defa14a
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
Proxy Statement Pursuant to Section 14(a) of the Securities
Exchange Act of 1934 (Amendment No. )
Filed by the Registrant þ
Filed by a Party other than the Registrant o
Check the appropriate box:
o |
|
Preliminary Proxy Statement |
o |
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) |
o |
|
Definitive Proxy Statement |
þ |
|
Definitive Additional Materials |
o |
|
Soliciting Material Pursuant to §240.14a-12 |
Farmers National Banc Corp.
(Name of Registrant as Specified In Its Charter)
(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
Payment of Filing Fee (Check the appropriate box):
þ |
|
No fee required. |
o |
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. |
|
(1) |
|
Title of each class of securities to which transaction applies: |
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Aggregate number of securities to which transaction applies: |
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act
Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was
determined): |
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
Proposed maximum aggregate value of transaction: |
|
|
|
|
|
|
|
|
|
|
|
(5) |
|
Total fee paid: |
|
|
|
|
|
|
|
|
|
o |
|
Fee paid previously with preliminary materials. |
|
o |
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2)
and identify the filing for which the offsetting fee was paid previously. Identify the
previous filing by registration statement number, or the Form or Schedule and the date of its
filing. |
|
(1) |
|
Amount Previously Paid: |
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Form, Schedule or Registration Statement No.: |
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
Filing Party: |
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
Date Filed: |
|
|
|
|
|
|
|
|
|
July 27, 2010
Dear Shareholder:
In connection with our ongoing efforts for continued improvement in communications with
our shareholders, I am pleased to report that the Bank will reinstate quarterly
earnings release mailings to all shareholders. We can mail this to you only after it
has been released to the public, but we did want to provide you with your own copy.
The structure of the attached news release is consistent with our past news releases
and contains information on our financial performance for the most recently completed
quarter. We have accomplished much to keep your Bank profitable in these challenging
economic times and we now seem to be realizing some of the benefits of our efforts. I
believe you will find this information both positive and useful.
Upon review if you should have any questions, I encourage you to contact me directly at
330-702-8432 or via email at jgulas@farmersbankgroup.com. Thank you, in advance,
for your continued support as we work diligently to increase shareholder value and
satisfaction.
Warmest Regards,
John S. Gulas
President & Chief Executive Officer
20 South Broad Street P.O. Box 555 Canfield, Ohio 44406
330.533.3341 Toll Free: 1.888.988.3276 Fax: 330.533.0451 www.farmersbankgroup.com Email: exec@farmersbankgroup.com
July 27, 2010
Press Release
Source:
Farmers National Banc Corp.
John S. Gulas, President and CEO
20 South Broad Street P.O. Box 555
Canfield, OH 44406
330.533.3341
330.533.0451 (FAX)
Email: exec@fnbcanfield.com
FARMERS NATIONAL BANC CORP. REPORTS RESULTS FOR SECOND QUARTER 2010
|
|
|
Pre-tax pre-provision income increased 39% from the second quarter of 2009. |
|
|
|
|
Net Interest Income increased 12% in 2010 from the second quarter of 2009. |
|
|
|
|
Loans increase 3% and deposits increase 7% over last twelve months. |
|
|
|
|
Efficiency ratio improves to 63% for the six months ended June 30, 2010, compared to 69%
in the same period of 2009. |
|
|
|
|
Non-performing loans represented 1.62% of total loans at quarter-end, a $1.2 million or
10.9% improvement compared to the same quarter in 2009. |
|
|
|
|
Net income was $2.0 million or $0.15 per diluted share for the quarter ended June 30,
2010 compared to $0.12 for the same period of 2009. |
|
|
|
|
Farmers Trust Company contributed $2.4 million to non-interest income during the first
six months of 2010 compared to $1.0 million for the same period in 2009. |
CANFIELD, Ohio (July 27, 2010) Farmers National Banc Corp. (OTCBB: FMNB) today reported
consolidated net income totaling $2.0 million for the quarter ended June 30, 2010, or $0.15 per
diluted share. Total assets increased 5.95% compared to June 30, 2009, driven by an increase in net
loans of 3.11% and high quality core deposit growth of 19.17%. Additionally, stockholders equity
increased 11.46%.
