EX-99.1 2 exhibit99-1.htm CAPITAL BANK CORP RELEASE 072208 exhibit99-1.htm
Exhibit 99.1

 
CONTACT:
B. Grant Yarber
President and Chief Executive Officer
Phone: (919) 645-3494
Email: gyarber@capitalbank-nc.com

FOR IMMEDIATE RELEASE

Capital Bank Corporation Announces Solid Earnings, Improved Asset Quality Despite Economy

RALEIGH, N.C. – July 22, 2008 – Capital Bank Corporation (Nasdaq: CBKN), the parent company of Capital Bank, today reported net income for the six months ended June 30, 2008 of $4.4 million compared to $5.1 million for the six months ended June 30, 2007. Earnings per share on a fully diluted basis were $.39 for the first six months of 2008 compared to $.44 for the first six months of 2007. Net income was $2.2 million, or $.20 per share on a fully diluted basis, for the second quarter ended June 30, 2008 compared to $2.7 million, or $.23 per share on a fully diluted basis, for the second quarter ended June 30, 2007.

“In spite of the current negative economic trends, Capital Bank continues to experience strong credit quality in our portfolio. We attribute our success in this arena to our ongoing strong commitment to prudent credit management and our franchise being located within the best markets in the country. We remain cautiously optimistic that our clients will be able to withstand this economic downturn. In addition to asset quality, we continue to manage our capital position and do not anticipate a need to raise additional capital in the foreseeable future,” stated B. Grant Yarber, president and CEO.

Asset quality continued to improve during the second quarter of 2008 compared to both the first quarter of 2008 and the second quarter of 2007. Past due loans as a percent of total loans declined to 0.78% at June 30, 2008 from 0.82% at March 31, 2008 and 1.27% at June 30, 2007. Nonperforming assets, which include loans on nonaccrual and other real estate owned, decreased to 0.37% as a percent of total assets at the end of June 2008 compared to 0.59% at June 30, 2007 and increased slightly from 0.33% at March 31, 2008. Allowance for loan losses totaled 1.18% of total loans at June 30, 2008 compared to 1.30% at June 30, 2007 and 1.18% at March 31, 2008. The allowance for loan losses was 267% of nonperforming loans as of June 30, 2008 compared to 175% at the end of the second quarter 2007 and 319% at the end of March 2008.

Capital Bank achieved $83.1 million in loan growth during the first half of 2008. Much of the growth has occurred in the Triangle and Western North Carolina markets which we believe continue to present excellent growth opportunities. Deposits increased $83.9 million during the first half of 2008 from $1.10 billion at December 31, 2007 to $1.18 billion at June 30, 2008. Checking accounts increased $38.4 million from December 31, 2007 as the bank continued to emphasize growth in this critical product area. Time deposits increased $75.2 million over the same period. Some of the growth in time deposits was due to retail customers shifting funds from money market savings products to CDs. Money market deposits decreased $29.7 million over the same period.

- 1 -

Net interest income for the first six months of 2008 decreased $132 thousand compared to the first six months of 2007. This decline was due to the impact of a decrease in net interest margin from 3.59% to 3.21% for the first six months of 2007 and 2008, respectively. Nearly offsetting this decline in net interest margin was 9.7% growth in average earning assets for the comparable periods.

Provision for loan losses increased $1.2 million for the six months ended June 30, 2008 compared to the same period in 2007. During 2007, Capital Bank enhanced its methodology for calculating the allowance for loan losses based on updated guidance issued through an interagency policy statement by the Federal Reserve, the FDIC and other regulatory agencies. Largely due to the enhancements in methodology, the allowance was reduced during the second quarter of 2007, creating a credit for loan losses of $91 thousand compared to a provision for loan losses of $850 thousand during the second quarter of 2008. Management continues to thoroughly review its loan portfolio and the adequacy of its allowance for loan losses.

Noninterest income increased $627 thousand or approximately 13.7% on a year-to-date basis compared to the same period one year ago despite a $470 thousand decline in mortgage revenue. Service charge income, bank card income and brokerage income increased a combined $721 thousand, or 28.5%, compared to the same period one year ago primarily as a result of management’s continued emphasis on increasing income from these sources.
 
