Maryland
|
52-1532952
|
|
(State
of incorporation)
|
(I.R.S.
Employer Identification
Number)
|
17801 Georgia Avenue, Olney,
Maryland
|
20832
|
|
(Address
of principal executive office)
|
(Zip
Code)
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
|
ITEM
1. FINANCIAL STATEMENTS
|
|
Condensed
Consolidated Statements of Condition - Unaudited at September 30, 2010 and
December 31, 2009
|
2
|
Condensed
Consolidated Statements of Income/(Loss) - Unaudited for the Three Month
and Nine Months Periods Ended September 30, 2010 and 2009
|
3
|
Condensed
Consolidated Statements of Cash Flows – Unaudited for the Nine Month
Periods Ended September 30, 2010 and 2009
|
4
|
Condensed
Consolidated Statements of Changes in Stockholders’ Equity – Unaudited for
the Nine Month Periods Ended September 30, 2010 and 2009
|
5
|
Notes
to Condensed Consolidated Financial Statements
|
6
|
ITEM
2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
|
24
|
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
44
|
ITEM
4. CONTROLS AND PROCEDURES
|
44
|
PART
II - OTHER INFORMATION
|
|
ITEM
1A. RISK FACTORS
|
44
|
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
44
|
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
|
44
|
ITEM
4. [RESERVED]
|
44
|
ITEM
5. OTHER INFORMATION
|
44
|
ITEM
6. EXHIBITS
|
44
|
SIGNATURES
|
45
|
|
·
|
general
business and economic conditions nationally or in the markets we serve
could adversely affect, among other things, real estate prices,
unemployment levels, and consumer and business confidence, which could
lead to decreases in the demand for loans, deposits and other financial
services that we provide and increases in loan delinquencies and
defaults;
|
|
·
|
changes
or volatility in the capital markets and interest rates may adversely
impact the value of securities, loans, deposits and other financial
instruments and the interest rate sensitivity of our balance sheet as well
as our liquidity;
|
|
·
|
our
liquidity requirements could be adversely affected by changes in our
assets and liabilities;
|
|
·
|
our
investment securities portfolio is subject to credit risk, market risk,
and liquidity risk as well as changes in the estimates we use to value
certain of the securities in our
portfolio;
|
|
·
|
the
effect of legislative or regulatory developments including changes in laws
concerning taxes, banking, securities, insurance and other aspects of the
financial services industry;
|
|
·
|
competitive
factors among financial services companies, including product and pricing
pressures and our ability to attract, develop and retain qualified banking
professionals;
|
|
·
|
the
effect of changes in accounting policies and practices, as may be adopted
by the Financial Accounting Standards Board, the Securities and Exchange
Commission, the Public Company Accounting Oversight Board and other
regulatory agencies; and
|
|
·
|
the
effect of fiscal and governmental policies of the United States federal
government.
|
September 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2010
|
2009
|
||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 40,511 | $ | 49,430 | ||||
Federal
funds sold
|
1,522 | 1,863 | ||||||
Interest-bearing
deposits with banks
|
37,692 | 8,503 | ||||||
Cash
and cash equivalents
|
79,725 | 59,796 | ||||||
Residential
mortgage loans held for sale (at fair value)
|
19,234 | 12,498 | ||||||
Investments
available-for-sale (at fair value)
|
960,313 | 858,433 | ||||||
Investments
held-to-maturity — fair value of $111,298 and $137,787 at September
30, 2010 and December 31, 2009, respectively
|
106,553 | 132,593 | ||||||
Other
equity securities
|
32,652 | 32,773 | ||||||
Total
loans and leases
|
2,185,207 | 2,298,010 | ||||||
Less:
allowance for loan and lease losses
|
(67,282 | ) | (64,559 | ) | ||||
Net
loans and leases
|
2,117,925 | 2,233,451 | ||||||
Premises
and equipment, net
|
48,175 | 49,606 | ||||||
Other
real estate owned
|
10,011 | 7,464 | ||||||
Accrued
interest receivable
|
13,083 | 13,653 | ||||||
Goodwill
|
76,816 | 76,816 | ||||||
Other
intangible assets, net
|
7,050 | 8,537 | ||||||
Other
assets
|
135,080 | 144,858 | ||||||
Total
assets
|
$ | 3,606,617 | $ | 3,630,478 | ||||
Liabilities
|
||||||||
Noninterest-bearing
deposits
|
$ | 580,309 | $ | 540,578 | ||||
Interest-bearing
deposits
|
2,005,187 | 2,156,264 | ||||||
Total
deposits
|
2,585,496 | 2,696,842 | ||||||
Securites
sold under retail repurchase agreements and federal funds
purchased
|
97,884 | 89,062 | ||||||
Advances
from FHLB
|
409,263 | 411,584 | ||||||
Subordinated
debentures
|
35,000 | 35,000 | ||||||
Accrued
interest payable and other liabilities
|
27,257 | 24,404 | ||||||
Total
liabilities
|
3,154,900 | 3,256,892 | ||||||
Stockholders'
Equity
|
||||||||
Preferred
stock—par value $1.00 (liquidation preference of $1,000 per share)
shares authorized 83,094, shares issued and outstanding 41,547 and
83,094, net of discount of $1,239 and $2,999 at September 30, 2010
and December 31, 2009, respectively
|
40,308 | 80,095 | ||||||
Common
stock — par value $1.00; shares authorized 49,916,906; shares
issued and outstanding 24,006,748 and 16,487,852 at September 30,
2010 and December 31, 2009, respectively
|
24,007 | 16,488 | ||||||
Warrants
|
3,699 | 3,699 | ||||||
Additional
paid in capital
|
176,582 | 87,334 | ||||||
Retained
earnings
|
198,737 | 188,622 | ||||||
Accumulated
other comprehensive income (loss)
|
8,384 | (2,652 | ) | |||||
Total
stockholders' equity
|
451,717 | 373,586 | ||||||
Total
liabilities and stockholders' equity
|
$ | 3,606,617 | $ | 3,630,478 |
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
|
$ | 29,084 | $ | 31,280 | $ | 87,742 | $ | 96,579 | ||||||||
Interest
on loans held for sale
|
148 | 121 | 321 | 654 | ||||||||||||
Interest
on deposits with banks
|
61 | 23 | 158 | 112 | ||||||||||||
Interest
and dividends on securities:
|
||||||||||||||||
Taxable
|
6,336 | 5,947 | 18,640 | 13,673 | ||||||||||||
Exempt
from federal income taxes
|
1,737 | 1,814 | 5,372 | 5,560 | ||||||||||||
Interest
on federal funds sold
|
1 | - | 2 | 3 | ||||||||||||
Total
interest income
|
37,367 | 39,185 | 112,235 | 116,581 | ||||||||||||
Interest
Expense:
|
||||||||||||||||
Interest
on deposits
|
3,883 | 8,743 | 13,741 | 28,118 | ||||||||||||
Interest
on retail repurchase agreements and federal funds
purchased
|
61 | 87 | 198 | 225 | ||||||||||||
Interest
on advances from FHLB
|
3,676 | 3,706 | 10,949 | 11,005 | ||||||||||||
Interest
on subordinated debt
|
248 | 247 | 693 | 1,358 | ||||||||||||
Total
interest expense
|
7,868 | 12,783 | 25,581 | 40,706 | ||||||||||||
Net
interest income
|
29,499 | 26,402 | 86,654 | 75,875 | ||||||||||||
Provision
for loan and lease losses
|
2,453 | 34,450 | 23,585 | 55,678 | ||||||||||||
Net
interest income (loss) after provision for loan and lease
losses
|
27,046 | (8,048 | ) | 63,069 | 20,197 | |||||||||||
Non-interest
Income:
|
||||||||||||||||
Investment
securities gains
|
25 | 15 | 323 | 207 | ||||||||||||
Total
other-than-temporary impairment ("OTTI") losses
|
(334 | ) | - | (1,168 | ) | - | ||||||||||
Portion
of OTTI losses recognized in other comprehensive income, before
taxes
|
(46 | ) | - | 699 | - | |||||||||||
Net
OTTI recognized in earnings
|
(380 | ) | - | (469 | ) | - | ||||||||||
Service
charges on deposit accounts
|
2,567 | 2,823 | 7,984 | 8,537 | ||||||||||||
Gains
on sales of mortgage loans
|
915 | 1,011 | 2,544 | 2,819 | ||||||||||||
Fees
on sales of investment products
|
782 | 740 | 2,464 | 2,062 | ||||||||||||
Trust
and investment management fees
|
2,505 | 2,406 | 7,488 | 7,063 | ||||||||||||
Insurance
agency commissions
|
978 | 1,048 | 3,895 | 4,138 | ||||||||||||
Income
from bank owned life insurance
|
709 | 740 | 2,105 | 2,176 | ||||||||||||
Visa
check fees
|
843 | 758 | 2,438 | 2,144 | ||||||||||||
Other
income
|
1,794 | 1,121 | 5,175 | 4,520 | ||||||||||||
Total
non-interest income
|
10,738 | 10,662 | 33,947 | 33,666 | ||||||||||||
Non-interest
Expenses:
|
||||||||||||||||
Salaries
and employee benefits
|
13,841 | 14,411 | 41,393 | 41,319 | ||||||||||||
Occupancy
expense of premises
|
2,826 | 2,685 | 8,625 | 8,008 | ||||||||||||
Equipment
expenses
|
1,137 | 1,444 | 3,655 | 4,332 | ||||||||||||
Marketing
|
589 | 484 | 1,678 | 1,389 | ||||||||||||
Outside
data services
|
966 | 987 | 3,007 | 2,754 | ||||||||||||
FDIC
insurance
|
1,056 | 1,219 | 3,383 | 4,968 | ||||||||||||
Amortization
of intangible assets
|
495 | 1,048 | 1,487 | 3,150 | ||||||||||||
