EX-1 3 exh991.htm PRESS RELEASE RE 3RD QUARTER FINANCIAL RESULTS SECURITIES AND EXCHANGE COMMISSION

Unknown;

EXHIBIT 99.1


Seacoast

BANKING CORPORATION OF FLORIDA

 

 

News Release

 



Dennis S. Hudson, III

President and Chief Executive Officer

Seacoast Banking Corporation of Florida

(772) 288-6086


William R. Hahl

Executive Vice President/

Chief Financial Officer

 (772) 221-2825




SEACOAST ANNOUNCES THIRD QUARTER NET INCOME



STUART, FL., October 15, 2003 – Seacoast Banking Corporation of Florida (NASDAQ-NMS:  SBCF), a bank holding company whose principal subsidiary is First National Bank and Trust Company of the Treasure Coast, today reported net income of $3,415,000, or $0.22 diluted earnings per share (“DEPS”) comparable to the prior year’s net income for the same quarter of $3,507,000, or $0.22 DEPS.


“We are pleased with our performance for the third quarter, particularly the growth of commercial real estate loans and fees from mortgage loan production, both gaining as a result of our increasing presence in northern Palm Beach County,” commented Dennis S. Hudson, III, President and Chief Executive Officer.  “While our current operating results benefited from maintaining favorable credit quality and double-digit growth in low-cost/no-cost funding, the continuing decline in the net interest margin, a result of the low interest rate environment, has offset some very positive traditional lending and deposit results that we believe will begin to have favorable impacts on the margin as soon as the fourth quarter.”


The historical low interest rate environment and our strategy to reduce the relative size of our residential loan portfolio and increase the size of our commercial and consumer loan portfolios, caused overall loan growth to decline by 7.6 percent over the last twelve months.  After declining $26.6 million in the first quarter and $10.0 million in the second quarter, total loans grew $12.6 million in the third quarter of 2003 or an annualized 7.8 percent.   The opening of three branches in Palm Beach County has been very successful with loan growth for the quarter of $20.2 million and total outstandings of $45.2 million for this new market at September 30, 2003.


The Company’s SuperCommunity banking strategy has resulted in higher deposit balances from cross-selling of other products and improving operating margins.  Total deposits have grown by $74.0 million or 7.4 percent since September 30, 2002. Demand deposits increased $33.4 million or 18.9 percent over the last twelve months, and savings deposits, with an average cost of 0.59 percent, grew $61.5 million or 13.6 percent over the same period.  In Palm Beach County, deposits grew by $6.3 million in the quarter and now total $20.7 million with all but $5.4 million in transaction and savings accounts.


The net interest margin for the quarter was 3.44 percent, a decrease from the 4.17 percent achieved in the third quarter 2002 and nineteen basis points lower than last quarter’s margin of 3.63 percent.  Third quarter margin results were impacted by the continued sale of substantially all new residential loan production and high prepayments of loans and investment securities collateralized by residential mortgages.  Recent increases in interest rates (beginning in June of this year) have resulted in a significant reduction in loan and investment prepayments beginning in September 2003.  This, together with the diminished size of the residential portfolio, should result in an expansion of the Company’s net interest margin going forward.  The successful execution of the key strategies to improve loan yields by intentionally reducing the percentage of residential loans and increasing consumer and commercial loans will continue to be a vital factor in future net interest margin improvement.  


A positive result of the long-term SuperCommunity Bank strategy is the Company’s success at maintaining and growing low-cost funding relationships.    The average cost of interest bearing deposits as a percent of earning assets for the quarter declined to 1.25 percent compared to 1.40 percent for the second quarter and 1.94 percent one year ago.  Likewise the deposit mix has become more favorable over time with noninterest demand deposits increasing to 19.5 percent of total deposits from 17.6 percent a year ago, and core interest bearing deposits remaining a strong 72+ percent of total deposits.


Mortgage banking fees increased to $1,098,000 or 74.3 percent over the third quarter 2002.  Total residential loan production exceeded $55 million during the quarter and production totals $209 million year-to-date.  The improvement is the result of a favorable rate environment, as well as increased market penetration and broader, more competitive, product offerings.  Also, in addition to three new residential lenders in Palm Beach County, the Company’s other branch locations within its footprint increased production, and now account for approximately thirty percent of originations. The Company intends to open three more Palm Beach locations in 2004 and 2005 to further enhance its commercial and residential lending capabilities.  Palm Beach County is the top wealth market in Florida, followed by Martin County, where the Company is headquartered and has the largest market share.


