WYOMISSING, Pa., Jan. 25, 2011 /PRNewswire/ -- VIST
Financial Corp. ("Company") (Nasdaq: VIST) reported net income for
the twelve months ended December 31,
2010 of $3,984,000, a
$3,377,000 or a 556.3% increase over
net income of $607,000 for the same
period in 2009. The Company also reported net income for the
three months ended December 31, 2010
of $1,347,000, a $918,000 or a 214.0% increase over net income of
$429,000 for the same period in
2009.
On November 19, 2010, the Company
acquired certain assets and assumed certain liabilities of
Allegiance Bank of North America
("Allegiance") of Bala Cynwyd,
Pennsylvania, through an FDIC-assisted whole bank
acquisition. The Allegiance acquisition added five
full-service locations in Chester
and Philadelphia counties, of
which the Company expects to close one by March 31, 2011. As part of the Allegiance
acquisition, the Company entered into a loss-sharing agreement with
the FDIC that covers a portion of losses incurred after the
acquisition date on loans and other real estate owned. As of the
acquisition date, the Company recorded $6,999,000 as an indemnification asset, which
represents the present value of the estimated loss share
reimbursements expected to be received from the FDIC for future
losses on covered assets. As part of the agreement, the FDIC
will reimburse the Company for 70% of any losses incurred related
to loans and other real estate owned covered under the loss-sharing
agreement. Realized losses in excess of the acquisition date
estimates will result in the FDIC increasing its reimbursement to
the Company to 80%.
The acquisition has been accounted for under the acquisition
method of accounting. The assets and liabilities, both
tangible and intangible, were recorded at their estimated fair
values as of the November 19, 2010
acquisition date. Prior to purchase accounting adjustments,
the Company assumed approximately $93,000,000 in deposit liabilities and acquired
certain assets of approximately $106,000,000. The application of the acquisition
method of accounting resulted in recorded goodwill of $1,547,000. Fair value adjustments include
a write-down of $12,925,000 related
to the covered loan portfolio, and increased liabilities of
$534,000 related to time deposits and
$553,000 related to long-term debt.
The Company estimates accretable interest on the covered loan
portfolio of approximately $3,500,000
and additional non-interest income of $500,000 related to the accretion of the FDIC
indemnification asset, which will be recognized over the remaining
maturity of the covered loan portfolio.
The Company further reported that the board of directors
declared a cash dividend of $0.05 per
share on the Company's common stock to shareholders of record on
February 4, 2011 payable February 15, 2011.
Commenting on the full year and fourth quarter of 2010,
Robert D. Davis, President and Chief
Executive Officer of VIST Financial Corp. said, "Our financial
performance in 2010 and the fourth quarter of the year represent a
material improvement over 2009 results, however we acknowledge our
results continue to be influenced by lagging effects of the
national and regional recession. In spite of the economic
headwinds, we are pleased with our linked quarter improvement in
core operating earnings, significant loan growth as well as an
increase in non-interest income. Of equal importance, our
non-performing asset quality trends continue to remain relatively
stable. Exclusive of certain expenses related to provision
expense, other than temporary impairment ("OTTI") charges on the
Company's investment portfolio, and other real estate expenses, our
overall expenses were flat."
Davis continued, "During the year, we experienced an improvement
in our net interest margin, which we believe is sustainable at
current levels through 2011. Importantly, our non-interest
fee based revenue from our retail banking, insurance, residential
mortgage and wealth management businesses continues to represent
31% of our total net revenue."
Davis further stated, "The Allegiance acquisition contributed
$51,000 to our fourth quarter pre-tax
net income which included one-time net charges of $117,000. This strategic acquisition
represents a significant market extension of our core Berks, Schuylkill and Montgomery county markets allowing VIST to
better serve the financial services needs of customers in
Philadelphia and the surrounding
suburbs. We expect this acquisition will be immediately
accretive to our shareholders."
Davis concluded, "We are pleased that our board of directors has
declared a cash dividend. By this action, our board respects
both the need to preserve capital while demonstrating confidence in
our future operating results."
Net Interest Income
For the twelve months ended December 31,
2010, net interest income before the provision for loan
losses increased 15.0% to $40,744,000
compared to $35,422,000 for the same
period in 2009. The increase in net interest income for the
twelve months resulted from a 2.1% increase in total interest
income to $64,087,000 from
$62,740,000 and a 14.6% reduction in
total interest expense to $23,343,000
from $27,318,000. For the three
months ended December 31, 2010, net
interest income before the provision for loan losses increased
11.6% to $10,745,000 compared to
$9,627,000 for the same period in
2009. The increase in net interest income for the three
months resulted from a 2.5% increase in total interest income to
$16,462,000 from $16,062,000 and a 11.2% decrease in total
interest expense to $5,717,000 from
$6,435,000.
The increase in total interest income for the three and twelve
months ended December 31, 2010
resulted primarily from an increase in average earning assets
offset by a decrease in interest rates on mortgage and consumer
loans and available for sale investment securities compared to the
same period in 2009. Average earning assets for the three and
twelve month periods ended December 31,
2010 increased $104,376,000
and $87,786,000, respectively,
compared to the same periods in 2009 due primarily to growth in
commercial loans, available for sale investment securities and
federal funds sold.