Other
expenses
|
4,429 | 4,289 | 13,370 | 11,755 | ||||||||||||
Total
non-interest expenses
|
25,339 | 26,567 | 76,598 | 77,675 | ||||||||||||
Income
(loss) before income taxes
|
12,445 | (23,953 | ) | 20,418 | (23,812 | ) | ||||||||||
Income
tax expense (benefit)
|
3,961 | (10,379 | ) | 5,174 | (12,175 | ) | ||||||||||
Net
income (loss)
|
$ | 8,484 | $ | (13,574 | ) | $ | 15,244 | $ | (11,637 | ) | ||||||
Preferred
stock dividends and discount accretion
|
2,074 | 1,205 | 4,477 | 3,607 | ||||||||||||
Net
income (loss) available to common stockholders
|
$ | 6,410 | $ | (14,779 | ) | $ | 10,767 | $ | (15,244 | ) | ||||||
Net
Income (Loss) Per Share Amounts:
|
||||||||||||||||
Basic
net income (loss) per share
|
$ | 0.35 | $ | (0.83 | ) | $ | 0.70 | $ | (0.71 | ) | ||||||
Basic
net income (loss) per common share
|
0.27 | (0.90 | ) | 0.49 | (0.93 | ) | ||||||||||
Diluted
net income (loss) per share
|
$ | 0.35 | $ | (0.83 | ) | $ | 0.70 | $ | (0.71 | ) | ||||||
Diluted
net income (loss) per common share
|
0.27 | (0.90 | ) | 0.49 | (0.93 | ) | ||||||||||
Dividends
declared per common share
|
$ | 0.01 | $ | 0.12 | $ | 0.03 | $ | 0.36 |
Nine Months Ended
|
||||||||
September 30,
|
||||||||
(Dollars in thousands)
|
2010
|
2009
|
||||||
Operating
activities:
|
||||||||
Net
income (loss)
|
$ | 15,244 | $ | (11,637 | ) | |||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
5,816 | 7,849 | ||||||
Net
OTTI recognized in earnings
|
469 | - | ||||||
Provision
for loan and lease losses
|
23,585 | 55,678 | ||||||
Share
based compensation expense
|
791 | 1,105 | ||||||
Deferred
income tax benefit
|
(1,911 | ) | (5,868 | ) | ||||
Origination
of loans held for sale
|
(161,814 | ) | (285,116 | ) | ||||
Proceeds
from sales of mortgage loans held for sale
|
157,182 | 288,253 | ||||||
Gains
on sales of mortgage loans held for sale
|
(2,104 | ) | (2,672 | ) | ||||
Securities
gains
|
(323 | ) | (207 | ) | ||||
Gains
on sales of premises and equipment
|
(92 | ) | - | |||||
Net
decrease (increase) in accrued interest receivable
|
570 | (1,515 | ) | |||||
Net
decrease (increase) in other assets
|
3,162 | (13,083 | ) | |||||
Net
increase in accrued expenses and other liabilities
|
3,114 | 3,278 | ||||||
Other
– net
|
4,495 | 2,675 | ||||||
Net
cash provided by operating activities
|
48,184 | 38,740 | ||||||
Investing
activities:
|
||||||||
Purchases
of other equity securities
|
121 | (3,628 | ) | |||||
Purchases
of investments available-for-sale
|
(600,295 | ) | (719,202 | ) | ||||
Proceeds
from maturities, calls and principal payments of investments
held-to-maturity
|
26,282 | 31,229 | ||||||
Proceeds
from maturities, calls and principal payments of investments
available-for-sale
|
512,503 | 213,407 | ||||||
Net
decrease in loans and leases
|
83,641 | 108,208 | ||||||
Proceeds
from the sales of other real estate owned
|
5,294 | 788 | ||||||
Contingent
consideration payout
|
- | (2,308 | ) | |||||
Expenditures
for premises and equipment
|
(1,757 | ) | (2,200 | ) | ||||
Net
cash provided (used) in investing activities
|
25,789 | (373,706 | ) | |||||
Financing
activities:
|
||||||||
Net
(decrease) increase in deposits
|
(111,346 | ) | 318,230 | |||||
Net
increase in retail repurchase agreements and federal funds
purchased
|
8,822 | 9,032 | ||||||
Repayment
of advances from FHLB
|
(2,321 | ) | (725 | ) | ||||
Common
stock issued pursuant to West Financial Services
acquisition
|
- | 628 | ||||||
Redemption
of preferred stock
|
(41,547 | ) | - | |||||
Proceeds
from issuance of common stock
|
95,961 | 424 | ||||||
Tax
benefits associated with shared based compensation
|
15 | - | ||||||
Dividends
paid
|
(3,628 | ) | (8,842 | ) | ||||
Net
cash provided (used) by financing activities
|
(54,044 | ) | 318,747 | |||||
Net
increase (decrease) in cash and cash equivalents
|
19,929 | (16,219 | ) | |||||
Cash
and cash equivalents at beginning of period
|
59,796 | 105,229 | ||||||
Cash
and cash equivalents at end of period
|
$ | 79,725 | $ | 89,010 | ||||
Supplemental
Disclosures:
|
||||||||
Interest
payments
|
$ | 25,931 | $ | 41,378 | ||||
Income
tax payments
|
181 | 3,920 | ||||||
Transfers
from loans to other real estate owned
|
8,300 | 4,889 |
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Other
|
Total
|
||||||||||||||||||||||||||
Preferred
|
Common
|
Paid-In
|
Retained
|
Comprehensive
|
Stockholders’
|
|||||||||||||||||||||||
(Dollars in thousands, except per share data)
|
Stock
|
Stock
|
Warrants
|
Capital
|
Earnings
|
Income (Loss)
|
Equity
|
|||||||||||||||||||||
Balances
at December 31, 2009
|
$ | 80,095 | $ | 16,488 | $ | 3,699 | $ | 87,334 | $ | 188,622 | $ | (2,652 | ) | $ | 373,586 | |||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 15,244 | - | 15,244 | |||||||||||||||||||||
Other
comprehensive income, net of tax:
|
||||||||||||||||||||||||||||
Net
unrealized gain on debt securities, net of reclassification
adjustment
|
- | - | - | - | - | 10,527 | 10,527 | |||||||||||||||||||||
Change
in funded status of defined benefit pension
|
- | - | - | - | - | 509 | 509 | |||||||||||||||||||||
Total
Comprehensive Income
|
26,280 | |||||||||||||||||||||||||||
Redemption
of preferred stock - 41,547 shares
|
(41,547 | ) | - | - | - | - | - | (41,547 | ) | |||||||||||||||||||
Common
stock dividends - $0.03 per share
|
- | - | - | - | (652 | ) | - | (652 | ) | |||||||||||||||||||
Preferred
stock dividends - $37.50 per share
|
- | - | - | - | (2,717 | ) | - | (2,717 | ) | |||||||||||||||||||
Stock
compensation expense
|
- | - | - | 791 | - | - | 791 | |||||||||||||||||||||
Discount
accretion
|
1,760 | - | - | - | (1,760 | ) | - | - | ||||||||||||||||||||
Common
stock issued pursuant to:
|
||||||||||||||||||||||||||||
Common
stock issuance - 7,475,000 shares
|
- | 7,475 | - | 88,159 | - | - | 95,634 | |||||||||||||||||||||
Stock
option plan - 2,216 shares
|
- | 2 | - | 30 | - | - | 32 | |||||||||||||||||||||
Employee
stock purchase plan - 25,519 shares
|
- | 26 | - | 276 | - | - | 302 | |||||||||||||||||||||
Restricted
stock - 12,247 shares
|
- | 12 | - | (79 | ) | - | - | (67 | ) | |||||||||||||||||||
Director
stock purchase plan - 3,709 shares
|
- | 4 | - | 68 | - | - | 72 | |||||||||||||||||||||
DRIP
plan - 205 shares
|
- | - | - | 3 | - | - | 3 | |||||||||||||||||||||
Balances
at September 30, 2010
|
$ | 40,308 | $ | 24,007 | $ | 3,699 | $ | 176,582 | $ | 198,737 | $ | 8,384 | $ | 451,717 | ||||||||||||||
Balances
at December 31, 2008
|
$ | 79,440 | $ | 16,399 | $ | 3,699 | $ | 85,486 | $ | 214,410 | $ | (7,572 | ) | $ | 391,862 | |||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | (11,637 | ) | - | (11,637 | ) | |||||||||||||||||||
Other
comprehensive income, net of tax:
|
||||||||||||||||||||||||||||
Net
unrealized gain on debt securities, net of reclassification
adjustment
|
- | - | - | - | - | 6,649 | 6,649 | |||||||||||||||||||||
Change
in funded status of defined benefit pension
|
- | - | - | - | - | 613 | 613 | |||||||||||||||||||||
Total
Comprehensive Income
|
(4,375 | ) | ||||||||||||||||||||||||||
Common
stock dividends - $0.36 per share
|
- | - | - | - | (5,957 | ) | - | (5,957 | ) | |||||||||||||||||||
Preferred
stock dividends - $37.49 per share
|
- | - | - | - | (3,116 | ) | - | (3,116 | ) | |||||||||||||||||||
Stock
compensation expense
|
- | - | - | 1,105 | - | - | 1,105 | |||||||||||||||||||||
Discount
accretion
|
490 | - | - | - | (490 | ) | - | - | ||||||||||||||||||||
Common
stock issued pursuant to:
|
||||||||||||||||||||||||||||
Contingent
consideration relating to 2005 acquisition of West Financial - 31,663
shares
|
- | 32 | - | 596 | - | - | 628 | |||||||||||||||||||||
Employee
stock purchase plan - 28,909 shares
|
- | 29 | - | 324 | - | - | 353 | |||||||||||||||||||||
Director
stock purchase plan - 2,988 shares
|
- | 3 | - | 37 | - | - | 40 | |||||||||||||||||||||
Restricted
stock - 5,608 shares
|
- | 5 | - | (6 | ) | - | - | (1 | ) | |||||||||||||||||||
DRIP
plan – 2,441 shares
|
- | 2 | - | 30 | - | - | 32 | |||||||||||||||||||||
Balances
at September 30, 2009
|
$ | 79,930 | $ | 16,470 | $ | 3,699 | $ | 87,572 | $ | 193,210 | $ | (310 | ) | $ | 380,571 |
·
|
The
few observable transactions and market quotations that are available are
not reliable for purposes of determining fair
value.
|
·
|
The
pooled trust preferred securities will be classified within Level 3 of the
fair value hierarchy and the fair value is determined based upon
independent modeling.
