Maryland
|
52-1532952
|
|
(State of incorporation)
|
(I.R.S. Employer Identification Number)
|
|
17801 Georgia Avenue, Olney, Maryland
|
20832
|
301-774-6400
|
(Address of principal office)
|
(Zip Code)
|
(Telephone Number)
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
|
ITEM
1. FINANCIAL STATEMENTS
|
|
Consolidated
Balance Sheets at
|
|
March
31, 2009 (Unaudited) and December 31, 2008
|
1
|
Consolidated
Statements of Income for the Three Month
|
|
Periods
Ended March 31, 2009 and 2008 (Unaudited)
|
2
|
Consolidated
Statements of Cash Flows for the Three
|
|
Month
Periods Ended March 31, 2009 and 2008 (Unaudited)
|
4
|
Consolidated
Statements of Changes in Stockholders’ Equity for the
|
|
Three
Month Periods Ended March 31, 2009 and 2008 (Unaudited)
|
6
|
Notes
to Consolidated Financial Statements
|
7
|
ITEM
2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
|
|
FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
|
21
|
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES
|
|
ABOUT
MARKET RISK
|
35
|
ITEM
4. CONTROLS AND PROCEDURES
|
35
|
PART
II - OTHER INFORMATION
|
|
ITEM
1A. RISK FACTORS
|
35
|
ITEM
6. EXHIBITS
|
35
|
SIGNATURES
|
36
|
March 31,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2009
|
2008
|
||||||
ASSETS
|
(Unaudited)
|
|||||||
Cash
and due from banks
|
$ | 46,380 | $ | 44,738 | ||||
Federal
funds sold
|
392 | 1,110 | ||||||
Interest-bearing
deposits with banks
|
126,286 | 59,381 | ||||||
Cash
and cash equivalents
|
173,058 | 105,229 | ||||||
Residential
mortgage loans held for sale (at fair value)
|
14,515 | 11,391 | ||||||
Investments
available-for-sale (at fair value)
|
472,161 | 291,727 | ||||||
Investments
held-to-maturity – fair value $163,009 (2009) and $175,908
(2008)
|
156,877 | 171,618 | ||||||
Other
equity securities
|
32,131 | 29,146 | ||||||
Total
loans and leases
|
2,461,845 | 2,490,646 | ||||||
Less:
allowance for loan and lease losses
|
(59,798 | ) | (50,526 | ) | ||||
Net
loans and leases
|
2,402,047 | 2,440,120 | ||||||
Premises
and equipment, net
|
50,981 | 51,410 | ||||||
Other
real estate owned
|
5,093 | 2,860 | ||||||
Accrued
interest receivable
|
11,937 | 11,810 | ||||||
Goodwill
|
76,816 | 76,248 | ||||||
Other
intangible assets, net
|
11,128 | 12,183 | ||||||
Other
assets
|
112,688 | 109,896 | ||||||
Total
assets
|
$ | 3,519,432 | $ | 3,313,638 | ||||
LIABILITIES
|
||||||||
Noninterest-bearing
deposits
|
$ | 545,540 | $ | 461,517 | ||||
Interest-bearing
deposits
|
2,008,372 | 1,903,740 | ||||||
Total
deposits
|
2,553,912 | 2,365,257 | ||||||
Short-term
borrowings
|
487,900 | 421,074 | ||||||
Other
long-term borrowings
|
16,340 | 66,584 | ||||||
Subordinated
debentures
|
35,000 | 35,000 | ||||||
Accrued
interest payable and other liabilities
|
33,758 | 33,861 | ||||||
Total
liabilities
|
3,126,910 | 2,921,776 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock – par value $1.00 (liquidation preference of $1,000 per share)
shares authorized 83,094; shares issued and outstanding 83,094 (discount
of $3,493 and $3,654, respectively)
|
79,601 | 79,440 | ||||||
Common
stock — par value $1.00; shares authorized 49,916,906; shares issued and
outstanding 16,414,523
(2009) and 16,398,523 (2008)
|
16,415 | 16,399 | ||||||
Additional
paid in capital
|
85,820 | 85,486 | ||||||
Warrants
|
3,699 | 3,699 | ||||||
Retained
earnings
|
213,453 | 214,410 | ||||||
Accumulated
other comprehensive loss
|
(6,466 | ) | (7,572 | ) | ||||
Total
stockholders' equity
|
392,522 | 391,862 | ||||||
Total
liabilities and stockholders' equity
|
$ | 3,519,432 | $ | 3,313,638 |
Three Months Ended
March 31,
|
||||||||
(Dollars in thousands, except per share data)
|
2009
|
2008
|
||||||
Interest
Income:
|
||||||||
Interest
and fees on loans and leases
|
$ | 33,233 | $ | 38,469 | ||||
Interest
on loans held for sale
|
280 | 96 | ||||||
Interest
on deposits with banks
|
46 | 49 | ||||||
Interest
and dividends on securities:
|
||||||||
Taxable
|
3,195 | 2,698 | ||||||
Exempt
from federal income taxes
|
1,972 | 2,331 | ||||||
Interest
on federal funds sold
