EX-99 3 releasefor8k.htm EXHIBIT 99.1 Exhibit 99

Exhibit 99.1



Contact:


     Dime Community Bancshares, Inc.

     Kenneth J. Mahon, 718-782-6200 extension 8265

    

 or


     Financial Dynamics

     Stephanie Prince or Julie Prozeller

     Press: Abby Aylman, 212-850-5600



Dime Community Bancshares Reports 42% Increase in Quarterly Earnings Per Diluted Share

* Annualized Core Deposit Growth of 15% During Quarter –

* 2003 Guidance Re-affirmed


BROOKLYN, N.Y.--(BUSINESS WIRE)--Oct. 21, 2003-- Dime Community Bancshares, Inc. (NASDAQ: DCOM - News), the parent company of The Dime Savings Bank of Williamsburgh (the "Bank"), today announced results for the third quarter ended September 30, 2003.

FINANCIAL HIGHLIGHTS

Highlights for the quarter ended September 30, 2003 are summarized as follows:

39% increase in net income over same quarter of prior year

Diluted EPS of $0.61, a 42% increase over the same quarter of the prior year

Real estate loan originations of $389.9 million, an increase of 159% year-over-year

15% annualized growth in core (non-certificate) deposits for the quarter sequentially

Net interest margin of 3.46%

198,000 shares repurchased into treasury

FINANCIAL RESULTS

For the quarter ended September 30, 2003, the Company's net income increased 39% to $15.2 million, compared to $10.9 million in the same quarter of the previous year. Earnings per diluted share increased 42% to $0.61 for the most recent quarter compared to $0.43 per diluted share during the same quarter of the previous year.

Net interest income increased $1.3 million from the September 2002 quarter to $25.5 million in the most recent quarter. This represents an increase of 5% on a quarter-over-quarter basis. In the September 2002 quarter, net interest income was reduced by $580,000 of borrowing prepayment costs. There were no borrowing prepayment costs incurred during the September 2003 quarter.

The Company's earnings continued to be favorably impacted by prepayment fee income. During the quarter ended September 30, 2003, prepayment fee income totaled $6.1 million, an increase of 363% over the same quarter of the previous year. The following table summarizes diluted earnings per share as reported and excluding the impact of prepayment fee income, and is included in this release in order to show the impact upon reported earnings during the 2003 fiscal year of the historically high levels of prepayment fees received from January 2003 through September 2003:




Quarter Ended

 



Diluted EPS

As Reported

 

Diluted EPS

Excluding Prepayment Fee Income

March 2003

 

$0.55 

 

$0.49 

June 2003

 

 0.51

 

  0.46 

September 2003

 

 0.61

 

 0.47


Net interest income decreased $124,000 from the June 2003 quarter to $25.5 million in the September 2003 quarter. During the period, the yield on the Bank's interest earning assets (primarily real estate loans and mortgage-backed securities) declined due to continued refinance activities. This was partially offset by a decline in interest expense during the same period.

Net interest margin was 3.46% during the September 2003 quarter, down 13 basis points from 3.59% in the same quarter of the previous year. As mentioned previously, the quarter ended September 30, 2002 included a reduction of $580,000 to net interest income related to prepayment costs, which reduced the net interest margin from 3.68% to 3.59% during that period.

Net interest margin increased 2 basis points to 3.46%, from 3.44% on a linked quarter basis.

Non-interest income, excluding gains on sales of assets, increased $5.3 million from the September 2002 quarter, to $8.8 million in the September 2003 quarter. Loan prepayment fee income increased $4.8 million during this period as a result of the low interest rate environment. The remaining growth resulted primarily from an increase in retail fee income.

Non-interest income, excluding gains and losses on sales of assets, increased $4.2 million from the June 2003 quarter. Loan prepayment fee income increased $4.0 million during this period to $6.1 million in the most recent quarter as a result of the low interest rate environment. Linked quarter retail fee income rose by 11%.

There were $646,000 of gains on sales of assets recorded in the September 2003 quarter, due primarily to the sale of loans to Fannie Mae.

Non-interest expense totaled $9.8 million during the quarter ended September 30, 2003, a decrease of 4% from the prior year quarter. This decline resulted from $684,000 of expenses that were incurred during the quarter ended September 30, 2002 related to the Company's change in fiscal year-end in December 2002. Non-interest expense remained relatively constant compared to the June 2003 quarter. The Company's efficiency ratio and ratio of non-interest expense to average assets were 29% and 1.26%, respectively, during the September 2003 quarter.