|
·
|
An
income valuation approach technique (present value technique) that
maximizes the use of relevant observable inputs and minimizes the use of
unobservable inputs will be more representative of fair value than a
market approach valuation
technique.
|
·
|
Detailed
credit and structural evaluation for each piece of collateral in the
pooled trust preferred
securities.
|
·
|
Collateral
performance projections for each piece of collateral in the pooled trust
preferred securities (default, recovery and prepayment/amortization
probabilities).
|
·
|
Terms
of the structure of the pooled trust preferred securities as established
in the indenture.
|
·
|
An
11.1% discount rate that was developed by using the risk free rate
adjusted for a risk premium and a liquidity adjustment that considered the
characteristics of the securities and the related
collateral.
|
|
·
|
The
projected cash flows from the underlying securities that incorporate
default expectations and the severity of
losses;
|
|
·
|
The
underlying cause and conditions associated with defaults or deferrals and
an assessment of the relative strength of the
issuer;
|
|
·
|
The
receipt of payments on a timely basis and the ability of the issuer to
make scheduled interest or principal
payments;
|
|
·
|
The
length of time and the extent to which the fair value has been less than
the amortized cost;
|
|
·
|
Adverse
conditions specifically related to the security, industry, or geographic
area;
|
|
·
|
Historical
and implied volatility of the fair value of the
security;
|
|
·
|
Credit
risk concentrations;
|
|
·
|
Amount
of principal likely to be recovered by stated
maturity;
|
|
·
|
Ratings
changes of the security;
|
|
·
|
Performance
of bond collateral;
|
|
·
|
Recoveries
of additional declines in fair value subsequent to the date of the
statement of condition;
|
|
·
|
That
the securities are senior notes with first
priority;
|
|
·
|
Other
information currently available, such as the latest trustee reports;
and
|
|
·
|
An
analysis of the credit worthiness of the remaining individual pooled
banks.
|
September 30, 2010
|
December 31, 2009
|
|||||||||||||||||||||||||||||||
Gross
|
Gross
|
Estimated
|
Gross
|
Gross
|
Estimated
|
|||||||||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||||||||||||||
(In thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||||||||||||||
U.S.
government agencies
|
$ | 333,458 | $ | 5,635 | $ | (1 | ) | $ | 339,092 | $ | 352,841 | $ | 3,190 | $ | (434 | ) | $ | 355,597 | ||||||||||||||
State
and municipal
|
41,093 | 2,565 | - | 43,658 | 41,283 | 903 | (44 | ) | 42,142 | |||||||||||||||||||||||
Mortgage-backed
|
554,928 | 16,066 | (75 | ) | 570,919 | 449,722 | 5,767 | (1,491 | ) | 453,998 | ||||||||||||||||||||||
Trust
preferred
|
6,828 | 415 | (699 | ) | 6,544 | 7,841 | 180 | (1,675 | ) | 6,346 | ||||||||||||||||||||||
Total
debt securities
|
936,307 | 24,681 | (775 | ) | 960,213 | 851,687 | 10,040 | (3,644 | ) | 858,083 | ||||||||||||||||||||||
Marketable
equity securities
|
100 | - | - | 100 | 350 | - | - | 350 | ||||||||||||||||||||||||
Total
investments available-for-sale
|
$ | 936,407 | $ | 24,681 | $ | (775 | ) | $ | 960,313 | $ | 852,037 | $ | 10,040 | $ | (3,644 | ) | $ | 858,433 |
As of September 30, 2010
|
Continuous Unrealized
|
|||||||||||||||||||
Losses Existing for:
|
||||||||||||||||||||
Number
|
Total
|
|||||||||||||||||||
of
|
Less than
|
More than
|
Unrealized
|
|||||||||||||||||
(Dollars in thousands)
|
securities
|
Fair Value
|
12 months
|
12 months
|
Losses
|
|||||||||||||||
U.S.
government agencies
|
1 | $ | 9,981 | $ | 1 | $ | - | $ | 1 | |||||||||||
Mortgage-backed
|
7 | 50,405 | 74 | 1 | 75 | |||||||||||||||
Trust
preferred
|
2 | 3,353 | - | 699 | 699 | |||||||||||||||
Total
|
10 | $ | 63,739 | $ | 75 | $ | 700 | $ | 775 |
As of December 31, 2009
|
Continuous Unrealized
|
|||||||||||||||||||
Losses Existing for:
|
||||||||||||||||||||
Number
|
Total
|
|||||||||||||||||||
of
|
Less than
|
More than
|
Unrealized
|
|||||||||||||||||
(Dollars in thousands)
|
securities
|
Fair Value
|
12 months
|
12 months
|
Losses
|
|||||||||||||||
U.S.
government agencies
|
10 | $ | 72,793 | $ | 434 | $ | - | $ | 434 | |||||||||||
State
and municipal
|
5 | 5,805 | 40 | 4 | 44 | |||||||||||||||
Mortgage-backed
|
30 | 150,369 | 1,454 | 37 | 1,491 | |||||||||||||||
Trust
preferred
|
3 | 4,366 | 24 | 1,651 | 1,675 | |||||||||||||||
Total
|
48 | $ | 233,333 | $ | 1,952 | $ | 1,692 | $ | 3,644 |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
(In thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Due
in one year or less
|
$ | 41,515 | $ | 41,852 | $ | 56,739 | $ | 57,454 | ||||||||
Due
after one year through five years
|
174,484 | 179,412 | 273,351 | 275,712 | ||||||||||||
Due
after five years through ten years
|
216,805 | 219,646 | 70,770 | 71,132 | ||||||||||||
Due
after ten years
|
503,503 | 519,303 | 450,827 | 453,785 | ||||||||||||
Total
debt securities available for sale
|
$ | 936,307 | $ | 960,213 | $ | 851,687 | $ | 858,083 |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||||||||||||||||||
Gross
|
Gross
|
Estimated
|
Gross
|
Gross
|
Estimated
|
|||||||||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||||||||||||||
(In thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||||||||||||||
State
and municipal
|
$ | 106,032 | $ | 4,699 | $ | (4 | ) | $ | 110,727 | $ | 131,996 | $ | 5,156 | $ | (1 | ) | $ | 137,151 | ||||||||||||||
Mortgage-backed
|
521 | 50 | - | 571 | 597 | 39 | - | 636 | ||||||||||||||||||||||||
Total
investments held-to-maturity
|
$ | 106,553 | $ | 4,749 | $ | (4 | ) | $ | 111,298 | $ | 132,593 | $ | 5,195 | $ | (1 | ) | $ | 137,787 |
As of September 30, 2010
|
Continuous Unrealized
|
|||||||||||||||||||
Losses Existing for:
|
||||||||||||||||||||
Number
|
Total
|
|||||||||||||||||||
of
|
Less than
|
More than
|
Unrealized
|
|||||||||||||||||
(Dollars in thousands)
|
securities
|
Fair Value
|
12 months
|
12 months
|
Losses
|
|||||||||||||||
State
and municipal
|
2 | $ | 400 | $ | 2 | $ | 2 | $ | 4 | |||||||||||
Total
|
2 | $ | 400 | $ | 2 | $ | 2 | $ | 4 |
As of December 31, 2009
|
Continuous Unrealized
|
|||||||||||||||||||
Losses Existing for:
|
||||||||||||||||||||
Number
|
Total
|
|||||||||||||||||||
of
|
Less than
|
More than
|
Unrealized
|
|||||||||||||||||
(Dollars in thousands)
|
securities
|
Fair Value
|
12 months
|
12 months
|
Losses
|
|||||||||||||||
State
and municipal
|
4 | $ | 1,782 | $ | 1 | $ | - | $ | 1 | |||||||||||
Total
|
4 | $ | 1,782 | $ | 1 | $ | - | $ | 1 |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
(In thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Due
in one year or less
|
$ | 20,701 | $ | 21,108 | $ | 13,626 | $ | 13,800 | ||||||||
Due
after one year through five years
|
20,174 | 21,605 | 26,356 | 27,687 | ||||||||||||
Due
after five years through ten years
|
25,694 | 26,888 | 34,545 | 35,776 | ||||||||||||
Due
after ten years
|
39,984 | 41,697 | 58,066 | 60,524 | ||||||||||||
Total
debt securities held-to-maturity
|
$ | 106,553 | $ | 111,298 | $ | 132,593 | $ | 137,787 |
September 30,
|
December 31,
|
|||||||
(In thousands)
|
2010
|
2009
|
||||||
Federal
Reserve Bank stock
|
$ | 7,530 | $ | 7,531 | ||||
Federal
Home Loan Bank of Atlanta stock
|
25,047 | 25,167 | ||||||
Atlantic
Central Bank stock
|
75 | 75 | ||||||
Total
equity securities
|
$ | 32,652 | $ | 32,773 |
September 30,
|
December 31,
|
|||||||
(In thousands)
|
2010
|
2009
|
||||||
Residential
real estate:
|
||||||||
Residential
mortgages
|
$ | 442,723 | $ | 457,414 | ||||
Residential
construction
|
92,485 | 92,283 | ||||||
Commercial
loans and leases:
|
||||||||
Commercial
mortgages
|
903,195 | 894,951 | ||||||
Commercial
construction
|
96,823 | 131,789 | ||||||
Commercial
business
|
240,671 | 296,220 | ||||||
Leases
|
17,895 | 25,704 | ||||||
Consumer
|
391,415 | 399,649 | ||||||
Total
loans and leases
|
$ | 2,185,207 | $ | 2,298,010 |
Nine Months Ended September 30,
|
||||||||
(In thousands)
|
2010
|
2009
|
||||||
Balance
at beginning of period
|
$ | 64,559 | $ | 50,526 | ||||
Provision
for loan and lease losses
|
23,585 | 55,678 | ||||||
Loan
and lease charge-offs
|
(23,969 | ) | (43,871 | ) | ||||
Loan
and lease recoveries
|
3,107 | 604 | ||||||
Net
charge-offs
|