“We are very pleased that our concentrated effort to improve noninterest income is showing success. The improvements are based on fee collection efforts, restructured pricing and innovative product enhancements, including our Smart Checking product,” stated B. Grant Yarber.

Noninterest expense increased a modest 2.5% to $19.6 million during the first six months of 2008 compared to $19.1 million for the same period one year ago. Increased FDIC deposit insurance premiums of $101 thousand accounted for approximately 21% of the increased noninterest expense.

Capital Bank Corporation, headquartered in Raleigh, N.C., with approximately $1.6 billion in total assets, offers a broad range of financial services. Capital Bank operates 27 banking offices in Asheville (4), Burlington (4), Cary, Graham (2), Hickory, Mebane, Morrisville, Oxford, Pittsboro, Raleigh (5), Sanford (3), Siler City, Wake Forest and Zebulon. The Company’s website is http://www.capitalbank-nc.com.

Information in this press release contains forward-looking statements. These statements involve risks and uncertainties that could cause actual results to differ materially, including without limitation, the effects of future economic conditions, governmental fiscal and monetary policies, legislative and regulatory changes, the risks of changes in interest rates, and the effects of competition. Additional factors that could cause actual results to differ materially are discussed in Capital Bank Corporation’s filings with the Securities and Exchange Commission, including without limitation its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and its Current Reports on Form 8-K. Capital Bank Corporation does not undertake a duty to update any forward-looking statements in this press release.

 
- 2 -

 
CAPITAL BANK CORPORATION
Summary of Operations
(Unaudited)
 
Three Months
Ended
June 30, 2008
 
Three Months
Ended
June 30, 2007
 
Six Months
Ended
June 30, 2008
 
Six Months
Ended
June 30, 2007
 
(In thousands except per share data)
                 
                   
Interest income
 
$
21,283
 
$
23,567
 
$
44,001
 
$
46,742
 
Interest expense
   
10,355
   
12,321
   
22,164
   
24,773
 
Net interest income
   
10,928
   
11,246
   
21,837
   
21,969
 
Provision (credit) for loan losses
   
850
   
(91
)
 
1,415
   
246
 
Net interest income after provision for loan losses
   
10,078
   
11,337
   
20,422
   
21,723
 
Noninterest income
   
2,974
   
2,384
   
5,201
   
4,574
 
Noninterest expense
   
9,968
   
9,857
   
19,573
   
19,093
 
Income before taxes
   
3,084
   
3,864
   
6,050
   
7,204
 
Income tax expense
   
869
   
1,188
   
1,668
   
2,144
 
Net income
 
$
2,215
 
$
2,676
 
$
4,382
 
$
5,060
 
                           
Income per share – basic
 
$
0.20
 
$
0.23
 
$
0.39
 
$
0.44
 
Income per share – fully diluted
 
$
0.20
 
$
0.23
 
$
0.39
 
$
0.44
 
Weighted average shares outstanding:
                         
Basic
   
11,310
   
11,503
   
11,300
   
11,498
 
Fully diluted
   
11,324
   
11,574
   
11,315
   
11,574
 

 
End of Period Balances
(Unaudited)
 
2008
 
2007
 
   
June 30
 
March 31
 
December 31(a)
 
September 30
 
June 30
 
(Dollars in thousands except per share data)
                               
                                 
Total assets
 
$
1,592,034
 
$
1,575,301
 
$
1,517,603
 
$
1,490,244
 
$
1,440,240
 
Investment securities
   
246,468
   
258,086
   
259,116
   
249,083
   
241,666
 
Loans (gross)*
   
1,178,157
   
1,150,497
   
1,095,107
   
1,070,656
   
1,022,147
 
Allowance for loan losses
   
13,910
   
13,563
   
13,571
   
13,366
   
13,339
 
Total earning assets
   
1,435,020
   
1,419,174
   
1,362,048
   
1,335,434
   
1,285,715
 
Deposits
   
1,182,615
   
1,150,897
   
1,098,698
   
1,090,589
   
1,072,979
 
Shareholders’ equity
   
165,731
   
167,967
   
164,300
   
164,089
   
162,402
 
                                 
Book value per share
 
$
14.76
 
$
14.95
 
$
14.71
 
$
14.58
 
$
14.17
 
Tangible book value per share
 
$
9.16
 
$
9.33
 
$
9.04
 
$
8.93
 
$
8.59
 
                                 
(a) Derived from audited consolidated financial statements
*Includes loans held for sale