|
2 | 279 | ||||||
TOTAL
INTEREST INCOME
|
38,728 | 43,922 | ||||||
Interest
Expense:
|
||||||||
Interest
on deposits
|
9,454 | 13,022 | ||||||
Interest
on short-term borrowings
|
3,446 | 3,279 | ||||||
Interest
on long-term borrowings
|
803 | 1,042 | ||||||
TOTAL
INTEREST EXPENSE
|
13,703 | 17,343 | ||||||
NET
INTEREST INCOME
|
25,025 | 26,579 | ||||||
Provision
for loan and lease losses
|
10,613 | 2,667 | ||||||
NET
INTEREST INCOME AFTER PROVISION
FOR
LOAN AND LEASE LOSSES
|
14,412 | 23,912 | ||||||
Noninterest
Income:
|
||||||||
Securities
gains
|
162 | 574 | ||||||
Service
charges on deposit accounts
|
2,863 | 3,030 | ||||||
Gains
on sales of mortgage loans
|
1,022 | 722 | ||||||
Fees
on sales of investment products
|
700 | 822 | ||||||
Trust
and investment management fees
|
2,287 | 2,397 | ||||||
Insurance
agency commissions
|
2,050 | 2,086 | ||||||
Income
from bank owned life insurance
|
711 | 714 | ||||||
Visa
check fees
|
638 | 696 | ||||||
Other
income
|
1,541 | 1,655 | ||||||
TOTAL
NONINTEREST INCOME
|
11,974 | 12,696 | ||||||
Noninterest
Expenses:
|
||||||||
Salaries
and employee benefits
|
13,204 | 13,763 | ||||||
Occupancy
expense of premises
|
2,775 | 2,799 | ||||||
Equipment
expenses
|
1,514 | 1,439 | ||||||
Marketing
|
420 | 497 | ||||||
Outside
data services
|
806 | 1,122 | ||||||
Amortization
of intangible assets
|
1,055 | 1,124 | ||||||
Other
expenses
|
4,476 | 3,959 | ||||||
TOTAL
NONINTEREST EXPENSES
|
24,250 | 24,703 | ||||||
Income
Before Income Taxes
|
2,136 | 11,905 | ||||||
Income
Tax Expense (benefit)
|
(81 | ) | 3,700 | |||||
Net
income
|
$ | 2,217 | $ | 8,205 | ||||
Preferred
stock dividends and discount accretion
|
1,200 | 0 | ||||||
Net
income available to common shareholders
|
$ | 1,017 | $ | 8,205 |
Three Months Ended
March 31,
|
||||||||
(Dollars in thousands, except per share data)
|
2009
|
2008
|
||||||
Basic
net income per share
|
$ | 0.14 | $ | 0.50 | ||||
Basic
net income per common share
|
0.06 | 0.50 | ||||||
Diluted
net income per share
|
0.13 | 0.50 | ||||||
Diluted
net income per common share
|
0.06 | 0.50 | ||||||
Dividends
declared per common share
|
0.12 | 0.24 |
Three Months Ended
March 31,
|
||||||||
(Dollars in thousands)
|
2009
|
2008
|
||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 2,217 | $ | 8,205 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
2,617 | 2,715 | ||||||
Provision
for loan and lease losses
|
10,613 | 2,667 | ||||||
Stock
compensation expense
|
222 | 157 | ||||||
Deferred
income taxes (benefits)
|
(4,042 | ) | (1,475 | ) | ||||
Origination
of loans held for sale
|
(108,109 | ) | (45,418 | ) | ||||
Proceeds
from sales of loans held for sale
|
105,844 | 43,353 | ||||||
Gains
on sales of loans held for sale
|
(859 | ) | (722 | ) | ||||
Securities
gains
|
(162 | ) | (574 | ) | ||||
Gains
on sales of premises and equipment
|
0 | (2 | ) | |||||
Net
(increase) decrease in accrued interest receivable
|
(127 | ) | 1,754 | |||||
Net
increase in other assets
|
(397 | ) | (2,988 | ) | ||||
Net
decrease in accrued expenses and other liabilities
|
(332 | ) | (1,354 | ) | ||||
Other
– net
|
(761 | ) | (1,363 | ) | ||||
Net
cash provided by operating activities
|
6,724 | 4,955 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchases of
other equity securities
|
(2,986 | ) | (2,037 | ) | ||||
Purchases
of investments available-for-sale
|
(228,490 | ) | (129,792 | ) | ||||
Proceeds
from maturities, calls and principal payments of investments
held-to-maturity
|
14,864 | 32,362 | ||||||
Proceeds
from maturities, calls and principal payments of investments
available-for-sale
|
49,369 | 110,405 | ||||||
Net
decrease (increase) in loans and leases
|
26,567 | (87,193 | ) | |||||
Redemption
of VISA stock
|
0 | 429 | ||||||
Expenditures
for premises and equipment
|
(802
|
) | (664 | ) | ||||
Net
cash (used in) investing activities
|
(141,478 | ) | (76,490 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
increase in deposits
|
188,655 | 66,700 | ||||||
Net
increase (decrease) in short-term borrowings
|
