EX-1 3 ex991.htm NEWS RELEASE RE FIRST QUARTER EARNINGS 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 A 12.5% INCREASE IN EARNINGS

FOR THE FIRST QUARTER



STUART, FL., April 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 $3,625,000, up 12.5 percent from the first quarter of 2003.  Net income of $0.23 diluted earnings per share (“DEPS”) was earned for the first quarter of 2004, compared to $0.21 DEPS for the first quarter a year ago and $0.24 DEPS for the fourth quarter of 2003.  


“The improvement in key revenue trends which began in the fourth quarter, notably renewed net interest income growth combined with continued growth in fees, indicate that we are now on track to resume strong long term quality growth.” commented Dennis S. Hudson, III, Chief Executive Officer of Seacoast.  “During the second half of 2003, we indicated the Company was poised for better performance as we implemented our strategy to improve net interest margins and decrease interest rate risk by increasing the size of our commercial and consumer loan portfolios and reducing the relative size of our residential portfolio.  This indeed began to occur in late 2003 and has continued with double digit loan growth this quarter.  We also continued to produce solid core deposit growth while maintaining our favorable low funding cost.”


First quarter revenue trends included the following:


Total revenues (net interest income and noninterest income combined) were up 29.5 percent on an annualized basis from the fourth quarter;

Net interest margin expanded by 16 basis points during the quarter;

Net interest income gained 22.2 percent on an annualized basis over the fourth quarter and was up $1.298 million or 11.2 percent over prior year’s first quarter; and

Noninterest income less securities gains (losses) increased $506,000 from the fourth quarter as fees from investment management services, marine finance, and mortgage banking all increased during the quarter.


Other highlights for the quarter included:


Average total deposits increased $26.3 million or 9.6 percent annualized during the quarter with average noninterest bearing and low cost savings deposits improving by 18.4 percent and 5.4 percent annualized, respectively;

Loan balances rose 17.5 percent on an annualized basis from fourth quarter 2003;

Average equity to average assets remained strong at 7.91 percent compared to 7.81 percent one year earlier; and

Asset quality improved with a nonperforming assets ratio of 0.31 percent compared to 0.43 percent at year-end and 0.29 percent in the first quarter 2003.


The net interest margin, on a fully taxable equivalent basis, for the quarter was 3.98 percent, representing an increase from the 3.89 percent achieved in last year’s first quarter and the 3.82 percent in the fourth quarter of 2003.  The net interest margin has steadily improved since the third quarter 2003 as a result of a steeper yield curve, an improved loan mix and growth in loans outstanding.  In addition, as mentioned above, the favorable deposit growth in the first quarter and over the past year resulted in an overall lower cost of funds.


Net interest income (on a tax equivalent basis) increased to $12,932,000 or $679,000 from fourth quarter 2003’s total of $12,253,000, which had increased by $1.4 million from the third quarter 2003.  The gain in interest income comes from the growth in the balance sheet and the favorable overall change in earning asset mix as the intended transformation of the loan portfolio begins to develop.  Average earning assets have increased $81.6 million or 6.7 percent over the last twelve months and average loans are up $40.3 million or 5.8 percent.


The cost for interest bearing liabilities declined to 1.34 percent from 1.83 percent in the first quarter 2003 and 1.46 percent in the fourth quarter.  Interest expense as a percent of earning assets for the three months ended March 31, 2004, declined 10 basis points to 1.05 percent compared to the fourth quarter 2003.  Lower cost savings, NOW and money market balances increased $14.0 million, or an annualized growth of 10.6 percent in the first three months of 2004.


The expansion into Palm Beach County has been accretive to overall loan growth over the past twelve months.  Total loans in the new market grew to $66.7 million with a total of $58 million funded during the past year.  The addition of two full service branches in Palm Beach County in late 2004 will further assist in expanding the Company’s loan origination capabilities.  At March 31, 2004, lenders in this market have originated a total of $95.7 million in loans (including unfunded commitments) and a pipeline of over $119 million.  The acquisition of Palm Beach County’s two largest community banks by large out-of-market competitors has resulted in strong customer demand for the Company’s brand of banking, particularly commercial and commercial real estate loans and services.  Deposit balances in Palm Beach now total over $39 million, of which 20.7 percent are noninterest bearing.  In addition, the cost of interest bearing deposits in the new market is comparable to the total bank with an average cost of 1.53 percent.


