Union First Market Bankshares Reports Third Quarter Results

Oct 24, 2011, 14:08 ET from Union First Market Bankshares Corporation

RICHMOND, Va., Oct. 24, 2011 /PRNewswire/ -- Union First Market Bankshares Corporation (the "Company") (NASDAQ: UBSH) today reported net income of $9.1 million and earnings per share of $0.33 for its third quarter ended September 30, 2011.  The quarterly results represent an increase of $2.3 million in net income or $0.09 in earnings per share from the second quarter and an increase of $1.0 million in net income or $0.04 in earnings per share from the quarter ended September 30, 2010.  Net income available to common shareholders, which deducts dividends and discount accretion on preferred stock from net income, was $8.5 million compared to $7.5 million for the prior year's third quarter.  

"Union First Market Bankshares delivered strong third quarter results particularly in net income, new account openings and improved asset quality," said G. William Beale, chief executive officer of Union First Market Bankshares. "In August, Union First Market Bank launched a totally free checking advertising campaign that helped generate thousands of new account openings. We also successfully introduced mobile banking services with more than 12,000 customers enrolling in two months.  Asset quality continued to improve as the Company was able to profitably dispose of more than 6.5% of its owned real estate and saw a significant increase in customer pay downs of nonperforming loans.   Our mortgage business stabilized after the disruptive regulatory changes were implemented earlier in the year. While it was a very successful quarter, we are continuing our work to separate ourselves from our competitors by leveraging the breadth of service offerings, highlighting our convenient branch footprint, as well as our financial strength."

Select highlights:

  • Total nonperforming assets decreased $4.9 million or 5.37% during the third quarter of 2011.  Noninterest income increased $1.6 million, or 15.9%, to $11.5 million from $9.9 million in the second quarter. Noninterest expense decreased $1.3 million, or 3.6%, to $34.6 million from $35.9 million when compared to the second quarter.
  • The Company's results reflected a Return on Average Equity (ROE) of 8.02% and Return on Average Assets (ROA) of 0.93%.

Third quarter net income increased $2.3 million, or 33.0%, from the second quarter of this year and was largely attributable to a reduction in loan loss provision, a branch closure loss that occurred in the second quarter, gains on sales of loans in the mortgage segment, and lower costs associated with problem loans, FDIC insurance, and branch acquisitions.  These improvements were partially offset by increased salary, benefits, and occupancy costs.  During the quarter, the Company also sold securities to improve overall portfolio performance and credit quality and to take advantage of favorable price appreciation resulting in a gain of $499,000.  Also during the Company's ongoing securities portfolio evaluation, a single issuer Trust Preferred security was determined to be impaired.  As a result, the Company incurred credit-related other-than-temporary impairment ("OTTI") of $400,000, which was recognized in earnings.

Third quarter net income increased $1.0 million, or 12.4%, compared to the same quarter in the prior year.  The increase in quarterly net income is largely a result of decreases in the provision for loan losses, a decline in interest expense, particularly on deposit accounts, outpacing lower income on interest earning assets, a decline in gains on sales of loans related to lower origination volume in the mortgage segment, and higher salary and benefits expense related to additional personnel.

Year to date net income for the nine months ended September 30, 2011 increased $3.6 million, or 19.4%, from the same period a year ago.  The increase was principally a result of favorable net interest income and the absence of nonrecurring prior year acquisition costs.  These improvements were partially offset by losses on sales of Company owned real estate and lower mortgage segment income.  All comparative results to the prior year exclude First Market Bank, FSB ("FMB") results for the month of January 2010.  

NET INTEREST INCOME

On a linked quarter basis, tax-equivalent net interest income was $40.5 million, a decrease of $202,000, or 0.5%, from the second quarter of 2011.  This decrease was principally due to a decline in income from interest-earning assets outpacing growth in interest-bearing liabilities.  Third quarter tax-equivalent net interest margin declined 14 basis points to 4.54% compared to the most recent quarter.  The change in net interest margin was principally attributable to lower investment security and loan yields due to cash flows from higher yielding investments and loans being reinvested at lower yields.  A higher mix of earning assets in interest bearing deposits resulting from deposit growth outpacing loan growth also contributed to the change.  Lower earning assets yields were offset by lower costs of interest-bearing deposits, mainly certificates of deposit.  Additionally, the funding mix continued to shift from higher cost certificates of deposit to lower cost money market accounts.  

The following table shows average interest-earning assets, interest-bearing liabilities, the related income/expense and change for the periods shown:

Linked quarter results

Dollars in thousands

Three Months Ended

09/30/11

06/30/11

Change

Average interest-earning assets

$ 3,538,752

$ 3,486,949

$ 51,803

Interest income

$      48,673

$      48,849

$    (176)

Yield on interest-earning assets

5.46%

5.62%

(16)

bps

Average interest-bearing liabilities

$ 2,873,721

$ 2,861,567

$ 12,154

Interest expense

$        8,159

$        8,134

$        25

Cost of interest-bearing liabilities

1.13%

1.14%

(1)

bps

For the three months ended September 30, 2011, tax-equivalent net interest income increased $815,000, or 2.1%, when compared to the same period last year.  The tax-equivalent net interest margin increased 7 basis points to 4.54% from 4.47% in the prior year.  The change in net interest margin was principally attributable to the decline in costs of interest-bearing deposits, mainly certificates of deposit and money market which was greater than the decline in loan yields.  Lower interest-earning asset income was principally due to lower yields on loans and loans held for sale.  The following table shows average interest-earning assets, interest-bearing liabilities, the related income/expense and change for the periods shown:

Year-over-year results

Dollars in thousands

Three Months Ended

09/30/11

09/30/10

Change

Average interest-earning assets

$ 3,538,752

$ 3,523,678

$  15,074

Interest income

$      48,673

$      49,490

$      (817)

Yield on interest-earning assets

5.46%

5.57%

(11)

bps

Average interest-bearing liabilities

$ 2,873,721

$ 2,914,482

$ (40,761)

Interest expense

$        8,159

$        9,791

$   (1,632)

Cost of interest-bearing liabilities

1.13%

1.33%

(20)

bps

For the nine months ended September 30, 2011, tax-equivalent net interest income increased $5.7 million, or 5.0%, when compared to the same period last year.  The tax-equivalent net interest margin increased 7 basis points to 4.63% from 4.56% in the prior year.  The improvement in the net interest margin was a result of improvement in the cost of funds partially offset by lower loan yields and aided by the increase in interest-earning assets due to the acquisition of FMB in the first quarter of 2010.  