16,582 | (1,588 | ) | |||||
Net
increase in long-term borrowings
|
0 | 50,000 | ||||||
Proceeds
from issuance of common stock
|
128 | 166 | ||||||
Dividends
paid
|
(2,782 | ) | (3,915 | ) | ||||
Net
cash provided by financing activities
|
202,583 | 111,363 | ||||||
Net
increase in cash and cash equivalents
|
67,829 | 39,828 | ||||||
Cash
and cash equivalents at beginning of period
|
105,229 | 85,852 | ||||||
Cash
and cash equivalents at end of period
|
$ | 173,058 | $ | 125,680 |
Three Months Ended
March 31,
|
||||||||
(Dollars in thousands)
|
2009
|
2008
|
||||||
Supplemental
Disclosures:
|
||||||||
Interest
payments
|
$ | 13,778 | $ | 16,886 | ||||
Income
tax payments
|
0 | 7,104 | ||||||
Transfers
from loans to other real estate owned
|
2,234 | 200 | ||||||
Reclassification
of borrowings from long-term to short-term
|
50,244 | 241 |
Preferred
Stock
|
Common
Stock
|
Warrants
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Loss
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||
Balances
at December 31, 2008
|
$ | 79,440 | $ | 16,399 | $ | 3,699 | $ | 85,486 | $ | 214,410 | $ | (7,572 | ) | $ | 391,862 | |||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||||||||
Net
Income
|
2,217 | 2,217 | ||||||||||||||||||||||||||
Other
comprehensive income, net of tax effects
|
1,106 | 1,106 | ||||||||||||||||||||||||||
Total
Comprehensive Income
|
3,323 | |||||||||||||||||||||||||||
Cash
dividends - $.12 per share
|
(1,974 | ) | (1,974 | ) | ||||||||||||||||||||||||
Preferred
Stock dividends – $12.49 per share
|
(1,039 | ) | (1,039 | ) | ||||||||||||||||||||||||
Stock
compensation expense
|
222 | 222 | ||||||||||||||||||||||||||
Discount
accretion
|
161 | (161 | ) | |||||||||||||||||||||||||
Common
stock issued pursuant to:
|
||||||||||||||||||||||||||||
Employee
stock purchase plan – 9,524 shares
|
10 | 107 | 117 | |||||||||||||||||||||||||
Restricted
stock- 5,441 shares
|
5 | (5 | ) | 0 | ||||||||||||||||||||||||
DRIP
plan – 1,035 shares
|
1 | 10 | 11 | |||||||||||||||||||||||||
Balances
at March 31, 2009
|
$ | 79,601 | $ | 16,415 | $ | 3,699 | $ | 85,820 | $ | 213,453 | $ | (6,466 | ) | $ | 392,522 | |||||||||||||
Balances
at December 31, 2007
|
$ | - | $ | 16,349 | $ | - | $ | 83,970 | $ | 216,376 | $ | (1,055 | ) | $ | 315,640 | |||||||||||||
Adjustment
to reflect adoption of EITF Issue 06-04 effective January 1,
2008
|
(1,647 | ) | (1,647 | ) | ||||||||||||||||||||||||
Balance
as of January 1, 2008 following adoption of EITF issue
06-04
|
16,349 | 83,970 | 214,729 | (1,055 | ) | 313,993 | ||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
8,205 | 8,205 | ||||||||||||||||||||||||||
Other
comprehensive income, net of tax effects and reclassification
adjustment
|
361 | 361 | ||||||||||||||||||||||||||
Total
Comprehensive Income
|
8,566 | |||||||||||||||||||||||||||
Cash
dividends- $0.24 per share
|
(3,915 | ) | (3,915 | ) | ||||||||||||||||||||||||
Stock
compensation expense
|
157 | 157 | ||||||||||||||||||||||||||
Common
stock issued pursuant to:
|
||||||||||||||||||||||||||||
Stock
option plan –6,474 shares (14,184 shares issued
|
||||||||||||||||||||||||||||
Less
7,710 shares retired)
|
6 | 24 | 30 | |||||||||||||||||||||||||
Employee
stock purchase plan- 5,653 shares
|
6 | 130 | 136 | |||||||||||||||||||||||||
Balances
at March 31, 2008
|
$ | - | $ | 16,361 | $ | - | $ | 84,281 | $ | 219,019 | $ | (694 | ) | $ | 318,967 |
|
·
|
Information
about how investment allocation decisions are made, including the factors
that are pertinent to an understanding of investment policies and
strategies.
|
|
·
|
Disclose
the fair value of each major category of plan assets as of each annual
reporting date. Asset categories shall be based on the nature and risks of
assets in an employer’s plan.
|
|
·
|
The
inputs and valuation techniques used to measure the fair value of plan
assets.
|
|
·
|
The
effect of fair value measurements using significant unobservable inputs
(Level 3) on changes in plan assets for the
period.
|
|
·
|
Significant
concentrations of risk within plan
assets.