Noninterest income, excluding securities gains and losses, increased 13.2 percent when compared to the fourth quarter of 2003, reflecting growing revenues from investment management services, up over 26 percent from the fourth quarter, and solid growth in revenues from mortgage banking and marine finance activities.  Revenues from investment management began improving in the fourth quarter 2003, and with an improving economy, the performance for investment management and Seacoast Marine Finance division could conceivably continue to improve.  In addition, the future for increased residential mortgage loan production looks favorable as the housing market on the Treasure Coast continues to outpace the southeastern region and the nation.


Core deposit growth continued to enhance fees by increasing the customer base and usage of check cards.  During the first quarter of 2004, a total of $298,000 in interchange income was earned compared to $289,000 for the same period in 2003.  The growth rate of these fees was negatively impacted in 2003 as a result of VISA and MasterCard agreeing to reduce check card interchange income fees beginning in August 2003.  The negative impacts have been offset with the growth in the cardholder base and transaction volumes.


Net loan charge offs were $35,000 for the first quarter of 2004, compared to net charge-offs of $280,000 for the same quarter in 2003.  Nonperforming assets to loans and other real estate owned declined to 0.31 percent at March 31, 2004, compared to 0.43 percent for the fourth quarter 2003.  Nonperforming assets totaled $2,325,000, up slightly from the $1,901,000 for the same quarter a year ago.  


              Consistent credit quality and historically low net charge-offs in all of the Company’s loan portfolios support an allowance for loan losses of 0.85 percent of total loans at March 31, 2004, a level lower than that found in many other banks.  Over the past two years, the Company has intentionally reduced the relative size of its residential loan portfolio while continuing to grow its commercial (primarily real estate secured) and consumer portfolios and as a result, until recently, overall loan growth has been negative.  This, combined with the aforementioned stable asset quality, negated the need for any additional provisioning for loan losses until the current quarter.  During the quarter the Company provided $150,000 for loan losses due to loan growth.


              Noninterest expenses totaled $11.5 million, an increase of 6.0 percent from the prior year’s first quarter and a 14.0 percent increase over the fourth quarter 2004.  A portion of the growth is a result of increased wages, benefits, occupancy, marketing and other overhead due to the addition of branches and personnel in the Palm Beach County market, and from higher commissions, stock awards and other incentive compensation related to the Company’s improved performance.


              Seacoast will host a conference call on April 15 at 9:30 a.m. (Eastern time) to discuss the earnings results and business trends.  Investors may call in by dialing 888-639-6218 (passcode: 440873; leader: Dennis S. Hudson, III).  A replay of the call will be available beginning 1:00 p.m. by dialing 866-219-1444 (domestic), using the passcode 440873.


  Seacoast Banking Corporation of Florida has approximately $1.4 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”, "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, 2003 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

(Dollars in thousands,

  

March 31,

   except per share data)

    

 2004

 

 2003

 

Summary of Earnings

        

Net income

    

 $    3,625

 

 $    3,223

 

Net interest income  (1)

    

12,932

 

11,639

 
         

Performance Ratios

        

Return on average assets  (2), (3)

    

1.05

%

1.02

%

Return on average

        

    shareholders' equity  (2), (3)

    

13.31

 

13.07

 

Net interest margin  (1), (2)

    

3.98

 

3.89

 
         

Per Share Data (A)

        

Net income diluted

    

 $      0.23

 

 $      0.21

 

Net income basic

    

         0.23

 

         0.21

 

Cash dividends declared

    

0.13

 

0.10

 
         
   

                   March 31,

 

Increase/

   

 2004

 

 2003

 

 (Decrease)

Credit Analysis

        

Net charge-offs year-to-date

  

 $             35

 

 $          280

 

(87.5

)%

Net charge-offs to average loans

  

0.02

%

0.16

%

 (87.5

)

Loan loss provision year-to-date

  

150

 

--

 

n/m

 

Allowance to loans at end of period

 

0.85

%

0.99

%

(14.1

)

Nonperforming assets

  

 $        2,325

 

 $       1,901

 

22.3

 

Nonperforming assets to loans and other

        

   real estate owned at end of period

  

0.31

%

0.29

%

6.9

 
         