Average Balances
(Unaudited)
 
2008
 
2007
 
   
June 30
 
March 31
 
December 31(a)
 
September 30
 
June 30
 
(Dollars in thousands)
                               
                                 
Total assets
 
$
1,578,357
 
$
1,555,986
 
$
1,492,563
 
$
1,445,915
 
$
1,436,584
 
Investments
   
256,406
   
256,538
   
242,272
   
252,090
   
248,850
 
Loans (gross)*
   
1,166,795
   
1,142,728
   
1,090,801
   
1,042,635
   
1,021,517
 
Total earning assets
   
1,429,301
   
1,407,345
   
1,347,727
   
1,302,859
   
1,292,651
 
Deposits
   
1,148,671
   
1,139,106
   
1,066,438
   
1,064,174
   
1,078,430
 
Shareholders’ equity
   
170,945
   
167,610
   
166,222
   
163,850
   
164,877
 
                                 
(a) Derived from audited consolidated financial statements
*Includes loans held for sale

 
- 3 -

 
CAPITAL BANK CORPORATION
Quarterly Results
(Unaudited)
 
2008
 
2007
 
   
June 30
 
March 31
 
December 31(a)
 
September 30
 
June 30
 
(In thousands except per share data)
                               
                                 
Net interest income
 
$
10,928
 
$
10,909
 
$
10,952
 
$
11,185
 
$
11,246
 
Provision (credit) for loan losses
   
850
   
565
   
3,099
   
261
   
(91
)
Net interest income after provision for loan losses
   
10,078
   
10,344
   
7,853
   
10,924
   
11,337
 
Noninterest income
   
2,974
   
2,227
   
2,176
   
2,233
   
2,384
 
Noninterest expense
   
9,968
   
9,605
   
10,109
   
9,299
   
9,857
 
Income (loss) before taxes
   
3,084
   
2,966
   
(80
)
 
3,858
   
3,864
 
Income tax expense (benefit)
   
869
   
799
   
(125
)
 
1,105
   
1,188
 
Net income
 
$
2,215
 
$
2,167
 
$
45
 
$
2,753
 
$
2,676
 
                                 
Income per share – basic
 
$
0.20
 
$
0.19
 
$
 
$
0.24
 
$
0.23
 
Income per share – fully diluted
 
$
0.20
 
$
0.19
 
$
 
$
0.24
 
$
0.23
 
Weighted average shares outstanding:
                               
Basic
   
11,310
   
11,289
   
11,252
   
11,451
   
11,503
 
Fully diluted
   
11,324
   
11,306
   
11,316
   
11,510
   
11,574
 
                                 
(a) Derived from audited consolidated financial statements


Quarterly Net Interest Margin*
(Unaudited)
 
2008
 
2007
 
   
June 30
 
March 31
 
December 31(a)
 
September 30
 
June 30
 
                                 
Yield on earning assets
   
6.09
%
 
6.60
%
 
7.17
%
 
7.42
%
 
7.51
%
Cost of interest bearing liabilities
   
3.24
   
3.76
   
4.33
   
4.32
   
4.34
 
Net interest spread
   
2.85
   
2.83
   
2.84
   
3.10
   
3.17
 
Net interest margin
   
3.18
   
3.23
   
3.38
   
3.57
   
3.65
 
                                 
*Annualized and on a fully taxable equivalent basis
(a) Derived from audited consolidated financial statements


Nonperforming Assets
(Unaudited)
 
2008
 
2007
 
   
June 30
 
March 31
 
December 31(a)
 
September 30
 
June 30
 
(Dollars in thousands)
                               
                                 
Commercial and commercial real estate
 
$
3,650
 
$
2,919
 
$
4,489
 
$
7,304
 
$
6,089
 
Consumer
   
42
   
61
   
28
   
23
   
67
 
Equity lines
   
515
   
579
   
397
   
491
   
471
 
Construction
   
418
   
230
   
562
   
   
 