|
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Number
|
Average
|
Remaining
|
Aggregate
|
|||||||||||||
|
of
|
Exercised
|
Contractual
|
Intrinsic
|
||||||||||||
(Dollars in thousands, except per share data):
|
Shares
|
Share Price
|
Life(Years)
|
Value
|
||||||||||||
Balance
at January 1, 2009
|
973,730 | $ | 33.47 | 5.0 | $ | 610 | ||||||||||
Granted
|
73,560 | 12.01 | 7.0 | |||||||||||||
Exercised
|
0 | 0 | 0 | |||||||||||||
Forfeited
or expired
|
(35,095 | ) | 32.21 | 3.3 | ||||||||||||
Balance
at March 31, 2009
|
1,012,195 | $ | 31.95 | 5.2 | $ | 0 | ||||||||||
Exercisable
at March 31, 2009
|
840,881 | $ | 33.91 | $ | 0 |
Weighted
|
||||||||
Average
|
||||||||
Number
|
Grant-Date
|
|||||||
Of Shares
|
Fair Value
|
|||||||
Nonvested
at January 1, 2009
|
134,010 | $ | 5.25 | |||||
Granted
|
73,560 | 3.22 | ||||||
Vested
|
(34,456 | ) | 4.47 | |||||
Forfeited
|
(1,800 | ) | 4.47 | |||||
Nonvested
at March 31, 2009
|
171,314 | $ | 4.54 |
Weighted
|
||||||||
Average
|
||||||||
Number
|
Grant-Date
|
|||||||
Of Shares
|
Fair Value
|
|||||||
Restricted
stock at January 1, 2009
|
41,202 | $ | 31.27 | |||||
Granted
|
97,008 | 12.01 | ||||||
Vested
|
(5,441 | ) | 27.96 | |||||
Forfeited
|
(496 | ) | 29.12 | |||||
Restricted
stock at March 31, 2009
|
132,273 | $ | 17.29 |
(Dollars and amounts in thousands, except
|
Three Months Ended
|
|||||||
per share data)
|
March 31,
|
|||||||
2009
|
2008
|
|||||||
Basic:
|
||||||||
Net
income
|
$ | 2,217 | $ | 8,205 | ||||
Net
income available to common stockholders
|
$ | 1,017 | $ | 8,205 | ||||
Average
common shares outstanding
|
16,405 | 16,355 | ||||||
Basic
net income per share
|
$ | 0.14 | $ | 0.50 | ||||
Basic
net income per common share
|
$ | 0.06 | $ | 0.50 | ||||
Diluted:
|
||||||||
Net
income
|
$ | 2,217 | $ | 8,205 | ||||
Net
income available to common stockholders
|
$ | 1,017 | $ | 8,205 | ||||
Average
common shares outstanding
|
16,405 | 16,355 | ||||||
Stock
option, restricted stock and warrant adjustment
|
29 | 53 | ||||||
Average
common shares outstanding–diluted
|
16,434 | 16,408 | ||||||
Diluted
net income per share
|
$ | 0.13 | $ | 0.50 | ||||
Diluted
net income per common share
|
$ | 0.06 | $ | 0.50 |
Three Months Ended
March 31,
|
||||||||
(In thousands)
|
2009
|
2008
|
||||||
Interest
cost on projected benefit obligation
|
$ | 355 | $ | 355 | ||||
Expected
return on plan assets
|
(342 | ) | (326 | ) | ||||
Amortization
of prior service cost
|
0 | (44 | ) | |||||
Recognized
net actuarial loss
|
336 | 99 | ||||||
Net
periodic benefit cost
|
$ | 349 | $ | 84 |
(In thousands)
|
Continuous unrealized losses
existing for:
|
|||||||||||||||
Available for sale as of March 31, 2009
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
||||||||||||
U.S.
Agencies and Corporations
|
$ | 50,411 | $ | 157 | $ | 0 | $ | 157 | ||||||||
Mortgage-backed
|
54,556 | 394 | 9 | 403 | ||||||||||||
CMO
|
624 | 0 | 44 | 44 | ||||||||||||
Trust
preferred
|
5,950 | 1,901 | 0 | 1,901 | ||||||||||||
State
and municipal
|
361 | 15 | 0 | 15 | ||||||||||||
$ | 111,902 | $ | 2,467 | $ | 53 | $ | 2,520 |
(In thousands)
|
Continuous unrealized losses
existing for:
|
|||||||||||||||
Available for sale as of
December 31, 2008
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
||||||||||||
U.S.
Agencies and Corporations
|
$ | 14,898 | $ | 101 | $ | 0 | $ | 101 | ||||||||
State
and Municipal
|
1,131 | 41 | 0 | 41 | ||||||||||||
Mortgage-backed
|
66,640 | 911 | 9 | 920 | ||||||||||||
Trust
Preferred
|
4,950 | 1,633 | 0 | 1,633 | ||||||||||||
$ | 87,619 | $ | 2,686 | $ | 9 | $ | 2,695 |
(In thousands)
|
Continuous unrealized losses
existing for:
|
|||||||||||||||
Held to Maturity as of March 31, 2009
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
||||||||||||
State
and municipal
|
$ | 8,165 | $ | 37 | $ | 0 | $ | 37 | ||||||||
$ | 8,165 | $ | 37 | $ | 0 | $ | 37 |
(In thousands)
|
Continuous unrealized losses
existing for:
|
|||||||||||||||
Held to Maturity as of December 31,
2008
|
Fair Value
|
Less than 12
months
|
More than 12
months
|
Total Unrealized
Losses
|
||||||||||||
State
and municipal
|
$ | 3,340 | $ | 1 | $ | 31 | $ | 32 | ||||||||
$ | 3,340 | $ | 1 | $ | 31 | $ | 32 |
(In thousands)
|
Community
Banking
|
Insurance
|
Leasing
|
Investment
Mgmt.