Selected Financial Data

        

Total assets

  

 $  1,401,399

 

 $ 1,297,826

 

8.0

 

Securities – Trading (at fair value)

  

6,079

 

43,719

 

(86.1

)

Securities – Available for sale (at fair value)

 

440,696

 

440,185

 

0.1

 

Securities – Held for Investment (at amortized cost)

 

97,705

 

19,998

 

388.6

 

Net loans

  

733,528

 

654,990

 

12.0

 

Deposits

  

1,164,971

 

1,060,591

 

9.8

 

Shareholders' equity  

  

106,970

 

100,526

 

6.4

 

Book value per share  (A)

  

6.90

 

6.56

 

5.2

 

Tangible book value per share  (A)

  

6.72

 

6.35

 

5.8

 

Average shareholders' equity

        

    to average assets

  

7.91

%

7.81

%

1.3

 
         
         

(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.


n/m = not meaningful










CONDENSED CONSOLIDATED STATEMENTS OF INCOME  (Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES



         

Three Months Ended March 31,

   

(Dollars in thousands, except per share data)

       

2004

  

2003

 
             

Interest on securities:

            

Taxable

      

$

4,514

 

$

4,033

 

Nontaxable

       

28

  

41

 

Interest and fees on loans

       

11,703

  

11,982

 

Interest on federal funds sold

       

36

  

21

 

Total Interest Income

       

16,281

  

16,077

 
             

Interest on deposits

       

768

  

903

 

Interest on time certificates

       

2,143

  

2,701

 

Interest on borrowed money

       

472

  

873

 

Total Interest Expense

       

3,383

  

4,477

 
             

Net Interest Income

       

12,898

  

11,600

 

Provision for loan losses

       

150

  

--

 

Net Interest Income After Provision for Loan Losses

       

12,748

  

11,600

 
             

Noninterest income:

            

Service charges on deposit accounts

       

1,107

  

1,217

 

Trust income

       

538

  

524

 

Mortgage banking fees

       

482

  

1,638

 

Brokerage commissions and fees

       

715

  

420

 

Marine finance fees

       

763

  

807

 

Debit card income

       

298

  

289

 

Other deposit based EFT fees

       

128

  

116

 

Other income

       

309

  

360

 
        

4,340

  

5,371

 

Securities gains (losses)

       

56

  

(1,157

)

Total Noninterest Income

       

4,396

  

4,214

 
             

Noninterest expenses:

            

Salaries and wages

       

4,499

  

4,159

 

Employee benefits

       

1,447

  

1,216

 

Outsourced data processing

       

1,401

  

1,286

 

Occupancy expense

       

1,076

  

994

 

Furniture and equipment expense

       

483

  

499

 

Marketing expense

       

650

  

550

 

Legal and professional fees

       

290

  

408

 

FDIC assessments

       

41

  

41

 

Other expense

       

1,640

  

1,722

 

Total Noninterest Expenses

       

11,527

  

10,875

 
             

Income Before Income Taxes

       

5,617

  

4,939

 

Provision for income taxes

       

1,992

  

1,716

 
             

Net Income

      

$

3,625

 

$

3,223

 


Per share common stock (A):

      
       

Net income diluted

 

$

0.23

$

0.21

 

Net income basic

  

0.23

 

0.21

 

Cash dividends declared

  

0.13

 

0.10

 
       

Average diluted shares outstanding

  

15,842,523

 

15,673,632

 

Average basic shares outstanding

  

15,431,149

 

15,316,176

 
       


(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


       
  

March 31,

 

December 31,

 

March 31,

(Dollars in thousands)

 

2004

 

2003

 

2003

       

Assets

     


   Cash and due from banks

$

40,588

$

 44,928

$

 63,534

    


  

   Federal funds sold and interest bearing deposits

 

27,756

 

255

 

30,990

    


  

   Securities:

   

 

  

Trading (at fair value)

 

6,079

 

--

 

43,719

Available for sale (at fair value)

 

440,696

 

484,223

 

440,185

Held for sale (at amortized cost)

 

97,705

 

80,866

 

19,998

           Total Securities

 

544,480

 

565,089

 

503,902

    


  

   Loans sold and available for sale

 

5,015

 

5,403

 

11,696

    


  

   Loans

 

739,803

 

708,792

 