(20,862 | ) | (43,267 | ) | ||||
Balance
at end of period
|
$ | 67,282 | $ | 62,937 |
September 30,
|
December 31,
|
|||||||
(In thousands)
|
2010
|
2009
|
||||||
Impaired
loans with specific reserves
|
||||||||
Commercial
mortgage
|
$ | 20,091 | $ | 8,693 | ||||
Commercial
construction
|
13,490 | 7,571 | ||||||
Commercial
business
|
9,033 | 7,419 | ||||||
Total
impaired loans with specific reserves
|
42,614 | 23,683 | ||||||
Impaired
loans without specific reserves
|
||||||||
Commercial
mortgage
|
2,709 | 12,166 | ||||||
Commercial
construction
|
27,268 | 58,720 | ||||||
Commercial
business
|
1,714 | 4,883 | ||||||
Total
impaired loans without specific reserves
|
31,691 | 75,769 | ||||||
Total
impaired loans
|
$ | 74,305 | $ | 99,452 | ||||
Allowance
for loan and lease losses related to impaired loans
|
$ | 10,602 | $ | 6,613 | ||||
Allowance
for loan and lease losses related to other than impaired
loans
|
56,680 | 57,946 | ||||||
Total
allowance for loan and lease losses
|
$ | 67,282 | $ | 64,559 | ||||
Average
impaired loans for the year
|
$ | 84,673 | $ | 100,387 | ||||
Contractual
interest income due on loans in non-accrual status during the
year
|
$ | 4,434 | $ | 6,355 | ||||
Interest
income on impaired loans recognized on a cash basis
|
$ | - | $ | - |
Weighted
|
||||||||||||||||
Number
|
Weighted
|
Average
|
Aggregate
|
|||||||||||||
of
|
Average
|
Contractual
|
Intrinsic
|
|||||||||||||
Common
|
Exercise
|
Remaining
|
Value
|
|||||||||||||
(In thousands, except per share data):
|
Shares
|
Share Price
|
Life(Years)
|
(in thousands)
|
||||||||||||
Balance
at January 1, 2010
|
833,727 | $ | 32.56 | $ | 216 | |||||||||||
Granted
|
37,389 | $ | 15.00 | 18 | ||||||||||||
Exercised
|
(2,216 | ) | $ | 14.54 | (7 | ) | ||||||||||
Forfeited
or expired
|
(71,283 | ) | $ | 35.25 | - | |||||||||||
Balance
at September 30, 2010
|
797,617 | $ | 31.54 | 3.2 | $ | 227 | ||||||||||
Exercisable
at September 30, 2010
|
691,016 | $ | 33.71 | 2.9 | $ | 70 | ||||||||||
Weighted
average fair value of options granted during the year
|
$ | 6.65 |
Weighted
|
||||||||
Average
|
||||||||
Number
|
Grant-Date
|
|||||||
(In dollars, except share data):
|
of Shares
|
Fair Value
|
||||||
Non-vested
options at January 1, 2010
|
123,088 | $ | 3.88 | |||||
Granted
|
37,389 | $ | 6.65 | |||||
Vested
|
(50,163 | ) | $ | 4.04 | ||||
Forfeited
or expired
|
(3,713 | ) | $ | 3.74 | ||||
Non-vested
options at September 30, 2010
|
106,601 | $ | 4.78 |
Weighted
|
||||||||
Average
|
||||||||
Number
|
Grant-Date
|
|||||||
(In dollars, except share data):
|
Of Shares
|
Fair Value
|
||||||
Restricted
stock at January 1, 2010
|
111,173 | $ | 16.64 | |||||
Granted
|
104,281 | $ | 15.00 | |||||
Vested
|
(25,736 | ) | $ | 14.85 | ||||
Forfeited
or expired
|
(1,723 | ) | $ | (23.51 | ) | |||
Restricted
stock at September 30, 2010
|
187,995 | $ | 16.34 |
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
Interest
cost on projected benefit obligation
|
$ | 401 | $ | 361 | $ | 1,083 | $ | 1,076 | ||||||||
Expected
return on plan assets
|
(326 | ) | (300 | ) | (876 | ) | (942 | ) | ||||||||
Recognized
net actuarial loss
|
317 | 342 | 846 | 1,020 | ||||||||||||
Net
periodic benefit cost
|
$ | 392 | $ | 403 | $ | 1,053 | $ | 1,154 |
At September 30, 2010
|
||||||||||||||||
Quoted Prices in
|
Significant Other
|
Significant
|
||||||||||||||
Active Markets for
|
Observable
|
Unobservable
|
||||||||||||||
Identical Assets
|
Inputs
|
Inputs
|
||||||||||||||
(In thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
Asset
Category:
|
||||||||||||||||
Cash
and certificates of deposit
|
$ | 13,902 | $ | - | $ | - | $ | 13,902 | ||||||||
Equity
Securities:
|
||||||||||||||||
Common
Stocks
|
4,141 | - | - | 4,141 | ||||||||||||
American
Depositary Receipts
|
1,127 | - | - | 1,127 | ||||||||||||
Fixed
income securities:
|
||||||||||||||||
U.
S. Government Agencies
|
- | 850 | - | 850 | ||||||||||||
Corporate
bonds
|
- | 6,580 | - | 6,580 | ||||||||||||
Other
|
103 | - | - | 103 | ||||||||||||
Total
pension plan sssets
|
$ | 19,273 | $ | 7,430 | $ | - | $ | 26,703 |
At December 31, 2009
|
||||||||||||||||
Quoted Prices in
|
Significant Other
|
Significant
|
||||||||||||||
Active Markets for
|
Observable
|
Unobservable
|
||||||||||||||
Identical Assets
|
Inputs
|
Inputs
|
||||||||||||||
(In thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
Asset
Category:
|
||||||||||||||||
Cash
and certificates of deposit
|
$ | 13,405 | $ | - | $ | - | $ | 13,405 | ||||||||
Equity
Securities:
|
||||||||||||||||
Common
Stocks
|
6,471 | - | - | 6,471 | ||||||||||||
American
Depositary Receipts
|
1,488 | - | - | 1,488 | ||||||||||||
Fixed
income securities:
|
||||||||||||||||
U.
S. Government Agencies
|
- | 2,269 | - | 2,269 | ||||||||||||
Corporate
bonds
|
- | 3,112 | - | 3,112 | ||||||||||||
Other
|
96 | - | - | 96 | ||||||||||||
Total
pension plan sssets
|
$ | 21,460 | $ | 5,381 | $ | - | $ | 26,841 |
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
(Dollars and amounts in thousands, except per share data)
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
Net
income (loss)
|
$ | 8,484 | $ | (13,574 | ) | $ | 15,244 | $ | (11,637 | ) | ||||||
Less:
Dividends - preferred stock
|
2,074 | 1,205 | 4,477 | 3,607 | ||||||||||||
Net
income (loss) available to common stockholders
|
$ | 6,410 | $ | (14,779 | ) | $ | 10,767 | $ | (15,244 | ) | ||||||
Basic:
|
||||||||||||||||
Basic
weighted average EPS shares
|
24,004 | 16,467 | 21,772 | 16,439 | ||||||||||||
Basic
net income (loss) per share
|
$ | 0.35 | $ | (0.83 | ) | $ | 0.70 | $ | (0.71 | ) | ||||||
Basic
net income (loss) per common share
|
0.27 | (0.90 | ) | 0.49 | (0.93 | ) | ||||||||||
Diluted:
|
||||||||||||||||
Basic
weighted average EPS shares
|
24,004 | 16,467 | 21,772 | 16,439 | ||||||||||||
Dilutive
common stock equivalents
|
98 | - | 40 | - | ||||||||||||
Dilutive
EPS shares
|
24,102 | 16,467 | 21,812 | 16,439 | ||||||||||||
Diluted
net income (loss) per share
|
$ | 0.35 | $ | (0.83 | ) | $ | 0.70 | $ | (0.71 | ) | ||||||
Diluted
net income (loss) per common share
|
0.27 | (0.90 | ) | 0.49 | (0.93 | ) | ||||||||||
Anti-dilutive
shares
|
655 | 789 | 790 | 961 |
Nine Months Ended September 30,
|
||||||||
(In thousands)
|
2010
|
2009
|
||||||
Net
income (loss)
|
$ | 15,244 | $ | (11,637 | ) | |||
Investments
available-for-sale:
|
||||||||
Net
change in unrealized gains on investments
available-for-sale
|
17,187 | 10,852 | ||||||
Related
income tax expense
|
(6,854 | ) | (4,328 | ) | ||||
Net
investment gains (losses) reclassified into earnings
|
323 | 207 | ||||||
Related
income tax expense
|
(129 | ) | (82 | ) | ||||
Net
effect on other comprehensive income for the period
|
10,527 | 6,649 | ||||||
Defined
benefit pension plan:
|
||||||||
Recognition
of unrealized gain
|
846 | 1,020 | ||||||
Related
income tax expense
|
(337 | ) | (407 | ) | ||||
Net
effect on other comprehensive income for the period
|
509 | 613 | ||||||
Total
other comprehensive income
|
11,036 | 7,262 | ||||||
Comprehensive
income (loss)
|
$ | 26,280 | $ | (4,375 | ) |
(In thousands)
|
Unrealized Gains on
Investments Available-
for-Sale
|
Defined Benefit
Pension Plan
|
Total
|
|||||||||
Balance
at December 31, 2009
|
$ | 3,845 | $ | (6,497 | ) | $ | (2,652 | ) | ||||
Period
change, net of tax
|
10,527 | 509 | 11,036 | |||||||||
Balance
at September 30, 2010
|
$ | 14,372 | $ | (5,988 | ) | $ | 8,384 |
(In thousands)
|
Unrealized Gains on
Investments Available-
for-Sale
|
Defined Benefit
Pension Plan
|
Total
|
|||||||||
Balance
at December 31, 2008
|
$ | 461 | $ | (8,033 | ) | $ | (7,572 | ) | ||||
Period
change, net of tax
|
6,649 | 613 | 7,262 | |||||||||
Balance
at September 30, 2009
|
$ | 7,110 | $ | (7,420 | ) | $ | (310 | ) |
·
|
The
few observable transactions and market quotations that are available are
not reliable for purposes of determining fair
value.
|
·
|
The
pooled trust preferred securities will be classified within Level 3 of the
fair value and the fair value determined based on independent
modeling.
|
·
|
An
income valuation approach technique (present value technique) that
maximizes the use of relevant observable inputs and minimizes the use of
unobservable inputs will be more representative of fair value than a
market approach valuation
technique.