Mortgage
   
582
   
463
   
506
   
2,414
   
975
 
Total nonperforming loans
   
5,207
   
4,252
   
5,982
   
10,232
   
7,602
 
Other real estate owned
   
633
   
890
   
1,571
   
309
   
866
 
Total nonperforming assets
 
$
5,870
 
$
5,142
 
$
7,553
 
$
10,541
 
$
8,468
 
                                 
Nonperforming assets include loans that are 90 days or more past due or in nonaccrual status and other real estate owned.
(a) Derived from audited consolidated financial statements

 
- 4 -

 
CAPITAL BANK CORPORATION
Key Ratios
(Unaudited)
 
2008
 
2007
 
   
June 30
 
March 31
 
December 31(a)
 
September 30
 
June 30
 
(Dollars in thousands)
                               
                                 
Past due loans
 
$
9,239
 
$
9,380
 
$
10,769
 
$
13,157
 
$
13,008
 
Past due loans as a percent of total loans
   
0.78
%
 
0.82
%
 
0.98
%
 
1.23
%
 
1.27
%
                                 
Net charge-offs
 
$
504
 
$
573
 
$
2,894
 
$
234
 
$
101
 
Net charge-offs as a percent of average loans (annualized)
   
0.17
%
 
0.20
%
 
1.06
%
 
0.09
%
 
0.04
%
Allowance for loan losses as a percent of total loans
   
1.18
%
 
1.18
%
 
1.24
%
 
1.25
%
 
1.30
%
Nonperforming assets as a percent of total assets
   
0.37
%
 
0.33
%
 
0.50
%
 
0.71
%
 
0.59
%
Allowance for loan losses as a percent of nonperforming loans
   
267
%
 
319
%
 
227
%
 
131
%
 
175
%
                                 
(a) Derived from audited consolidated financial statements

 
- 5 -

 
CAPITAL BANK CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2008 and December 31, 2007
   
June 30, 2008
 
December 31, 2007
 
(Dollars in thousands except share data)
 
(Unaudited)
     
           
Assets
         
Cash and due from banks:
         
Interest earning
 
$
10,377
 
$
7,815
 
Noninterest earning
   
32,257
   
32,347
 
Federal funds sold and short term investments
   
18
   
10
 
Total cash and cash equivalents
   
42,652
   
40,172
 
Investment securities – available for sale, at fair value
   
240,940
   
249,094
 
Investment securities – held to maturity, at amortized cost
   
5,528
   
10,022
 
Loans – net of unearned income and deferred fees
   
1,178,157
   
1,095,107
 
Allowance for loan losses
   
(13,910
)
 
(13,571
)
Net loans
   
1,164,247
   
1,081,536
 
Premises and equipment, net
   
24,726
   
23,863
 
Bank-owned life insurance
   
21,952
   
21,589
 
Goodwill and deposit premium, net
   
62,831
   
63,345
 
Deferred income tax
   
7,198
   
5,829
 
Accrued interest receivable
   
6,479
   
7,789
 
Other assets
   
15,481
   
14,364
 
Total assets
 
$
1,592,034
 
$
1,517,603
 
               
Liabilities
             
Deposits:
             
Demand, noninterest bearing
 
$
116,987
 
$
114,780
 
Savings and interest bearing checking
   
187,940
   
151,698
 
Money market deposit accounts
   
199,839
   
229,560
 
Time deposits less than $100,000
   
420,168
   
370,416
 
Time deposits $100,000 and greater
   
257,681
   
232,244
 
Total deposits
   
1,182,615
   
1,098,698
 
Repurchase agreements and federal funds purchased
   
30,297
   
45,295
 
Borrowings
   
171,000
   
163,347
 
Subordinated debentures
   
30,930
   
30,930
 
Other liabilities
   
11,461
   
15,033
 
Total liabilities
   
1,426,303
   
1,353,303
 
               
Commitments and contingencies
             
               
Shareholders’ Equity
             
Common stock, no par value; 20,000,000 shares authorized; 11,229,085 and 11,169,777 shares issued and outstanding as of June 30, 2008 and December 31, 2007, respectively
   