|
Inter-Segment
Elimination
|
Total
|
||||||||||||||||||
Quarter
ended
March
31, 2009
|
||||||||||||||||||||||||
Interest
income
|
$ | 38,321 | $ | 2 | $ | 642 | $ | 2 | $ | (239 | ) | $ | 38,728 | |||||||||||
Interest
expense
|
13,707 | 0 | 235 | 0 | (239 | ) | 13,703 | |||||||||||||||||
Provision
for loan and lease losses
|
10,613 | 0 | 0 | 0 | 0 | 10,613 | ||||||||||||||||||
Noninterest
income
|
8,758 | 2,244 | 65 | 1,060 | (153 | ) | 11,974 | |||||||||||||||||
Noninterest
expenses
|
21,870 | 1,434 | 229 | 870 | (153 | ) | 24,250 | |||||||||||||||||
Income
before income taxes
|
889 | 812 | 243 | 192 | 0 | 2,136 | ||||||||||||||||||
Income
tax expense (benefit)
|
(582 | ) | 328 | 98 | 75 | 0 | (81 | ) | ||||||||||||||||
Net
income
|
$ | 1,471 | $ | 484 | $ | 145 | $ | 117 | $ | 0 | $ | 2,217 | ||||||||||||
Preferred
stock dividends and
|
||||||||||||||||||||||||
discount
accretion
|
1,200 | 0 | 0 | 0 | 0 | 1,200 | ||||||||||||||||||
Net
income available to
|
||||||||||||||||||||||||
common
shareholders
|
$ | 271 | $ | 484 | $ | 145 | $ | 117 | 0 | $ | 1,017 | |||||||||||||
Assets
|
$ | 3,526,445 | $ | 12,064 | $ | 32,100 | $ | 14,050 | $ | (65,227 | ) | $ | 3,519,432 | |||||||||||
Quarter
ended
March
31, 2008
|
||||||||||||||||||||||||
Interest
income
|
$ | 43,499 | $ | 20 | $ | 707 | $ | 14 | $ | (318 | ) | $ | 43,922 | |||||||||||
Interest
expense
|
17,377 | 0 | 284 | 0 | (318 | ) | 17,343 | |||||||||||||||||
Provision
for loan and lease losses
|
2,667 | 0 | 0 | 0 | 0 | 2,667 | ||||||||||||||||||
Noninterest
income
|
9,398 | 2,171 | 137 | 1,142 | (152 | ) | 12,696 | |||||||||||||||||
Noninterest
expenses
|
22,270 | 1,363 | 291 | 931 | (152 | ) | 24,703 | |||||||||||||||||
Income
before income taxes
|
10,583 | 828 | 269 | 225 | 0 | 11,905 | ||||||||||||||||||
Income
tax expense
|
3,169 | 335 | 108 | 88 | 0 | 3,700 | ||||||||||||||||||
Net
income
|
$ | 7,414 | $ | 493 | $ | 161 | $ | 137 | $ | 0 | $ | 8,205 | ||||||||||||
Assets
|
$ | 3,163,891 | $ | 11,871 | $ | 34,983 | $ | 11,060 | $ | (60,909 | ) | $ | 3,160,896 |
For the three months ended
March 31
|
||||||||
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
Net
Income
|
$ | 2,217 | $ | 8,205 | ||||
Securities
available for sale:
|
||||||||
Net
change in unrealized gains (losses) on securities available for
sale
|
1,667 | 691 | ||||||
Related
income tax expense
|
(665 | ) | (275 | ) | ||||
Net
securities gains reclassified into earnings
|
(162 | ) | (146 | ) | ||||
Related
income tax benefit
|
65 | 58 | ||||||
Net
effect on other comprehensive income for the period
|
905 | 328 | ||||||
Defined
benefit pension plan:
|
||||||||
Amortization
of prior service costs
|
0 | (44 | ) | |||||
Related
income tax benefit (expense)
|
0 | 18 | ||||||
Recognition
of unrealized gain
|
336 | 99 | ||||||
Related
income tax expense
|
(135 | ) | (40 | ) | ||||
Net
effect on other comprehensive income for the period
|
201 | 33 | ||||||
Total
other comprehensive income
|
1,106 | 361 | ||||||
Comprehensive
income
|
$ | 3,323 | $ | 8,566 |
Defined
Benefit
Pension Plan
|
Unrealized Gains
(losses) on Securities
Available-for-Sale
|
Total
|
||||||||||
Balance
at January 1, 2008
|
$ | (2,097 | ) | $ | 1,042 | $ | (1,055 | ) | ||||
Period
change, net of tax
|
33 | 328 | 361 | |||||||||
Balance
at March 31, 2008
|
$ | (2,064 | ) | $ | 1,370 | $ | (694 | ) | ||||
Balance
at January 1, 2009
|
$ | (8,033 | ) | $ | 461 | $ | (7,572 | ) | ||||
Period
change, net of tax
|
201 | 905 | 1,106 | |||||||||
Balance
at March 31, 2009
|
$ | (7,832 | ) | $ | 1,366 | $ | (6,466 | ) |
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance as of
March 31,
2009
|
|||||||||||||
Assets
|
||||||||||||||||
Residential
Mortgage loans held for sale
|
$ | - | $ | 14,515 | $ | $ | 14,515 | |||||||||
Investments
securities, available
for sale
|
469,030 | 3,131 | 472,161 | |||||||||||||
Interest
rate swap agreements
|
- | 550 | - | 550 | ||||||||||||
Liabilities
|
||||||||||||||||
Interest
rate swap agreements
|
$ | - | $ | (550 | ) | $ | - | $ | (550 | ) |
(In thousands)
|
Significant Unobservable
|
|||
Assets
|
Inputs (Level 3)
|
|||
Investments
available for sale:
|
||||
Beginning
balance December 31, 2008
|
$ | 3, 154 | ||
|
||||
Total
Unrealized losses included in other comprehensive income
|
(23 | ) | ||
Ending
balance March 31, 2009
|
$ | 3,131 |
|
·
|
The
few observable transactions and market quotations that are available are
not reliable for purposes of determining fair value at March 31,
2009.
