EX-1 3 f99-1.htm PRESS RELEASE RE 4TH QUARTER RESULTS Converted by FileMerlin

EXHIBIT 99.1



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 REPORTS FOURTH QUARTER AND YEAR END RESULTS



STUART, FL., January 14, 2004 – 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 totaling $3,828,000 or $0.24 diluted earnings per share (“DEPS”) for the fourth quarter of 2003, an increase of $413,000 or 12.1 percent compared to the third quarter 2003, but slightly lower when compared to $4,044,000 or $0.26 DEPS for the fourth quarter a year ago. For the year 2003, net income totaled $14.0 million, or $0.89 DEPS, compared to $15.3 million or $0.97 earned in 2002.


“This quarter proved to be an important one for Seacoast.  The results produced begin to demonstrate the improved earnings power that can be created as we continue to transform our loan portfolio and expand our fee based lending businesses, commented Dennis S. Hudson, III, Chief Executive Officer of Seacoast.  “Our strategy continues to be one of focus on long-term quality growth, consistently superior credit management and increased shareholder value.”


The year long momentum in loan production was uninterrupted in the fourth quarter, as evidenced by the continued growth in commercial real estate, residential and consumer loans.  In the fourth quarter total loans outstanding increased $44.7 million or an annualized 26.9 percent when compared to the third quarter 2003.  Total loans increased to $709 million, 3.0 percent over the prior year.  Loan growth earlier in the year was impacted by heavy prepayments as interest rates declined.


The net interest margin improved each month of the fourth quarter with December’s margin increasing to nearly 4.0 percent.  The net interest margin for the fourth quarter increased 38 basis points over the third quarter and totaled 3.82 percent compared to 4.02 percent for the same quarter last year.  The improvement in the net interest margin was impacted by increased asset yields as a result of a steeper yield curve and an improvement in loan mix as well as growth in the loans outstanding.


Other highlights for the quarter included the following:


Return on average assets for the fourth quarter improved to 1.14 percent compared to 1.04 percent for the third quarter and 1.07 percent for the entire year of 2003;

The return on average equity for the fourth quarter was 14.46 percent compared to 13.27 percent the third quarter of 2003 and 13.73 percent for this year;

Average equity to average assets remained strong at 7.82 percent compared to 7.99 percent one year earlier;

Residential mortgage production was exceptional with a total of $261 million in residential applications processed for the year and $52 million for the fourth quarter;

Average fourth quarter noninterest bearing deposits increased $38 million or 20.9 percent for the year;

Total deposits increased $99 million or 9.6 percent for the year; and

            •

Seacoast Marine originated loans totaling $184 million for the period ended    December 31, 2003, compared to $92 million in 2002.


Net interest income (on a tax equivalent basis) increased to $12,253,000 or 5.2 percent from fourth quarter 2002 and grew in the third quarter 2003 by $1,423,000 or 13.1 percent.  The improvement in net interest income comes from the growth in our balance sheet and the favorable overall change in earning asset mix, as well as the growth in low cost and no cost deposits.  Interest bearing deposit costs declined eight basis points from September 2003 to year end.  In addition, noninterest bearing deposits increased 26.3 percent over the prior year and now comprise 21 percent of total deposits, up from 18 percent for 2002.  The cost of interest bearing deposits at year end 2003 declined to 1.35 percent from 2.01 percent in the fourth quarter 2002.  Interest bearing deposits increased $50.5 million, or 6.0 percent over the past twelve months.  Lower cost savings, NOW and money market balances increased $54.4 million or 11.5 percent.


Prospects for future margin improvement remain positive, as a result of increased loan and core deposit growth as the Treasure Coast continues to grow, as well as our expansion into Palm Beach County.  The Company is the Treasure Coast’s most convenient bank with 25 branch locations, more than any of its competitors, and ranks second in size with over $1.1 billion in total deposits.  The Company is close to surpassing Wachovia’s $1.2 billion in deposits which would rank Seacoast the largest bank in the fast growing Treasure Coast market.


The response to the expansion into Palm Beach County has been very positive.  The addition of three full service branches in 2003, combined with a strong loan production team, has resulted in over $55 million in loans outstanding and a loan pipeline of $67 million in this new market.  The acquisition of Palm Beach County’s two largest community banks by large out-of-market competitors in 2002 and the announcement in October 2003 of the opening of a new campus in north Palm Beach of the internationally recognized Scripps Research Institute has enhanced the prospects for future loan and deposit growth from this market.