The reduction in total interest expense for the three and twelve
months ended December 31, 2010
resulted primarily from lower interest rates compared to the same
periods in 2009. Average interest-bearing liabilities for the
three and twelve months ended December 31,
2010 increased $84,015,000 and
$80,399,000, respectively, compared
to the same periods in 2009. The increases in
interest-bearing liabilities are due primarily to an increase in
average interest-bearing deposits for the three and twelve months
ended December 31, 2010 of
$109,623,000 and $119,445,000, respectively, offset by a net
decrease in average borrowings for the three and twelve months
ended December 31, 2010 of
$25,608,000 and $39,046,000, respectively, compared to the same
periods in 2009.
For the twelve months ended December 31,
2010, the net interest margin on a fully taxable equivalent
basis was 3.44% as compared to 3.22% for the same period in 2009.
For the three months ended December
31, 2010, the net interest margin on a fully taxable
equivalent basis was 3.43% as compared to 3.37% for the same period
in 2009. The increase in net interest margin for the
comparative three and twelve month periods ended December 31, 2010 was due mainly to lower cost of
funds compared to the same periods in 2009.
Provision for Non-Covered Loans:
The provision for loan losses for the twelve months ended
December 31, 2010 was $10,210,000 compared to $8,572,000 for the same period in 2009. The
provision for loan losses for the three months ended December 31, 2010 was $2,050,000 compared to $2,047,000 for the same period in 2009. As
of December 31, 2010, the allowance
for loan losses was $14,790,000
compared to $11,449,000 as of
December 31, 2009, an increase of
29.2%. The increase in the provision is due primarily to
economic conditions and the result of management's evaluation and
classification of the credit quality of the loan portfolio
utilizing a qualitative and quantitative internal loan review
process. At December 31, 2010,
total non-performing loans were $27,107,000 or 2.8% of total loans compared to
$26,951,000 or 3.0% of total loans at
December 31, 2009. Management
considers the current allowance for loan losses adequate as of
December 31, 2010.
Covered Loans:
The covered loans acquired from Allegiance are shown as a
separate line item of the consolidated balance sheet and are not
included in the consolidated net loan totals. Covered loans
are also not included in any of the reported credit quality
metrics, as they are accounted for separately per generally
accepted accounting principle ("GAAP") requirements. At
December 31, 2010, total
non-performing covered loans were $4,408,000 or 6.6% of total covered loans.
Non-Interest Income
Total non-interest income for the twelve months ended
December 31, 2010 increased 18.3% to
$20,617,000 compared to $17,431,000 for the same period in 2009.
Total non-interest income for the three months ended
December 31, 2010 increased 7.8% to
$4,774,000 compared to $4,429,000 for the same period in 2009.
For the twelve months ended December 31,
2010, customer service fees decreased to $2,046,000 from $2,443,000, or 16.3%, for the same period in
2009. For the three months ended December 31, 2010, customer service fees
decreased to $436,000 from
$589,000, or 26.0%, for the same
period in 2009. The decrease for the comparative three and
twelve month periods is due primarily to a decrease in
non-sufficient funds charges.
For the twelve months ended December 31,
2010, revenue from mortgage banking activities decreased to
$1,082,000 from $1,255,000, or 13.8%, for the same period in
2009. For the three months ended December 31, 2010, revenue from mortgage banking
activities increased to $451,000 from
$292,000, or 54.5%, for the same
period in 2009. The comparatives for the three and twelve
month periods reflect volume fluctuations of loans sold into the
secondary mortgage market. The Company operates its mortgage
banking activities through VIST Mortgage, a division of VIST
Bank.
For the twelve months ended December 31,
2010, revenue from commissions and fees from insurance sales
decreased 2.8% to $11,915,000
compared to $12,254,000 for the same
period in 2009. For the three months ended December 31, 2010, revenue from commissions and
fees from insurance sales decreased 9.2% to $2,723,000 compared to $3,000,000 for the same period in 2009. The
decrease for the comparative three and twelve month periods is
mainly attributed to a decrease in contingency income on insurance
products sold through VIST Insurance, LLC, a wholly owned
subsidiary of the Company.
For the twelve months ended December 31,
2010, other income increased to $2,672,000 from $565,000 for the same period in 2009. For
the three months ended December 31,
2010, other income increased to $287,000 from ($8,000) for the same period in 2009. The
increase in other income for the comparative twelve month period is
due primarily to a $1,875,000 gain
recognized on the sale of a 25% equity interest in First HSA, LLC
related to the transfer of approximately $89,000,000 of Health Savings Account ("HSA")
deposits in the second quarter of 2010 and due to a $272,000 premium paid to the Company resulting
from a counterparty exercising a call option to terminate an
interest rate swap.
For the twelve months ended December 31,
2010, net realized gains on sales of available for sale
securities were $691,000 compared to
net realized gains on sales of available for sale securities of
$344,000 for the same period in 2009.
For the three months ended December
31, 2010, net realized gains on sales of available for sale
securities were $226,000 compared to
net realized losses on sales of available for sale securities of
$7,000 for the same period in 2009.
The net securities gains are primarily from the planned sale
of existing available for sale investment securities and include
$122,000 of net losses on the sale of
available for sale investment securities related to the Allegiance
acquisition.