|
|
·
|
An
income valuation approach technique (present value technique) that
maximizes the use of relevant observable inputs and minimizes the use of
unobservable inputs will be equally or more representative of fair value
than the market approach valuation technique used at prior measurement
dates.
|
|
·
|
The
pooled trust preferred securities will be classified within Level 3 of the
fair value hierarchy because the Company has determined that significant
adjustments are required to determine fair value at the measurement
date.
|
Quoted Prices in Active
|
Significant Other
|
|||||||||||||||
(In thousands)
|
Markets for Identical
|
Observable
|
Significant Unobservable
|
Balance as of
|
||||||||||||
Assets
|
Assets (Level 1)
|
Inputs (Level 2)
|
Inputs (Level 3)
|
March 31, 2009
|
||||||||||||
Impaired
loans
|
$ | - | $ | - | $ | 75,143 | $ | 75,143 |
|
·
|
Allowance
for loan and lease losses;
|
|
·
|
Goodwill
impairment;
|
|
·
|
Accounting
for income taxes;
|
|
·
|
Fair
value measurements, including assessment of other than temporary
impairment;
|
|
·
|
Defined
benefit pension plan.
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
(Dollars in thousands)
|
2009
|
2008
|
||||||
GAAP
efficiency ratio:
|
||||||||
Noninterest
expenses
|
$ | 24,250 | $ |
24,703
|
||||
Net
interest income plus noninterest income
|
||||||||
36,999 | 39,275 | |||||||
Efficiency
ratio–GAAP
|
65.54 | % | 62.90 | % | ||||
Non-GAAP
efficiency ratio:
|
||||||||
Noninterest
expenses
|
$ | 24,250 | $ | 24,703 | ||||
Less
non-GAAP adjustment:
|
||||||||
Amortization
of intangible assets
|
1,055 | 1,124 | ||||||
Noninterest
expenses–
|
23,195 | 23,579 | ||||||
Net
interest income plus noninterest income
|
36,999 | 39,275 | ||||||
Plus
non-GAAP adjustment:
|
||||||||
Tax-equivalency
|
1,009 | 1,140 | ||||||
Less
non-GAAP adjustments:
|
||||||||
Securities
gains
|
162 | 574 | ||||||
Net
interest income plus noninterest
|
||||||||
Income
– non-GAAP
|
37,846 | 39,841 | ||||||
Efficiency
ratio – Non-GAAP
|
61.29 | % | 59.18 | % |
(In thousands)
|
March 31, 2009
|
%
|
December 31, 2008
|
%
|
||||||||||||
Residential
real estate
|
$ | 625,220 | 25 | % | $ | 646,820 | 26 | % | ||||||||
Commercial
loans and leases
|
1,425,557 | 58 | 1,437,599 | 58 | ||||||||||||
Consumer
|
411,068 | 17 | 406,227 | 16 | ||||||||||||
Total
Loans and Leases
|
2,461,845 | 100 | % | 2,490,646 | 100 | % | ||||||||||
Less: Allowance
for credit losses
|
(59,798 | ) | (50,526 | ) | ||||||||||||
Net
loans and leases
|
$ | 2,402,047 | $ | 2,440,120 |
(In thousands)
|
March 31, 2009
|
%
|
December 31, 2008
|
%
|
||||||||||||
Noninterest-bearing
deposits
|
$ | 545,540 | 21 | % | $ | 461,517 | 20 | % | ||||||||
Interest-bearing
deposits:
|
||||||||||||||||
Demand
|
249,011 | 10 | 243,986 | 10 | ||||||||||||
Money
market savings
|
765,780 | 30 | 664,837 | 28 | ||||||||||||
Regular
savings
|
151,154 | 6 | 146,140 | 6 | ||||||||||||
Time
deposits less than $100,000
|
473,189 | 19 | 477,148 | 20 | ||||||||||||
Time
deposits $100,000 or more
|
369,238 | 14 | 371,629 | 16 | ||||||||||||
Total
interest-bearing
|
2,008,372 | 79 | 1,903,740 | 80 | ||||||||||||
Total
deposits
|
$ | 2,553,912 | 100 | % | $ | 2,365,257 | 100 | % |
CHANGE IN
INTEREST RATES:
|
+ 400 bp
|
+ 300 bp
|
+ 200 bp
|
+ 100 bp
|
- 100 bp
|
- 200 bp
|
-300 bp
|
-400 bp
|
||||||||||||||||||||||||
POLICY
LIMIT
|
-25 | % | -20 | % | -17.5 | % | -12.5 | % | -12.5 | % | -17.5 | % | -20 | % | -25 | % | ||||||||||||||||