The improved year-over-year noninterest income growth was aided by increases in fee-based businesses, an increased customer base and market expansion.  Total noninterest income for the quarter increased $1,043,000 or 27.1 percent to $4.9 million from $3.8 million for the third quarter 2002.  For the quarter, fee income derived from the non-recourse sale of out-of-market marine loans increased to $903,000 over the prior year’s results of $189,000.  This fee-based business benefited from some companies exiting this business which allowed for the capture of greater market share through market expansion.  Late in 2002, the Company’s Seacoast Marine division added locations and personnel to better serve the U.S. western marine markets.  This expansion has resulted in the very strong growth in revenues year to date for this business.    


Total noninterest income now represents over 30 percent of total revenues, up from 25 percent in the third quarter of 2002.  The increase occurred despite the negative impact of continued stock market volatility on retail investment management and brokerage fee income.  On a combined basis, these businesses declined $140,000 in the third quarter and $335,000 year to date, compared to results a year ago.  The decline in revenues from investment management has been disappointing and remains extremely challenging due to the economic environment and the uncertainties for improvement; however, continuing to provide these services is an important part of our SuperCommunity banking strategy.  In addition, when the economy does improve, these revenues should expand and contribute to future earnings results.


Noninterest expenses totaled $10.7 million for the quarter, up 7.5 percent from third quarter 2002.  A substantial portion of this increase was a rise in salaries and employee benefits attributable to the expansion into Palm Beach County and higher commissions and incentive compensation related to increases in revenues from the Company’s mortgage and marine fee-based businesses.  


Nonperforming assets increased $771,000 from a year ago to $3.2 million or 0.48 percent of loans outstanding at September 30, 2003.  A secured loan, totaling approximately $2 million, was placed on nonaccrual in June 2003 and the collateral has now been acquired through foreclosure.


For the third quarter, the Company posted net recoveries totaling $29,000 compared to net charge-offs of $435,000 for the second quarter, $280,000 for the first quarter 2003 and $69,000 for the third quarter last year.  For the first nine months, annualized net charge-offs as a percent of average loans totaled 0.14 percent compared to 0.04 percent a year earlier and 0.10 percent for the last twelve months..  The allowance for loan losses as a percentage of loans totaled 0.92 percent at September 30, 2003, a small decline from 0.95 percent one year earlier.  Due to the continued excellent credit quality, lower loan balances and recent information from our internal credit monitoring system, there was no loan loss provision for the third quarter and year to date.  No provision for credit losses was made for all of 2002.


The Company’s solid capital levels provide a back-up against any potential economic deterioration and provide resources for its planned market expansion.  At September 30, 2003, the average shareholders’ equity to average assets was 7.80 percent compared to 7.95 percent one year earlier.



Seacoast management will host a conference call on October 16 at 9:00 a.m. (Eastern time) to discuss the earnings results and business trends.  Investors may call in by dialing 866-246-6870 (passcode: 3851538; leader: Dennis S. Hudson, III).  Two charts will be used during the conference call and may be accessed at Seacoast’s website at www.seacoastbanking.net under “Presentations”.  A replay of the call will be available beginning the afternoon of October 16 by dialing 888-211-2648 (domestic), using the passcode 3851538.


Seacoast Banking Corporation of Florida has approximately $1.3 billion in assets.  It is one of the largest independent commercial banking organizations in Florida, headquartered on Florida’s Treasure Coast, one of the wealthiest and fastest growing areas in the nation.



This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.


Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance or achievements of Seacoast Banking Corporation of Florida ("Seacoast" or the "Company") to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. You should not expect us to update any forward-looking statements.  


You can identify these forward-looking statements through our use of words such as  "may", "will", "anticipate", “assume”, "should", “indicate”, "would", "believe", "contemplate", "expect", "estimate", "continue", “point to”, “project”, "could", "intend" or other similar words and expressions of the future.  These forward-looking statements may not be realized due to a variety of factors, including, without limitation: the effects of future economic conditions; governmental monetary and fiscal policies, as well as legislative and regulatory changes; the risks of changes in interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, securities, and interest sensitive assets and liabilities; interest rate risks and sensitivities; the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in the Company's market area and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the Internet; the failure of assumptions underlying the establishment of reserves for possible loan losses, and the risks of mergers and acquisitions, including, without limitation, the related costs, including integrating operations as part of these transactions, and the failure to achieve the expected gains, revenue growth and/or expense savings from such transactions.  