For the twelve months ended December 31,
2010, net credit impairment losses recognized in earnings
resulting from other-than-temporary impairment ("OTTI") losses on
investment securities were $850,000
compared to net credit impairment losses recognized in earnings
resulting from OTTI losses on investment securities of $2,468,000 for the same period in 2009. For
the three month period ended December 31,
2010, net credit impairment losses recognized in earnings
resulting from OTTI losses on investment securities were
$79,000 compared to net credit
impairment losses recognized in earnings resulting from OTTI losses
on investment securities of $150,000
for the same period in 2009. The net credit impairment losses
relate to OTTI charges for estimated credit losses on available for
sale and held to maturity pooled trust preferred securities.
For the three and twelve months ended December 31, 2010, the OTTI losses recognized on
available for sale and held to maturity pooled trust preferred
securities resulted primarily from changes in the underlying cash
flow assumptions used in determining credit losses due to
provisions relating to such securities included in the Dodd-Frank
Wall Street Reform and Consumer Protection Act.
Non-Interest Expense
Total non-interest expense for the twelve months ended
December 31, 2010 increased 4.2% to
$47,632,000 compared to $45,703,000 for the same period in 2009.
Total non-interest expense for the three months ended
December 31, 2010 decreased 0.2% to
$12,014,000 compared to $12,034,000 for the same period in 2009.
Salaries and benefits were $21,979,000 for the twelve months ended
December 31, 2010, compared to
$22,134,000 for the same period in
2009. Salaries and benefits were $5,557,000 for the three months ended
December 31, 2010, compared to
$5,318,000 for the same period in
2009. The decrease in salaries and benefits for the
comparative twelve month period is due primarily to a decrease in
employer 401(k) matching contributions and commissions paid offset
by an increase in base salaries. The increase in salaries and
benefits for the comparative three month period is due primarily to
an increase in employee medical insurance costs and the addition of
a Chief Information Officer. Total commissions paid for the
twelve months ended December 31, 2010
and 2009 were $1,120,000 and
$1,409,000, respectively. Total
commissions paid for the three months ended December 31, 2010 and 2009 were $313,000 and $329,000, respectively.
For the twelve months ended December 31,
2010, occupancy expense increased to $4,415,000 from $4,160,000, or 6.1%, for the same period in 2009.
For the three months ended December
31, 2010, occupancy expense increased to $1,141,000 from $1,086,000, or 5.1%, for the same period in 2009.
The increase for the comparative three and twelve month
periods is due primarily to an increase in building lease
expense.
For the twelve months ended December 31,
2010, professional services expense increased to
$3,093,000 from $2,480,000, or 24.7%, for the same period in
2009. For the three months ended December 31, 2010, professional services expense
increased to $989,000 from
$561,000, or 76.3%, for the same
period in 2009. The increase for the comparative three and
twelve month periods is due primarily to an increase in accounting
fees for accounting related services and consulting fees associated
with various corporate projects. For the three and twelve
months ended December 31, 2010,
professional services expense included $150,000 of investment banking fees related to
the Allegiance acquisition.
For the twelve months ended December 31,
2010, FDIC deposit and other insurance expense decreased to
$2,128,000 from $2,479,000, or 14.2%, for the same period in
2009. For the three months ended December 31, 2010, FDIC deposit and other
insurance expense decreased to $460,000 from $565,000, or 18.6%, for the same period in 2009.
The decrease in FDIC deposit and other insurance expense for
the comparative twelve month period is due primarily to a
$580,000 special industry-wide FDIC
deposit insurance premium assessed in 2009. The decrease in
FDIC deposit and other insurance expense for the comparative three
month period is due primarily to the sale of a equity interest in
HSA deposits in the second quarter of 2010.
For the twelve months ended December 31,
2010, other real estate expense ("OREO") increased to
$4,245,000 from $2,562,000, or 65.7%, for the same period in
2009. For the three months ended December 31, 2010, OREO expense decreased to
$982,000 from $1,587,000, or 38.1%, for the same period in
2009. OREO expense for the comparative three and twelve month
period reflects costs associated with adjusting foreclosed
properties to fair value after these assets have been classified as
OREO, as well as other costs to operate and maintain OREO property
during the holding period.
Income Tax Expense
Income tax benefit for the twelve months ended December 31, 2010 was $465,000, a 77.1% decrease as compared to an
income tax benefit of $2,029,000 for
the same period in 2009. Income tax expense for the three
months ended December 31, 2010 was
$108,000, a 123.8% increase as
compared to an income tax benefit of $454,000 for the same period in 2009. The
overall increase in income tax expense for the comparative three
and twelve month period is due primarily to an increase in pre-tax
income. Included in income tax expense for the three and twelve
months ended December 31, 2010 and
2009 is a federal tax benefit from a $5,000,000 investment in an affordable housing,
corporate tax credit limited partnership.
Earnings Per Share
Diluted earnings per common share for the twelve months ended
December 31, 2010 were $0.37 on average shares outstanding of 6,317,785
compared to diluted (loss) per common share of ($0.18) on average shares outstanding of
5,780,541 for the twelve months ended December 31, 2009. Diluted earnings per
common share for the three months ended December 31, 2010 were $0.14 on average shares outstanding of 6,558,559
compared to diluted (loss) per common share of ($0.01) on average shares outstanding of
5,800,003 for the three months ended December 31, 2009. The increase in diluted
earnings per share for the comparative three and twelve month
periods is due primarily to an increase in net income available to
common shareholders.