Noninterest income, excluding securities gains and losses, increased 15.2 percent when compared to the prior year, reflecting reduced revenues from investment management services, offset by increased revenues from mortgage banking and marine lending.  During the fourth quarter 2003, noninterest income related to mortgage loan production declined to $464,000 compared with $1,098,000 earned in the third quarter of 2003.  Likewise, revenues from marine loan production decreased to $592,000 from $903,000 in the third quarter.  Both business lines were impacted by higher interest rates in the fourth quarter, the Company retaining more loans in its portfolio, and the seasonality in demand for these products.  The future for production of residential mortgages looks favorable as the housing market on the Treasure Coast is predicted to strengthen further in 2004.  General improvements in the national economy and continued improvement in the equity markets could help boost revenues from Seacoast Marine and from investment management in 2004.  Revenues from investment management improved in the fourth quarter and were up slightly from a year ago.


            Total noninterest expense in the fourth quarter was $10.3 million, up 1.6 percent from the fourth quarter of 2002.  The fourth quarter last year included higher commissions and incentive compensation related to last year’s revenue and earnings growth year over year.  For the full year of 2003, total noninterest expense was $42.6 million, up 7.1 percent from last year’s fourth quarter.  Noninterest expenses in 2004 will be impacted by the opening of two additional offices in Palm Beach County later in the year, a planned loan production office in Brevard County and potentially higher levels of incentive based compensation expense.


Core deposit growth continued to enhance fees by increasing the customer base and usage of check cards.  During 2003, a total of $1,169,000 in interchange income was earned compared to $980,000 for the same period in 2002.  The growth rate of these fees was negatively impacted in 2003 as a result of VISA and MasterCard agreeing to reduce check card interchange fees beginning in August 2003.  The negative impacts have been nearly offset with the growth in the cardholder base and transaction volumes.


Net loan charge offs were $666,000 for the year in 2003, compared to net charge-offs of $208,000 for 2002.  Net recoveries of $20,000 were collected in the fourth quarter 2003.  Loan delinquencies, nonaccruals and the percentage of loans past due 90 days to average loans declined to 0.16 percent at December 31, 2003, compared to 0.33 percent for the year end 2002.  Nonperforming assets totaled $3,045,000 at December 31, 2003, consisting of $1.1 million in nonperforming loans and $2.0 million in other real estate owned, an increase from the $2,249,000 in 2002.  All the nonperforming assets are secured by assets with fair values believed to be in excess of carrying value and no significant losses should be incurred.

   

The allowance for loan losses totaled $6.2 million, representing 565 percent of nonperforming loans.  The allowance as a percentage of total loans was 0.87 percent compared to 0.99 percent in the prior year.  The Company’s net charge-offs and nonperforming asset levels have historically been much better than industry averages.  Although the Company experienced meaningful commercial/commercial real estate loan growth in the past quarter, the Company’s historically low charge-offs in these portfolios, improved credit quality, and the modest year over year loan growth has not required an addition to the allowance this year.  Further, while it is believed that loan growth is likely to continue, the size of any future provision for loan losses is not expected to meaningfully impact quarterly earnings results.


Seacoast management will host a conference call on January 15 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: 3968770; leader: Dennis Hudson).  Six 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 January 16 by dialing 888-211-2648 (domestic), using the passcode 3968770.


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.




- continued -







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”, “predicted”, “prospects”, “could”, “intend”, “believed” 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.





- continued -




FINANCIAL  HIGHLIGHTS  (Unaudited)

       

SEACOAST  BANKING  CORPORATION  OF  FLORIDA  AND  SUBSIDIARIES

 
         
 

Three Months Ended

Twelve Months Ended

(Dollars in thousands,

December 31,

 

December 31,

   except per share data)

 2003

 

 2002

 

 2003

 

 2002

 

Summary of Earnings

        

Net income

 $    3,828

 

 $     4,044

 

 $  14,016

 

 $ 15,286

 

Core operating income (4)

3,828

 

4,043

 

14,787

 

15,005

 

Net interest income  (1)

12,253

 

11,648

 

45,920

 

47,603

 
         

Performance Ratios

        

Return on average assets  (2), (3)

1.14

%

1.32

%

1.07

%

1.26

%

Return on average

        

    shareholders' equity  (2), (3)

14.46

 

16.24

 

13.73

 

15.75

 

Net interest margin  (1), (2)

3.82

 

4.02

 

3.69

 

4.13

 
         

Per Share Data (A)

        