"Dime's key core competencies in multi-family lending, deposit gathering and credit and expense management have all contributed to the Company's continued ability to generate above average returns in this uncertain economic environment," commented Vincent F. Palagiano, Chairman and Chief Executive Officer. "During the quarter we generated tangible capital at an annualized rate of 30% resulting in a return on equity of 22%, - returns that are clearly in the top decile of our peer group."

"Strong real estate loan originations of $389.9 million were supported by a 15% annualized increase in core deposits. Core deposits now comprise 61% of our total deposits, up from 56% just three months ago. Our continued stellar credit quality and Dime's historically low efficiency ratio allowed us to once again generate the highest quality earnings and returns. We are confident in our ability to continue to generate returns at the highest levels of our peer group."

REAL ESTATE LENDING AND CREDIT QUALITY

The continuation of the historic low interest rate environment resulted in heightened origination, refinancing and prepayment volumes during the most recent quarter. During the quarter ended September 30, 2003, the Bank originated $389.9 million in real estate loans, up 159% from the prior year period, including $371.2 million in loans secured by multi-family and non-residential buildings. However, while originations far exceeded last year's levels, loan amortization, inclusive of prepayment and refinancing activity, also increased substantially over the past year. Real estate loan amortization during the September 2003 quarter approximated 59% of the loan portfolio on an annualized basis, up from 22% during the September 2002 quarter, and 36% during the June 2003 quarter. At September 30, 2003, the Company had $1.13 billion of real estate loans with interest rates of 6.5% and higher.

The weighted average interest rate on real estate loans originated during the most recent quarter was approximately 5.0% and their weighted average term to next repricing was 6.6 years at their respective origination dates. The current loan pipeline approximates $148.4 million dollars, of which $7.9 million are intended for sale to Fannie Mae

The Company sold $49.3 million of multi-family loans to Fannie Mae during the quarter ended September 30, 2003, with an average term to repricing of 8.7 years. Due to the sale of loans and the high level of prepayments, the real estate loan portfolio growth was 2.3% on an annualized basis during the most recent quarter.

The Company maintained its long record of outstanding credit quality during the most recent quarter. Non-performing loans totaled $860,000 at September 30, 2003, $795,000 below the level at September 30, 2002, and $210,000 below the level at June 30, 2003. Non-performing assets represented 0.03% of total assets at September 30, 2003, and have remained below 10 basis points of total assets for the last 6 quarters.

SHARE REPURCHASE PROGRAM AND CASH DIVIDEND DECLARATION

In the September 2003 quarter, the Company repurchased 198,000 shares of its common stock into treasury. As of September 30, 2003, the Company had 162,000 shares remaining eligible for future repurchase under its eighth stock repurchase program, which was authorized in September 2001. In May 2003, the Company's Board authorized the repurchase of an additional 1.27 million shares, bringing the total authorized shares for repurchase to 1.43 million at September 30, 2003.

The Company also recently declared a cash dividend of $0.17 per share, its 26th consecutive quarterly cash dividend. This dividend will be paid on November 5, 2003, to all holders of record on October 30, 2003.

OUTLOOK

Effective October 20, 2003, the Company completed a balance sheet restructuring in which it sold $87 million of investment securities and utilized the proceeds to prepay $82 million of wholesale borrowings. The loss on the sale of securities and prepayment expenses on the borrowings related to this balance sheet restructuring are expected to reduce diluted earnings per share by 13 cents during the fourth quarter ending December 31, 2003. However, estimated diluted earnings per share for the calendar year ending December 31, 2003 remain consistent with the previously announced guidance of $2.00 to $2.04. Diluted earnings per share for the quarter ending December 31, 2003, inclusive of the balance sheet restructuring charge, are forecasted to range between $0.34 and $0.38.

Commenting on the balance sheet restructuring, Mr. Palagiano noted, "Like other balance sheet restructurings that have been announced recently, this one had a number of very positive benefits. First, we did not have to reduce our previously anticipated EPS for the calendar year in order to achieve it, instead having it offset larger than anticipated prepayment fee income received on loans during the year. Next, the balance sheet restructuring is forecast to be 5 cents accretive to calendar 2004 earnings per diluted share, and 13 basis points accretive to the net interest margin during 2004. Finally, the balance sheet restructuring will increase the Company's tangible equity ratio, providing management with further flexibility to grow the balance sheet."