|
At September 30, 2010
|
||||||||||||||||
(In thousands)
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
Assets
|
||||||||||||||||
Residential
mortgage loans held-for-sale
|
$ | - | $ | 19,234 | $ | - | $ | 19,234 | ||||||||
Investments
available-for-sale:
|
||||||||||||||||
U.S.
government agencies
|
339,092 | 339,092 | ||||||||||||||
State
and municipal
|
43,658 | 43,658 | ||||||||||||||
Mortgage-backed
|
570,919 | 570,919 | ||||||||||||||
Trust
preferred
|
3,410 | 3,134 | 6,544 | |||||||||||||
Marketable
equity securities
|
100 | 100 | ||||||||||||||
Interest
rate swap agreements
|
- | 1,673 | - | 1,673 | ||||||||||||
Liabilities
|
||||||||||||||||
Interest
rate swap agreements
|
$ | - | $ | (1,673 | ) | $ | - | $ | (1,673 | ) |
At December 31, 2009
|
||||||||||||||||
(In thousands)
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
Assets
|
||||||||||||||||
Residential
mortgage loans held-for-sale
|
$ | - | $ | 12,498 | $ | - | $ | 12,498 | ||||||||
Investments
available-for-sale:
|
- | 855,300 | ||||||||||||||
U.S.
government agencies
|
355,597 | 355,597 | ||||||||||||||
State
and municipal
|
42,142 | 42,142 | ||||||||||||||
Mortgage-backed
|
453,998 | 453,998 | ||||||||||||||
Trust
preferred
|
3,213 | 3,133 | 6,346 | |||||||||||||
Marketable
equity securities
|
350 | 350 | ||||||||||||||
Interest
rate swap agreements
|
- | 289 | - | 289 | ||||||||||||
Liabilities
|
||||||||||||||||
Interest
rate swap agreements
|
$ | - | $ | (289 | ) | $ | - | $ | (289 | ) |
Significant
Unobservable
Inputs
|
||||
(In thousands)
|
(Level 3)
|
|||
Investments
available-for-sale:
|
||||
Balance
at December 31, 2009
|
$ | 3,133 | ||
Total
OTTI included in earnings
|
(219 | ) | ||
Principal
redemption
|
(656 | ) | ||
Total
unrealized gains included in other comprehensive income
(loss)
|
876 | |||
Balance
at September 30, 2010
|
$ | 3,134 |
At September 30, 2010
|
||||||||||||||||||||
(In thousands)
|
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
Total
|
Total Losses
|
|||||||||||||||
Impaired
loans
|
$ | - | $ | - | $ | 63,703 | $ | 63,703 | $ | 9,058 | ||||||||||
Other
real estate owned
|
- | - | 10,011 | 10,011 | 533 | |||||||||||||||
Total
|
$ | - | $ | - | $ | 73,714 | $ | 73,714 | $ | 9,591 |
At December 31, 2009
|
||||||||||||||||||||
(In thousands)
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
Total
|
Total Losses
|
|||||||||||||||
Impaired
loans
|
$ | - | $ | - | $ | 92,810 | $ | 92,810 | $ | 39,241 |
At September 30, 2010
|
At December 31, 2009
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
(In thousands)
|
Amount
|
Value
|
Amount
|
Value
|
||||||||||||
Financial Assets
|
||||||||||||||||
Cash
and temporary investments (1)
|
$ | 98,959 | $ | 98,959 | $ | 72,294 | $ | 72,294 | ||||||||
Investments
available-for-sale
|
960,313 | 960,313 | 858,433 | 858,433 | ||||||||||||
Investments
held-to-maturity and other equity securities
|
139,205 | 143,950 | 165,366 | 170,560 | ||||||||||||
Loans,
net of allowance
|
2,117,925 | 1,872,245 | 2,233,451 | 2,022,029 | ||||||||||||
Accrued
interest receivable and other assets (2)
|
92,523 | 92,523 | 89,315 | 89,315 | ||||||||||||
Financial Liabilities
|
||||||||||||||||
Deposits
|
$ | 2,585,496 | $ | 2,592,086 | $ | 2,696,842 | $ | 2,702,142 | ||||||||
Securities
sold under retail repurchase agreements and federal funds
purchased
|
97,884 | 97,884 | 89,062 | 89,062 | ||||||||||||
Advances
from FHLB
|
409,263 | 456,211 | 411,584 | 441,020 | ||||||||||||
Subordinated
debentures
|
35,000 | 8,837 | 35,000 | 8,077 | ||||||||||||
Accrued
interest payable and other liabilities (2)
|
4,450 | 4,450 | 3,156 | 3,156 |
Three Months Ended September 30,
2010
|
||||||||||||||||||||||||
Community
|
Investment
|
Inter-Segment
|
||||||||||||||||||||||
(In thousands)
|
Banking
|
Insurance
|
Leasing
|
Mgmt.
|
Elimination
|
Total
|
||||||||||||||||||
Interest
income
|
$ | 37,110 | $ | 2 | $ | 340 | $ | 2 | $ | (87 | ) | $ | 37,367 | |||||||||||
Interest
expense
|
7,871 | - | 84 | - | (87 | ) | 7,868 | |||||||||||||||||
Provision
for loan and lease losses
|
2,453 | - | - | - | - | 2,453 | ||||||||||||||||||
Non-interest
income
|
8,565 | 1,102 | 58 | 1,216 | (203 | ) | 10,738 | |||||||||||||||||
Non-interest
expenses
|
23,679 | 1,080 | 65 | 718 | (203 | ) | 25,339 | |||||||||||||||||
Income before
income taxes
|
11,672 | 24 | 249 | 500 | - | 12,445 | ||||||||||||||||||
Income
tax expense
|
3,668 | 10 | 88 | 195 | - | 3,961 | ||||||||||||||||||
Net
income
|
$ | 8,004 | $ | 14 | $ | 161 | $ | 305 | $ | - | $ | 8,484 | ||||||||||||
Assets
|
$ | 3,613,455 | $ | 12,764 | $ | 18,385 | $ | 13,079 | $ | (51,066 | ) | $ | 3,606,617 |
Three Months Ended September 30, 2009
|
||||||||||||||||||||||||
Community
|
Investment
|
Inter-Segment
|
||||||||||||||||||||||
(In thousands)
|
Banking
|
Insurance
|
Leasing
|
Mgmt.
|
Elimination
|
Total
|
||||||||||||||||||
Interest
income
|
$ | 38,823 | $ | 2 | $ | 551 | $ | 1 | $ | (192 | ) | $ | 39,185 | |||||||||||
Interest
expense
|
12,785 | - | 190 | - | (192 | ) | 12,783 | |||||||||||||||||
Provision
for loan and lease losses
|
34,450 | - | - | - | - | 34,450 | ||||||||||||||||||
Non-interest
income
|
8,302 | 1,224 | 88 | 1,201 | (153 | ) | 10,662 | |||||||||||||||||
Non-interest
expenses
|
24,563 | 1,174 | 126 | 857 | (153 | ) | 26,567 | |||||||||||||||||
Income
(loss) before income taxes
|
(24,673 | ) | 52 | 323 | 345 | - | (23,953 | ) | ||||||||||||||||
Income
tax expense (benefit)
|
(10,653 | ) | 21 | 118 | 135 | - | (10,379 | ) | ||||||||||||||||
Net
income (loss)
|
$ | (14,020 | ) | $ | 31 | $ | 205 | $ | 210 | $ | - | $ | (13,574 | ) | ||||||||||
Assets
|
$ | 3,644,641 | $ | 12,348 | $ | 28,147 | $ | 11,931 | $ | (64,676 | ) | $ | 3,632,391 |
Nine Months Ended September 30,
2010
|
||||||||||||||||||||||||
Community
|
Investment
|
Inter-Segment
|
||||||||||||||||||||||
(In thousands)
|
Banking
|
Insurance
|
Leasing
|
Mgmt.
|
Elimination
|
Total
|
||||||||||||||||||
Interest
income
|
$ | 111,370 | $ | 6 | $ | 1,184 | $ | 4 | $ | (329 | ) | $ | 112,235 | |||||||||||
Interest
expense
|
25,590 | - | 320 | - | (329 | ) | 25,581 | |||||||||||||||||
Provision
for loan and lease losses
|
23,585 | - | - | - | - | 23,585 | ||||||||||||||||||
Non-interest
income
|
26,354 | 4,348 | 142 | 3,711 | (608 | ) | 33,947 | |||||||||||||||||
Non-interest
expenses
|
71,179 | 3,396 | 294 | 2,337 | (608 | ) | 76,598 | |||||||||||||||||
Income
before income taxes
|
17,370 | 958 | 712 | 1,378 | - | 20,418 | ||||||||||||||||||
Income
tax expense
|
3,975 | 387 | 275 | 537 | - | 5,174 | ||||||||||||||||||
Net
income
|
$ | 13,395 | $ | 571 | $ | 437 | $ | 841 | $ | - | $ | 15,244 | ||||||||||||
Assets
|
$ | 3,613,455 | $ | 12,764 | $ | 18,385 | $ | 13,079 | $ | (51,066 | ) | $ | 3,606,617 |
Nine Months Ended September 30, 2009
|
||||||||||||||||||||||||
Community
|
Investment
|
Inter-Segment
|
||||||||||||||||||||||
(In thousands)
|
Banking
|
Insurance
|
Leasing
|
Mgmt.
|
Elimination
|
Total
|
||||||||||||||||||
Interest
income
|
$ | 115,434 | $ | 5 | $ | 1,785 | $ | 4 | $ | (647 | ) | $ | 116,581 | |||||||||||
Interest
expense
|
40,714 | - | 639 | - | (647 | ) | 40,706 | |||||||||||||||||
Provision
for loan and lease losses
|
55,678 | - | - | - | - | 55,678 | ||||||||||||||||||
Non-interest
income
|
25,773 | 4,733 | 231 | 3,388 | (459 | ) | 33,666 | |||||||||||||||||
Non-interest
expenses
|
71,247 | 3,767 | 479 | 2,641 | (459 | ) | 77,675 | |||||||||||||||||
Income
(loss) before income taxes
|
(26,432 | ) | 971 | 898 | 751 | - | (23,812 | ) | ||||||||||||||||
Income
tax expense (benefit)
|
(13,210 | ) | 392 | 350 | 293 | - | (12,175 | ) | ||||||||||||||||
Net
income (loss)
|
$ | (13,222 | ) | $ | 579 | $ | 548 | $ | 458 | $ | - | $ | (11,637 | ) | ||||||||||
Assets
|
$ | 3,644,641 | $ | 12,348 | $ | 28,147 | $ | 11,931 | $ | (64,676 | ) | $ | 3,632,391 |
Item
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
|
·
|
Allowance
for loan and lease losses;
|
|
·
|
Goodwill
impairment;
|
|
·
|
Accounting
for income taxes;
|
|
·
|
Fair
value measurements, including assessment of other-than-temporary
impairment;
|
|
·
|
Defined
benefit pension plan.
