
7.32
|
%
|
|||||||
Total
securities
|
429,500
|
12,082
|
5.70
|
537,458
|
15,578
|
5.88
|
|||||||||||||
Other
earning assets
|
37,151
|
503
|
2.72
|
59,038
|
1,545
|
5.28
|
|||||||||||||
TOTAL
EARNING ASSETS
|
2,828,732
|
87,968
|
6.25
|
%
|
2,615,542
|
90,557
|
6.98
|
%
|
|||||||||||
Nonearning
assets
|
274,702
|
245,548
|
|||||||||||||||||
Total
assets
|
$
|
3,103,434
|
$
|
2,861,090
|
|||||||||||||||
Liabilities
and Stockholders' Equity
|
|||||||||||||||||||
Interest-bearing
demand deposits
|
$
|
246,184
|
351
|
0.29
|
%
|
$
|
235,897
|
402
|
0.34
|
%
|
|||||||||
Money
market savings deposits
|
696,836
|
7,350
|
2.12
|
581,373
|
10,735
|
3.72
|
|||||||||||||
Regular
savings deposits
|
156,626
|
247
|
0.32
|
162,046
|
293
|
0.36
|
|||||||||||||
Time
deposits
|
757,356
|
15,657
|
4.16
|
786,087
|
17,935
|
4.60
|
|||||||||||||
Total
interest-bearing deposits
|
1,857,002
|
23,605
|
2.56
|
1,765,403
|
29,365
|
3.35
|
|||||||||||||
Short-term
borrowings
|
371,759
|
6,342
|
3.43
|
323,346
|
7,067
|
4.41
|
|||||||||||||
Long-term
borrowings
|
99,186
|
2,122
|
4.29
|
42,055
|
1,262
|
6.01
|
|||||||||||||
Total
interest-bearing liabilities
|
2,327,947
|
32,069
|
2.77
|
2,130,804
|
37,694
|
3.57
|
|||||||||||||
Noninterest-bearing
demand deposits
|
426,850
|
430,036
|
|||||||||||||||||
Other
noninterest-bearing liabilities
|
30,555
|
29,241
|
|||||||||||||||||
Stockholders'
equity
|
318,082
|
271,009
|
|||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
3,103,434
|
$
|
2,861,090
|
|||||||||||||||
Net
interest income and spread
|
$
|
55,899
|
3.48
|
%
|
$
|
52,863
|
3.41
|
%
|
|||||||||||
Less:
tax equivalent adjustment
|
2,201
|
2,649
|
|||||||||||||||||
Net
interest income
|
53,698
|
50,214
|
|||||||||||||||||
Net
interest margin (3)
|
3.97
|
%
|
4.08
|
%
|
|||||||||||||||
Ratio
of average earning assets to Average interest-bearing
liabilities
|
121.51
|
%
|
122.75
|
%
|
2008 vs. 2007
|
2007 vs. 2006
|
||||||||||||||||||
Increase
|
Due to Change
|
Increase
|
Due to Change
|
||||||||||||||||
Or
|
In Average:*
|
Or
|
In Average:*
|
||||||||||||||||
(In
thousands and tax equivalent)
|
(Decrease)
|
Volume
|
Rate
|
(Decrease)
|
Volume
|
Rate
|
|||||||||||||
Interest
income from earning assets:
|
|||||||||||||||||||
Loans
and leases
|
$
|
1,949
|
$
|
11,677
|
$
|
(9,728
|
)
|
$
|
12,997
|
$
|
9,068
|
$
|
3,929
|
||||||
Securities
|
(3,496
|
)
|
(3,034
|
)
|
(462
|
)
|
293
|
(489
|
)
|
782
|
|||||||||
Other
earning assets
|
(1,042
|
)
|
(452
|
)
|
(590
|
)
|
1,276
|
1,236
|
40
|
||||||||||
Total
interest income
|
(2,589
|
)
|
8,191
|
(10,780
|
)
|
14,566
|
9,815
|
4,751
|
|||||||||||
Interest
expense on funding of earning assets:
|
|||||||||||||||||||
Interest-bearing