All written or oral forward looking statements attributable to the Company are expressly qualified in their entirety by this Cautionary Notice including, without limitation, those risks and uncertainties, described in the Company's annual report on Form 10-K for the year ended December 31, 2002 under “Special Cautionary Notice Regarding Forward Looking Statements”, and otherwise in the Company's SEC reports and filings.  Such reports are available upon request from Seacoast, or from the Securities and Exchange Commission, including the SEC’s website at http://www.sec.gov.



FINANCIAL  HIGHLIGHTS  (Unaudited)

       

SEACOAST  BANKING  CORPORATION  OF  FLORIDA  AND  SUBSIDIARIES

 
         
 

Three Months Ended

Nine Months Ended

(Dollars in thousands,

September 30,

 

September 30,

   except per share data)

 2003

 

 2002

 

 2003

 

 2002

 

Summary of Earnings

        

Net income

 $    3,415

 

 $     3,507

 

 $  10,188

 

 $ 11,242

 

Core operating income (4)

3,418

 

3,512

 

10,959

 

10,962

 

Net interest income  (1)

10,830

 

11,879

 

33,667

 

35,955

 
         

Performance Ratios

        

Return on average assets  (2), (3)

1.04

%

1.17

%

1.05

%

1.24

%

Return on average

        

    shareholders' equity  (2), (3)

13.27

 

14.19

 

13.48

 

15.54

 

Net interest margin  (1), (2)

3.44

 

4.17

 

3.65

 

4.16

 
         

Per Share Data (A)

        

Net income diluted

 $      0.22

 

 $       0.22

 

 $      0.65

 

 $    0.71

 

Net income basic

         0.22

 

            0.23

 

           0.66

 

       0.73

 

Cash dividends declared

0.13

 

0.09

 

0.33

 

0.27

 
         
   

                   September 30,

 

Increase/

   

 2003

 

 2002

 

 (Decrease)

Credit Analysis

        

Net charge-offs year-to-date

  

 $           686

 

 $          201

 

241.3

%

Net charge-offs to average loans

  

0.14

%

0.04

%

 250.0

 

Loan loss provision year-to-date

  

$              --

 

$             --

 

--

 

Allowance to loans at end of period

 

0.92

%

0.95

%

(3.2

)

Nonperforming assets

  

 $        3,225

 

 $       2,454

 

31.4

 

Nonperforming assets to loans and other

        

   real estate owned at end of period

  

0.48

%

0.34

%

41.2

 
         

Selected Financial Data

        

Total assets

  

 $  1,319,431

 

 $ 1,187,602

 

11.1

 

Securities – Trading (at fair value)

  

 6,531

 

--

 

n/m

 

Securities – Available for Sale (at fair value)

  

471,995

 

346,870

 

36.1

 

Securities – Held for Sale (at amortized cost)

  

100,201

 

23,419

 

327.9

 

Net loans

  

657,951

 

712,038

 

(7.6

)

Deposits

  

1,080,992

 

1,006,953

 

7.4

 

Shareholders' equity  

  

103,476

 

98,883

 

4.6

 

Book value per share (A)

  

6.75

 

6.47

 

4.3

 

Tangible book value per share (A)

  

6.56

 

6.23

 

5.3

 

Average shareholders' equity

        

    to average assets

  

7.80

%

7.95

%

(1.9

)

         
         

(A)  Reflects 10% stock dividend paid as a stock split effective August 1, 2003.


(1)  Calculated on a fully taxable equivalent basis using amortized cost.

(2)  These ratios are stated on an annualized basis and are not necessarily indicative of future periods.

(3) The calculation of ROA and ROE do not include the mark-to-market unrealized gains (losses) because the unrealized gains (losses) are not included in net income.