|
A.
|
FINANCIAL
CONDITION
|
September 30, 2010
|
December 31, 2009
|
2010/2009
|
||||||||||||||||||||||
(In
thousands)
|
Amount
|
%
|
Amount
|
%
|
$
Change
|
%
Change
|
||||||||||||||||||
Residential
real estate:
|
||||||||||||||||||||||||
Residential
mortgages
|
$ | 442,723 | 20.3 | % | $ | 457,414 | 19.9 | % | $ | (14,691 | ) | (3.2 | )% | |||||||||||
Residential
construction
|
92,485 | 4.2 | 92,283 | 4.0 | 202 | 0.2 | ||||||||||||||||||
Commercial
loans and leases:
|
||||||||||||||||||||||||
Commercial
mortgage
|
903,195 | 41.4 | 894,951 | 39.0 | 8,244 | 0.9 | ||||||||||||||||||
Commercial
construction
|
96,823 | 4.4 | 131,789 | 5.7 | (34,966 | ) | (26.5 | ) | ||||||||||||||||
Commercial
business
|
240,671 | 11.0 | 296,220 | 12.9 | (55,549 | ) | (18.8 | ) | ||||||||||||||||
Leases
|
17,895 | 0.8 | 25,704 | 1.1 | (7,809 | ) | (30.4 | ) | ||||||||||||||||
Consumer
|
391,415 | 17.9 | 399,649 | 17.4 | (8,234 | ) | (2.1 | ) | ||||||||||||||||
Total
loans and leases
|
$ | 2,185,207 | 100.0 | % | $ | 2,298,010 | 100.0 | % | $ | (112,803 | ) | (4.9 | ) |
September 30,
|
December 31,
|
2010/2009
|
||||||||||||||
(In thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
||||||||||||
Available-for-Sale:
(1)
|
||||||||||||||||
U.S.
government agencies and corporations
|
$ | 339,092 | $ | 355,597 | $ | (16,505 | ) | (4.6 | )% | |||||||
State
and municipal
|
43,658 | 42,142 | 1,516 | 3.6 | ||||||||||||
Mortgage-backed
(2)
|
570,919 | 453,998 | 116,921 | 25.8 | ||||||||||||
Trust
preferred
|
6,544 | 6,346 | 198 | 3.1 | ||||||||||||
Marketable
equity securities
|
100 | 350 | (250 | ) | (71.4 | ) | ||||||||||
Total
available-for-sale
|
960,313 | 858,433 | 101,880 | 11.9 | ||||||||||||
Held-to-Maturity
and Other Equity
|
||||||||||||||||
State
and municipal
|
106,032 | 131,996 | (25,964 | ) | (19.7 | ) | ||||||||||
Mortgage-backed
(2)
|
521 | 597 | (76 | ) | (12.7 | ) | ||||||||||
Other
equity securities
|
32,652 | 32,773 | (121 | ) | (0.4 | ) | ||||||||||
Total
held-to-maturity and other equity
|
139,205 | 165,366 | (26,161 | ) | (15.8 | ) | ||||||||||
Total
securities
|
$ | 1,099,518 | $ | 1,023,799 | $ | 75,719 | 7.4 |
(1)
|
At
estimated fair value.
|
(2)
|
Issued
by a U. S. Government Agency or secured by U.S. Government Agency
collateral.
|
|
·
|
The
few observable transactions and market quotations that are available are
not reliable for purposes of determining fair
value.
|
|
·
|
The
pooled trust preferred securities will be classified within Level 3 of the
fair value hierarchy and the fair value is determined based upon
independent modeling.
|
|
·
|
An
income valuation approach technique (present value technique) that
maximizes the use of relevant observable inputs and minimizes the use of
unobservable inputs will be more representative of fair value than a
market approach valuation
technique.
|
·
|
Detailed
credit and structural evaluation for each piece of collateral in the
pooled trust preferred
securities.
|
·
|
Collateral
performance projections for each piece of collateral in the pooled trust
preferred securities (default, recovery and prepayment/amortization
probabilities).
|
·
|
Terms
of the structure of the pooled trust preferred securities as established
in the indenture.
|
·
|
An
11.1% discount rate that was developed by using the risk free rate
adjusted for a risk premium and a liquidity adjustment that considered the
characteristics of the securities and the related
collateral
|
|
·
|
The
projected cash flows from the underlying securities that incorporate
default expectations and the severity of
losses;
|
|
·
|
The
underlying cause and conditions associated with defaults or deferrals and
an assessment of the relative strength of the
issuer;
|
|
·
|
The
receipt of payments on a timely basis and the ability of the issuer to
make scheduled interest or principal
payments;
|
|
·
|
The
length of time and the extent to which the fair value has been less than
the amortized cost;
|
|
·
|
Adverse
conditions specifically related to the security, industry, or geographic
area;
|
|
·
|
Historical
and implied volatility of the fair value of the
security;
|
|
·
|
Credit
risk concentrations;
|
|
·
|
Amount
of principal likely to be recovered by stated
maturity;
|
|
·
|
Ratings
changes of the security;
|
|
·
|
Performance
of bond collateral;
|
|
·
|
Recoveries
of additional declines in fair value subsequent to the date of the
statement of condition;
|
|
·
|
That
the securities are senior notes with first
priority;
|
|
·
|
Other
information currently available, such as the latest trustee reports;
and
|
|
·
|
An
analysis of the credit worthiness of the remaining individual pooled
banks.
|
September 30, 2010
|
December 31, 2009
|
2010/2009
|
||||||||||||||||||||||
(In thousands)
|
Amount
|
%
|
Amount
|
%
|
$ Change
|
% change
|
||||||||||||||||||
Noninterest-bearing
deposits
|
$ | 580,309 | 22.4 | % | $ | 540,578 | 20.0 | % | $ | 39,731 | 7.3 | % | ||||||||||||
Interest-bearing
deposits:
|
||||||||||||||||||||||||
Demand
|
294,487 | 11.4 | 282,045 | 10.5 | 12,442 | 4.4 | ||||||||||||||||||
Money
market savings
|
884,537 | 34.2 | 931,362 | 34.5 | (46,825 | ) | (5.0 | ) | ||||||||||||||||
Regular
savings
|
165,169 | 6.4 | 157,072 | 5.8 | 8,097 | 5.2 | ||||||||||||||||||
Time
deposits of less than $100,000
|
369,019 | 14.3 | 421,978 | 15.7 | (52,959 | ) | (12.6 | ) | ||||||||||||||||
Time
deposits of $100,000 or more
|
291,975 | 11.3 | 363,807 | 13.5 | (71,832 | ) | (19.7 | ) | ||||||||||||||||
Total
interest-bearing deposits
|
2,005,187 | 77.6 | 2,156,264 | 80.0 | (151,077 | ) | (7.0 | ) | ||||||||||||||||
Total
deposits
|
$ | 2,585,496 | 100.0 | % | $ | 2,696,842 | 100.0 | % | $ | (111,346 | ) | (4.1 | ) |
Ratios at
|
Minimum
|
|||||||||||
September 30,
|
December 31,
|
Regulatory
|
||||||||||
2010
|
2009
|
Requirements
|
||||||||||
Total
Capital to risk-weighted assets
|
16.56 | % | 13.27 | % | 8.00 | % | ||||||
Tier
1 Capital to risk-weighted assets
|
15.29 | % | 12.01 | % | 4.00 | % | ||||||
Tier
1 Leverage
|
11.15 | % | 9.09 | % | 3.00 | % |
September 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2010
|
2009
|
||||||
Tangible
common equity ratio:
|
||||||||
Total
stockholders' equity
|
$ | 451,717 | $ | 373,586 | ||||
Accumulated
other comprehensive income (loss)
|
(8,384 | ) | 2,652 | |||||
Goodwill
|
(76,816 | ) | (76,816 | ) | ||||
Other
intangible assets, net
|
(7,050 | ) | (8,537 | ) | ||||
Preferred
stock
|
(40,308 | ) | (80,095 | ) | ||||
Tangible
common equity
|
$ | 319,159 | $ | 210,790 | ||||
Total
assets
|
$ | 3,606,617 | $ | 3,630,478 | ||||
Goodwill
|
(76,816 | ) | (76,816 | ) | ||||
Other
intangible assets, net
|
(7,050 | ) | (8,537 | ) | ||||
Tangible
assets
|
$ | 3,522,751 | $ | 3,545,125 | ||||
Tangible
common equity ratio
|
9.06 | % | 5.95 | % |
|
·
|
An
internal evaluation is updated quarterly to include borrower financial
statements and/or cash flow
projections.
|
|
·
|
The
client may be contacted for a meeting to discuss an updated or revised
action plan which may include a request for additional
collateral.
|
|
·
|
Re-verification
of the documentation supporting the Company’s position with respect to the
collateral securing the loan.
|
|
·
|
At
the monthly credit committee meeting the loan may be downgraded and a
specific reserve may be decided upon in advance of the receipt of the
appraisal.
|
|
·
|
Upon
receipt of the updated appraisal (or based on an updated internal
financial evaluation) the loan balance is compared to the appraisal and a
specific reserve is decided upon for the particular loan, typically for
the amount of the difference between the appraisal and the loan
balance.
|
|
·
|
The
Company will specifically reserve for or charge-off the excess of the loan
amount over the amount of the appraisal. In certain cases the Company may
establish a larger reserve due to knowledge of current market conditions
or the existence of an offer for the collateral that will facilitate a
more timely resolution of the loan.