Assets, Liabilities and Equity
Total assets as of December 31,
2010 increased $116,293,000,
or 8.9%, to $1,425,012,000 compared
to $1,308,719,000 at December 31, 2009. Total gross loans as of
December 31, 2010 increased
$43,399,000 or 4.8%, to $954,363,000 compared to $910,964,000 at December
31, 2009. At December 31,
2010, covered loans attributable to the Allegiance
acquisition were $66,770,000.
Total deposits increased $128,382,000, or 12.6%, to $1,149,280,000 compared to $1,020,898,000 at December
31, 2009. A majority of the increase in deposits is
due primarily to the deposits assumed in the Allegiance acquisition
as well as growth in NOW, MMDA and Savings deposits. Total
borrowings as of December 31, 2010,
decreased $19,574,000, or 12.6%, to
$135,280,000 compared to $154,854,000 at December
31, 2009.
Shareholders' equity as of December 31,
2010 increased $7,019,000, or
5.6%, to $132,447,000 compared to
$125,428,000 at December 31, 2009. In the second quarter of
2010, the Company completed the issuance of approximately
$4.8 million in common stock, net of
offering costs. Also included in shareholders' equity is an
unrealized loss position on available for sale and held to maturity
securities, net of taxes, as of December 31,
2010, of $4,387,000 compared
to an unrealized loss position on available for sale securities,
net of taxes, of $4,512,000 at
December 31, 2009.
Quarterly Shareholder and Investor Conference Call
VIST Financial will host a quarterly shareholder and investor
conference call on Wednesday, January 26,
2011 at 8:30 a.m. EST.
Interested parties can join the conference call and ask
questions by dialing 877.317.6789 or listening through the computer
by clicking on the following link:
http://www.talkpoint.com/viewer/starthere.asp?Pres=133961
The conference call can also be accessed through a link located
under the Investor Relations page within VIST Financial
Corp's website: http://www.VISTfc.com.
To replay the conference call, dial 1-877-344-7529 which will be
available after 11:00 AM ET on
January 26, 2011. The
conference call will be archived for 90 days and will be available
at the link above and on the Company's Investor Relations webpage.
VIST Financial Corp. is diversified financial services
company headquartered in Wyomissing,
PA, offering banking, insurance, investments, wealth
management, and title insurance services throughout Berks, Southern
Schuylkill, Montgomery,
Delaware, Philadelphia and Lancaster Counties.
This release may contain forward-looking statements with respect
to the Company's beliefs, plans, objectives, goals, expectations,
anticipations, estimates, and intentions that are subject to
significant risks and uncertainties, and are subject to change
based on various factors, some of which are beyond the Company's
control. The Company does not undertake to update any
forward-looking statement, whether written or oral, that may be
made from time to time by or on behalf of the Company.
|
|
VIST
FINANCIAL CORP. AND SUBSIDIARIES
|
|
CONSOLIDATED
SELECTED FINANCIAL DATA
|
|
(Dollar
amounts in thousands, except share data)
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
|
2010
|
|
2009
|
|
|
(unaudited)
|
|
|
|
Assets
|
|
|
|
|
Federal funds sold
|
$
1,500
|
|
$
8,475
|
|
Investment securities and
interest bearing cash
|
282,649
|
|
271,475
|
|
Federal Home Loan Bank
stock
|
7,099
|
|
5,715
|
|
Mortgage loans held for
sale
|
3,695
|
|
1,962
|
|
Loans:
|
|
|
|
|
|
Commercial loans
|
787,169
|
|
731,256
|
|
|
Consumer loans
|
116,757
|
|
132,054
|
|
|
Mortgage loans
|
50,437
|
|
47,654
|
|
Total loans
|
$
954,363
|
|
$
910,964
|
|
|
|
|
|
|
Covered loans
|
$
66,770
|
|
$
-
|
|
|
|
|
|
|
Earning assets
|
$
1,316,076
|
|
$
1,198,591
|
|
|
|
|
|
|
Total assets
|
$
1,425,012
|
|
$
1,308,719
|
|
|
|
|
|
|
Liabilities and shareholders'
equity
|
|
|
|
|
Deposits:
|
|
|
|
|
|
Non-interest bearing
deposits
|
$
122,450
|
|
$
102,302
|
|
|
NOW, money market and
savings
|
529,014
|
|
458,987
|
|
|
Time deposits
|
497,816
|
|
459,609
|
|
Total deposits
|
$