Mr. Palagiano concluded, "The strength and flexibility of our balance sheet to quickly adjust to changing business conditions gives us confidence in our results going forward despite the current historically low interest rate environment and the resulting rapid turnover of our loan portfolio. At Dime, all of our business decisions are carefully framed to reflect our goal of maximizing shareholder value in all business climates."

CONFERENCE CALL

Management will conduct a conference call at 10 A.M. Eastern Time, on Tuesday, October 21, 2003, to discuss DCOM's operating performance for the quarter ended September 30, 2003. The direct dial number for the call is 785-832-0326. For those unable to participate in the conference call, a replay will be available. To access the replay, dial 402-220-1175 from one hour after the end of the call until midnight (Eastern Standard Time) on Tuesday, October 28, 2003.

The conference call will also be available via the Internet by accessing the following Web address: www.dsbwdirect.com or www.vcall.com. Web users should go to the site at least fifteen minutes prior to the call to register, download and install any necessary audio software. The webcast will be available until November 21, 2003.


ABOUT DIME COMMUNITY BANCSHARES

Dime Community Bancshares, Inc., a unitary thrift holding company, is the parent company of The Dime Savings Bank of Williamsburgh, Brooklyn, New York, founded in 1864. With $3.09 billion in assets as of September 30, 2003, the Bank has twenty branches located throughout Brooklyn, Queens, the Bronx and Nassau County, New York. More information on the Company and Bank can be found on the Bank's Internet website at www.dsbwdirect.com.

Statements made herein that are forward looking in nature within the meaning of the Private Securities Litigation Reform Act of 1995 are subject to risks and uncertainties that could cause actual results to differ materially. Such risks and uncertainties include, but are not limited to, those related to overall business conditions and market interest rates, particularly in the markets in which the Company operates, fiscal and monetary policy, changes in regulations affecting financial institutions and other risks and uncertainties discussed in the Company's Securities and Exchange Commission filings. The Company disclaims any obligation to publicly announce future events or developments which may affect the forward-looking statements herein.


DIME COMMUNITY BANCSHARES,  INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In thousands except share amounts)


  

September 30,

  
  

2003

 

December 31,

ASSETS:

 

(Unaudited)

 

2002

     

Cash and due from banks

 

$20,542

 

$21,487

Investment securities held to maturity

 

765

 

825

Investment securities available for sale

 

48,819

 

104,564

Mortgage-backed securities held to maturity

 

883

 

2,249

Mortgage-backed securities available for sale

 

570,729

 

360,703

Federal funds sold and other short-term assets

 

65,736

 

114,291

Real estate Loans:

    

   One-to-four family and cooperative apartment

 

143,631

 

162,620

   Multi-family and underlying cooperative

 

1,749,769

 

1,730,370

   Commercial real estate

 

305,215

 

265,485

   Construction

 

1,085

 

1,931

   Unearned discounts and net deferred loan fees

 

               (1,754)

 

                   332

     

   Total real estate loans

 

          2,197,946

 

          2,160,738

     

   Other loans

 

                4,391

 

                 4,753

   Allowance for loan losses

 

              (15,621)

 

              (15,458)

     

Total loans, net

 

          2,186,716

 

          2,150,033

     

Loans held for sale

 

               11,919

 

                 4,586

Premises and fixed assets, net

 

               16,592

 

               15,862

Federal Home Loan Bank of New York capital stock

 

               31,625

 

               34,890

Other real estate owned, net

 

                       -

 

                   134

Goodwill

 

               55,638

 

               55,638

Other assets

 

               75,167

 

               81,112

     

TOTAL ASSETS

 

$3,085,131

 

$2,946,374

     

LIABILITIES AND STOCKHOLDERS' EQUITY:

    

Deposits:

    

Checking and NOW

 

$122,316

 

$117,873

Savings

 

             365,483

 

             362,400

Money Market

 

             744,693

 

             616,762

     

    Sub-total

 

          1,232,492

 

          1,097,035

     

Certificates of deposit

 

             798,517

 

             830,140

     

Total Due to depositors

 

          2,031,009

 

          1,927,175

     

Escrow and other deposits

 

               52,035

 