|
Nine Months Ended
|
Year Ended
|
|||||||
(Dollars in thousands)
|
September 30, 2010
|
December 31, 2009
|
||||||
Balance,
January 1
|
$ | 64,559 | $ | 50,526 | ||||
Provision
for loan and lease losses
|
23,585 | 76,762 | ||||||
Loan
charge-offs:
|
||||||||
Residential
real estate
|
(4,880 | ) | (4,847 | ) | ||||
Commercial
loans and leases
|
(16,255 | ) | (57,098 | ) | ||||
Consumer
|
(2,834 | ) | (1,575 | ) | ||||
Total
charge-offs
|
(23,969 | ) | (63,520 | ) | ||||
Loan
recoveries:
|
||||||||
Residential
real estate
|
32 | 41 | ||||||
Commercial
loans and leases
|
2,902 | 640 | ||||||
Consumer
|
173 | 110 | ||||||
Total
recoveries
|
3,107 | 791 | ||||||
Net
charge-offs
|
(20,862 | ) | (62,729 | ) | ||||
Balance,
period end
|
$ | 67,282 | $ | 64,559 | ||||
Annualized
net charge-offs to average loans and leases
|
1.24 | % | 2.61 | % | ||||
Allowance
to total loans and leases
|
3.08 | % | 2.81 | % |
(Dollars in thousands)
|
September 30, 2010
|
December 31, 2009
|
||||||
Non-accrual
loans and leases
|
||||||||
Residential
real estate
|
$ | 5,674 | $ | 9,520 | ||||
Commercial
loans and leases
|
68,182 | 100,894 | ||||||
Consumer
|
20 | 766 | ||||||
Total
non-accrual loans and leases
|
73,876 | 111,180 | ||||||
Loans
and leases 90 days past due
|
||||||||
Residential
real estate
|
15,992 | 14,887 | ||||||
Commercial
loans and leases
|
1,726 | 3,321 | ||||||
Consumer
|
550 | 793 | ||||||
Total
90 days past due loans and leases
|
18,268 | 19,001 | ||||||
Restructured
loans and leases
|
1,199 | 3,549 | ||||||
Total
non-performing loans and leases
|
93,343 | 133,730 | ||||||
Other
real estate owned, net
|
10,011 | 7,464 | ||||||
Other
assets owned
|
200 | - | ||||||
Total
non-performing assets
|
$ | 103,554 | $ | 141,194 | ||||
Non-performing
loans to total loans and leases
|
4.27 | % | 5.82 | % | ||||
Non-performing
assets to total assets
|
2.87 | % | 3.89 | % | ||||
Allowance
for loan and leases to non-performing loans and leases
|
72.08 | % | 48.28 | % |
Change in Interest Rates:
|
+ 400 | bp | + 300 | bp | + 200 | bp | + 100 | bp | - 100 | bp | - 200 | bp | -300 | bp | -400 | bp | ||||||||
Policy Limit
|
23.50 | % | 17.50 | % | 15.00 | % | 10.00 | % | 10.00 | % | 15.00 | % | 17.50 | % | 23.50 | % | ||||||||
September
30, 2010
|
(3.73 | )% | 0.29 | % | 3.62 | % | 0.84 | % | N/A | N/A | N/A | N/A | ||||||||||||
December
31, 2009
|
(15.27 | )% | (9.52 | )% | (5.03 | )% | (1.71 | )% | N/A | N/A | N/A | N/A |
Estimated
Changes in Economic Value of Equity (EVE)
|
||||||||||||||||||||||||
Change in Interest Rates:
|
+ 400 | bp | + 300 | bp | + 200 | bp | + 100 | bp | - 100 | bp | - 200 | bp | -300 | bp | -400 | bp | ||||||||
Policy Limit
|
35.00 | % | 25.00 | % | 20.00 | % | 10.00 | % | 10.00 | % | 20.00 | % | 25.00 | % | 35.00 | % | ||||||||
September
30, 2010
|
(8.64 | )% | (6.47 | )% | (2.58 | )% | 0.50 | % | N/A | N/A | N/A | N/A | ||||||||||||
December
31, 2009
|
(23.29 | )% | (12.78 | )% | (7.43 | )% | (2.29 | )% | N/A | N/A | N/A | N/A |
September 30,
|
December 31,
|
|||||||
(In
thousands)
|
2010
|
2009
|
||||||
Commercial
|
$ | 65,103 | $ | 47,541 | ||||
Real
estate-development and construction
|
51,646 | 51,288 | ||||||
Real
estate-residential mortgage
|
50,620 | 18,416 | ||||||
Lines
of credit, principally home equity and business lines
|
606,177 | 587,174 | ||||||
Standby
letters of credit
|
64,323 | 65,242 | ||||||
Total
Commitments to extend credit and available credit lines
|
$ | 837,869 | $ | 769,661 |
|
·
|
A
14% increase in net interest income as the net interest margin increased
to 3.59% in 2010 from 3.25% in 2009. A decrease in funding
costs due to the decline in rates paid on deposits and borrowings exceeded
the effect of decreased yields on interest-earning assets in the first
nine months of 2010 as compared to the first nine months of
2009.
|
|
·
|
The
provision for loan and lease losses decreased significantly for the first
nine months of 2010 compared to the prior year period. This was largely
due to net loan and lease charge-offs which totaled $20.9 million for the
first nine months of 2010 compared to $43.3 million for the first nine
months of 2009.
|
|
·
|
Non-interest
income remained relatively even with the prior year period due to
increases in fees on sales of investment products and trust and investment
management fees which largely offset a decrease in service charges on
deposit accounts.
|
|
·
|
Non-interest
expenses decreased 1% compared to the prior year period. This included
decreases in FDIC insurance expense and intangibles amortization which
were partially offset by an increase in other non-interest expenses over
the prior year period.
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
2010
|
2009
|
|||||||||||||||||||||||
Annualized
|
Annualized
|
|||||||||||||||||||||||
Average
|
(1)
|
Average
|
Average
|
(1)
|
Average
|
|||||||||||||||||||
(Dollars
in thousands and tax-equivalent)
|
Balances
|
Interest
|
Yield/Rate
|
Balances
|
Interest
|
Yield/Rate
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Residential mortgage
loans (2)
|
$ | 465,393 | $ | 18,989 | 5.44 | % | $ | 473,406 | $ | 21,020 | 5.92 | % | ||||||||||||
Residential
construction loans
|
87,616 | 3,044 | 4.65 | 150,345 | 5,833 | 5.19 | ||||||||||||||||||
Commercial
mortgage loans
|
895,049 | 40,459 | 6.04 | 863,028 | 39,780 | 6.16 | ||||||||||||||||||
Commercial
construction loans
|
114,450 | 2,657 | 3.10 | 210,594 | 4,712 | 2.99 | ||||||||||||||||||
Commercial
business loans and leases
|
294,506 | 11,434 | 5.19 | 342,691 | 13,866 | 5.41 | ||||||||||||||||||
Consumer
loans
|
395,835 | 11,480 | 3.90 | 406,299 | 12,022 | 3.97 | ||||||||||||||||||
Total loans and
leases (3)
|
2,252,849 | 88,063 | 5.22 | 2,446,363 | 97,233 | 5.31 | ||||||||||||||||||
Taxable
securities
|
855,243 | 19,227 | 3.02 | 598,223 | 13,673 | 3.18 | ||||||||||||||||||
Tax-exempt securities
(4)
|
159,281 | 8,269 | 6.92 | 158,716 | 9,023 | 7.17 | ||||||||||||||||||
Interest-bearing
deposits with banks
|
83,351 | 158 | 0.25 | 57,864 | 112 | 0.26 | ||||||||||||||||||
Federal
funds sold
|
1,814 | 2 | 0.17 | 2,207 | 3 | 0.21 | ||||||||||||||||||
Total
interest-earning assets
|
3,352,538 | 115,719 | 4.61 | 3,263,373 | 120,044 | 4.92 | ||||||||||||||||||
Less: allowance
for loan and lease losses
|
(70,145 | ) | (58,231 | ) | ||||||||||||||||||||
Cash
and due from banks
|
44,633 | 45,170 | ||||||||||||||||||||||
Premises
and equipment, net
|
48,876 | 50,904 | ||||||||||||||||||||||
Other
assets
|
243,100 | 217,214 | ||||||||||||||||||||||
Total
assets
|
$ | 3,619,002 | $ | 3,518,430 | ||||||||||||||||||||
Liabilities
and Stockholders' Equity
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 288,637 | 256 | 0.12 | % | $ | 251,257 | 326 | 0.17 | % | ||||||||||||||
Regular
savings deposits
|
163,687 | 128 | 0.10 | 151,942 | 177 | 0.16 | ||||||||||||||||||
Money
market savings deposits
|
892,838 | 4,006 | 0.60 | 809,442 | 8,690 | 1.44 | ||||||||||||||||||
Time
deposits
|
727,980 | 9,351 | 1.72 | 833,955 | 18,925 | 3.03 | ||||||||||||||||||
Total
interest-bearing deposits
|
2,073,142 | 13,741 | 0.89 | 2,046,596 | 28,118 | 1.84 | ||||||||||||||||||
Other
borrowings
|
87,881 | 198 | 0.30 | 86,612 | 225 | 0.35 | ||||||||||||||||||
Advances
from FHLB
|
410,523 | 10,949 | 3.57 | 412,195 | 11,005 | 3.57 | ||||||||||||||||||
Subordinated
debentures
|
35,000 | 693 | 2.64 | 35,000 | 1,358 | 5.17 | ||||||||||||||||||
Total
interest-bearing liabilities
|
2,606,546 | 25,581 | 1.31 | 2,580,403 | 40,706 | 2.11 | ||||||||||||||||||
Noninterest-bearing
demand deposits
|
546,961 | 512,384 | ||||||||||||||||||||||
Other
liabilities
|
26,006 | 33,494 | ||||||||||||||||||||||
Stockholders'
equity
|