John S. Gulas, President and CEO states Our pre-tax, pre-provision income increased to $4.3
million for the second quarter of 2010, which represents a 39% increase over the $3.1 million
reported for the second quarter of 2009. This increase was driven by a $948 thousand, or 11.5%,
increase in net interest income, a result of our strategy to grow income producing assets. Our
second quarter net income results also improved over the first quarter of 2010 because of a lower
loan loss provision. During the past two years, we have implemented a strategy to earn our way
through the Great Recession by adding income producing assets and fee income and by enhancing our
loan review process. We continue to see the benefits of this strategy through our increased
earnings power and asset quality trends that are better than many of our peers
Frank Paden, Executive Chairman of the Board, added We are pleased with our second quarter results
considering the challenging economic conditions and the low interest rate environment. Our
management team has worked to improve our net revenue stream and maintain our conservative balance
sheet risk profile. Over the past two years, our credit review group has been very aggressive in
identifying deterioration of asset quality in the loan portfolio. We are pleased to recognize
improvement in the trends of non-performing loans and delinquency metrics as credit issues appear
to be stabilizing.
Net income was $2.0 million for the quarter ended June 30, 2010, or $0.15 per diluted share,
compared to $847 thousand, or $.06 per diluted share for the preceding quarter. Net income for the
quarter ended June 30, 2009 was $1.7 million, or $0.12 per diluted share.
On a year-to-date basis, the Company reported net income of $2.9 million, or $0.21 per diluted
share, for the six months ended June 30, 2010, compared to $3.3 million, or $0.25 per diluted
share, for the same six month period in 2009. Returns on average assets and average equity equated
to 0.57% and 6.89%, respectively, compared to 0.73% and 8.54% at this same time in 2009. The
decrease in net income was primarily due to an increase in the provision for loan losses of $2.9
million in the six month period ended June 30, 2010, compared to the same period in 2009, offset by
a $2.1 million improvement in net
interest income. The Companys total assets reported at June 30, 2010 are $1.0 billion, an increase
of 5.95% compared to
$957.8 million in total assets recorded at June 30, 2009. Net loans are
reported at $605.0 million on June 30, 2010, versus $586.8 million at the same time in 2009, an
increase of $18.2 million, or 3.11%. Over this same period, deposits increased $47.1 million, or
6.60%, from $713.6 million on June 30, 2009 to $760.7 million at June 30, 2010.
Stockholders equity totaled $87.0 million, or 8.57%, of total assets at June 30, 2010, an increase
of $9.0 million, or 11.46%, compared to $78.0 million at June 30, 2009. The Companys tangible
book value also increased from $5.24 per share at June 30, 2009 to $5.88 per share at June 30,
2010. The increase in equity was a result of net income and mark to market adjustments in the
Companys investment securities, offset by cash dividends paid to stockholders during the past
twelve months. Stockholders received a $0.03 per share cash dividend on June 30, 2010 and a total
of $0.18 per share cash dividends paid in the past 4 quarters. Book value increased from $5.82 per
share in June 2009 to $6.41 per share on June 30, 2010.
Net Interest Income Net interest income was $9.2 million for the second quarter of 2010, which
compares to $8.2 million in the second quarter of 2009. This represents an 11.5% increase quarter
over quarter. The annualized net interest margin to average earning assets on a fully taxable
equivalent basis was 4.02% for the three months ended June 30, 2010, compared to 3.95% for the same
period in the prior year. In comparing the two quarters, yields on earning assets decreased 57
basis points, while the cost of interest bearing liabilities decreased 69 basis points. This
equates to an increase in our net interest margin of 7 basis points since June 30, 2009.