demand deposits
|
(51
|
)
|
15
|
(66
|
)
|
74
|
1
|
73
|
|||||||||||
Regular
savings deposits
|
(46
|
)
|
(11
|
)
|
(35
|
)
|
(110
|
)
|
(63
|
)
|
(47
|
)
|
|||||||
Money
market savings deposits
|
(3,385
|
)
|
1,853
|
(5,238
|
)
|
5,829
|
3,518
|
2,311
|
|||||||||||
Time
deposits
|
(2,278
|
)
|
(630
|
)
|
(1,648
|
)
|
7,104
|
4,013
|
3,091
|
||||||||||
Total
borrowings
|
135
|
2,125
|
(1,990
|
)
|
(1,224
|
)
|
(2,255
|
)
|
1,031
|
||||||||||
Total
interest expense
|
(5,625
|
)
|
3,352
|
(8,977
|
)
|
11,673
|
5,214
|
6,459
|
|||||||||||
Net
interest income
|
$
|
3,036
|
$
|
4,839
|
$
|
(1,803
|
)
|
$
|
2,893
|
$
|
4,601
|
$
|
(1,708
|
)
|
*
Where volume and rate have a combined effect that cannot be separately
identified with either, the variance is allocated to volume and rate
based
on the relative size of the variance that can be separately identified
with each.
|
Six Months Ended
June 30, 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
|
8,856
|
4,094
|
|||||
Loan
charge-offs:
|
|||||||
Residential
real estate
|
0
|
0
|
|||||
Commercial
loans and leases
|
(820
|
)
|
(1,103
|
)
|
|||
Consumer
|
(162
|
)
|
(341
|
)
|
|||
Total
charge-offs
|
(982
|
)
|
(1,444
|
)
|
|||
Loan
recoveries:
|
|||||||
Residential
real estate
|
4
|
12
|
|||||
Commercial
loans and leases
|
335
|
110
|
|||||
Consumer
|
130
|
30
|
|||||
Total
recoveries
|
469
|
152
|
|||||
Net
recoveries (charge-offs)
|
(513
|
)
|
(1,292
|
)
|
|||
Balance,
period end
|
$
|
33,435
|
$
|
25,092
|
|||
Net
charge-offs (recoveries) to average loans and leases (annual
basis)
|
0.04
|
%
|
0.06
|
%
|
|||
Allowance
to total loans and leases
|
1.38
|
%
|
1.10
|
%
|
June 30, 2008
|
December 31, 2007
|
||||||
Non-accrual
loans and leases
|
$
|
60,373
|
$
|
23,040
|
|||
Loans
and leases 90 days past due
|
2,538
|
11,362
|
|||||
Restructured
loans and leases
|
655
|
0
|
|||||
Total
nonperforming loans and leases*
|
63,566
|
34,402
|
|||||
Other
real estate owned, net
|
1,352
|
461
|
|||||
Total
nonperforming assets
|
$
|
64,918
|
$
|
34,863
|
|||
Nonperforming
assets to total assets
|
2.05
|
%
|
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) |
|||||||||
April
2008
|
0
|
NA
|
0
|
629,996
|
|||||||||
May
2008
|
0
|
NA
|
0
|
629,996
|
|||||||||
June
2008
|
0
|
NA
|
0
|
629,996
|
Nominee
|
For
|
Withheld
|
|||||
Mark
E. Friis
|
12,529,137
|
408,226
|
|||||
Hunter
R. Hollar
|
12,359,712
|
577,651
|
|||||
Pamela
A. Little
|
12,534,591
|
402,772
|
|||||
Craig
A. Ruppert
|
12,471,752
|
465,611
|
For
|
Against
|
Withheld
|
Non Votes
|
|||||||
12,721,378
|
130,504
|
85,481
|
0
|
For
|
Against
|
Withheld
|
Non Votes
|
|||||||
11,361,245
|
1,411,331
|
164,787
|
0
|
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
|