Net income diluted

 $      0.24

 

 $       0.26

 

 $      0.89

 

 $    0.97

 

Net income basic

         0.25

 

            0.26

 

           0.91

 

       1.00

 

Cash dividends declared

0.13

 

0.10

 

0.46

 

0.37

 
         
   

                   December 31,

 

Increase/

   

 2003

 

 2002

 

 (Decrease)

Credit Analysis

        

Net charge-offs year-to-date

  

 $           666

 

 $          208

 

220.2

%

Net charge-offs to average loans

  

0.10

%

0.03

%

 233.3

 

Loan loss provision year-to-date

  

$              --

 

$             --

 

--

 

Allowance to loans at end of period

 

0.87

%

0.99

%

(12.1

)

Nonperforming assets

  

 $        3,045

 

 $       2,249

 

35.4

 

Nonperforming assets to loans and other

        

   real estate owned at end of period

  

0.43

%

0.33

%

30.3

 
         

Selected Financial Data

        

Total assets

  

 $  1,353,823

 

 $ 1,281,297

 

5.7

 

Securities – Available for Sale (at fair value)

  

484,223

 

466,278

 

3.8

 

Securities – Held for Sale (at amortized cost)

  

 80,866

 

32,181

 

151.3

 

Net loans

  

702,632

 

681,335

 

3.1

 

Deposits

  

1,129,642

 

1,030,540

 

9.6

 

Shareholders' equity  

  

104,084

 

100,747

 

3.3

 

Book value per share (A)

  

6.71

 

6.59

 

1.8

 

Tangible book value per share (A)

  

6.53

 

6.37

 

2.5

 

Average shareholders' equity

        

    to average assets

  

7.82

%

7.99

%

(2.1

)

         
         

(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.






CONDENSED CONSOLIDATED STATEMENTS OF INCOME  (Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES


  

Three Months Ended

 Twelve Months Ended

  

December 31,

December 31,

(Dollars in thousands, except per share data)

2003

 

2002

 

2003

 

2002

         

Interest on securities:

        

   Taxable

$

4,624

$

 3,588

$

 16,054

$

14,274

   Nontaxable

 

28

 

47

 

147

 

195

Interest and fees on loans

11,260

 

12,919

 

45,941

 

55,462

Interest on federal funds sold

11

 

 60

 

70

 

526

    Total Interest Income

15,923

 

16,614

 

62,212

 

70,457

 

        

Interest on deposits

 

769

 

1,060

 

3,295

 

4,947

Interest on time certificates

2,215

 

3,181

 

9,892

 

14,949

Interest on borrowed money

719

 

769

 

3,250

 

3,139

    Total Interest Expense

3,703

 

5,010

 

16,437

 

23,035

         

    Net Interest Income

12,220

 

11,604

 

45,775

 

47,422

Provision for loan losses

0

 

0

 

0

 

0

    Net Interest Income After Provision for Loan Losses

12,220

 

11,604

 

45,775

 

47,422

         

Noninterest income:

        

     Service charges on deposit accounts

1,209

 

1,297

 

4,907

 

5,105

     Trust income

 

498

 

503

 

2,043

 

2,177

     Mortgage banking fees

464

 

1,338

 

4,423

 

3,364

     Brokerage commissions and fees

493

 

469

 

1,863

 

2,045

     Marine finance fees

592

 

713

 

3,161

 

1,408

     Debit card income

259

 

252

 

1,169

 

980

     Other deposit based EFT fees

114

 

97

 

441

 

376

     Other income

 

354

 

335

 

1,429

 

1,419

  

3,983

 

5,004

 

19,436

 

16,874

     Securities gains (losses)

0

 

2

 

(1,172

)

457

        Total Noninterest Income

3,983

 

5,006

 

18,264

 

17,331

         

Noninterest expenses:

        

     Salaries and wages

 

3,995

 

4,206

 

16,641

 

15,761

     Employee benefits

 

1,044

 

1,129

 

4,595

 

4,304

     Outsourced data processing

 

1,297

 

1,181

 

5,265

 

4,795

     Occupancy expense

 

1,009

 

874

 

3,956

 

3,365

     Furniture and equipment expense

362

 

452

 

1,739

 

1,989

     Marketing expense

 

559

 

511

 

2,119

 

2,036

     Legal and professional fees

219

 

391

 

1,336

 

1,538

     FDIC assessments

 

37

 

42

 

163

 

173

     Amortization of intangibles

 

0

 

63

 

150

 