On a year-to-date basis, net interest income improved to $17.1 million for the six month period
ended June 30, 2010, compared to $15.9 million in the same period in 2009. The annualized net
interest margin to average earning assets on a fully taxable equivalent basis was 4.02% for the six
months ended June 30, 2010, compared to 3.93% for the same period in the prior year.
Noninterest Income Noninterest income was $2.7 million for the second quarter of 2010, which is
a $78 thousand or 2.95%, improvement over results for the same quarter of 2009. Farmers Trust
Company has contributed $1.2 million to our total noninterest income in the second quarter 2010,
compared to $1.0 million in the same quarter of 2009. The addition of Farmers Trust Company, and
its growth from $644.0 million in assets at June 30, 2009 to over $805.0 million in assets by June
30, 2010, complements our existing core retail and asset management services.
Noninterest income for the six months ended June 30, 2010 was $5.1 million, compared to $3.8
million for the same period in 2009. The increase in noninterest income is primarily due to an
increase in trust fee income in 2010 of $1.4 million. Farmers Trust Company was purchased on March
31, 2009, therefore, the prior years results included only three months of income compared to six
months in 2010.
Noninterest Expense Noninterest expenses totaled $7.6 million for the second quarter of 2010,
which is slightly higher than the $7.5 million in the previous quarter. The current periods total
noninterest expense of $7.6 million is $158 thousand less than the $7.8 million reported for the
same quarter in 2009. This decrease is mainly the result of a $380 thousand decrease in FDIC
insurance expenses.
Noninterest expenses for the six months ended June 30, 2010 was $15.2 million, compared to $14.1
million for the same period in 2009, representing an increase of $1.1 million, or 7.95%. The
increase is a result of the previously mentioned Farmers Trust Company acquisition taking place on
March 31, 2009 resulting in only three months of expenses in 2009. Farmers Trust Companys
noninterest expenses were $2.3 million for the first six months of 2010, compared to $1.0 million
reported for the same period in 2009.
The Companys tax equivalent efficiency ratio for the six month period ended June 30, 2010 was
62.93% compared to 68.90% in the prior years same six month period. The improvement in the
efficiency ratio was the result of the 13.1% improvement in net interest income and the $1.3
million increase in noninterest income.
Asset Quality Non-performing loans totalled $10.0 million at June 30, 2010, a decline of
$786 thousand or 7.3% from March 31, 2010. Non-performing loans equaled 1.62% of total loans at
June 30, 2010, its lowest percentage since December 31, 2008. On June 30, 2010, the ratio of the
allowance for loan losses (ALLL) to non-performing loans was 83%, compared to 77% in the preceding
quarter and 59% at June 30, 2009. As of June 30, 2010, the ALLL/total loan ratio was 1.35% compared
to 1.12% at June 30, 2009. The increase in this particular ratio was attributable to the loan loss
provision expense in 2010 exceeding net charge-offs. On June 30, 2010, the ALLL balance is $8.2
million, up 24.32% from $6.6 million at June 30, 2009. For the three months ended June 30, 2010,
management provided $1.6 million to the allowance for loan losses, a decrease of $1.2 million from
the preceding
quarter and an increase of $550 thousand over the same three month period in the prior year.
The increase compared to the same quarter in the prior year is attributable to the
increase in net charge-offs. Net charge-offs for the quarter ending June 30, 2010 were $1.6
million compared to $245 thousand for the same period ending June 30, 2009.
Farmers National Banc Corp. is the bank holding company for the Farmers National Bank of Canfield,
Farmers National Insurance, LLC and Farmers Trust Company. Farmers operates sixteen banking
offices throughout Mahoning, Trumbull and Columbiana Counties and two trust offices located in
Youngstown and Howland. The bank offers a wide range of banking and investment services to
companies and individuals, and maintains a website at www.farmersbankgroup.com.