1,149,280
|
|
$
1,020,898
|
|
|
|
|
|
|
Borrowings:
|
|
|
|
|
|
Securities sold under agreements
to repurchase
|
$
106,843
|
|
$
115,196
|
|
|
Long-term debt
|
10,000
|
|
20,000
|
|
|
Junior subordinated debt, at
fair value
|
18,437
|
|
19,658
|
|
Total borrowings
|
$
135,280
|
|
$
154,854
|
|
|
|
|
|
|
Total liabilities
|
$
1,292,565
|
|
$
1,183,291
|
|
|
|
|
|
|
Shareholders' equity
|
$
132,447
|
|
$
125,428
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
1,425,012
|
|
$
1,308,719
|
|
|
|
|
|
|
Actual common shares
outstanding
|
6,535,789
|
|
5,808,690
|
|
Book value per common
share
|
$16.31
|
|
$17.22
|
|
Tangible book value per common
share
|
$9.33
|
|
$9.62
|
|
|
|
|
|
|
|
|
|
|
VIST
FINANCIAL CORP. AND SUBSIDIARIES
|
|
CONSOLIDATED
SELECTED FINANCIAL DATA
|
|
(Dollar
amounts in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
Quality Data
|
|
|
As Of and
For The Period Ended
|
|
|
|
|
|
|
|
|
|
Twelve
Months
|
|
Nine
Months
|
|
Six
Months
|
|
Three
Months
|
|
Twelve
Months
|
|
|
December
31,
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
|
2010
|
|
2010
|
|
2010
|
|
2010
|
|
2009
|
|
NON-COVERED LOANS AND
OREO:
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
Non-accrual loans
|
$
26,513
|
|
$
25,938
|
|
$
22,204
|
|
$
23,635
|
|
$
25,140
|
|
Loans past due 90 days or more
still accruing
|
594
|
|
196
|
|
294
|
|
204
|
|
1,811
|
|
|
Total non-performing
loans
|
27,107
|
|
26,134
|
|
22,498
|
|
23,839
|
|
26,951
|
|
Other real estate
owned
|
5,303
|
|
3,531
|
|
5,148
|
|
7,441
|
|
5,221
|
|
|
Total non-performing
assets
|
$
32,410
|
|
$
29,665
|
|
$
27,646
|
|
$
31,280
|
|
$
32,172
|
|
|
|
|
|
|
|
|
|
|
|
|
Renegotiated troubled
debt
|
$
10,772
|
|
$
12,975
|
|
$
6,333
|
|
$
6,150
|
|
$
6,245
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans outstanding at end of
period
|
$
954,363
|
|
$
927,579
|
|
$
695,584
|
|
$
904,762
|
|
$
910,964
|
|
Allowance for loan
losses
|
14,790
|
|
14,418
|
|
12,825
|
|
12,770
|
|
11,449
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans
(annualized)
|
0.75%
|
|
0.77%
|
|
0.72%
|
|
0.56%
|
|
0.58%
|
|
Allowance for loan losses as a
percent of total loans
|
1.55%
|
|
1.55%
|
|
1.43%
|
|
1.41%
|
|
1.26%
|
|
Allowance for loan losses as a
percent of total non-performing loans
|
54.56%
|
|
55.17%
|
|
57.02%
|
|
53.58%
|
|
42.49%
|
|
Net charge-offs
|
6,849
|
|
5,191
|
|
3,234
|
|
1,279
|
|
5,247
|
|
|
|
|
|
|
|
|
|
|
|
|
COVERED LOANS AND
OREO:
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans
|
$
4,408
|
|
n/a
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Other real estate
owned
|
247
|
|
n/a
|
|
n/a
|
|
n/a
|
|
n/a
|
|
Loans outstanding at end of
period
|
66,770
|
|
n/a
|
|
n/a
|
|
n/a
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIST
FINANCIAL CORP. AND SUBSIDIARIES
|
|
CONSOLIDATED
SELECTED FINANCIAL DATA
|
|
(Dollar
amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
Balances
|
|
Average
Balances
|
|
|
|
|
For the
Three Months Ended
|
|
For the
Twelve Months Ended
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Assets
|
|
|
|
|
|
|
|
|
Federal funds sold
|
$
33,139
|
|
$
18,363
|
|
$
28,128
|
|
$
11,701
|
|
Investment securities and
interest bearing cash
|
282,446
|
|
252,497
|
|
289,767
|
|
242,834
|
|
Federal Home Loan Bank
stock
|
6,279
|
|
5,715
|
|
5,857
|
|
5,715
|
|
Mortgage loans held for
sale
|
4,729
|
|
2,553
|
|
2,613
|
|
3,507
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
770,692
|
|
733,606
|
|
738,104
|
|
711,267
|
|
|
Consumer loans
|
119,006
|
|
134,039
|
|
124,496
|
|
138,381
|
|
|
Mortgage loans
|
51,818
|
|
47,364
|
|
50,512
|
|
45,950
|
|
Total loans
|
$
941,516
|
|
$
915,009
|
|
$
913,112
|
|
$
895,598
|
|
|
|
|
|
|
|
|
|
|
Covered loans
|
$
30,968
|
|
$
-
|
|
$
7,806
|
|
$
-
|
|
|
|
|
|
|
|
|
|
|
Interest-earning
assets
|
$
1,261,830
|
|
$
1,188,422
|
|
$
1,233,620
|
|
$
1,153,640
|
|
|
|
|
|
|
|
|
|
|
Goodwill and intangible
assets
|
45,161
|
|
44,249
|
|
44,410
|
|
44,309
|
|
Total assets
|
$
1,405,620
|
|
$
1,292,334
|
|
$
1,356,530
|
|
$
1,258,015