252

Foreclosed and repossessed asset management and disposition

 

167

 

(95

)

182

 

(45)

     Other expense

 

1,575

 

1,345

 

6,466

 

5,622

        Total Noninterest Expenses

10,264

 

10,099

 

42,612

 

39,790

         

        Income Before Income Taxes

5,939

 

6,511

 

21,427

 

24,963

Provision for income taxes

2,111

 

2,467

 

7,411

 

9,677

         

        Net Income

$

 3,828

$

 4,044

$

14,016

$

15,286

         

Per share common stock (A):

        

Net income diluted

$

0.24

$

0.26

$

0.89

$

0.97

Net income basic

 

0.25

 

0.26

 

0.91

 

1.00

Cash dividends declared

 

0.13

 

0.10

 

0.46

 

0.37

         

Average diluted shares outstanding

15,733,587

 

15,672,714

 

15,667,015

 

15,717,893

Average basic shares outstanding

15,370,615

 

15,281,699

 

15,334,765

 

15,350,353

         


(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


     
  

December 31,

 

December 31,

(Dollars in thousands)

 

2003

 

2002

     

Assets

   


   Cash and due from banks

$

 44,928

$

 49,571

  


 


   Federal funds sold and interest bearing deposits

 

255

 

251

  


 


   Securities:

 

 

 


Available for sale (at fair value)

 

484,223

 

466,278

Held for sale (at amortized cost)

 

80,866

 

32,181

           Total Securities

 

565,089

 

498,459

  


 


   Loans sold and available for sale

 

5,403

 

13,814

  


 


   Loans

 

708,792

 

688,161

   Less: Allowance for loan losses

 

(6,160)

 

(6,826)

           Net Loans

 

702,632

 

681,335

  


 


   Bank premises and equipment

 

16,847

 

16,045

   Other real estate owned

 

1,954

 

8

   Other assets

 

16,715

 

21,814

 

$

 1,353,823

$

 1,281,297

  


 


Liabilities and Shareholders’ Equity

 


 


Liabilities

 


 


   Deposits

 


 


        Demand deposits (noninterest bearing)

$

233,087

$

 184,524

        Savings deposits

 

527,400

 

472,976

        Other time deposits

 

262,904

 

279,255

        Time certificates of $100,000 or more

 

 106,251

 

93,785

            Total Deposits

 

1,129,642

 

1,030,540

  


 


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

 

74,158

 

102,967

   Other borrowings

 

40,000

 

40,000

   Other liabilities

 

5,939

 

7,043

  

1,249,739

 

1,180,550

  


 


Shareholders' Equity

 


 


   Preferred stock

 

--

 

--

   Common stock

 

1,710

 

1,555

   Additional paid in capital

 

26,911

 

26,994

   Retained earnings

 

95,336

 

89,960

   Treasury stock

 

(17,297)

 

(18,578)

  

106,660

 

99,931

   Other comprehensive income (loss)

 

(2,576)

 

816

             Total Shareholders’ Equity

 

104,084

 

100,747

 

$

 1,353,823

$

 1,281,297

    


Common Shares Outstanding

 

15,503,626

 

15,279,001

    



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

 

(Dollars in thousands, except per share data)

Fourth

Third

Second

First

         
 

Operating Ratios

       
 

   Return on average assets (2),(3)

1.14

%

1.04

%

1.09

%

1.02

%

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

14.46

 

13.27

 

14.08

 

13.07

 

   Net interest margin (1),(2)

3.82

 

3.44

 

3.63

 

3.89

 

   Average equity to average assets

7.87

 

7.84

 

7.74

 

7.81

         
 

Credit Analysis

       
 

   Net charge-offs

$     (20

)

$     (29

)

 $    435

 

$    280

 

   Net charge-offs to average loans

(0.01

)%

(0.02

)%

0.26

%

0.16

%

   Loan loss provision

$        --

 

$        --

 

 $       --

 

 $       --

 

   Allowance to loans at end of period

0.87

%

0.92

%

0.94

%

0.99

%

   Nonperforming assets

$ 3,045

 

$ 3,225

 

 $ 3,238

 

 $ 1,901

 

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

0.43

%

0.48

%

0.50

%

0.29

%

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



0.16

 



0.18

 



0.49

 



0.29

         
 

Per Share Common Stock (A)

       
 

   Net income diluted

$   0.24

 

$   0.22

 

 $   0.23

 

 $   0.21

 

   Net income basic

     0.25

 

     0.22

 

      0.23

 

       0.21

 