Non-GAAP Disclosure
This press release includes disclosures of our tangible common equity ratio and pre-tax
pre-provision income, which are non-GAAP financial measures. A non-GAAP financial measure is a
numerical measure of historical or future financial performance, financial position or cash flows
that excludes or includes amounts that are required to be disclosed by generally accepted
accounting principles in the United States (GAAP). The Company believes that these non-GAAP
financial measures provide both management and investors a more complete understanding of the
underlying operational results and trends and the Companys marketplace performance. The
presentation of this additional information is not meant to be considered in isolation or as a
substitute for the numbers prepared in accordance with GAAP.
This earnings announcement presents a brief analysis of the assets and liability structure of the
Company and a brief discussion of the results of operations for each of the periods presented.
Certain statements in this announcement that relate to Farmers National Banc Corp.s plans,
objectives, or future performance may be deemed to be forward-looking statements within the Private
Securities Litigation Reform Act of 1995. Such statements are based on managements current
expectations. Actual strategies and results in future periods may differ materially from those
currently expected because of various risks and uncertainties. Forward-looking statements speak
only as of the date they are made, and we do not undertake to update them to reflect changes.
Among the important factors that could cause actual results to differ materially are interest
rates, changes in the mix of the companys business, competitive pressures, general economic
conditions and the risk factors detailed in the companys other periodic reports and registration
statements filed with the Securities and Exchange Commission.
Farmers National Banc Corp. and Subsidiaries
Consolidated Financial Highlights
(Amounts in thousands, except per share data)
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sep. 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2010 |
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
2010 |
|
2009 |
|
|
|
Total interest income |
|
$ |
12,099 |
|
|
$ |
12,126 |
|
|
$ |
12,803 |
|
|
$ |
12,649 |
|
|
$ |
12,329 |
|
|
$ |
24,225 |
|
|
$ |
24,323 |
|
Total interest expense |
|
|
2,923 |
|
|
|
3,312 |
|
|
|
3,957 |
|
|
|
4,178 |
|
|
|
4,101 |
|
|
|
6,235 |
|
|
|
8,412 |
|
|
|
|
|
|
Net interest income |
|
|
9,176 |
|
|
|
8,814 |
|
|
|
8,846 |
|
|
|
8,471 |
|
|
|
8,228 |
|
|
|
17,990 |
|
|
|
15,911 |
|
Provision for loan losses |
|
|
1,600 |
|
|
|
2,778 |
|
|
|
3,000 |
|
|
|
1,550 |
|
|
|
1,050 |
|