               36,678

Securities sold under agreements to repurchase

 

               76,291

 

               95,541

Federal Home Loan Bank of New York advances

 

             574,000

 

             555,000

Subordinated Notes Sold

 

               25,000

 

               25,000

Other liabilities

 

               44,106

 

               41,243

     

TOTAL LIABILITIES

 

          2,802,441

 

          2,680,637

STOCKHOLDERS' EQUITY:

    

Common stock ($0.01 par, 125,000,000 shares authorized,

    

   32,277,596 shares and 31,935,399 shares issued at

    

   September 30, 2003 and December 31, 2002, respectively,

    

   and 25,320,399 shares and 25,646,702 shares outstanding at

    

   September 30, 2003, and December 31, 2002, respectively)

 

                   323

 

                   319

Additional paid-in capital

 

             178,515

 

             172,460

Retained earnings

 

             226,248

 

             196,309

Unallocated common stock of Employee Stock Ownership Plan

               (5,317)

 

                (5,661)

Unearned common stock of Recognition and Retention Plan

 

               (2,644)

 

                (2,641)

Common stock held by the Benefit Maintenance Plan

 

               (5,584)

 

                (3,867)

Treasury stock (6,957,197 shares and 6,288,697 shares  

    

   at September 30, 2003 and December 31, 2002, respectively)

            (108,457)

 

              (93,258)

Accumulated other comprehensive income, net

 

                  (394)

 

                 2,076

     

TOTAL STOCKHOLDERS' EQUITY

 

             282,690

 

             265,737

     

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$3,085,131

 

$2,946,374


DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(In thousands except per share amounts)


 

For the Three Months  Ended

 

For the Nine Months  Ended

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

2003

 

2003

 

2002

 

2003

 

2002

Interest income:

         

     Loans secured by real estate

$36,024

 

$37,195

 

$38,819

 

$111,092

 

$116,966

     Other loans

70

 

69

 

74

 

207

 

206

     Mortgage-backed securities

4,815

 

4,808

 

3,928

 

13,692

 

12,828

     Investment securities

492

 

595

 

1,278

 

1,994

 

3,732

     Other

610

 

949

 

821

 

2,542

 

2,633

          Total interest  income

             42,011

 

          43,616

 

           44,920

 

           129,527

 

           136,365

Interest expense:

         

     Deposits  and escrow

              9,112

 

          10,557

 

           10,960

 

             29,890

 

             33,464

     Borrowed funds

              7,419

 

            7,455

 

             9,737

 

             22,284

 

             35,745

         Total interest expense

             16,531

 

          18,012

 

           20,697

 

             52,174

 

             69,209

              Net interest income

             25,480

 

          25,604

 

           24,223

 

             77,353

 

             67,156

Provision for loan losses  

                   88

 

                60

 

                 60

 

                  208

 

                 180

Net interest income after

         

   provision for loan losses

             25,392

 

          25,544

 

           24,163

 

             77,145

 

             66,976

Non-interest income:

         

     Service charges and other fees

              1,803

 

            1,546

 

             1,311

 

               4,761

 

               3,688

     Net gain on sales and

         

         redemptions of assets

                 646

 

              198

 

                   7

 

               1,500

 

               2,068

     Other

              6,957

 

            3,010

 

             2,172

 

             13,264

 

               6,968

          Total non-interest income

              9,406

 

            4,754

 

             3,490

 

             19,525

 

             12,724

Non-interest expense:

         

     Compensation and benefits

              5,337

 

            5,222

 

             5,953

 

             15,726

 

             16,247

     Occupancy and equipment

              1,264

 

            1,282

 

             1,089

 

               3,782

 

               3,164

     Core deposit intangible amortization

                 206

 

              206

 

                206

 

                  618

 

                 412

     Other

              2,962

 

            2,986

 

             2,879

 

               9,008

 

               8,632

          Total non-interest expense

              9,769

 

            9,696

 

           10,127

 

             29,134

 

             28,455

          Income before taxes

             25,029

 

          20,602

 

           17,526

 

             67,536

 

             51,245

Income tax expense

              9,857

 

            8,005

 

             6,598

 

             26,130

 

             19,155

Net Income

$15,172

 

$12,597

 

$10,928

 

$41,406

 

$32,090

Earnings per Share:

         

  Basic

$0.64

 

$0.53

 

$0.45

 

$1.73

 