March
2009
|
-1.37 | 1.00 | 2.11 | 2.99 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||
December
2008
|
4.19 | 4.81 | 4.35 | 2.80 | N/A | N/A | N/A | N/A |
CHANGE IN
INTEREST RATES:
|
+ 400 bp
|
+ 300 bp
|
+ 200 bp
|
+ 100 bp
|
- 100 bp
|
-200 bp
|
-300 bp
|
-400 bp
|
||||||||||||||||||||||||
POLICY
LIMIT
|
-40 | % | -30 | % | - 22.5 | % | -10.0 | % | -12.5 | % | -22.5 | % | -30 | % | -40 | % | ||||||||||||||||
March
2009
|
-7.77 | -1.48 | 1.98 | 3.81 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||
December
2008
|
-4.80 | 1.92 | 3.61 | 1.59 | N/A | N/A | N/A | N/A |
(In
thousands)
|
||||
Commitments
to extend credit:
|
||||
Unused
lines of credit (home equity and business)
|
$ | 614,898 | ||
Other
commitments to extend credit
|
171,149 | |||
Standby
letters of credit
|
67,980 | |||
$ | 854,027 |
Table 4 – Consolidated Average Balances, Yields and Rates
|
||||||||||||||||||||||||
(Dollars in thousands and tax equivalent)
|
For the three months ended March 31,
|
|||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Annualized
|
Annualized
|
|||||||||||||||||||||||
Average
Balance
|
Interest
(1)
|
Average
Yield/Rate
|
Average
Balance
|
Interest
(1)
|
Average
Yield/Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Total
loans and leases (2)
|
$ | 2,505,826 | $ | 33,513 | 5.41 | % | $ | 2,324,733 | $ | 38,565 | 6.66 | % | ||||||||||||
Total
securities
|
536,981 | 6,176 | 4.74 | 427,819 | 6,169 | 5.84 | ||||||||||||||||||
Other
earning assets
|
74,783 | 48 | 0.26 | 42,901 | 328 | 3.07 | ||||||||||||||||||
TOTAL
EARNING ASSETS
|
3,117,590 | 39,737 | 5.17 | % | 2,795,453 | 45,062 | 6.48 | % | ||||||||||||||||
Nonearning
assets
|
258,125 | 276,975 | ||||||||||||||||||||||
Total
assets
|
$ | 3,375,715 | $ | 3,072,428 | ||||||||||||||||||||
Liabilities
and Stockholders' Equity
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 242,799 | 121 | 0.20 | % | $ | 241,177 | 171 | 0.28 | % | ||||||||||||||
Money
market savings deposits
|
713,295 | 2,416 | 1.37 | 709,009 | 4,667 | 2.65 | ||||||||||||||||||
Regular
savings deposits
|
147,537 | 55 | 0.15 | 153,365 | 120 | 0.32 | ||||||||||||||||||
Time
deposits
|
851,479 | 6,863 | 3.27 | 744.917 | 8,064 | 4.35 | ||||||||||||||||||
Total
interest-bearing deposits
|
1,955,110 | 9,455 | 1.96 | 1,848,468 | 13,022 | 2.83 | ||||||||||||||||||
Short-term
borrowings
|
457,071 | 3,446 | 3.54 | 366,986 | 3,279 | 3.59 | ||||||||||||||||||
Long-term
borrowings
|
59,581 | 802 | 5.41 | 96,175 | 1,042 | 4.36 | ||||||||||||||||||
Total
interest-bearing liabilities
|
2,471,762 | 13,703 | 2.25 | 2,311,629 | 17,343 | 3.01 | ||||||||||||||||||
Noninterest-bearing
demand deposits
|
476,361 | 412,369 | ||||||||||||||||||||||
Other
noninterest-bearing liabilities
|
35,917 | 32,675 | ||||||||||||||||||||||
Stockholders'
equity
|
391,675 | 315,755 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 3,375,715 | $ | 3,072,428 | ||||||||||||||||||||
Net
interest income and spread
|
$ | 26,034 | 2.92 | % | $ | 27,719 | 3.47 | % | ||||||||||||||||
Less:
tax equivalent adjustment
|
1,009 | 1,140 | ||||||||||||||||||||||
Net
interest income
|
$ | 25,025 | $ | 26,579 | ||||||||||||||||||||
Net
interest margin (3)
|
3.39 | % | 3.99 | % | ||||||||||||||||||||
Ratio
of average earning assets to
|
||||||||||||||||||||||||
Average
interest-bearing liabilities
|
126.13 | % | 120.93 | % |
2009 vs. 2008
|
2008 vs. 2007