661,536

   Less: Allowance for loan losses

 

(6,275

)

(6,160)

 

(6,546)

           Net Loans

 

733,528

 

702,632

 

654,990

    


  

   Bank premises and equipment

 

17,015

 

16,847

 

16,036

   Other real estate owned

 

1,913

 

1,954

 

0

   Other assets

 

31,104

 

16,715

 

16,678

 

$

1,401,399

$

 1,353,823

$

 1,297,826

    


  

Liabilities and Shareholders’ Equity

   


  

Liabilities

   


  

   Deposits

   


  

        Demand deposits (noninterest bearing)

$

259,639

$

233,087

$

 195,989

        Savings deposits

 

541,402

 

527,400

 

490,976

        Other time deposits

 

259,948

 

262,904

 

276,777

        Time certificates of $100,000 or more

 

103,982

 

 106,251

 

96,849

            Total Deposits

 

1,164,971

 

1,129,642

 

1,060,591

    


  

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

 

81,849

 

74,158

 

65,241

   Other borrowings

 

40,392

 

40,000

 

65,000

   Other liabilities

 

7,217

 

5,939

 

6,468

  

1,294,429

 

1,249,739

 

1,197,300

    


  

Shareholders' Equity

   


  

   Preferred stock

 

--

 

--

 

--

   Common stock

 

1,710

 

1,710

 

1,555

   Additional paid in capital

 

26,911

 

26,911

 

26,994

   Retained earnings

 

96,516

 

95,336

 

90,533

   Restricted stock awards

 

(1,947

)

(1,947)

 

--

   Treasury stock

 

(15,490

)

(15,350)

 

(17,916)

  

107,700

 

106,660

 

101,166

   Other comprehensive income (loss)

 

(730

)

(2,576)

 

(640)

             Total Shareholders’ Equity

 

106,970

 

104,084

 

100,526

 

$

1,401,399

$

 1,353,823

$

 1,297,826

    


  

Common Shares Outstanding

 

15,503,756

 

15,503,626

 

15,321,846

    


 



Note:  The balance sheet at December 31, 2003 has been derived from the audited financial statements at that date.










CONSOLIDATED QUARTERLY FINANCIAL DATA   (Unaudited)

     

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 
           
 

Quarters

   
 

2004

 

2003

 

Last 12

(Dollars in thousands, except per share data)

First

Fourth

Third

Second

Months

           

Operating Ratios

          

   Return on average assets (2),(3)

1.05

%

1.14

 %

1.04

 %

1.09

%

1.09

%

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

13.31

 

14.46

 

13.27

 

14.08

 

13.88

 

   Net interest margin (1),(2)

3.98

 

3.82

 

3.44

 

3.63

 

3.74

 

   Average equity to average assets

7.91

 

7.87

 

7.84

 

7.74

 

7.84

 
           

Credit Analysis

          

   Net charge-offs

 $      35

 

 $     (20

)

$     (29

)

 $    435

 

 $    421

 

   Net charge-offs to average loans

0.02

%

(0.01

)%

(0.02

)%

0.26

%

0.06

%

   Loan loss provision

 $    150  

 

 $        --

 

 $        --

 

 $        --

 

 $    150

 

   Allowance to loans at end of period

0.85

%

0.87

 %

0.92

 %

0.94

%

  

   Nonperforming assets

 $ 2,325

 

 $ 3,045

 

 $ 3,225

 

 $ 3,238

   

   Nonperforming assets to loans and other

         

        real estate owned at end of period

0.31

%

0.43

 %

0.48

 %

0.50

%

  

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



0.09

 



0.16

 



0.18

 



0.49

   
           

Per Share Common Stock (A)

          

   Net income diluted

 $   0.23

 

 $   0.24

 

 $   0.22

 

 $   0.23

 

 $   0.92

 

   Net income basic

     0.23

 

     0.25

 

      0.22

 

      0.23

 

     0.93

 

   Cash dividends declared

0.13

 

0.13

 

0.13

 

0.10

 

0.49

 

   Book value per share

 6.90

 

 6.71

 

6.75

 

 6.63

   
           


(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

 

March 31, 2004

December 31,

2003

March 31,

2003

       

Mortgage-backed

$

6,079

$

--

$

43,719

    Securities Trading

 

6,079

 

--

 

43,719

       