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders'
equity
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
deposits
|
$
119,310
|
|
$
107,159
|
|
$
111,791
|
|
$
107,629
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
NOW, money market and
savings
|
518,621
|
|
442,027
|
|
506,458
|
|
379,226
|
|
|
|
Time deposits
|
482,542
|
|
449,513
|
|
452,587
|
|
460,374
|
|
|
Total Interest-Bearing
Deposits
|
1,001,163
|
|
891,540
|
|
959,045
|
|
839,600
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
$
1,120,473
|
|
$
998,699
|
|
$
1,070,836
|
|
$
947,229
|
|
|
|
|
|
|
|
|
|
|
Short term borrowings
|
$
-
|
|
$
79
|
|
$
3,650
|
|
$
2,694
|
|
Securities sold under agreements
to repurchase
|
108,684
|
|
118,740
|
|
111,265
|
|
121,046
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
13,043
|
|
27,011
|
|
11,041
|
|
40,672
|
|
Junior subordinated
debt
|
18,017
|
|
19,522
|
|
19,166
|
|
19,756
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities
|
1,140,907
|
|
1,056,892
|
|
1,104,167
|
|
1,023,768
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
$
135,558
|
|
$
119,470
|
|
$
131,973
|
|
$
118,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIST
FINANCIAL CORP. AND SUBSIDIARIES
|
|
CONSOLIDATED
SELECTED FINANCIAL DATA
|
|
(Dollar
amounts in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
Three Months Ended
|
|
For the
Twelve Months Ended
|
|
|
(unaudited)
|
|
(unaudited)
|
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Interest income
|
$
16,462
|
|
$
16,062
|
|
$
64,087
|
|
$
62,740
|
|
Interest expense
|
5,717
|
|
6,435
|
|
23,343
|
|
27,318
|
|
|
Net interest income
|
10,745
|
|
9,627
|
|
40,744
|
|
35,422
|
|
Provision for loan
losses
|
2,050
|
|
2,047
|
|
10,210
|
|
8,572
|
|
|
Net Interest Income after
provision for loan losses
|
8,695
|
|
7,580
|
|
30,534
|
|
26,850
|
|
|
|
|
|
|
|
|
|
|
|
Customer service fees
|
436
|
|
589
|
|
2,046
|
|
2,443
|
|
Mortgage banking
activities
|
451
|
|
292
|
|
1,082
|
|
1,255
|
|
Commissions and fees from
insurance sales
|
2,723
|
|
3,000
|
|
11,915
|
|
12,254
|
|
Brokerage and investment
advisory commissions and fees
|
172
|
|
120
|
|
737
|
|
714
|
|
Earnings on investment in life
insurance
|
121
|
|
111
|
|
423
|
|
391
|
|
Other commissions and
fees
|
437
|
|
482
|
|
1,901
|
|
1,933
|
|
Other income (loss)
|
287
|
|
(8)
|
|
2,672
|
|
565
|
|
Net realized gains (losses) on
sales of securities
|
226
|
|
(7)
|
|
691
|
|
344
|
|
Total other-than-temporary
impairment losses on investments
|
(86)
|
|
(570)
|
|
(869)
|
|
(5,569)
|
|
Portion of non-credit
impairment loss recognized in other comprehensive loss
|
7
|
|
420
|
|
19
|
|
3,101
|
|
Net credit impairment loss
recognized in earnings
|
(79)
|
|
(150)
|
|
(850)
|
|
(2,468)
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest
income
|
4,774
|
|
4,429
|
|
20,617
|
|
17,431
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
5,557
|
|
5,318
|
|
21,979
|
|
22,134
|
|
Occupancy expense
|
1,141
|
|
1,086
|
|
4,415
|
|
4,160
|
|
Furniture and equipment
expense
|
618
|
|
650
|
|
2,559
|
|
2,495
|
|
Other operating
expense
|
4,698
|
|
4,980
|
|
18,679
|
|
16,914
|
|
|
Total non-interest
expense
|
12,014
|
|
12,034
|
|
47,632
|
|
45,703
|
|
Income (loss) before income
taxes
|
1,455
|
|
(25)
|
|
3,519
|
|
(1,422)
|
|
Income tax expense
(benefit)
|
108
|
|
(454)
|
|
(465)
|
|
(2,029)
|
|
|
Net income
|
1,347
|
|
429
|
|
3,984
|
|
607
|
|
|
Preferred stock dividends and
discount accretion
|
(419)
|
|
(412)
|
|
(1,678)
|
|
(1,649)
|
|
|
Net income (loss) available to
common shareholders
|
$
928
|
|
$
17
|
|
$
2,306
|
|
$
(1,042)
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share
Data:
|
|
|
|
|
|
|
|
|
Basic average shares
outstanding
|
6,521,906
|
|
5,800,003
|
|
6,275,341
|
|
5,780,541
|
|
Diluted average shares
outstanding
|
6,558,559
|
|
5,800,003
|
|
6,317,785
|
|
5,780,541
|
|
Basic earnings (loss) per common
share
|
$
0.14
|
|
$
(0.01)
|
|
$
0.37
|
|
$
(0.18)
|
|
Diluted earnings (loss) per
common share
|
0.14
|
|
(0.01)
|
|
0.37
|
|
(0.18)
|
|