136,781
   
136,154
 
Retained earnings
   
30,567
   
27,985
 
Accumulated other comprehensive income
   
(1,617
)
 
161
 
Total shareholders’ equity
   
165,731
   
164,300
 
Total liabilities and shareholders’ equity
 
$
1,592,034
 
$
1,517,603
 

 
- 6 -

 
CAPITAL BANK CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three and Six Months Ended June 30, 2008 and 2007 (Unaudited)
   
Three Months Ended June 30,
 
Six Months Ended June 30,
 
   
2008
 
2007
 
2008
 
2007
 
(Dollars in thousands except per share data)
                         
                           
Interest income:
                         
Loans and loan fees
 
$
18,111
 
$
20,519
 
$
37,610
 
$
40,402
 
Investment securities:
                         
Taxable interest income
   
2,216
   
1,842
   
4,434
   
3,768
 
Tax-exempt interest income
   
805
   
810
   
1,634
   
1,584
 
Dividends
   
118
   
106
   
235
   
213
 
Federal funds and other interest income
   
33
   
290
   
88
   
775
 
Total interest income
   
21,283
   
23,567
   
44,001
   
46,742
 
Interest expense:
                         
Deposits
   
8,026
   
9,918
   
17,098
   
19,924
 
Borrowings and repurchase agreements
   
2,329
   
2,403
   
5,066
   
4,849
 
Total interest expense
   
10,355
   
12,321
   
22,164
   
24,773
 
Net interest income
   
10,928
   
11,246
   
21,837
   
21,969
 
Provision (credit) for loan losses
   
850
   
(91
)
 
1,415
   
246
 
Net interest income after provision for loan losses
   
10,078
   
11,337
   
20,422
   
21,723
 
Noninterest income:
                         
Service charges and other fees
   
1,237
   
929
   
2,196
   
1,806
 
Mortgage fees and revenues
   
354
   
568
   
626
   
1,096
 
Brokerage fees
   
245
   
150
   
401
   
253
 
Bank card services
   
354
   
254
   
653
   
470
 
Net gain on sale of securities
   
69
   
   
140
   
 
Bank-owned life insurance
   
260
   
208
   
562
   
405
 
Other
   
455
   
275
   
623
   
544
 
Total noninterest income
   
2,974
   
2,384
   
5,201
   
4,574
 
Noninterest expense:
                         
Salaries and employee benefits
   
5,326
   
5,198
   
10,362
   
10,240
 
Occupancy
   
996
   
1,035
   
1,954
   
1,991
 
Furniture and equipment
   
793
   
647
   
1,540
   
1,262
 
Data processing and telecommunications
   
528
   
397
   
960
   
785
 
Advertising
   
205
   
300
   
520
   
598
 
Office expenses
   
315
   
386
   
680
   
719
 
Professional fees
   
281
   
422
   
651
   
605
 
Business development and travel
   
340
   
344
   
673
   
657
 
Amortization of deposit premiums
   
257
   
300
   
514
   
600
 
Miscellaneous loan handling costs
   
224
   
112
   
318
   
298
 
Directors fees
   
132
   
229
   
399
   
497
 
Insurance
   
103
   
87
   
198
   
177
 
FDIC deposit insurance
   
181
   
77
   
228
   
127
 
Other
   
287
   
323
   
576
   
537
 
Total noninterest expense
   
9,968
   
9,857
   
19,573
   
19,093
 
Net income before tax expense
   
3,084
   
3,864
   
6,050
   
7,204
 
Income tax expense
   
869
   
1,188
   
1,668
   
2,144
 
Net income
 
$
2,215
 
$
2,676
 
$
4,382
 
$
5,060
 
                           
Earnings per share – basic
 
$
0.20
 
$
0.23
 
$
0.39
 
$
0.44
 
Earnings per share – diluted
 
$
0.20
 
$
0.23
 
$
0.39
 
$
0.44
 

 
- 7 -

 
Average Balances, Interest Earned or Paid, and Interest Yields/Rates
For the Three Months Ended June 30, 2008, March 31, 2008 and June 30, 2007
Tax Equivalent Basis (1)
 