(4) Net income excluding investment security gains and losses.


n/m = not meaningful


CONDENSED CONSOLIDATED STATEMENTS OF INCOME  (Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES


  

Three Months Ended

 Nine months Ended

  

September 30,

September 30,

(Dollars in thousands, except per share data)

2003

 

2002

 

2003

 

2002

         

Interest on securities:

        

   Taxable

$

3,681

$

 3,614

$

 11,430

$

10,686

   Nontaxable

 

38

 

48

 

119

 

148

Interest and fees on loans

10,997

 

13,643

 

34,681

 

42,543

Interest on federal funds sold

18

 

 43

 

59

 

466

    Total Interest Income

14,734

 

17,348

 

46,289

 

53,843

 

        

Interest on deposits

 

759

 

1,261

 

2,526

 

3,887

Interest on time certificates

2,380

 

3,526

 

7,677

 

11,768

Interest on borrowed money

801

 

728

 

2,531

 

2,370

    Total Interest Expense

3,940

 

5,515

 

12,734

 

18,025

         

    Net Interest Income

10,794

 

11,833

 

33,555

 

35,818

Provision for loan losses

0

 

0

 

0

 

0

    Net Interest Income After Provision for Loan Losses

10,794

 

11,833

 

33,555

 

35,818

         

Noninterest income:

        

     Service charges on deposit accounts

1,279

 

1,321

 

3,698

 

3,808

     Trust income

 

494

 

535

 

1,545

 

1,674

     Mortgage banking fees

1,098

 

630

 

3,959

 

2,026

     Brokerage commissions and fees

364

 

463

 

1,370

 

1,576

     Marine finance fees

903

 

189

 

2,569

 

695

     Debit card income

301

 

253

 

910

 

728

     Other deposit based EFT fees

106

 

88

 

327

 

279

     Other income

 

347

 

375

 

1,075

 

1,084

  

4,892

 

3,854

 

15,453

 

11,870

     Securities gains (losses)

(4

)

(9

)

(1,172

)

455

        Total Noninterest Income

4,888

 

3,845

 

14,281

 

12,325

         

Noninterest expenses:

        

     Salaries and wages

 

4,214

 

3,940

 

12,646

 

11,555

     Employee benefits

 

1,123

 

1,064

 

3,551

 

3,175

     Outsourced data processing

 

1,367

 

1,183

 

3,968

 

3,614

     Occupancy expense

 

977

 

831

 

2,947

 

2,491

     Furniture and equipment expense

451

 

503

 

1,377

 

1,537

     Marketing expense

 

492

 

498

 

1,560

 

1,525

     Legal and professional fees

339

 

367

 

1,117

 

1,147

     FDIC assessments

 

44

 

44

 

126

 

131

     Amortization of intangibles

 

24

 

63

 

150

 

189

     Other expense

 

1,637

 

1,428

 

4,906

 

4,327

        Total Noninterest Expenses

10,668

 

9,921

 

32,348

 

29,691

         

        Income Before Income Taxes

5,014

 

5,757

 

15,488

 

18,452

Provision for income taxes

1,599

 

2,250

 

5,300

 

7,210

         

        Net Income

$

 3,415

$

 3,507

$

10,188

$

11,242

         

Per share common stock (A):

        

Net income diluted

$

0.22

$

0.22

$

0.65

$

0.71

Net income basic

 

0.22

 

0.23

 

0.66

 

0.73

Cash dividends declared

 

0.13

 

0.09

 

0.33

 

0.27

         

Average diluted shares outstanding

15,620,117

 

15,709,955

 

15,644,581

 

15,733,118

Average basic shares outstanding

15,326,353

 

15,320,082

 

15,322,684

 

15,373,489

         


(A)  Reflects 10% stock dividend paid as a stock split effective August 1, 2003.





CONDENSED CONSOLIDATED BALANCE SHEETS  (Unaudited)

SEACOAST  BANKING  CORPORATION  OF  FLORIDA  AND  SUBSIDIARIES

       
  

September 30,

 

December 31,

 

September 30,

(Dollars in thousands)

 

2003

 

2002

 

2002

       

Assets

      

   Cash and due from banks

$

 40,919

$

 49,571

$

 42,762

       

   Federal funds sold and interest bearing deposits

 

255

 

251

 

18,695

       

   Securities:

 

 

    

Trading (at fair value)

 

6,531

 

--

 

--

Available for sale (at fair value)

 

471,995

 

466,278

 

346,870

Held for sale (at amortized cost)

 

100,201

 

32,181

 

23,410

           Total Securities

 

578,727

 

498,459

 

370,289

       

   Loans sold and available for sale

 

6,162

 

13,814

 

14,317

       

   Loans

 

664,091

 

688,161

 

718,871

   Less: Allowance for loan losses

 

(6,140)

 

(6,826)

 

(6,833)

           Net Loans

 

657,951

 

681,335

 

712,038

       

   Bank premises and equipment

 

16,777

 

16,045

 

16,078

   Other real estate owned

 

2,029

 

8

 

119

   Other assets

 

16,611

 

21,814

 

13,304

 