Cash dividends per common
share
|
0.05
|
|
0.05
|
|
0.20
|
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
Profitability Ratios:
|
|
|
|
|
|
|
|
|
Return on average
assets
|
0.38%
|
|
0.13%
|
|
0.29%
|
|
0.05%
|
|
Return on average shareholders'
equity
|
3.94%
|
|
1.42%
|
|
3.02%
|
|
0.51%
|
|
Return on average tangible
equity (equity less goodwill and intangible assets)
|
5.91%
|
|
2.26%
|
|
4.55%
|
|
0.82%
|
|
Average Equity to Average
Assets
|
9.64%
|
|
9.24%
|
|
9.73%
|
|
9.38%
|
|
Net interest margin (fully
taxable equivalent)
|
3.43%
|
|
3.37%
|
|
3.44%
|
|
3.22%
|
|
Effective tax rate
|
7.42%
|
|
1816.00%
|
|
-13.21%
|
|
142.69%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIST
FINANCIAL CORP. AND SUBSIDIARIES
|
|
UNAUDITED
CONSOLIDATED BALANCE SHEETS
|
|
(Dollar
amounts in thousands, except share data)
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
|
2010
|
|
2009
|
|
Assets
|
|
|
|
|
Cash and due from banks
|
$
15,443
|
|
$
18,487
|
|
Federal funds sold
|
1,500
|
|
8,475
|
|
Interest-bearing deposits in
banks
|
872
|
|
410
|
|
Total cash and cash
equivalents
|
17,815
|
|
27,372
|
|
|
|
|
|
|
Mortgage loans held for sale
|
3,695
|
|
1,962
|
|
Securities available for sale
|
279,755
|
|
268,030
|
|
Securities held to maturity
|
2,022
|
|
3,035
|
|
Federal Home Loan Bank
stock
|
7,099
|
|
5,715
|
|
Loans, net of allowance for loan
losses
|
|
|
|
|
|
12/2010 - $14,790; 12/2009 -
$11,449
|
939,573
|
|
899,515
|
|
Covered loans
|
66,770
|
|
-
|
|
Premises and equipment, net
|
5,639
|
|
6,114
|
|
Other real estate
owned
|
5,303
|
|
5,221
|
|
Covered other real estate
owned
|
247
|
|
-
|
|
Identifiable intangible
assets
|
3,795
|
|
4,186
|
|
Goodwill
|
41,858
|
|
39,982
|
|
Bank owned life
insurance
|
19,373
|
|
18,950
|
|
FDIC prepaid deposit
insurance
|
3,985
|
|
5,712
|
|
FDIC indemnification
asset
|
7,003
|
|
-
|
|
Other assets
|
21,080
|
|
22,925
|
|
Total assets
|
$ 1,425,012
|
|
$ 1,308,719
|
|
|
|
|
|
|
Liabilities and Shareholders'
Equity
|
|
|
|
|
Liabilities
|
|
|
|
|
Deposits:
|
|
|
|
|
Non-interest bearing
|
$
122,450
|
|
$
102,302
|
|
Interest bearing
|
1,026,830
|
|
918,596
|
|
Total deposits
|
1,149,280
|
|
1,020,898
|
|
Securities sold under
agreements
|
|
|
|
|
|
to repurchase
|
106,843
|
|
115,196
|
|
Long-term debt
|
10,000
|
|
20,000
|
|
Junior subordinated debt, at
fair value
|
18,437
|
|
19,658
|
|
Other liabilities
|
8,005
|
|
7,539
|
|
Total liabilities
|
1,292,565
|
|
1,183,291
|
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
|
Preferred stock: $0.01 par
value; authorized 1,000,000 shares; $1,000 liquidation
|
|
|
|
|
preference per share;
25,000 shares of Series A 5% (increasing to 9% in 2014)
cumulative
|
|
|
|
|
preferred stock issued and
outstanding; Less: discount of $1,587 at December 31,
2010
|
|
|
|
|
and $1,908 at December 31,
2009
|
23,520
|
|
23,092
|
|
Common stock, $5.00 par value;
authorized 20,000,000 shares; issued:
|
|
|
|
|
6,546,273 shares at
December 31, 2010 and 5,819,174 shares at December 31,
2009
|
32,732
|
|
29,096
|
|
Stock Warrants
|
2,307
|
|
2,307
|
|
Surplus
|
65,506
|
|
63,744
|
|
Retained earnings
|
12,960
|
|
11,892
|
|
Accumulated other comprehensive
loss
|
(4,387)
|
|
(4,512)
|
|
Treasury stock: 10,484 shares at
cost
|
(191)
|
|
(191)
|
|
Total shareholders' equity
|
132,447
|
|
125,428
|
|
Total liabilities and
shareholders' equity
|
$ 1,425,012
|
|
$ 1,308,719
|
|
|
|
|
|
|
|
|
|
|
SELECTED
HIGHLIGHTS
|
|
|
|
|
Common Stock
(VIST)
|
|
Cash Dividends
Declared
|
|
October 2009
|
$ 0.05
|
|
January 2010
|
$ 0.05
|
|
April 2010
|
$ 0.05
|
|
July 2010
|
$ 0.05
|
|
October 2010
|
$ 0.05
|
|
|
|
|
|
|
|
|
|
|
Common Stock
(VIST)
|
|
Quarterly Closing
Price
|
|
12/31/2009
|
$ 5.25
|
|
03/31/2010
|
$ 8.97
|
|
06/30/2010
|
$ 7.66
|
|
09/30/2010
|
$ 7.08
|
|
12/31/2010
|
$ 7.16
|
|
|
|
|
|
|
|
VIST
FINANCIAL CORP. AND SUBSIDIARIES
|
|
UNAUDITED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Dollar
amounts in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Interest Income
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