$1.32

  Diluted

$0.61

 

$0.51

 

$0.43

 

$1.66

 

$1.27

Average common shares

         

   outstanding for Diluted EPS

      24,841,508

 

    24,936,224

 

     25,353,381

 

       24,904,544

 

       25,285,093


DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

(In thousands except per share amounts)


 

For the Three Months  Ended

 

For the Nine Months  Ended

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

2003

 

2003

 

2002

 

2003

 

2002

Performance and Other Selected Ratios:

         

Return on Average Assets

1.96%

 

1.60%

 

1.53%

 

1.79%

 

1.52%

Return on Average Stockholders' Equity

22.07%

 

18.54%

 

17.21%

 

20.35%

 

17.14%

Return on Average Tangible Stockholders' Equity

27.61%

 

23.69%

 

22.55%

 

25.88%

 

22.76%

Net Interest Spread (1)

3.23%

 

3.17%

 

3.36%

 

3.25%

 

3.22%

Net Interest Margin (1)

3.46%

 

3.44%

 

3.68%

 

3.52%

 

3.60%

Non-interest Expense to Average Assets

1.26%

 

1.23%

 

1.42%

 

1.26%

 

1.35%

Efficiency Ratio

28.53%

 

32.15%

 

36.55%

 

30.55%

 

36.57%

Effective Tax Rate

39.38%

 

38.86%

 

37.65%

 

38.69%

 

37.38%

Per Share Data:

         

Reported EPS (Diluted)

$0.61

 

$0.51

 

$0.43

 

$1.66

 

$1.26

Stated Book Value

               11.16

 

                 10.80

 

               10.12

 

              11.16

 

               10.12

Tangible Book Value

                 8.93

 

                   8.50

 

                7.75

 

                8.93

 

                 7.75

          

Average Balance Data:

         

Average Assets

$ 3,100,382

 

$ 3,141,630

 

$ 2,853,352

 

$ 3,080,870

 

$ 2,812,210

Average Interest Earning Assets

         2,948,501

 

           2,976,679

 

        2,698,495

 

        2,927,578

 

         2,667,509

Average Stockholders' Equity

           274,990

 

              271,783

 

           253,992

 

          271,228

 

           249,569

Average Tangible Stockholders' Equity

           219,765

 

              212,654

 

           193,817

 

          213,314

 

           187,999

Average Loans

         2,200,161

 

           2,181,056

 

        2,126,235

 

        2,189,140

 

         2,100,180

Average Deposits

         2,072,793

 

           2,099,253

 

        1,816,475

 

        2,052,003

 

         1,725,293

          

Asset Quality Summary:

         

Net charge-offs (recoveries)

$ 15

 

$ 28

 

($ 4)

 

$ 45

 

$ 238

Nonperforming Loans

                  860

 

                 1,070

 

               1,655

 

                 860

 

               1,655

Nonperforming Loans/ Total Loans

0.04%

 

0.05%

 

0.08%

 

0.04%

 

0.08%

Nonperforming Assets/Total Assets

0.03%

 

0.03%

 

0.06%

 

0.03%

 

0.06%

Allowance for Loan Loss/Total Loans

0.71%

 

0.71%

 

0.72%

 

0.71%

 

0.72%

Allowance for Loan Loss/Nonperforming Loans

1816.40%

 

1453.08%

 

932.57%

 

1816.40%

 

932.57%

          

Non-GAAP Disclosures - Cash Earnings

Reconciliation and Ratios (2):

         

Net Income

$15,172

 

$12,597

 

$10,928

 

$41,406

 

$32,090

Additions to Net Income:

         

Core Deposit Intangible Amortization

                  206

 

                    206

 

                 206

 

                 618

 

                  619

Non-cash stock benefit plan expense

                  645

 

                    634

 

                 684

 

              1,825

 

               1,937

Cash Earnings

$16,023

 

$13,437

 

$11,818

 

$43,849

 

$34,646

          

Cash EPS (Diluted)

                 0.65

 

                   0.54

 

                0.47

 

                1.76

 

                 1.37

Cash Return on Average Assets

2.07%

 

1.71%

 

1.66%

 

1.90%

 

1.64%

Cash Return on Average Tangible Stockholders' Equity

29.16%

 

25.27%

 

24.39%

 

27.41%

 

24.57%



(1)    Ratios exclude prepayment expenses on borrowings of $580,000 recorded during the three months ended September 30, 2002 and $5,376,000 recorded during the  nine months ended September 30, 2002.  Amounts also exclude non-recurring interst  income of $414,000 recorded during the nine months ended September 30, 2002.  Including these items, the net interest spread was 3.27% and the net interest margin was 3.59%  during the three months ended September 30, 2002, and the net interest  spread was 2.96% and the net interest margin was 3.36% during the nine months ended September 30, 2002.  