|
|||||||||||||||||||||||
Increase
|
Due to Change
|
Increase
|
Due to Change
|
|||||||||||||||||||||
Or
|
In Average:*
|
Or
|
In Average:*
|
|||||||||||||||||||||
(In thousands and tax equivalent)
|
(Decrease)
|
Volume
|
Rate
|
(Decrease)
|
Volume
|
Rate
|
||||||||||||||||||
Interest
income from earning assets:
|
||||||||||||||||||||||||
Loans
and leases
|
$ | (5,052 | ) | $ | 2,721 | $ | (7,773 | ) | $ | 3,796 | $ | 6,970 | $ | (3,174 | ) | |||||||||
Securities
|
7 | 1,339 | (1,332 | ) | (1,714 | ) | (1,689 | ) | (25 | ) | ||||||||||||||
Other
earning assets
|
(280 | ) | 144 | (424 | ) | (199 | ) | 29 | (228 | ) | ||||||||||||||
Total
interest income
|
(5,325 | ) | 4,204 | (9,529 | ) | 1,883 | 5,310 | (3,427 | ) | |||||||||||||||
Interest
expense on funding of earning assets:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
(50 | ) | 1 | (51 | ) | (18 | ) | 9 | (27 | ) | ||||||||||||||
Regular
savings deposits
|
(65 | ) | (4 | ) | (61 | ) | (36 | ) | (9 | ) | (27 | ) | ||||||||||||
Money
market savings deposits
|
(2,251 | ) | 27 | (2,278 | ) | (307 | ) | 1,291 | (1,598 | ) | ||||||||||||||
Time
deposits
|
(1,201 | ) | 1,011 | (2,212 | ) | (405 | ) | (41 | ) | (364 | ) | |||||||||||||
Total
borrowings
|
(73 | ) | 450 | (523 | ) | 230 | 1,134 | (904 | ) | |||||||||||||||
Total
interest expense
|
(3,640 | ) | 1,485 | (5,125 | ) | (536 | ) | 2,384 | (2,920 | ) | ||||||||||||||
Net
interest income
|
$ | (1,685 | ) | $ | 2,719 | $ | (4,404 | ) | $ | 2,419 | $ | 2,926 | $ | (507 | ) |
Three Months Ended
March 31, 2009
|
Twelve Months Ended
December 31, 2008
|
|||||||
Balance,
January 1
|
$ | 50,526 | $ | 25,092 | ||||
Provision
for loan and lease losses
|
10,613 | 33,192 | ||||||
Loan
charge-offs:
|
||||||||
Residential
real estate
|
(532 | ) | (4,798 | ) | ||||
Commercial
loans and leases
|
(580 | ) | (2,677 | ) | ||||
Consumer
|
(313
|
) | (988 | ) | ||||
Total
charge-offs
|
(1,425 | ) | (8,463 | ) | ||||
Loan
recoveries:
|
||||||||
Residential
real estate
|
0 | 21 | ||||||
Commercial
loans and leases
|
59 | 475 | ||||||
Consumer
|
25 | 209 | ||||||
Total
recoveries
|
84 | 705 | ||||||
Net
charge-offs
|
(1,341 | ) | (7,758 | ) | ||||
Balance,
period end
|
$ | 59,798 | $ | 50,526 | ||||
Net
charge-offs to average loans and leases
(annual basis)
|
0.22 | % | 0.32 | % | ||||
Allowance
to total loans and leases
|
2.43 | % | 2.03 | % |
March 31, 2009
|
December 31, 2008
|
|||||||
Non-accrual
loans and leases
|
$ | 110,761 | $ | 67,950 | ||||
Loans
and leases 90 days past due
|
9,545 | 1,038 | ||||||
Restructured
loans and leases
|
395 | 395 | ||||||
Total
nonperforming loans and leases*
|
120,701 | 69,383 | ||||||
Other
real estate owned, net
|
5,094 | 2,860 | ||||||
Total
nonperforming assets
|
$ | 125,795 | $ | 72,243 | ||||
Nonperforming
assets to total assets
|
3.57 | % | 2.18 | % |
Exhibit
31(a)
|
Certification
of Chief Executive Officer
|
|
Exhibit
31(b)
|
Certification
of Chief Financial Officer
|
|
Exhibit
32 (a)
|
Certification
of Chief Executive Officer pursuant to 18 U.S. Section
1350
|
|
Exhibit
32 (b)
|
Certification
of Chief Financial Officer pursuant to 18 U.S. Section
1350
|
SANDY
SPRING BANCORP, INC.
|
||
(Registrant)
|
||
By:
|
/S/ DANIEL J. SCHRIDER
|
|
Daniel
J. Schrider
|
||
Chief
Executive Officer
|
||
Date:
May 6, 2009
|
||
By:
|
/S/ PHILIP J. MANTUA
|
|
Philip
J. Mantua
|
||
Executive
Vice President and Chief Financial Officer
|
||
Date:
May 6, 2009
|