The following table shows average interest-earning assets, interest-bearing liabilities, the related income/expense and change for the periods shown:

Year-over-year results

Dollars in thousands

Nine Months Ended

09/30/11

09/30/10

Change

Average interest-earning assets

$ 3,494,013

$ 3,378,128

$ 115,885

Interest income

$    146,012

$    144,096

$     1,916

Yield on interest-earning assets

5.59%

5.69%

(10)

bps

Average interest-bearing liabilities

$ 2,864,620

$ 2,818,950

$   45,670

Interest expense

$      24,884

$      28,704

$   (3,820)

Cost of interest-bearing liabilities

1.16%

1.36%

(20)

bps

Acquisition Activity – Net Interest Margin

The favorable impact of acquisition accounting fair value adjustments on net interest income was $1.8 million ($1.5 million – FMB; $333,000Harrisonburg branch) for the three months ended September 30, 2011.  If not for this favorable impact, the net interest margin for the third quarter would have been 4.34%, compared to 4.47% from the second quarter of 2011.  

The Harrisonburg branch

The acquired loan portfolio of the Harrisonburg branch was marked-to-market with a fair value discount to market rates.  Performing loan discount accretion is recognized as interest income over the estimated remaining life of the loans.  The Company also assumed certificates of deposit at a premium to market.  These were marked-to-market with estimates of fair value on acquisition date.  The resulting premium to market is amortized as a decrease to interest expense over the estimated lives of the certificates of deposit.

FMB

The acquired loan and investment security portfolios of FMB were marked-to-market with a fair value discount to market rates.  Performing loan and investment security discount accretion is recognized as interest income over the estimated remaining life of the loans and investment securities.  The Company also assumed borrowings (Federal Home Loan Bank ("FHLB")) and subordinated debt) and certificates of deposit.  These liabilities were marked-to-market with estimates of fair value on acquisition date.  The resulting discount/premium to market is accreted/amortized as an increase/decrease to net interest income over the estimated lives of the liabilities.  Additional credit quality deterioration above the original credit mark is recorded as additional provisions for loan losses.  

The third quarter and remaining estimated discount/premium is reflected in the following table (dollars in thousands):

Harrisonburg Branch

First Market Bank  

Loan Accretion

Certificates of Deposit

Loan Accretion

Investment Securities

Borrowings

Certificates of Deposit

For the quarter ended September 30, 2011

$        267

$              66

$     1,339

$             93

$          (122)

$            171

For the remaining three months of 2011

239

35

1,146

93

(122)

140

For the years ending:

2012

589

11

3,624

201

(489)

222

2013

148

7

2,377

15

(489)

-

2014

37

4

1,478

-

(489)

-

2015

26

-

570

-

(489)

-

2016

27

-

28

-

(163)

-

Thereafter

143

-

-

-

-

-

Acquisition Activity – Other Operating Expenses

Acquisition-related expenses associated with the acquisition of the Harrisonburg branch were $426,000 for the nine month period ended September 30, 2011 and are recorded in "Other operating expenses" in the Company's condensed consolidated statements of income.  Such costs principally included system conversion and integrating operations integration charges which have been expensed as incurred.  There were no acquisition-related expenses related to the Harrisonburg branch in 2010 or the third quarter of 2011.  The Company expects no further expenses from the Harrisonburg branch acquisition.

ASSET QUALITY/LOAN LOSS PROVISION

Overview

During the third quarter, the Company continued to experience modest improvement in asset quality.  The reduced levels of nonperforming loans and other real estate owned ("OREO") were favorable even though current economic conditions did not improve materially.  While future economic conditions remain unknown, the Company's continued lower levels of provisions for loan losses and increasing coverage ratios demonstrate that its dedicated efforts to improve asset quality are having a positive impact.  The magnitude of any continued softening in the real estate market and its impact on the Company are largely dependent upon any lagging impact on commercial real estate, the recovery of residential housing, and the pace at which the local economies in the Company's operating markets recover.

Nonperforming Assets ("NPAs")

At September 30, 2011, nonperforming assets totaled $86.4 million, a decrease of $4.9 million from the second quarter, and an increase of $8.4 million compared to a year ago.  The current quarter decrease in NPAs from the second quarter related to net decreases in both nonaccrual loans of $2.3 million and OREO of $2.4 million.  The decrease in nonperforming loans was a result of customer net pay downs of approximately $3.4 million and charge-offs of $2.3 million, partially offset by additions of $2.5 million.  The nonperforming loans added during the quarter were principally related to residential real estate as borrowers continued to experience financial difficulties with the protracted economic recovery's depleting their cash reserves and other repayment sources.    

Nonperforming Loans

Nonperforming assets at September 30, 2011 included $52.0 million in nonaccrual loans (excluding purchased impaired loans).  This total includes residential real estate loans of $24.3 million, land loans of $14.9 million, commercial real estate loans of $7.4 million, commercial and industrial loans of $1.6 million, land development loans of $1.5 million, and other loans of $2.3 million.  At September 30, 2011, the coverage ratio of the allowance for loan losses to nonperforming loans was 79.5%, an increase from 72.4% a year earlier and from 72.9% at June 30, 2011.  Impairment analyses provided appropriate reserves on these nonperforming loans while appropriate reserves on homogenous pools continue to be maintained.  The increase in the coverage ratio is primarily related to a decline in nonperforming loans.

Other Real Estate Owned ("OREO")

Nonperforming assets at September 30, 2011 also included $34.5 million in other real estate owned, a decrease of $2.4 million, or 6.69%, from the prior quarter.  This total includes residential real estate of $11.9 million, land development of $11.8 million, land of $8.6 million, commercial real estate of $1.2 million and land previously held for development of bank branch sites of $1.0 million.  Included in land development is $8.7 million related to a residential community in the Northern Neck region of Virginia, which includes developed residential lots, a golf course and undeveloped land.  Foreclosed properties were adjusted to their fair values at the time of each foreclosure and any losses were taken as loan charge-offs against the allowance for loan losses at that time.  OREO asset valuations are also evaluated at least quarterly and any necessary write down to fair value is recorded as impairment.  

During the third quarter ended September 30, 2011, the Company's OREO showed a net decrease of approximately $2.4 million compared to the second quarter of 2011, with sales of $3.2 million at a net gain of $124,000, or 3.9%, and additions of $690,000.  The additions were principally related to single-family homes; sales from OREO were principally related to residential real estate and commercial office space.  The Company expects this type of activity to continue until the market for these properties and the economy as a whole show marked improvement.  