   Cash dividends declared

0.13

 

0.13

 

0.10

 

0.10

 

   Book value per share

 6.71

 

 6.75

 

6.63

 

 6.56

         
   


(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 -




CONSOLIDATED QUARTERLY FINANCIAL DATA   (Unaudited) (continued)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES



(Dollars in thousands)

SECURITIES

 

December 31, 2003

December 31, 2002

      

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

 

$

1,002

$

2,508

Mutual funds

  

0

 

292

Mortgage-backed

  

477,018

 

456,655

Other securities

  

6,203

 

6,823

    Securities Available for Sale

  

484,223

 

466,278

      

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

  

4,998

 

0

Mortgage-backed

  

73,585

 

28,555

Obligations of states and political subdivisions

  

2,283

 

3,626

    Securities Held for Investment

  

80,866

 

32,181

        Total Securities

 

$

565,089

$

498,459

      
      
      

LOANS

 

December 31, 2003

December 31, 2002

      

Real estate construction

 

$

107,315

$

77,909

Real estate mortgage

  

470,391

 

478,123

Installment loans to individuals

  

84,512

 

91,307

Commercial and financial

  

46,310

 

40,491

Other loans

  

264

 

331

        Total Loans

 

$

708,792

$

688,161

      












AVERAGE BALANCES, YIELDS AND RATES  (Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 


  

2003

 

2002

  

Fourth Quarter

Third Quarter

 

Fourth Quarter

  

Average

Yield/

 

Average

Yield/

 

Average

Yield/

 

(Dollars in thousands)

 

Balance

Rate

 

Balance

Rate

 

Balance

Rate

 
           

Assets

          

Earning assets:

          

    Securities:

  


  


  


 

Taxable

$

576,859

3.21%

$

575,915

2.56%

$

411,457

3.49

%

Nontaxable

 

2,183

7.88

 

2,924

7.93

 

3,505

7.99

 

       Total Securities

 

579,042

3.22

 

578,839

2.58

 

414,962

3.53

 
   


  


  


 

    Federal funds sold and other

  


  


  


 

         short-term investments

 

4,649

0.94

 

7,265

0.98

 

17,001

1.40

 
   


  


  


 

    Loans, net

 

689,353

6.49

 

662,425

6.60

 

718,650

7.14

 

          

  


  


  


 

        Total Earning Assets

 

1,273,044

4.97

 

1,248,529

4.69

 

1,150,613

5.74

 
   


  


  


 

Allowance for loan losses

 

(6,177

)

 

(6,123

)

 

(6,817

)

 

Cash and due from banks

 

36,116


 

31,240


 

44,982


 

Premises and equipment

 

16,781


 

16,858


 

16,161


 

Other assets

 

14,056


 

11,472


 

12,357


 
   


  


  


 
 

$

1,333,820


$

1,301,976


$

1,217,296


 
   


  


  


 

Liabilities and Shareholders' Equity

  


  


  


 

Interest-bearing liabilities:

  


  


  


 

      NOW (including Super NOW)

$

70,682

0.47%

$

61,928

0.47%

$

61,321

0.77

%

      Savings deposits

 

157,089

0.51

 

154,759

0.51

 

145,226

0.80

 

      Money market accounts

 

292,293

0.66

 

290,248

0.67

 

254,627

1.01

 

      Time deposits

 

359,342

2.45

 

365,558

2.58

 

376,043

3.36

 

      Federal funds purchased and securities sold under agreements to repurchase

 

68,718

0.77

 

50,596

0.60

 

54,876

0.88

 

      Other borrowings

 

56,576

4.11

 

65,000

4.43

 

40,000

6.42

 
   


  


  


 

       Total Interest-Bearing Liabilities

 

1,004,700

1.46

 

988,089

1.58

 

932,093

2.13

 
   


  


  


 

Demand deposits (noninterest-bearing)

 

218,489


 

205,740


 

180,763


 

Other liabilities

 

5,633


 

6,069


 

5,637


 

       Total Liabilities

 

1,228,822


 

1,199,898


 

1,118,493


 
   


  


  


 

Shareholders' equity

 

104,998


 

102,078


 

98,803


 
   


  


  


 
 

$

 1,333,820


$

 1,301,976


$

1,217,296


 
   


  


  


 

Interest expense as a % of earning assets  

  

1.15%

  

1.25%

  

1.73

%

Net interest income as a % of earning assets  

  

3.82

  

3.44

  

4.02

 
           


(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.


- ## -