   
June 30, 2008
 
March 31, 2008
 
June 30, 2007
 
(Dollars in thousands)
 
Average Balance
 
Amount Earned
 
Average Rate
 
Average Balance
 
Amount Earned
 
Average Rate
 
Average Balance
 
Amount Earned
 
Average Rate
 
                                                         
Assets
                                                       
Loans receivable: (2)
                                                       
Commercial
 
$
1,010,809
 
$
15,713
   
6.23
%
$
986,205
 
$
16,777
   
6.82
%
$
861,872
   
17,359
   
8.08
%
Consumer
   
46,344
   
869
   
7.53
   
46,700
   
910
   
7.81
   
31,300
   
677
   
8.68
 
Home equity
   
80,842
   
1,101
   
5.46
   
79,564
   
1,321
   
6.66
   
81,736
   
1,727
   
8.47
 
Residential mortgages
   
28,710
   
427
   
5.95
   
30,259
   
491
   
6.51
   
46,609
   
756
   
6.51
 
Total loans
   
1,166,795
   
18,111
   
6.23
   
1,142,728
   
19,499
   
6.84
   
1,021,517
   
20,519
   
8.06
 
Investment securities (3)
   
256,406
   
3,555
   
5.55
   
256,538
   
3,590
   
5.61
   
248,850
   
3,282
   
5.29
 
Federal funds sold and other interest on short-term investments
   
6,100
   
33
   
2.18
   
8,079
   
55
   
2.72
   
22,284
   
290
   
5.22
 
Total interest-earning assets
   
1,429,301
 
$
21,699
   
6.09
%
 
1,407,345
 
$
23,144
   
6.60
%
 
1,292,651
 
$
24,091
   
7.48
%
Cash and due from banks
   
26,736
               
26,232
               
27,489
             
Other assets
   
135,976
               
136,071
               
129,972
             
Allowance for loan losses
   
(13,656
)
             
(13,662
)
             
(13,528
)
           
Total assets
 
$
1,578,357
             
$
1,555,986
             
$
1,436,584
             
                                                         
Liabilities and Equity
                                                       
Savings deposits
 
$
30,540
 
$
35
   
0.46
%
$
30,382
 
$
46
   
0.61
%
$
33,664
 
$
44
   
0.52
%
Interest-bearing demand deposits
   
335,851
   
1,635
   
1.95
   
333,108
   
1,855
   
2.23
   
377,274
   
3,264
   
3.47
 
Time deposits
   
668,690
   
6,356
   
3.81
   
657,609
   
7,171
   
4.37
   
554,979
   
6,610
   
4.78
 
Total interest-bearing deposits
   
1,035,081
   
8,025
   
3.11
   
1,021,099
   
9,072
   
3.56
   
965,917
   
9,918
   
4.12
 
Borrowed funds
   
181,841
   
1,820
   
4.01
   
171,645
   
2,022
   
4.73
   
119,978
   
1,570
   
5.25
 
Subordinated debt
   
30,930
   
403
   
5.23
   
30,930
   
526
   
6.82
   
30,930
   
496
   
6.43
 
Repurchase agreements and fed funds purchased
   
35,183
   
106
   
1.21
   
35,563
   
189
   
2.13
   
31,696
   
337
   
4.26
 
Total interest-bearing liabilities
   
1,283,035
 
$
10,355
   
3.24
%
 
1,259,237
 
$
11,809
   
3.76
%
 
1,148,521
 
$
12,321
   
4.30
%
Noninterest-bearing deposits
   
113,590
               
118,007
               
112,513
             
Other liabilities
   
10,787
               
11,132
               
10,673
             
Total liabilities
   
1,407,412
               
1,388,376
               
1,271,707
             
Shareholders’ equity
   
170,945
               
167,610
               
164,877
             
Total liabilities and shareholders’ equity
 
$
1,578,357
             
$
1,555,986
             
$
1,436,584
             
                                                         
Net interest spread (4)
               
2.85
%
             
2.83
%
             
3.17
%
Tax equivalent adjustment
       
$
416
             
$
426
             
$
524
       
Net interest income and net interest margin (5)
       
$
11,344
   
3.18
%
     
$
11,335
   
3.23
%
     
$
11,778
   
3.65
%

(1)
The tax equivalent basis is computed using a blended federal and state tax rate of approximately 34%.
(2)
Loans receivable include nonaccrual loans for which accrual of interest has not been recorded.
(3)
The average balance for investment securities excludes the effect of their mark-to-market adjustment, if any.
(4)
Net interest spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
(5)
Net interest margin represents net interest income divided by average interest-earning assets.
 