Charge-offs

For the quarter ended September 30, 2011, net charge-offs were $1.9 million, or 0.27%, of loans on an annualized basis, compared to $5.3 million, or 0.74%, for the second quarter of 2011 and $2.5 million, or 0.35%, for the same quarter last year.  Net charge-offs in the current quarter included commercial loans of $714,000, commercial construction loans of $310,000, other consumer loans of $693,000, and home equity lines of credits of $206,000.  At September 30, 2011, total accruing past due loans were $45.4 million, or 1.61%, of total loans, an increase from 1.33% at June 30, 2011, but a decrease from 1.99%  for the same quarter a year ago.  

Provision

The provision for loan losses for the current quarter was $3.6 million, a decrease of $900,000 from the second quarter of this year and $2.3 million decrease from the same quarter a year ago.  The lower provision for loan losses compared to the most recent quarter reflects improvements in asset quality, tempered by higher reserves on remaining impaired loans, as other impaired loans were charged off.  The current level of the allowance for loan losses reflects specific reserves related to nonperforming loans, changes in risk ratings on loans, net charge-off activity, loan growth, delinquency trends and other credit risk factors that the Company considers in assessing the adequacy of the allowance for loan losses.  

The allowance for loan losses as a percentage of the total loan portfolio, including net loans acquired in the FMB and the Harrisonburg branch acquisitions, was 1.47% at September 30, 2011, 1.35% at December 31, 2010, and 1.32% at September, 2010.  The allowance for loan losses as a percentage of the total loan portfolio, adjusted for acquired loans, was 1.89% at September 30, 2011, an increase from 1.88% at June 30, 2011, and an increase from 1.86% in the same quarter a year ago.  The lower allowance for loan losses as a percentage of loans compared to the loan portfolio, adjusted for acquired loans, is related to the elimination of FMB's allowance for loan losses at acquisition.  In acquisition accounting, there is no carryover of previously established allowance for loan losses.

NONINTEREST INCOME

On a linked quarter basis, noninterest income increased $1.6 million, or 15.9%, to $11.5 million from $9.9 million in the second quarter.  Gains on sales of Company owned real estate increased $909,000. During the second quarter, the Company reached an agreement to sell a previously closed branch building and a loss of $626,000 was accrued in the second quarter.  Gains on the sales of loans in the mortgage segment increased $558,000, or 13.0%, and were driven by higher volume in loan originations.  Increases in mortgage loan refinancing volume accounted for most of the volume increase as refinanced loans as a percentage of originations in the Mortgage segment increased from 20.2% in the second quarter to 35.7%.  Gains on sales of securities increased $499,000.  Also during the Company's ongoing securities portfolio evaluation, a single issuer Trust Preferred security was determined to be impaired.  As a result, the Company incurred credit-related, OTTI loss of $400,000, which was recognized in earnings..  Excluding mortgage segment operations, the current quarter net gain on securities transactions, and current and prior period real estate transactions, noninterest income increased $14,000 or 0.2%, essentially flat from the second quarter.

For the quarter ended September 30, 2011, noninterest income decreased $809,000, or 6.5%, to $11.5 million from $12.4 million in the prior year's same quarter.  Gains on sales of loans in the mortgage segment decreased $1.1 million, or 18.5%, due to lower origination volume than the record levels a year earlier.  During the current quarter, the Company sold securities for a gain of $499,000 compared to a gain of $38,000 in the prior year's same quarter.  Also during the quarter, the Company incurred a credit-related OTTI loss of $400,000 as mentioned above.  Other service charges and fees increased $394,000, which included higher debit card income, ATM fees, and brokerage commissions.  During the current quarter, the Company recorded gains on sales of other real estate owned of $118,000, compared to $332,000 in the prior year's same quarter.  Excluding the mortgage segment operations, current quarter net gain on securities transactions, and current and prior period real estate transactions, noninterest income increased $442,000, or 7.2%, from the same period a year ago, primarily as a result of higher account service charge fees.

For the nine months ending September 30, 2011, noninterest income decreased $2.1 million, to $32.1 million, from $34.2 million a year ago.  Gains on sales of loans in the mortgage segment decreased $1.6 million due to lower origination volume.  The Company sold a branch building as mentioned above and accrued a loss on the sale of $626,000 as well as incurring other current year real estate gains and losses and fair value adjustments.  In 2010, the Company recorded a gain on sale as a result of a reversal of a property improvement liability.  As a result, gains on sales of Company owned real estate declined $1.3 million.  Service charges on deposit accounts decreased $227,000 primarily related to lower overdraft and account service charges.  Other service charges and fees increased $1.2 million, generally related to higher debit card fee income, brokerage commissions, and higher ATM fee income, while other operating income decreased $234,000 largely related to a reversal of a property improvement liability that occurred in the prior year, partially offset by bank owned life insurance investment income.  Excluding the mortgage segment operations, current quarter net gain on securities transactions, and current and prior period real estate transactions, noninterest income increased $691,000 or 3.7%, from the same period a year ago, and was primarily a result of higher account service charge fees.

NONINTEREST EXPENSE

On a linked quarter basis, noninterest expense decreased $1.3 million, or 3.6%, to $34.6 million from $35.9 million when compared to the second quarter.  Other operating expenses decreased $2.0 million, or 14.5%.  Of the other operating expenses decrease, $822,000 consisted of lower property tax payments of $390,000, a valuation adjustment of $165,000, and other costs to maintain the Company's portfolio of other real estate owned.  In addition, other operating decreases were lower costs for FDIC insurance of $488,000 due to a change in the assessment base and rate, lower conversion expenses of $279,000, lower costs for legal and professional fees for problem loan workouts and foreclosure activity, and lower costs in communication expenses.  Salaries and benefits expense increased $496,000 due to the origination volume related commission expense in the mortgage segment and branch personnel, and occupancy expenses increased $217,000.  Excluding the mortgage segment operations and acquisition costs, noninterest expense decreased $997,000, or 3.2%, compared to the second quarter of this year.

For the quarter ended September 30, 2011, noninterest expense increased $653,000, or 1.9%, to $34.6 million from $34.0 million for the third quarter of 2010.  Salaries and benefits increased $625,000 related to additional personnel in branch additions, partially offset by the lower origination volume related commission expense in the mortgage segment.  Other operating expenses included higher marketing and advertising costs of $628,000 related to multi-media brand awareness campaigns for in-store branches, home equity line of credit and free checking promotions, and customer loyalty rewards programs, higher franchise taxes, which were levied to include all of former FMB branches, of $307,000, and higher costs related to appraisal and maintenance of the Company's portfolio in other real estate owned.  Partially offsetting these increases in other operating expense were decreases in other expenses of $960,000, which included conversion expenses related to the FMB acquisition occurring in the prior year, lower amortization of the acquired deposit portfolio, and lower overdraft losses.  Additionally, FDIC insurance decreased $304,000 due to a change in assessment base and lower rate.  Excluding mortgage segment operations and acquisition costs, noninterest expense increased $1.8 million, or 6.5% from the third quarter of 2010.