|
|
4,378 |
|
|
|
1,500 |
|
Other income |
|
|
2,721 |
|
|
|
2,336 |
|
|
|
3,018 |
|
|
|
2,609 |
|
|
|
2,643 |
|
|
|
5,057 |
|
|
|
3,761 |
|
Other expense |
|
|
7,645 |
|
|
|
7,532 |
|
|
|
7,921 |
|
|
|
7,675 |
|
|
|
7,803 |
|
|
|
15,177 |
|
|
|
14,059 |
|
|
|
|
|
|
Income before income taxes |
|
|
2,652 |
|
|
|
840 |
|
|
|
943 |
|
|
|
1,855 |
|
|
|
2,018 |
|
|
|
3,492 |
|
|
|
4,113 |
|
Income taxes |
|
|
618 |
|
|
|
(7 |
) |
|
|
(2 |
) |
|
|
299 |
|
|
|
361 |
|
|
|
611 |
|
|
|
772 |
|
|
|
|
|
|
Net income |
|
$ |
2,034 |
|
|
$ |
847 |
|
|
$ |
945 |
|
|
$ |
1,556 |
|
|
$ |
1,657 |
|
|
$ |
2,881 |
|
|
$ |
3,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding |
|
|
13,547 |
|
|
|
13,520 |
|
|
|
13,464 |
|
|
|
13,416 |
|
|
|
13,339 |
|
|
|
13,533 |
|
|
|
13,286 |
|
Pre-tax pre-provision income |
|
$ |
4,252 |
|
|
$ |
3,618 |
|
|
$ |
3,943 |
|
|
$ |
3,405 |
|
|
$ |
3,068 |
|
|
$ |
7,870 |
|
|
$ |
5,613 |
|
Basic and diluted earnings per share |
|
|
0.15 |
|
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.12 |
|
|
|
0.12 |
|
|
|
0.21 |
|
|
|
0.25 |
|
Cash dividends |
|
|
406 |
|
|
|
406 |
|
|
|
808 |
|
|
|
805 |
|
|
|
1,601 |
|
|
|
812 |
|
|
|
3,189 |
|
Cash dividends per share |
|
|
0.03 |
|
|
|
0.03 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.12 |
|
|
|
0.06 |
|
|
|
0.24 |
|
Consolidated Statements of Financial Condition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sep. 30, |
|
June 30, |
|
|
2010 |
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
35,638 |
|
|
$ |
69,894 |
|
|
$ |
51,160 |
|
|
$ |
45,152 |
|
|
$ |
41,287 |
|
Securities available for sale |
|
|
324,681 |
|
|
|
316,370 |
|
|
|
309,368 |
|
|
|
320,781 |
|
|
|
281,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
613,259 |
|
|
|
609,135 |
|
|
|
609,395 |
|
|
|
612,052 |
|
|
|
593,396 |
|
Less allowance for loan losses |
|
|
8,255 |
|
|
|
8,220 |
|
|
|
7,400 |
|
|
|
7,210 |
|
|
|
6,640 |
|
|
|
|
Net Loans |
|
|
605,004 |
|
|
|
600,915 |
|
|
|
601,995 |
|
|
|
604,842 |
|
|
|
586,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
49,481 |
|
|
|
53,032 |
|
|
|
52,285 |
|
|
|
45,276 |
|
|
|
47,968 |
|
|
|
|
Total Assets |
|
$ |
1,014,804 |
|
|
$ |
1,040,211 |
|
|
$ |
1,014,808 |
|
|
$ |
1,016,051 |
|
|
$ |
957,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
760,679 |
|
|
$ |
776,795 |
|
|
$ |
777,552 |
|
|
$ |
743,899 |
|
|
$ |
713,616 |
|
Other interest-bearing liabilities |
|
|
163,191 |
|
|
|
177,725 |
|
|
|
153,081 |
|
|
|
186,272 |
|
|
|
161,893 |
|
Other liabilities |
|
|
3,943 |
|
|
|
3,434 |
|
|
|
3,547 |
|
|
|
3,621 |
|
|
|
4,290 |
|
|
|
|
Total liabilities |
|
|
927,813 |
|
|
|
957,954 |
|
|
|
934,180 |
|
|
|
933,792 |
|
|
|
879,799 |
|
Stockholders Equity |
|
|
86,991 |
|
|
|
82,257 |