439,489 | 392,149 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 3,619,002 | $ | 3,518,430 | ||||||||||||||||||||
Net
interest income and spread
|
$ | 90,138 | 3.30 | % | $ | 79,338 | 2.81 | % | ||||||||||||||||
Less:
tax-equivalent adjustment
|
3,484 | 3,463 | ||||||||||||||||||||||
Net
interest income
|
$ | 86,654 | $ | 75,875 | ||||||||||||||||||||
Interest
income/earning assets
|
4.61 | % | 4.92 | % | ||||||||||||||||||||
Interest
expense/earning assets
|
1.02 | 1.67 | ||||||||||||||||||||||
Net
interest margin
|
3.59 | % | 3.25 | % |
Nine Months Ended September 30,
|
||||||||||||||||||||||||
2010 vs. 2009
|
2009 vs. 2008
|
|||||||||||||||||||||||
Increase
|
Increase
|
|||||||||||||||||||||||
Or
|
Due to Change In Average:*
|
Or
|
Due to Change In Average:*
|
|||||||||||||||||||||
(Dollars in thousands and tax equivalent)
|
(Decrease)
|
Volume
|
Rate
|
(Decrease)
|
Volume
|
Rate
|
||||||||||||||||||
Interest
income from earning assets:
|
||||||||||||||||||||||||
Loans
and leases
|
$ | (9,170 | ) | $ | (7,598 | ) | $ | (1,572 | ) | $ | (15,513 | ) | $ | 2,410 | $ | (17,923 | ) | |||||||
Securities
|
4,800 | 7,165 | (2,365 | ) | 4,854 | 10,891 | (6,037 | ) | ||||||||||||||||
Other
earning assets
|
45 | 48 | (3 | ) | (493 | ) | 302 | (795 | ) | |||||||||||||||
Total
interest income
|
(4,325 | ) | (385 | ) | (3,940 | ) | (11,152 | ) | 13,603 | (24,755 | ) | |||||||||||||
Interest
expense on funding of earning assets:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
(70 | ) | 40 | (110 | ) | (202 | ) | 13 | (215 | ) | ||||||||||||||
Regular
savings deposits
|
(49 | ) | 14 | (63 | ) | (188 | ) | (10 | ) | (178 | ) | |||||||||||||
Money
market savings deposits
|
(4,684 | ) | 824 | (5,508 | ) | (1,070 | ) | 1,651 | (2,721 | ) | ||||||||||||||
Time
deposits
|
(9,574 | ) | (2,171 | ) | (7,403 | ) | (3,352 | ) | 1,980 | (5,332 | ) | |||||||||||||
Total
borrowings
|
(748 | ) | (9 | ) | (739 | ) | (512 | ) | 887 | (1,399 | ) | |||||||||||||
Total
interest expense
|
(15,125 | ) | (1,302 | ) | (13,823 | ) | (5,324 | ) | 4,521 | (9,845 | ) | |||||||||||||
Net
interest income
|
$ | 10,800 | $ | 917 | $ | 9,883 | $ | (5,828 | ) | $ | 9,082 | $ | (14,910 | ) |
Nine Months Ended September 30,
|
2010/2009
|
2010/2009
|
||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
||||||||||||
Securities
gains
|
$ | 323 | $ | 207 | $ | 116 | 56.0 | % | ||||||||
Total
other-than-temporary impairment ("OTTI") losses
|
(1,168 | ) | - | (1,168 | ) | - | ||||||||||
Portion
of OTTI losses recognized in other comprehensive income before
taxes
|
699 | - | 699 | - | ||||||||||||
Net
OTTI recognized in earnings
|
(469 | ) | - | (469 | ) | - | ||||||||||
Service
charges on deposit accounts
|
7,984 | 8,537 | (553 | ) | (6.5 | ) | ||||||||||
Gains
on sales of mortgage loans
|
2,544 | 2,819 | (275 | ) | (9.8 | ) | ||||||||||
Fees
on sales of investment products
|
2,464 | 2,062 | 402 | 19.5 | ||||||||||||
Trust
and investment management fees
|
7,488 | 7,063 | 425 | 6.0 | ||||||||||||
Insurance
agency commissions
|
3,895 | 4,138 | (243 | ) | (5.9 | ) | ||||||||||
Income
from bank owned life insurance
|
2,105 | 2,176 | (71 | ) | (3.3 | ) | ||||||||||
Visa
check fees
|
2,438 | 2,144 | 294 | 13.7 | ||||||||||||
Other
income
|
5,175 | 4,520 | 655 | 14.5 | ||||||||||||
Total
non-interest income
|
$ | 33,947 | $ | 33,666 | $ | 281 | 0.8 |
Nine Months Ended September 30,
|
2010/2009
|
2010/2009
|
||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
||||||||||||
Salaries
and employee benefits
|
$ | 41,393 | $ | 41,319 | $ | 74 | 0.2 | % | ||||||||
Occupancy
expense of premises
|
8,625 | 8,008 | 617 | 7.7 | ||||||||||||
Equipment
expenses
|
3,655 | 4,332 | (677 | ) | (15.6 | ) | ||||||||||
Marketing
|
1,678 | 1,389 | 289 | 20.8 | ||||||||||||
Outside
data services
|
3,007 | 2,754 | 253 | 9.2 | ||||||||||||
FDIC
insurance
|
3,383 | 4,968 | (1,585 | ) | (31.9 | ) | ||||||||||
Amortization
of intangible assets
|
1,487 | 3,150 | (1,663 | ) | (52.8 | ) | ||||||||||
Other
expenses
|
13,370 | 11,755 | 1,615 | 13.7 | ||||||||||||
Total
non-interest expense
|
$ | 76,598 | $ | 77,675 | $ | (1,077 | ) | (1.4 | ) |
Three Months Ended September 30,
|
2010/2009
|
2010/2009
|
||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
||||||||||||
Securities
gains
|
$ | 25 | $ | 15 | $ | 10 | - | % | ||||||||
Total
other-than-temporary impairment ("OTTI") losses
|
(334 | ) | - | (334 | ) | - | ||||||||||
Portion
of OTTI losses recognized in other comprehensive income before
taxes
|
(46 | ) | - | (46 | ) | - | ||||||||||
Net
OTTI recognized in earnings
|
(380 | ) | - | (380 | ) | - | ||||||||||
Service
charges on deposit accounts
|
2,567 | 2,823 | (256 | ) | (9.1 | ) | ||||||||||
Gains
on sales of mortgage loans
|
915 | 1,011 | (96 | ) | (9.5 | ) | ||||||||||
Fees
on sales of investment products
|
782 | 740 | 42 | 5.7 | ||||||||||||
Trust
and investment management fees
|
2,505 | 2,406 | 99 | 4.1 | ||||||||||||
Insurance
agency commissions
|
978 | 1,048 | (70 | ) | (6.7 | ) | ||||||||||
Income
from bank owned life insurance
|
709 | 740 | (31 | ) | (4.2 | ) | ||||||||||
Visa
check fees
|
843 | 758 | 85 | 11.2 | ||||||||||||
Other
income
|
1,794 | 1,121 | 673 | 60.0 | ||||||||||||
Total
non-interest income
|
$ | 10,738 | $ | 10,662 | $ | 76 | 0.7 |
Three Months Ended September 30,
|
2010/2009
|
2010/2009
|
||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
$ Change
|
% Change
|
||||||||||||
Salaries
and employee benefits
|
$ | 13,841 | $ | 14,411 | $ | (570 | ) | (4.0 | )% | |||||||
Occupancy
expense of premises
|
2,826 | 2,685 | 141 | 5.3 | ||||||||||||
Equipment
expenses
|
1,137 | 1,444 | (307 | ) | (21.3 | ) | ||||||||||
Marketing
|
589 | 484 | 105 | 21.7 | ||||||||||||
Outside
data services
|
966 | 987 | (21 | ) | (2.1 | ) | ||||||||||
FDIC
insurance
|
1,056 | 1,219 | (163 | ) | (13.4 | ) | ||||||||||
Amortization
of intangible assets
|
495 | 1,048 | (553 | ) | (52.8 | ) | ||||||||||
Other
expenses
|
4,429 | 4,289 | 140 | 3.3 | ||||||||||||
Total
non-interest expense
|
$ | 25,339 | $ | 26,567 | $ | (1,228 | ) | (4.6 | ) |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
GAAP
efficiency ratio:
|
||||||||||||||||
Non-interest
expenses
|
$ | 25,339 | $ | 26,567 | $ | 76,598 | $ | 77,675 | ||||||||
Net
interest income plus non-interest income
|
$ | 40,237 | $ | 37,064 | $ | 120,601 | $ | 109,541 | ||||||||
Efficiency
ratio–GAAP
|
62.98 | % | 71.68 | % | 63.51 | % | 70.91 | % | ||||||||
Non-GAAP
efficiency ratio:
|
||||||||||||||||
Non-interest
expenses
|
$ | 25,339 | $ | 26,567 | $ | 76,598 | $ | 77,675 | ||||||||
Less
non-GAAP adjustment:
|
||||||||||||||||
Amortization
of intangible assets
|
495 | 1,048 | 1,487 | 3,150 | ||||||||||||
Non-interest
expenses as adjusted
|
$ | 24,844 | $ | 25,519 | $ | 75,111 | $ | 74,525 | ||||||||
Net
interest income plus non-interest income
|
$ | 40,237 | $ | 37,064 | $ | 120,601 | $ | 109,541 | ||||||||
Plus
non-GAAP adjustment:
|
||||||||||||||||
Tax-equivalent
income
|
1,321 | 1,331 | 3,484 | 3,463 | ||||||||||||
Less
non-GAAP adjustments:
|
||||||||||||||||
Securities
gains
|
25 | 15 | 323 | 207 | ||||||||||||
OTTI
recognized in earnings
|
(380 | ) | - | (469 | ) | - | ||||||||||
Net
interest income plus non-interest income - as adjusted
|
$ | 41,913 | $ | 38,380 | $ | 124,231 | $ | 112,797 | ||||||||
Efficiency
ratio–Non-GAAP
|
59.27 | % | 66.49 | % | 60.46 | % | 66.07 | % |
Exhibit
10(a)
|
Change
in Control Agreement by and among Sandy Spring Bancorp,
Inc.,
|
Sandy
Spring Bank and R. Louis Caceres
|
|
Exhibit
10(b)
|
Change
in Control Agreement by and among Sandy Spring Bancorp,
Inc.,
|
Sandy
Spring Bank and Joseph J. O’Brien, Jr.
|
|
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/ Daniel J.
Schrider
|
By:
|
/s/ Philip J.
Mantua
|