For the nine months ended September 30, 2011, noninterest expense decreased $656,000, of 0.5%, to $105.3 million, from $105.9 million a year ago.  Other operating expenses decreased $3.8 million, or 8.9%.  Included in the reduction of other operating expenses were prior year costs associated with the acquisitions and mergers of $8.1 million during the first nine months of 2010.  Increases in current year other operating expenses included higher costs to maintain the Company's portfolio of other real estate owned of $1.2 million, communication expenses related to increased online customer activity and additional branch locations of $958,000, and higher professional fees related to continuing collection activity and problem loan workouts of $646,000.  Other costs included higher franchise tax assessments, which included the acquired FMB branches of $897,000 due to adjustments starting in 2011. Salary and benefits expense increased $3.0 million, primarily related to additional personnel.  Excluding mortgage segment operations and acquisition costs, noninterest expense increased $7.0 million, or 8.3% from the same period a year ago.

BALANCE SHEET

At September 30, 2011, total cash and cash equivalents were $149.8 million, an increase of $88.6 million from December 31, 2010, and an increase of $69.6 million from September 30, 2010.  At September 30, 2011, net loans were $2.8 billion, a decrease of $42.9 million, or 1.5% from the prior quarter.  Net loans decreased $27.8 million, or 1.0%, from September 30, 2010.  Loans held for sale of $61.8 million in the Company's mortgage segment increased by $11.4 million from the prior quarter, related to an increase in refinance originations, but declined $22.6 million from $84.4 million on lower originations compared to the prior year.  At September 30, 2011, total assets were $3.9 billion, an increase of $62.9 million compared to the second quarter, and an increase of $55.1 million from $3.9 billion at September 30, 2010.  

Total deposits increased $51.8 million compared to the second quarter driven by higher volumes in money market, time deposits, and demand deposit accounts.  Total deposits increased $60.7 million from September 30, 2010 with net volume inflows into demand deposit and money market accounts and out of certificates of deposits.  Total borrowings, including repurchase agreements, decreased $9.7 million on a linked quarter basis and decreased $40.0 million from September 30, 2010.  The Company's equity to assets ratio was 11.54% and 11.16% at September 30, 2011 and 2010, respectively.  The Company's tangible common equity to tangible assets ratio was 8.74% and 8.19% at September 30, 2011 and 2010, respectively.

MORTGAGE SEGMENT INFORMATION

On a linked quarter basis, the mortgage segment net income for the third quarter increased $296,000, or 177.2%, to $463,000 from $167,000 in the second quarter.  Originations increased by $28.3 million from $147.7 million to $176.0 million, or 19.2%, from the second quarter as a result of an increase in refinance originations.  Refinanced loans represented 35.7% of the originations during the third quarter compared to 20.2% during the second quarter.  Gains on the sale of loans increased $558,000, or 13.0%, while commission expense increased $172,000, or 9.2%.  Salary and benefit expenses increased $123,000 largely on loan volume driven commission expense.  Estimated loan related losses attributable to early payment defaults, repurchase requests and indemnifications were $205,000, increasing $21,000, or 11.5% from the prior quarter.

For the three months ended September 30, 2011, the mortgage segment net income decreased $436,000 from $899,000 to $463,000, or 48.5%, during the same period last year as residential mortgage activity and average loan size declined. Refinanced loans represented 35.7% of originations during the third quarter of 2011 compared to 50.4% during the same period a year ago.  As a result, gains on the sale of loans decreased $1.1 million, or 18.5 %.  Noninterest expenses decreased $739,000.  Of this amount, salaries and benefits decreased $758,000 primarily as a result of loan volume driven commission expense.

For the nine months ended September 30, 2011, the mortgage segment net income decreased $1.3 million, or 57.9%, to $958,000 from $2.3 million during the same period last year.  Originations declined by $99.1 million from $572.0 million to $472.9 million, or 17.3%, during the same period last year due to declines in residential mortgage activity and particularly refinance volume.  Net interest income decreased $526,000, or 34.3%, due to decreased originations and higher borrowing rates.  Gains on the sale of loans decreased $1.6 million, or 10.0%, driven largely by declines in originations and a slight increase in estimated loan related losses attributable to early payment defaults, repurchase requests and indemnifications.  Refinanced loans represented 31.6% of originations during the first nine months of the year compared to 37.7% during the same period a year ago.  Salary and benefit expenses decreased $348,000 primarily due to lower commission expense on decreased origination volume, partially offset by higher salaries expense required to meet evolving regulatory, compliance and production demands.  Other operating expenses increased $183,000, or 9.8%, primarily related to increased costs associated with the processing, underwriting and compliance components of origination.  

ABOUT UNION FIRST MARKET BANKSHARES CORPORATION

Headquartered in Richmond, Virginia, Union First Market Bankshares Corporation is the holding company for Union First Market Bank, which has 99 branches and more than 160 ATMs throughout Virginia.  Non-bank affiliates of the holding company include: Union Investment Services, Inc., which provides full brokerage services; Union Mortgage Group, Inc., which provides a full line of mortgage products; and Union Insurance Group, LLC, which offers various lines of insurance products.  Union First Market Bank also owns a non-controlling interest in Johnson Mortgage Company, LLC.  

Additional information is available on the Company's website at http://investors.bankatunion.com.  Shares of the Company's common stock are traded on the NASDAQ Global Select Market under the symbol UBSH.

FORWARD-LOOKING STATEMENTS

Certain statements in this report may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are statements that include projections, predictions, expectations, or beliefs about future events or results or otherwise are not statements of historical fact.  Such statements are often characterized by the use of qualified words (and their derivatives) such as "expect," "believe," "estimate," "plan," "project," "anticipate," "intend," "will," or words of similar meaning or other statements concerning opinions or judgment of the Company and its management about future events.  Although the Company believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from any future results, performance, or achievements expressed or implied by such forward-looking statements.  Actual future results and trends may differ materially from historical results or those anticipated depending on a variety of factors, including, but not limited to, the effects of and changes in: general economic and bank industry conditions, the interest rate environment, legislative and regulatory requirements, competitive pressures, new products and delivery systems, inflation, changes in the stock and bond markets, accounting standards or interpretations of existing standards, mergers and acquisitions, technology, and consumer spending and savings habits.  More information is available on the Company's website, http://investors.bankatunion.com and on the Securities and Exchange Commission's website, www.sec.gov.  The information on the Company's website is not a part of this press release.  The Company does not intend or assume any obligation to update or revise any forward-looking statements that may be made from time to time by or on behalf of the Company. 