|
|
|
80,628 |
|
|
|
82,259 |
|
|
|
78,049 |
|
|
|
|
Total Liabilities
and Stockholders Equity |
|
$ |
1,014,804 |
|
|
$ |
1,040,211 |
|
|
$ |
1,014,808 |
|
|
$ |
1,016,051 |
|
|
$ |
957,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-end shares outstanding |
|
|
13,577 |
|
|
|
13,546 |
|
|
|
13,520 |
|
|
|
13,463 |
|
|
|
13,415 |
|
Book value per share |
|
$ |
6.41 |
|
|
$ |
6.07 |
|
|
$ |
5.96 |
|
|
$ |
6.11 |
|
|
$ |
5.82 |
|
Tangible book value per share |
|
|
5.88 |
|
|
|
5.53 |
|
|
|
5.41 |
|
|
|
5.54 |
|
|
|
5.24 |
|
Non-performing loans |
|
|
9,954 |
|
|
|
10,740 |
|
|
|
10,103 |
|
|
|
12,640 |
|
|
|
11,178 |
|
Other Real Estate Owned |
|
|
145 |
|
|
|
77 |
|
|
|
374 |
|
|
|
329 |
|
|
|
355 |
|
Non-performing assets |
|
|
10,099 |
|
|
|
10,817 |
|
|
|
10,477 |
|
|
|
12,969 |
|
|
|
11,533 |
|
Loans 30 - 90 days delinquent |
|
|
5,652 |
|
|
|
6,076 |
|
|
|
9,212 |
|
|
|
4,599 |
|
|
|
6,681 |
|
Charged-off loans |
|
|
1,690 |
|
|
|
2,105 |
|
|
|
2,914 |
|
|
|
1,094 |
|
|
|
493 |
|
Recoveries |
|
|
125 |
|
|
|
147 |
|
|
|
104 |
|
|
|
114 |
|
|
|
248 |
|
Net Charge-offs |
|
|
1,565 |
|
|
|
1,958 |
|
|
|
2,810 |
|
|
|
980 |
|
|
|
245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sep. 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2010 |
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
2010 |
|
2009 |
|
|
|
Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin (Annualized) |
|
|
4.02 |
% |
|
|
4.01 |
% |
|
|
3.94 |
% |
|
|
3.83 |
% |
|
|
3.95 |
% |
|
|
4.02 |
% |
|
|
3.93 |
% |
Efficiency Ratio (Tax equivalent basis) |
|
|
62.15 |
|
|
|
63.74 |
|
|
|
65.71 |
|
|
|
65.02 |
|
|
|
70.11 |
|
|
|
62.93 |
|
|
|
68.90 |
|
Return on Average Assets (Annualized) |
|
|
0.79 |
|
|
|
0.34 |
|
|
|
0.37 |
|
|
|
0.63 |
|
|
|
0.70 |
|
|
|
0.57 |
|
|
|
0.73 |
|
Return on Average Equity (Annualized) |
|
|
9.78 |
|
|
|
4.16 |
|
|
|
4.81 |
|
|
|
7.79 |
|
|
|
8.43 |
|
|
|
6.89 |
|
|
|
8.54 |
|
Total Capital to Risk Weighted Assets (a) |
|
|
12.49 |
|
|
|
12.15 |
|
|
|
12.03 |
|
|
|
11.91 |
|
|
|
12.02 |
|
|
|
12.49 |
|
|
|
12.02 |
|
Tier 1 Capital to Risk Weighted Assets (a) |
|
|
11.24 |
|
|
|
10.89 |
|
|
|
10.87 |
|
|
|
10.77 |
|
|
|
10.95 |
|
|
|
11.24 |
|
|
|
10.95 |
|
Tier 1 Capital to Average Assets (a) |
|
|
7.06 |
|
|
|
7.04 |
|
|
|
6.87 |
|
|
|
7.12 |
|
|
|
7.40 |
|
|
|
7.06 |
|
|
|
7.40 |
|
Equity to Asset Ratio |
|
|
8.57 |
|
|
|
7.91 |
|
|
|
7.95 |
|
|
|
8.10 |
|
|
|
8.15 |
|
|
|
8.57 |
|
|
|
8.15 |
|
Tangible Common Equity Ratio |
|
|
7.92 |
|
|
|
7.25 |
|
|
|
7.26 |
|
|
|
7.40 |
|
|
|
7.40 |
|
|
|
7.92 |
|
|
|
7.40 |
|
Dividends to Net Income |
|
|
19.96 |
|
|
|
47.93 |
|
|
|
85.50 |
|
|
|
51.74 |
|
|
|
96.62 |
|
|
|
28.18 |
|
|
|
95.45 |
|
Net Loans to Assets |
|
|
59.62 |