 
- 8 -

 
Average Balances, Interest Earned or Paid, and Interest Yields/Rates
For the Six Months Ended June 30, 2008 and 2007
Tax Equivalent Basis (1)

   
June 30, 2008
 
June 30, 2007
 
(Dollars in thousands)
 
Average
Balance
 
Amount
Earned
 
Average
Rate
 
Average
Balance
 
Amount
Earned
 
Average
Rate
 
                           
Assets
                         
Loans receivable: (2)
                                     
Commercial
 
$
998,552
 
$
32,490
   
6.53
%
$
857,000
 
$
34,115
   
8.03
%
Consumer
   
46,522
   
1,779
   
7.67
   
31,061
   
1,329
   
8.63
 
Home equity
   
80,203
   
2,422
   
6.06
   
82,017
   
3,454
   
8.49
 
Residential mortgages
   
29,485
   
919
   
6.23
   
46,922
   
1,504
   
6.46
 
Total Loans
   
1,154,762
   
37,610
   
6.53
   
1,017,000
   
40,402
   
8.01
 
Investment securities (3)
   
256,472
   
7,145
   
5.57
   
246,291
   
6,585
   
5.39
 
Federal funds sold and other interest on short-term investments
   
7,090
   
88
   
2.49
   
29,440
   
775
   
5.31
 
Total interest-earnings assets
   
1,418,323
 
$
44,842
   
6.34
%
 
1,292,731
 
$
47,762
   
7.45
%
Cash and due from banks
   
26,484
               
27,541
             
Other assets
   
136,024
               
130,049
             
Allowance for loan losses
   
(13,659
)
             
(13,412
)
           
Total assets
 
$
1,567,172
             
$
1,436,909
             
                                       
Liabilities and Equity
                                     
Savings deposits
 
$
30,461
 
$
81
   
0.53
%
$
34,017
 
$
86
   
0.51
%
Interest-bearing demand deposits
   
334,480
   
3,489
   
2.09
   
360,044
   
6,186
   
3.46
 
Time deposits
   
663,150
   
13,527
   
4.09
   
577,922
   
13,652
   
4.76
 
Total interest-bearing deposits
   
1,028,090
   
17,097
   
3.34
   
971,983
   
19,924
   
4.13
 
Borrowed funds
   
176,743
   
3,842
   
4.36
   
116,832
   
3,070
   
5.30
 
Subordinated debt
   
30,930
   
929
   
6.02
   
30,930
   
1,085
   
7.07
 
Repurchase agreements and fed funds purchased
   
35,373
   
294
   
1.67
   
33,012
   
694
   
4.24
 
Total interest-bearing liabilities
   
1,271,136
 
$
22,163
   
3.50
%
 
1,152,757
 
$
24,773
   
4.33
%
Noninterest-bearing deposits
   
115,799
               
109,441
             
Other liabilities
   
10,960
               
10,627
             
Total liabilities
   
1,397,894
               
1,272,825
             
Shareholders’ equity
   
169,278
               
164,084
             
Total liabilities and shareholders’ equity
 
$
1,567,172
             
$
1,436,909
             
                                       
Net interest spread (4) 
               
2.84
%
             
3.12
%
Tax equivalent adjustment
       
$
841
             
$
1,020
       
Net interest income and net interest margin (5)
       
$
22,679
   
3.21
%
     
$
22,989
   
3.59
%

(1)
The tax equivalent basis is computed using a blended federal and state tax rate of approximately 34%.
(2)
Loans receivable include nonaccrual loans for which accrual of interest has not been recorded.
(3)
The average balance for investment securities excludes the effect of their mark-to-market adjustment, if any.
(4)
Net interest spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
(5)
Net interest margin represents net interest income divided by average interest-earning assets.

 
- 9 -