UNION FIRST MARKET BANKSHARES CORPORATION AND SUBSIDIARIES 

KEY FINANCIAL RESULTS

(in thousands, except share data)

Three Months Ended

Nine Months Ended

09/30/11

06/30/11

09/30/10

09/30/11

09/30/10

Results of Operations

Interest and dividend income

$      47,606

$      47,756

$      48,440

$    142,754

$    141,080

Interest expense

8,160

8,133

9,791

24,885

28,704

Net interest income

39,446

39,623

38,649

117,869

112,376

Provision for loan losses

3,600

4,500

5,912

14,400

14,868

Net interest income after provision for loan losses

35,846

35,123

32,737

103,469

97,508

Noninterest income

11,544

9,963

12,353

32,054

34,193

Noninterest expenses

34,637

35,872

33,984

105,276

105,932

Income before income taxes

12,753

9,214

11,106

30,247

25,769

Income tax expense

3,682

2,394

3,033

8,162

7,271

Net income

$        9,071

$        6,820

$        8,073

$      22,085

$      18,498

Interest earned on loans (FTE)

$      42,777

$      42,473

$      43,737

$    127,406

$    126,807

Interest earned on securities (FTE)

5,874

6,349

5,703

18,550

17,201

Interest earned on earning assets (FTE)

48,673

48,849

49,490

146,012

144,096

Net interest income (FTE)

40,514

40,715

39,699

121,128

115,392

Interest expense on certificates of deposit

4,205

4,353

5,983

13,475

17,185

Interest expense on interest-bearing deposits

5,923

6,167

7,955

18,774

23,056

Core deposit intangible amortization

1,496

1,553

1,935

4,674

5,327

Net income - community bank segment

$        8,607

$        6,654

$        7,175

$      21,126

$      16,224

Net income - mortgage segment

463

167

899

958

2,274

Key Ratios

Return on average assets (ROA)

0.93%

0.71%

0.83%

0.77%

0.67%

Return on average equity (ROE)

8.02%

6.21%

7.46%

6.70%

6.01%

Efficiency ratio

67.93%

72.34%

66.63%

70.22%

72.27%

Efficiency ratio - community bank segment

66.06%

70.18%

65.00%

68.09%

71.46%

Net interest margin (FTE)

4.54%

4.68%

4.47%

4.63%

4.56%

Net interest margin, core (FTE) (1)

4.34%

4.47%

4.16%

4.43%

4.23%

Yields on earning assets (FTE)

5.46%

5.62%

5.57%

5.59%

5.69%

Cost of interest-bearing liabilities (FTE)

1.13%

1.14%

1.33%

1.16%

1.36%

Noninterest expense less noninterest income / average assets

2.36%

2.71%

2.22%

2.55%

2.58%

Per Share Data

Earnings per common share, basic

$          0.33

$          0.24

$          0.29

$          0.79

$          0.68

Earnings per common share, diluted

0.33

0.24

0.29

0.79

0.68

Cash dividends paid per common share

0.07

0.07

0.06

0.21

0.18

Market value per share

10.72

12.18

13.06

10.72

13.06

Book value per common share

16.04

15.72

15.29

16.04

15.29

Tangible book value per common share

12.88

12.50

11.93

12.88

11.93

Price to earnings ratio, diluted

8.19

12.65

11.35

10.15

14.36

Price to book value per common share ratio

0.67

0.77

0.85

0.67

0.85

Price to tangible common share ratio

0.83

0.97

1.10

0.83

1.10

Weighted average common shares outstanding, basic

25,986,677

25,969,806

25,881,694

25,971,639

24,993,316

Weighted average common shares outstanding, diluted

26,001,900

25,992,190

25,920,287

25,993,611

25,035,926

Common shares outstanding at end of period

26,057,501

26,043,633

25,955,213

26,057,501

25,955,213

Three Months Ended

Nine Months Ended

09/30/11

06/30/11

09/30/10

09/30/11

09/30/10

Financial Condition

Assets

$ 3,914,457

$ 3,851,524

$ 3,859,323

$ 3,914,457

$ 3,859,323

Loans, net of unearned income

2,818,342

2,859,569

2,842,267

2,818,342

2,842,267

Earning Assets

3,573,844

3,502,818

3,505,845

3,573,844

3,505,845

Goodwill

59,400

59,400

57,567

59,400

57,567

Core deposit intangibles, net

22,162

23,658

28,762

22,162

28,762

Deposits

3,134,876

3,083,053

3,074,195

3,134,876

3,074,195

Stockholders' equity

451,581

443,116

430,596

451,581

430,596

Tangible common equity

334,874

324,878

308,979

334,874

308,979

Averages

Assets

$ 3,876,740

$ 3,830,786

$ 3,865,249

$ 3,838,748

$ 3,718,107

Loans, net of unearned income

2,831,924

2,823,186

2,827,451

2,822,579

2,723,904

Loans held for sale

48,664

42,341

75,261

48,366

60,020

Securities

597,489

586,407

572,016

587,186

539,790

Earning assets

3,538,752

3,486,949

3,523,678

3,494,013

3,378,128

Deposits

3,105,792

3,077,823

3,080,908

3,079,347

2,937,491

Certificates of deposit

1,160,662

1,170,341

1,330,228

1,183,813

1,280,906

Interest-bearing deposits

2,583,864

2,573,013

2,591,275

2,574,685

2,478,476

Borrowings

289,857

288,554

323,207

289,935

340,474

Interest-bearing liabilities

2,873,721

2,861,567

2,914,482

2,864,620

2,818,950

Stockholders' equity

448,618

440,359

429,126

440,521

411,801

Tangible common equity

331,170

323,195

306,564

322,726

294,203

Asset Quality

Allowance for Loan Losses (ALLL)