(2)    Cash earnings and related data are "Non-GAAP Disclosures."  These disclosures present information which management considers useful to the readers of this report since  they present a measure of the tangible equity generated from operations during each period presented.  Tangible equity generation is a significant financial measure since  banks are under regulatory restrictions involving the maintenance of minimum tangible capital requirements.  

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES

ANALYSIS OF NET INTEREST INCOME


 

Three Months Ended

 

September 30, 2003

 

June 30, 2003

 

September 30, 2002

   

Average

   

Average

   

Average

 

Average

 

Yield/

 

Average

 

Yield/

 

Average

 

Yield/

 

Balance

Interest

Cost

 

Balance

Interest

Cost

 

Balance

Interest

Cost

 

(Dollars In Thousands)

Assets:

           

  Interest-earning assets:

           

    Real Estate Loans

$2,196,516

$36,024

6.56%

 

$2,177,398

$37,195

6.83%

 

$2,122,897

$38,819

7.31%

    Other loans

        3,645

             70

          7.68

 

        3,658

              69

          7.55

 

        3,338

              74

          8.87

    Mortgage-backed securities

     606,628

        4,815

          3.17

 

     541,315

         4,808

          3.55

 

     313,616

         3,928

5.01

    Investment securities

      52,361

           492

          3.76

 

      60,974

            595

          3.90

 

    122,062

         1,278

          4.19

    Other short-term investments

      89,351

           610

          2.73

 

    193,334

            949

          1.96

 

    136,581

            821

          2.40

      Total interest earning assets

2,948,501

$42,011

5.70%

 

2,976,679

$43,616

5.86%

 

2,698,494

$44,920

6.66%

  Non-interest earning assets

151,881

   

164,951

   

154,858

  

Total assets

$3,100,382

   

$3,141,630

   

$2,853,352

  
            

Liabilities and

   Stockholders' Equity:

           

  Interest-bearing liabilities:

           

    NOW, Super Now accounts

$33,343

$83

0.99%

 

$32,294

$79

0.98%

 

$30,847

$94

1.21%

    Money Market accounts

    731,904

        2,706

          1.47

 

    665,056

         2,947

          1.78

 

     568,333

         3,001

          2.09

    Savings accounts

     369,904

           499

          0.54

 

     371,642

            713

          0.77

 

    367,174

         1,041

          1.12

    Certificates of deposit

     846,185

        5,824

          2.73

 

    940,270

         6,818

          2.91

 

    768,173

         6,824

          3.52

    Borrowed Funds

    675,467

        7,419

          4.36

 

673,074

         7,455

4.44

 

    688,334

         9,737

          5.61

      Total interest-bearing

            liabilities


2,656,803


$16,531


2.47%

 


2,682,336


$18,012


2.69%

 


2,422,861


$20,697


3.39%

  Checking accounts

91,457

   

89,991

   

81,948

  

  Other non-interest-bearing

            liabilities


77,132

   


97,520

   


94,551

  

      Total liabilities

2,825,392

   

2,869,847

   

2,599,360

  

  Stockholders' equity

274,990

   

271,783

   

253,992

  

Total liabilities and

    stockholders' equity


$3,100,382

   


$3,141,630

   


$2,853,352

  

Net interest income

 

$25,480

   

$25,604

   

$24,223

 

Net interest spread (1)

  

3.23%

   

3.17%

   

3.27%

Net interest-earning assets

$291,698

   

$294,343

   

$275,633

  

Net interest margin (1)

  

3.46%

   

3.44%

   

3.59%

Ratio of interest-earning assets

           

   to interest-bearing liabilities

  

110.98%

   

110.97%

   

111.38%


(1)    Ratios include prepayment expenses on borrowings of $580,000 recorded during the three months ended September 30, 2002.   Excluding this item, the net interest spread was 3.36% and the net interest margin was 3.68%  during the three months ended September 30, 2002.