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

 

1,596

 

1,002

 

2,501

Mortgage-backed

 

433, 576

 

477,018

 

431,289

Other securities

 

5,524

 

6,203

 

6,395

    Securities Available for Sale

 

440,696

 

484,223

 

440,185

       

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

 

4,998

 

4,998

 

--

Mortgage-backed

 

90,425

 

73,585

 

16,828

Obligations of states and political subdivisions

 

2,282

 

2,283

 

3,170

    Securities Held for Investment

 

97,705

 

80,866

 

19,998

        Total Securities

$

544,480

$

565,089

$

503,902

       
       
       

LOANS

 

March 31, 2004

December 31, 2003

March 31,

2003

       

Real estate construction

$

129,177

$

107,315

$

84,821

Real estate mortgage

 

485,972

 

470,391

 

452,465

Installment loans to individuals

 

79,209

 

84,512

 

82,011

Commercial and financial

 

45,241

 

46,310

 

41,809

Other loans

 

204

 

264

 

430

        Total Loans

$

739,803

$

708,792

$

661,536

       














AVERAGE BALANCES, YIELDS AND RATES  (Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 


  

2004

  

2003

 
  

First Quarter

 

Fourth Quarter

 

First Quarter

  

Average

Yield/

 

Average

Yield/

 

Average

Yield/

 

(Dollars in thousands)

 

Balance

Rate

 

Balance

Rate

 

Balance

Rate

 
           

Assets

          

Earning assets:

          

    Securities:

  


  


  


 

Taxable

$

546,639

3.30

% $

576,859

3.21

% $

512,781

3.15

%

Nontaxable

 

2,182

7.88

 

2,183

7.88

 

3,193

7.77

 

       Total Securities

 

548,821

3.32

 

579,042

3.22

 

515,974

3.17

 
   


  


  


 

    Federal funds sold and other

  


  


  


 

         short-term investments

 

15,150

0.96

 

4,649

0.94

 

6,723

1.27

 
   


  


  


 

    Loans, net

 

730,308

6.37

 

689,353

6.49

 

690,022

7.05

 

          

  


  


  


 

        Total Earning Assets

 

1,294,279

5.02

 

1,273,044

4.97

 

1,212,719

5.39

 
   


  


  


 

Allowance for loan losses

 

(6,200

)

 

(6,177

)

 

(6,795

)

 

Cash and due from banks

 

36,985


 

36,116


 

47,048


 

Premises and equipment

 

16,969


 

16,781


 

16,122


 

Other assets

 

14,324


 

14,056


 

12,105


 
   


  


  


 
 

$

1,356,357


$

1,333,820


$

1,281,199


 
   


  


  


 

Liabilities and Shareholders' Equity

  


  


  


 

Interest-bearing liabilities:

  


  


  


 

      NOW (including Super NOW)

$

74,402

0.46

% $

70,682

0.47

%  $

67,373

0.66

%

      Savings deposits

 

159,594

0.51

 

157,089

0.51

 

148,857

0.62

 

      Money market accounts

 

293,111

0.66

 

292,293

0.66

 

265,843

0.86

 

      Time deposits

 

368,584

2.34

 

359,342

2.45

 

372,273

2.94

 

      Federal funds purchased and securities sold under agreements to repurchase

 

79,989

0.85

 

68,718

0.77

 

78,495

0.96

 

      Other borrowings

 

39,962

3.04

 

56,576

4.11

 

56,944

4.90

 
   


  


  


 

       Total Interest-Bearing Liabilities

 

1,015,642

1.34

 

1,004,700

1.46

 

989,785

1.83

 
   


  


  


 

Demand deposits (noninterest-bearing)

 

228,526


 

218,489


 

186,613


 

Other liabilities

 

4,839


 

5,633


 

4,787


 

       Total Liabilities

 

1,249,007


 

1,228,822


 

1,181,185


 
   


  


  


 

Shareholders' equity

 

107,350


 

104,998


 

100,014


 
   


  


  


 
 

$

 1,356,357


$

 1,333,820


$

1,281,199


 
   


  


  


 

Interest expense as a % of earning assets  

  

1.05

%

 

1.15

%

 

1.50

%

Net interest income as a % of earning assets  

  

3.98

  

3.82

  

3.89

 
   


       


(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.


- ## -