|
|
|
57.77 |
|
|
|
59.32 |
|
|
|
59.53 |
|
|
|
61.26 |
|
|
|
59.62 |
|
|
|
61.26 |
|
Loans to Deposits |
|
|
80.62 |
|
|
|
78.42 |
|
|
|
78.37 |
|
|
|
82.28 |
|
|
|
83.15 |
|
|
|
80.62 |
|
|
|
83.15 |
|
Allowance for Loan Losses to Total Loans |
|
|
1.35 |
|
|
|
1.35 |
|
|
|
1.21 |
|
|
|
1.18 |
|
|
|
1.12 |
|
|
|
1.35 |
|
|
|
1.12 |
|
Non-performing Loans to Total Loans |
|
|
1.62 |
|
|
|
1.76 |
|
|
|
1.66 |
|
|
|
2.07 |
|
|
|
1.88 |
|
|
|
1.62 |
|
|
|
1.88 |
|
Annualized Net Charge-offs to
Average Net Loans Outstanding |
|
|
1.23 |
|
|
|
1.32 |
|
|
|
1.95 |
|
|
|
0.67 |
|
|
|
0.18 |
|
|
|
1.19 |
|
|
|
0.15 |
|
Allowance to Non-performing Loans |
|
|
82.93 |
|
|
|
76.54 |
|
|
|
73.25 |
|
|
|
57.04 |
|
|
|
59.40 |
|
|
|
82.93 |
|
|
|
59.40 |
|
Non-performing Assets to Total Assets |
|
|
1.00 |
|
|
|
1.04 |
|
|
|
1.03 |
|
|
|
1.28 |
|
|
|
1.20 |
|
|
|
1.00 |
|
|
|
1.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
June 30, 2010 ratio is estimated |
Unaudited
Reconciliation of Common Stockholders Equity to Tangible Common Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sep. 30, |
|
June 30, |
|
|
2010 |
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
|
|
Stockholders Equity |
|
$ |
86,991 |
|
|
$ |
82,257 |
|
|
$ |
80,628 |
|
|
$ |
82,259 |
|
|
$ |
78,049 |
|
Less Goodwill and other intangibles |
|
|
7,210 |
|
|
|
7,355 |
|
|
|
7,500 |
|
|
|
7,621 |
|
|
|
7,771 |
|
|
|
|
Tangible Common Equity |
|
$ |
79,781 |
|
|
$ |
74,902 |
|
|
$ |
73,128 |
|
|
$ |
74,638 |
|
|
$ |
70,278 |
|
|
|
|
Reconciliation of Total Assets to Tangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sep. 30, |
|
June 30, |
|
|
2010 |
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
|
|
Total Assets |
|
$ |
1,014,804 |
|
|
$ |
1,040,211 |
|
|
$ |
1,014,808 |
|
|
$ |
1,016,051 |
|
|
$ |
957,848 |
|
Less Goodwill and other intangibles |
|
|
7,210 |
|
|
|
7,355 |
|
|
|
7,500 |
|
|
|
7,621 |
|
|
|
7,771 |
|
|
|
|
Tangible Assets |
|
$ |
1,007,594 |
|
|
$ |
1,032,856 |
|
|
$ |
1,007,308 |
|
|
$ |
1,008,430 |
|
|
$ |
950,077 |
|
|
|
|
Reconciliation of Income Before Taxes to Pre-Tax Pre-Provision Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sep. 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
2010 |
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
2010 |
|
2009 |
|
|
|
|
|
Income before income taxes |
|
$ |
2,652 |
|
|
$ |
840 |
|
|
$ |
943 |
|
|
$ |
1,855 |
|
|
$ |
2,018 |
|
|
$ |
3,492 |
|
|
$ |
4,113 |
|
Provision for loan losses |
|
|
1,600 |
|
|
|
2,778 |
|
|
|
3,000 |
|
|
|
1,550 |
|
|
|
1,050 |
|
|
|
4,378 |
|
|
|
1,500 |
|
|
|
|
|
Pre-tax pre-provision income |
|
$ |
4,252 |
|
|
$ |
3,618 |
|
|
$ |
3,943 |
|
|
$ |
3,405 |
|
|
$ |
3,068 |
|
|
$ |
7,870 |
|
|
$ |
5,613 |
|
|
|
|
|