Beginning balance

$      39,631

$      40,399

$      33,956

$      38,406

$      30,484

Add: Recoveries

674

514

320

1,561

1,736

Less: Charge-offs

2,615

5,782

2,793

13,077

9,693

Add: Provision for loan losses

3,600

4,500

5,912

14,400

14,868

Ending balance

$      41,290

$      39,631

$      37,395

$      41,290

$      37,395

ALLL / total outstanding loans

1.47%

1.39%

1.32%

1.47%

1.32%

ALLL / total outstanding loans, adjusted for acquired (2)

1.89%

1.88%

1.86%

1.89%

1.86%

Net charge-offs / total outstanding loans

0.27%

0.74%

0.35%

0.55%

0.37%

Nonperforming Assets

Nonaccrual loans

$      51,965

$      54,322

$      51,630

$      51,965

$      51,630

Other real estate owned

34,464

36,935

26,382

34,464

26,382

Total nonperforming assets (NPAs)

86,429

91,257

78,012

86,429

78,012

Loans > 90 days and still accruing

12,159

9,087

18,554

12,159

18,554

Total nonperforming assets and loans > 90 days and still accruing

$      98,588

$    100,344

$      96,566

$      98,588

$      96,566

NPAs / total outstanding loans

3.07%

3.19%

2.74%

3.07%

2.74%

NPAs / total assets

2.21%

2.37%

2.02%

2.21%

2.02%

ALLL / nonperforming loans

79.46%

72.96%

72.43%

79.46%

72.43%

ALLL / nonperforming assets

47.77%

43.43%

47.93%

47.77%

47.93%

Other Data

Mortgage loan originations

$    176,040

$    147,718

$    220,352

$    472,882

$    572,010

% of originations that are refinances

35.70%

20.20%

50.40%

31.60%

37.70%

End of period full-time employees

1,047

1,055

982

1,047

982

Number of full-service branches

99

99

91

99

91

Number of full automatic transaction machines (ATMs)

167

168

159

167

159

Three Months Ended

Nine Months Ended

09/30/11

06/30/11

09/30/10

09/30/11

09/30/10

Alternative Performance Measures

Cash basis earnings (3)

Net income

$        9,071

$        6,820

$        8,073

$      22,085

$      18,498

Plus: Core deposit intangible amortization, net of tax

972

1,009

1,258

3,038

3,463

Plus: Trademark intangible amortization, net of tax

65

65

65

195

174

Cash basis operating earnings

$      10,108

$        7,894

$        9,396

$      25,318

$      22,135

Average assets

$ 3,876,740

$ 3,830,786

$ 3,865,249

$ 3,838,748

$ 3,718,107

Less: Average trademark intangible

582

681

982

681

950

Less: Average goodwill

59,400

57,581

57,566

58,189

57,566

Less: Average core deposit intangibles

22,890

24,384

29,696

24,411

28,707

Average tangible assets

$ 3,793,868

$ 3,748,140

$ 3,777,005

$ 3,755,467

$ 3,630,884

Average equity

$    448,618

$    440,359

$    429,126

$    440,521

$    411,801

Less: Average trademark intangible

582

681

982

681

950

Less: Average goodwill

59,400

57,581

57,566

58,189

57,566

Less: Average core deposit intangibles

22,890

24,384

29,696

24,411

28,707

Less: Average preferred equity

34,576

34,518

34,318

34,514

30,375

Average tangible common equity

$    331,170

$    323,195

$    306,564

$    322,726

$    294,203

Cash basis operating earnings per share, diluted

$          0.39

$          0.30

$          0.36

$          0.97

$          0.88

Cash basis operating return on average tangible assets

1.06%

0.84%

0.99%

0.90%

0.82%

Cash basis operating return on average tangible common equity

12.11%

9.80%

12.16%

10.49%

10.06%

(1) The net interest margin, core (FTE) excludes the impact of acquisition accounting accretion and amortization adjustments in net interest income.

(2) The allowance for loan losses, adjusted for acquired loans (non-GAAP) ratio includes the allowance for loan losses to the total loan portfolio less acquired loans without additional credit deterioration above the original credit mark (which have been provided for in the ALLL subsequent to acquisition).  GAAP requires the acquired allowance for loan losses not be carried over in an acquisition or merger.  We believe the presentation of the allowance for loan losses, adjusted for acquired loans ratio is useful to investors because the acquired loans were purchased at a market discount with no allowance for loan losses carried over to the Company.  Therefore, acquired loans without additional credit deterioration above the original credit mark are adjusted out of the loan balance denominator.

Gross Loans

$ 2,818,342

$ 2,859,569

$ 2,842,267

$ 2,818,342

$ 2,842,267

 less acquired loans without additional credit deterioration

(635,072)

-

(755,358)

(836,093)

(635,072)

(836,093)

Gross Loans, adjusted for acquired

2,183,270

2,104,211

2,006,174

2,183,270

2,006,174

Allowance for loan losses

41,290

39,631

37,395

41,290

37,395

ALLL / gross loans, adjusted for acquired

1.89%

1.88%

1.86%

1.89%

1.86%

(3) As a supplement to GAAP, management also reviews operating performance based on its "cash basis earnings" to fully analyze its core business.  Cash basis earnings exclude amortization expense attributable to intangibles (goodwill and core deposit intangibles) that do not qualify as regulatory capital.  Financial ratios based on cash basis earnings exclude the amortization of nonqualifying intangible assets from earnings and the unamortized balance of nonqualifying  intangibles from assets and equity.         In management's opinion, cash basis earnings are useful to investors because by excluding non-operating adjustments they allow investors to see clearly the economic impact on the results of Company.  These non-GAAP disclosures should not, however, be viewed in direct comparison with non-GAAP measures of other companies.      

UNION FIRST MARKET BANKSHARES CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share and per share amounts)

September 30,

December 31,

September 30,

2011

2010

2010

ASSETS

Cash and cash equivalents:

Cash and due from banks

$               62,546

$             58,951

$               76,981

Interest-bearing deposits in other banks

86,872

1,449

2,329

Money market investments

199

158

143

Federal funds sold

160

595

685

Total cash and cash equivalents

149,777

61,153

80,138

Securities available for sale, at fair value

606,485

572,441

576,040

Loans held for sale

61,786

73,974

84,381

Loans, net of unearned income

2,818,342

2,837,253

2,842,267

Less allowance for loan losses

41,290

38,406

37,395

Net loans

2,777,052

2,798,847

2,804,872

Bank premises and equipment, net

90,936

90,680

91,054

Other real estate owned

34,464

36,122

26,382

Core deposit intangibles, net

22,162

26,827

28,762

Goodwill

59,400

57,567

57,567

Other assets

112,395

119,636

110,127

Total assets

$          3,914,457

$        3,837,247

$          3,859,323

LIABILITIES

Noninterest-bearing demand deposits

$             542,692

$           484,867

$             495,779

Interest-bearing deposits:

NOW accounts

395,822

381,512

359,986

Money market accounts

858,426

783,431

756,938

Savings accounts

176,531

153,724

153,928

Time deposits of $100,000 and over

511,579

563,375

577,239

Other time deposits

649,826

703,150

730,325

Total interest-bearing deposits

2,592,184

2,585,192

2,578,416

Total deposits

3,134,876

3,070,059

3,074,195

Securities sold under agreements to repurchase

70,450

69,467

69,693

Other short-term borrowings

-

23,500

41,200

Trust preferred capital notes

60,310

60,310

60,310

Long-term borrowings

155,258

154,892

154,864

Other liabilities

41,982

30,934

28,465

Total liabilities

3,462,876

3,409,162

3,428,727

Commitments and contingencies

STOCKHOLDERS' EQUITY

Preferred stock, $10.00 par value, $1,000 liquidation value, shares authorized 500,000; issued and outstanding, 35,595 shares for all periods.

35,595

35,595

35,595

Common stock, $1.33 par value, shares authorized 36,000,000; issued and outstanding, 26,057,501 shares, 26,004,197 shares, and 25,955,213 shares, respectively.

34,581

34,532

34,460

Surplus

186,505

185,763

184,964

Retained earnings

184,845

169,801

167,718

Discount on preferred stock

(983)

(1,177)

(1,240)

Accumulated other comprehensive income

11,038

3,571

9,099

Total stockholders' equity

451,581

428,085

430,596

Total liabilities and stockholders' equity

$          3,914,457

$        3,837,247

$          3,859,323

UNION FIRST MARKET BANKSHARES CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts)

Three Months Ended

Nine Months Ended

September 30

September 30

2011

2010

2011

2010

Interest and dividend income:

Interest and fees on loans

$ 42,664

$ 43,571

$ 126,999

$ 126,234

Interest on Federal funds sold

1

2

1

17

Interest on deposits in other banks

22

49

55

72

Interest and dividends on securities:

Taxable

3,148

3,176

10,405

10,218

Nontaxable

1,771

1,642

5,294

4,539

Total interest and dividend income

47,606

48,440

142,754

141,080

Interest expense:

Interest on deposits

5,924

7,956

18,774

23,056

Interest on Federal funds purchased

-

5

7

19

Interest on short-term borrowings

466

367

838

1,628

Interest on long-term borrowings

1,770

1,463

5,266

4,001

Total interest expense

8,160

9,791

24,885

28,704

Net interest income

39,446

38,649

117,869

112,376

Provision for loan losses

3,600

5,912

14,400

14,868

Net interest income after provision for loan losses

35,846

32,737

103,469

97,508

Noninterest income:

Service charges on deposit accounts

2,294

2,243

6,568

6,795

Other service charges, commissions and fees

3,254

2,860

9,529

8,311

Gains (losses) on securities transactions, net

499

38

483

62

Other-than-temporary impairment losses

(400)

-

(400)

-

Gains on sales of loans

4,861

5,962

14,132

15,701

Gains (losses) on sales of other real estate and bank premises, net

118

332

(972)

376

Other operating income

918

918

2,714

2,948

Total noninterest income

11,544

12,353

32,054

34,193

Noninterest expenses:

Salaries and benefits

18,076

17,451

53,310

50,269

Occupancy expenses

2,885

2,947

8,307

8,453

Furniture and equipment expenses

1,756

1,691

5,097

4,874

Other operating expenses

11,920

11,895

38,562

42,336

Total noninterest expenses

34,637

33,984

105,276

105,932

Income before income taxes

12,753

11,106

30,247

25,769

Income tax expense

3,682

3,033

8,162

7,271

Net income

$   9,071

$   8,073

$   22,085

$   18,498

Dividends paid and accumulated on preferred stock

462

462

1,386

1,227

Accretion of discount on preferred stock

66

62

195

163

Net income available to common shareholders

$   8,543

$   7,549

$   20,504

$   17,108

Earnings per common share, basic

$     0.33

$     0.29

$       0.79

$       0.68

Earnings per common share, diluted

$     0.33

$     0.29

$       0.79

$       0.68

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

For the Three Months Ended September 30,

2011

2010

2009

Average Balance

Interest Income / Expense

Yield / Rate (1)

Average Balance

Interest Income / Expense

Yield / Rate (1)

Average Balance

Interest Income / Expense

Yield / Rate (1)

(Dollars in thousands)

Assets:

Securities:

Taxable

$    429,780

$   3,148

2.91%

$    420,394

$   3,176

3.00%

$    279,394

$   2,794

3.97%

Tax-exempt

167,709

2,726

6.45%

151,622

2,527

6.61%

119,597

2,140

7.10%

Total securities (2)

597,489

5,874

3.90%

572,016

5,703

3.96%

398,991

4,934

4.91%

Loans, net (3) (4)

2,831,924

42,323

5.93%

2,827,451

43,062

6.04%

1,872,906

28,054

5.94%

Loans held for sale

48,664

454

3.70%

75,261

675

3.56%

48,126

430

3.54%

Federal funds sold

519

-

0.24%

12,960

2

0.04%

304

-

0.18%

Money market investments

48

-

0.00%

160

-

0.00%

151

-

0.00%

Interest-bearing deposits in other banks

60,108

22

0.15%

35,830

48

0.53%

10,572

9

0.33%

Other interest-bearing deposits

-

-

0.00%

-

-

0.00%

2,598

-

0.00%

Total earning assets

3,538,752

48,673

5.46%

3,523,678

49,490

5.57%

2,333,648

33,427

5.68%

Allowance for loan losses

(40,320)

(34,486)

(30,321)

Total non-earning assets

378,308

376,057

263,511

Total assets

$ 3,876,740

$ 3,865,249

$ 2,566,838

Liabilities and Stockholders' Equity:

Interest-bearing deposits:

Checking

$    383,452

173

0.18%

$    354,590

196

0.22%

$    199,063

83

0.17%

Money market savings

863,022

1,373

0.63%

754,238

1,652

0.87%

441,106

1,504

1.35%

Regular savings

176,728

172

0.39%

152,219

124

0.32%

101,923

97

0.38%

Certificates of deposit: (5)