$

 1,319,431

$

 1,281,297

$

 1,187,602

       

Liabilities and Shareholders’ Equity

      

Liabilities

      

   Deposits

      

        Demand deposits (noninterest bearing)

$

210,771

$

 184,524

$

177,331

        Savings deposits

 

512,433

 

472,976

 

450,975

        Other time deposits

 

268,824

 

279,255

 

286,123

        Time certificates of $100,000 or more

 

 88,964

 

93,785

 

 92,524

            Total Deposits

 

1,080,992

 

1,030,540

 

1,006,953

       

   Federal funds purchased and securities sold under agreements to repurchase, maturing within 30 days

 

63,746

 

102,967

 

35,855

   Other borrowings

 

65,000

 

40,000

 

40,000

   Other liabilities

 

6,217

 

7,043

 

5,911

  

1,215,955

 

1,180,550

 

1,088,719

       

Shareholders' Equity

      

   Preferred stock

 

--

 

--

 

--

   Common stock

 

1,710

 

1,555

 

1,555

   Additional paid in capital

 

26,839

 

26,994

 

26,887

   Retained earnings

 

93,901

 

89,960

 

87,474

   Treasury stock

 

(17,841)

 

(18,578)

 

(18,402)

  

104,609

 

99,931

 

97,514

   Other comprehensive income (loss)

 

(1,133)

 

816

 

1,369

             Total Shareholders’ Equity

 

103,476

 

100,747

 

98,883

 

$

 1,319,431

$

 1,281,297

$

 1,187,602

       

Common Shares Outstanding

 

15,325,274

 

15,279,001

 

15,290,385

       


Note:  The balance sheet at December 31, 2002 has been derived from the audited financial statements at that date.

CONSOLIDATED QUARTERLY FINANCIAL DATA   (Unaudited)

     

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 
           
 

Quarters

   
 

2003

  

2002

 

Last 12

(Dollars in thousands, except per share data)

Third

Second

First

 

Fourth

 

Months

           

Operating Ratios

          

   Return on average assets (2),(3)

1.04

%

1.09

%

1.02

%

1.32

%

1.11

%

   Return on average shareholders' equity (2),(3)

13.27

 

14.08

 

13.07

 

16.24

 

14.12

 

   Net interest margin (1),(2)

3.44

 

3.63

 

3.89

 

4.02

 

3.85

 

   Average equity to average assets

7.84

 

7.74

 

7.81

 

8.12

 

7.87

 
           

Credit Analysis

          

   Net charge-offs

$     (29

)

 $    435

 

$    280

 

 $         7

 

 $   693

 

   Net charge-offs to average loans

(0.02

)%

0.26

%

0.16

%

0.00

%

0.10

%

   Loan loss provision

$        --

 

 $       --

 

 $       --

 

 $        --

 

 --

 

   Allowance to loans at end of period

0.92

%

0.94

%

0.99

%

0.99

%

  

   Nonperforming assets

$ 3,225

 

 $ 3,238

 

 $ 1,901

 

 $  2,249

   

   Nonperforming assets to loans and other real estate owned at end of period

0.48

%

0.50

%

0.29

%

0.33

%

  

    Nonaccrual loans and accruing loans 90 days or more past due to loans outstanding at end of period



0.18

 



0.49

 



0.29

 



0.33

   
           

Per Share Common Stock (A)

          

   Net income diluted

$   0.22

 

 $   0.23

 

 $   0.21

 

 $    0.26

 

 $  0.92

 

   Net income basic

     0.22

 

      0.23

 

       0.21

 

     0.26

 

     0.93

 

   Cash dividends declared

0.13

 

0.10

 

0.10

 

0.10

 

0.43

 

   Book value per share

 6.75

 

6.63

 

 6.56

 

 6.59

   
           


(A)  Reflects 10% stock dividend paid as a stock split effective August 1, 2003.


(1) Calculated on a fully taxable equivalent basis using amortized cost.

(2) These ratios are stated on an annualized basis and are not necessarily indicative of ratios which may be expected for the entire year.

(3) The calculation of ROA and ROE do not include the mark-to-market unrealized gains (losses), because the unrealized gains (losses) are not included in net income.