$ 13,662
|
|
$ 12,774
|
|
$ 51,158
|
|
$ 49,900
|
|
Interest on
securities:
|
|
|
|
|
|
|
|
|
Taxable
|
2,388
|
|
2,939
|
|
10,920
|
|
11,453
|
|
Tax-exempt
|
377
|
|
326
|
|
1,646
|
|
1,253
|
|
Dividend income
|
20
|
|
17
|
|
59
|
|
115
|
|
Other interest income
|
15
|
|
6
|
|
304
|
|
19
|
|
Total interest
income
|
16,462
|
|
16,062
|
|
64,087
|
|
62,740
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
Interest on deposits
|
3,970
|
|
4,711
|
|
16,664
|
|
19,989
|
|
Interest on short-term
borrowings
|
-
|
|
-
|
|
18
|
|
18
|
|
Interest on securities sold
under agreements to repurchase
|
1,204
|
|
1,124
|
|
4,789
|
|
4,421
|
|
Interest on long-term debt
|
131
|
|
253
|
|
408
|
|
1,509
|
|
Interest on junior subordinated
debt
|
412
|
|
347
|
|
1,464
|
|
1,381
|
|
Total interest expense
|
5,717
|
|
6,435
|
|
23,343
|
|
27,318
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
10,745
|
|
9,627
|
|
40,744
|
|
35,422
|
|
Provision for loan
losses
|
2,050
|
|
2,047
|
|
10,210
|
|
8,572
|
|
Net interest income after
provision for loan losses
|
8,695
|
|
7,580
|
|
30,534
|
|
26,850
|
|
|
|
|
|
|
|
|
|
|
Other income:
|
|
|
|
|
|
|
|
|
Customer service fees
|
436
|
|
589
|
|
2,046
|
|
2,443
|
|
Mortgage banking activities,
net
|
451
|
|
292
|
|
1,082
|
|
1,255
|
|
Commissions and fees from
insurance sales
|
2,723
|
|
3,000
|
|
11,915
|
|
12,254
|
|
Broker and investment advisory
commissions and fees
|
172
|
|
120
|
|
737
|
|
714
|
|
Earnings on investment in life
insurance
|
121
|
|
111
|
|
423
|
|
391
|
|
Other commissions and
fees
|
437
|
|
482
|
|
1,901
|
|
1,933
|
|
Gain on sale of equity
interest
|
-
|
|
-
|
|
1,875
|
|
-
|
|
Other income (loss)
|
287
|
|
(8)
|
|
797
|
|
565
|
|
Net realized gains (losses) on
sales of securities
|
226
|
|
(7)
|
|
691
|
|
344
|
|
Total other-than-temporary
impairment losses on investments
|
(86)
|
|
(570)
|
|
(869)
|
|
(5,569)
|
|
Portion of non-credit
impairment loss recognized
|
|
|
|
|
|
|
|
|
|
in other comprehensive
loss
|
7
|
|
420
|
|
19
|
|
3,101
|
|
Net credit impairment loss
recognized in earnings
|
(79)
|
|
(150)
|
|
(850)
|
|
(2,468)
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest
income
|
4,774
|
|
4,429
|
|
20,617
|
|
17,431
|
|
|
|
|
|
|
|
|
|
|
Other expense:
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
5,557
|
|
5,318
|
|
21,979
|
|
22,134
|
|
Occupancy expense
|
1,141
|
|
1,086
|
|
4,415
|
|
4,160
|
|
Furniture and equipment expense
|
618
|
|
650
|
|
2,559
|
|
2,495
|
|
Marketing and advertising
expense
|
230
|
|
198
|
|
1,022
|
|
1,011
|
|
Identifiable intangible
amortization
|
126
|
|
133
|
|
543
|
|
647
|
|
Professional services
|
989
|
|
561
|
|
3,093
|
|
2,480
|
|
Outside processing
expense
|
987
|
|
932
|
|
3,908
|
|
3,983
|
|
FDIC deposit and other insurance
expense
|
460
|
|
565
|
|
2,128
|
|
2,479
|
|
Other real estate owned
expense
|
982
|
|
1,587
|
|
4,245
|
|
2,562
|
|
Other expense
|
924
|
|
1,004
|
|
3,740
|
|
3,752
|
|
Total non-interest
expense
|
12,014
|
|
12,034
|
|
47,632
|
|
45,703
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income
taxes
|
1,455
|
|
(25)
|
|
3,519
|
|
(1,422)
|
|
Income tax (benefit)
|
108
|
|
(454)
|
|
(465)
|
|
(2,029)
|
|
Net income
|
1,347
|
|
429
|
|
3,984
|
|
607
|
|
Preferred stock dividends and
discount accretion
|
(419)
|
|
(412)
|
|
(1,678)
|
|
(1,649)
|
|
Net income (loss) available to
common shareholders
|
$
928
|
|
$
17
|
|
$
2,306
|
|
$
(1,042)
|
|
|
|
|
|
|
|
|
|
|
Per Common Share
Data
|
|
|
|
|
|
|
|
|
Average shares
outstanding
|
6,521,906
|
|
5,800,003
|
|
6,275,341
|
|
5,780,541
|
|
Basic earnings (loss) per common
share
|
$
0.14
|
|
$
(0.01)
|
|
$
0.37
|
|
$
(0.18)
|
|
Average shares outstanding for
diluted earnings per share
|
6,558,559
|
|
5,800,003
|
|
6,317,785
|
|
5,780,541
|
|
Diluted earnings (loss) per
common share
|
$
0.14
|
|
$
(0.01)
|
|
$
0.37
|
|
$
(0.18)
|
|
Cash dividends declared per
common share
|
$
0.05
|
|
$
0.05
|
|
$
0.20
|
|
$
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE VIST Financial Corp.