$100,000 and over

561,755

2,168

1.53%

665,980

3,110

1.85%

451,249

3,717

3.27%

Under $100,000

598,907

2,037

1.35%

664,248

2,873

1.72%

489,091

3,930

3.19%

Total interest-bearing deposits

2,583,864

5,923

0.91%

2,591,275

7,955

1.22%

1,682,432

9,331

2.20%

Other borrowings (6)

289,857

2,236

3.06%

323,207

1,836

2.25%

275,542

2,354

3.38%

Total interest-bearing liabilities

2,873,721

8,159

1.13%

2,914,482

9,791

1.33%

1,957,974

11,685

2.37%

Noninterest-bearing liabilities:

Demand deposits

521,928

489,633

302,207

Other liabilities

32,473

32,008

19,787

Total liabilities

3,428,122

3,436,123

2,279,968

Stockholders' equity

448,618

429,126

286,870

Total liabilities and stockholders' equity

$ 3,876,740

$ 3,865,249

$ 2,566,838

Net interest income

$ 40,514

$ 39,699

$ 21,742

Interest rate spread (7)

4.33%

4.24%

3.31%

Interest expense as a percent of average earning assets

0.91%

1.10%

1.99%

Net interest margin (8)

4.54%

4.47%

3.69%

(1) Rates and yields are annualized and calculated from actual, not rounded amounts in thousands, which appear above.

(2) Interest income on securities includes $93 thousand in accretion of the fair market value adjustments related to the acquisition of FMB.  Remaining estimated accretion for 2011 is $93 thousand.

(3) Nonaccrual loans are included in average loans outstanding.

(4) Interest income on loans includes $1.3 million in accretion of the fair market value adjustments related to the acquisition of FMB.  Remaining estimated FMB accretion for 2011 is $1.2 million for FMB.  The Harrisonburg

        branch accretion was $267 thousand with $239 thousand estimated to remain in 2011.

(5) Interest expense on certificates of deposits includes $171 thousand in accretion of the fair market value adjustments related to the acquisition of FMB.  Remaining estimated FMB accretion for 2011 is $140 thousand.  

         The Harrisonburg branch accretion was $66 thousand with $35 thousand estimated to remain in 2011.

(6) Interest expense on borrowings includes $122 thousand in amortization of the fair market value adjustments related to the acquisition of FMB.  Remaining estimated amortization for 2011 is $123 thousand.

(7) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 35%.

(8) Core net interest margin excludes purchase accounting adjustments and was 4.34% for the quarter ending 9/30/11.

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

For the Nine Months Ended September 30,

2011

2010

2009

Average Balance

Interest Income / Expense

Yield / Rate (1)

Average Balance

Interest Income / Expense

Yield / Rate (1)

Average Balance

Interest Income / Expense

Yield / Rate (1)

(Dollars in thousands)

Assets:

Securities:

Taxable

$    420,743

$   10,405

3.31%

$    402,771

$   10,218

3.39%

$    252,991

$   7,860

4.15%

Tax-exempt

166,443

8,145

6.54%

137,019

6,983

6.81%

119,256

6,431

7.21%

Total securities (2)

587,186

18,550

4.22%

539,790

17,201

4.26%

372,247

14,291

5.13%

Loans, net (3) (4)

2,822,579

125,920

5.96%

2,723,904

124,969

6.13%

1,871,281

82,774

5.91%

Loans held for sale

48,366

1,486

4.11%

60,020

1,838

4.09%

46,150

1,441

4.17%

Federal funds sold

318

1

0.24%

16,132

17

0.14%

305

-

0.19%

Money market investments

120

-

0.00%

160

-

0.00%

116

-

0.00%

Interest-bearing deposits in other banks

35,444

55

0.21%

37,151

71

0.26%

62,765

123

0.26%

Other interest-bearing deposits

-

-

0.00%

971

-

0.00%

2,598

-

0.00%

Total earning assets

3,494,013

146,012

5.59%

3,378,128

144,096

5.69%

2,355,462

98,629

5.60%

Allowance for loan losses

(39,701)

(33,419)

(28,253)

Total non-earning assets

384,436

373,398

254,991

Total assets

$ 3,838,748

$ 3,718,107

$ 2,582,200

Liabilities and Stockholders' Equity:

Interest-bearing deposits:

Checking

$    381,470

489

0.17%

$    339,910

$        579

0.23%

$    200,156

250

0.17%

Money market savings

838,289

4,343

0.69%

707,334

4,852

0.92%

428,050

6,630

2.07%

Regular savings

171,113

467

0.36%

150,326

440

0.39%

99,291

295

0.40%

Certificates of deposit: (5)

$100,000 and over

577,281

6,868

1.59%

638,249

8,997

1.88%

465,304

11,730

3.37%

Under $100,000

606,532

6,607

1.46%

642,657

8,188

1.70%

498,448

12,317

3.30%

Total interest-bearing deposits

2,574,685

18,774

0.97%

2,478,476

23,056

1.24%

1,691,249

31,222

2.47%

Other borrowings (6)

289,935

6,110

2.82%

340,474

5,648

2.22%

303,353

7,386

3.26%

Total interest-bearing liabilities

2,864,620

24,884

1.16%

2,818,950

28,704

1.36%

1,994,602

38,608

2.59%

Noninterest-bearing liabilities:

Demand deposits

504,662

459,015

287,246

Other liabilities

28,945

28,341

20,576

Total liabilities

3,398,227

3,306,306

2,302,424

Stockholders' equity

440,521

411,801

279,776

Total liabilities and stockholders' equity

$ 3,838,748

$ 3,718,107

$ 2,582,200

Net interest income

$ 121,128

$ 115,392

$ 60,021

Interest rate spread (7)

4.43%

4.33%

3.01%

Interest expense as a percent of average earning assets

0.95%

1.13%

2.19%

Net interest margin

4.63%

4.56%

3.41%

(1) Rates and yields are annualized and calculated from actual, not rounded amounts in thousands, which appear above.

(2) Interest income on securities includes $294 thousand in accretion of the fair market value adjustments related to the acquisition of FMB.  

(3) Nonaccrual loans are included in average loans outstanding.

(4) Interest income on loans includes $4.4 million in accretion of the fair market value adjustments related to the acquisition of FMB and $385 thousand related to the Harrisonburg branch.

(5) Interest expense on certificates of deposits includes $623 thousand in accretion of the fair market value adjustments related to the acquisition of FMB and $88 thousand related to the Harrisonburg branch.

(6) Interest expense on borrowings includes $367 thousand in amortization of the fair market value adjustments related to the acquisition of FMB.  

(7) Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 35%.

SOURCE Union First Market Bankshares Corporation



RELATED LINKS

http://investors.bankatunion.com