- 30 -


(Dollars in thousands)

SECURITIES

 

September 30, 2003

December 31, 2002

September 30, 2002

        

Mortgage-backed

 

$

6,531

$

--

$

--

    Securities Trading

  

6,531

 

--

 

--

        

U.S. Treasury and U. S. Government Agencies

  

1,599

 

2,508

 

2,531

Mutual funds

  

0

 

292

 

295

Mortgage-backed

  

464,220

 

456,655

 

336,383

Other securities

  

6,176

 

6,823

 

7,661

    Securities Available for Sale

  

471,995

 

466,278

 

346,870

        

U.S. Treasury and U. S. Government Agencies

  

4,998

 

0

 

0

Mortgage-backed

  

92,254

 

28,555

 

19,557

Obligations of states and political subdivisions

  

2,949

 

3,626

 

3,862

    Securities Held for Investment

  

100,201

 

32,181

 

23,419

        Total Securities

 

$

578,727

$

498,459

$

370,289

        
        
        

LOANS

 

September 30, 2003

December 31, 2002

September 30, 2002

        

Real estate construction

 

$

93,516

$

77,909

$

71,932

Real estate mortgage

  

449,528

 

478,123

 

513,518

Installment loans to individuals

  

78,933

 

91,307

 

95,172

Commercial and financial

  

41,934

 

40,491

 

37,983

Other loans

  

180

 

331

 

266

        Total Loans

 

$

664,091

$

688,161

$

718,871

        







- 30 -

CONSOLIDATED QUARTERLY AVERAGE BALANCES, YIELDS AND RATES  (Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 


  

2003

 

2002

  

Third Quarter

Second Quarter

 

Third Quarter

  

Average

Yield/

 

Average

Yield/

 

Average

Yield/

 

(Dollars in thousands)

 

Balance

Rate

 

Balance

Rate

 

Balance

Rate

 
           

Assets

          

Earning assets:

          

    Securities:

          

Taxable

$

575,915

2.56

%    $

555,142

2.68

%    $

374,898

3.86

%

Nontaxable

 

2,924

7.93

 

2,980

8.05

 

3,653

7.99

 

       Total Securities

 

578,839

2.58

 

558,122

2.71

 

378,551

3.90

 
           

    Federal funds sold and other

          

         short-term investments

 

7,265

0.98

 

6,769

1.19

 

9,933

1.72

 
           

    Loans, net

 

662,425

6.60

 

671,740

7.00

 

742,176

7.30

 

          

          

        Total Earning Assets

 

1,248,529

4.69

 

1,236,631

5.03

 

1,130,660

6.10

 
           

Allowance for loan losses

 

(6,123

)

 

(6,542

)

 

(6,867

)

 

Cash and due from banks

 

31,240

  

47,638

  

34,386

  

Premises and equipment

 

16,858

  

16,339

  

15,257

  

Other assets

 

11,472

  

11,687

  

12,976

  
           
 

$

1,301,976

 

$

 1,305,753

 

$

1,186,412

  
           

Liabilities and Shareholders' Equity

          

Interest-bearing liabilities:

          

      NOW (including Super NOW)

$

61,928

0.47

%    $

66,854

0.58

%    $

55,841

0.92

%

      Savings deposits

 

154,759

0.51

 

150,818

0.55

 

147,232

0.96

 

      Money market accounts

 

290,248

0.67

 

283,526

0.79

 

256,811

1.20

 

      Time deposits

 

365,558

2.58

 

375,143

2.75

 

376,684

3.71

 

      Federal funds purchased and securities sold under agreements to repurchase

 

50,596

0.60

 

62,430

0.83

 

35,664

0.90

 

      Other borrowings

 

65,000

4.43

 

65,000

4.49

 

40,000

6.42

 
           

       Total Interest-Bearing Liabilities

 

988,089

1.58

 

1,003,771

1.73

 

912,232

2.40

 
           

Demand deposits (noninterest-bearing)

 

205,740

  

196,451

  

171,255

  

Other liabilities

 

6,069

  

4,406

  

4,905

  

       Total Liabilities

 

1,199,898

  

1,204,628

  

1,088,392

  
           

Shareholders' equity

 

102,078

  

101,125

  

98,020

  
           
 

$

 1,301,976

 

$

1,305,753

 

$

1,186,412

  
           

Interest expense as a % of earning assets  

  

1.25

%

 

1.40

%

 

1.94

%

Net interest income as a % of earning assets  

  

3.44

  

3.63

  

4.17

 
           


(1) On a fully taxable equivalent basis.  All yields and rates have been computed on an annualized basis using amortized cost.  Fees on loans have been included in interest on loans.  Nonaccrual loans are included in loan balances.





- 30 -