EX-99.1 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm
 
EXHIBIT 99.1


 
 
News Release



National Penn Bancshares, Inc.
Reports Third Quarter Financial Results

Successfully Raises $153 Million in Additional Capital During Quarter
Plan to Dispose of CDO Portfolio
Increased Loan Reserve Levels and Coverage Ratios
Board Declares One Cent Per Common Share Cash Dividend


Media Contact:
Catharine S. Bower, Corporate Communications
 
(610) 369-6618 or catharine.bower@nationalpenn.com
   
Investor Contact:
Michelle H. Debkowski, Investor Relations
 
(610) 369-6461 or michelle.debkowski@nationalpenn.com
                                           
BOYERTOWN, Pa., October 29, 2009 -- National Penn Bancshares, Inc. (Nasdaq: NPBC) reported a net loss of $65.2 million for the third quarter 2009.  This loss, after payment of dividends on preferred stock issued to the U.S. Treasury under its Capital Purchase Program, represents a loss of $0.65 per diluted common share.  For the first nine months of 2009, National Penn’s net loss attributable to common shareholders, after dividends on the preferred stock issued to the U.S. Treasury, amounted to $73.1 million, or a loss of $0.81 per diluted common share.

National Penn’s management has decided to dispose of its collateralized debt obligation portfolio.  This action has resulted in a charge to earnings in the amount of $84.7 million pre-tax, or $55.0 million after tax, in the third quarter, which is the largest contributing factor to National Penn’s net loss for the quarter and year-to-date in 2009.  Capital levels, as a result of this action, have been reduced by $18.0 million due to the previous fair value charges already reflected in capital.  Upon the sale of a portion of these securities, National Penn expects to receive a cash refund of previously paid taxes, approximately $27.0 million.

Glenn E. Moyer, President and CEO, stated, “In addition to the difficult regional economic and operating environment, third quarter results were affected by a number of significant steps we believe will further reinforce National Penn’s financial strength, but which negatively affected earnings in the short-run.  National Penn’s Board and executive management remain committed to taking proactive and decisive actions to address the challenges that National Penn, like others in our industry, continues to face.  We believe our solid capital levels, the foundation of our financial strength, support these important strategies.”
 
 
5


 
He continued, “With $627 million in tangible common equity, National Penn exceeds regulatory guidelines used to measure capital strength of financial institutions.  Investor confidence in National Penn in the third quarter enabled us to raise $153 million in new common equity.   Prior to that, we raised another $72 million in common equity through our dividend reinvestment program.”  Moyer also noted as a result of the capital raise, the company has received notification from the U.S. Treasury that during the fourth quarter its outstanding TARP-related warrants have been reduced by 50%, or 735,294 warrants.

National Penn’s capital ratios at September 30, 2009 were as follows:
·  
Tangible common equity to tangible assets -- 6.85%.
·  
Total risk-based capital -- 13.72%, which is in excess of the regulatory well-capitalized minimum of 10%.
·  
Tier 1 risk-based capital --12.46%, which is in excess of the regulatory well-capitalized minimum of 6%.
·  
Tier 1 leverage ratio -- 9.00%, which is also in excess of the regulatory well-capitalized minimum of 5%.

From a regulatory capital standpoint, National Penn, and each of National Penn’s banking subsidiaries, National Penn Bank and Christiana Bank & Trust Company, all continue to exceed the ratios required to be “well capitalized” under guidelines imposed by financial institution regulators.

 National Penn’s Board of Directors approved a fourth quarter cash dividend of one cent per share, payable on November 17, 2009 to shareholders of record on November 8, 2009.  This compares to five cents per share paid in the third quarter 2009.  In assessing the declaration and payment of a fourth quarter dividend, the Board determined that preservation of capital is a prudent response to the continuing adverse credit cycle and weak economy.  Through this action, National Penn will retain approximately $20 million in common equity annually.  The Board will continue to evaluate the cash dividend on a quarterly basis going forward, considering all of the relevant factors at that time.
 

 
6


National Penn continues to focus on asset quality in the current economic environment.  The company increased its provision for loan losses for the third quarter to $52.0 million as compared to $37.5 million in the second quarter, resulting in an overall increase in the allowance for loan and lease losses to $125.5 million, which now represents 2.02% of loans, including loans held for sale, and 103.8% of non-performing assets.  Non-performing assets and loans past due 90 days declined to $120.9 million at September 30, 2009, compared to $124.3 million at June 30, 2009, representing 1.24% of total assets.
 
Scott V. Fainor, Chief Operating Officer of National Penn, commented, “The action we announced today regarding our plan to dispose of our CDO portfolio and increasing our quarterly loan loss provision are among the proactive steps we have taken to reduce problem assets and mitigate credit risk.  Our approach is consistent with industry trends, and with regulatory guidance and expectations.  While our third quarter financial results reflect the immediate impact of these actions, we believe this approach will enable National Penn to continue to weather challenging economic conditions and actively participate in an economic recovery.”
 
Core earnings of National Penn remain strong, as net interest margin increased during the third quarter 2009 to 3.31% from 3.19% in the second quarter 2009.  Fee income categories are continuing to perform well, and expenses remain well controlled despite significantly increased charges for FDIC insurance.  For the year-to-date in 2009, total loan outstandings are below year end 2008 by 1.8%.  Originations of loans to new and existing customers so far in 2009 total $1.0 billion.  However, growth in loan outstandings has been negated by faster repayments of loans from existing borrowers, sale of mortgage loans in the secondary market, refinancings and elevated levels of net loan charge-offs.  Deposit growth for the first nine months of 2009 was $408.8 million, or an 8.5% annualized increase, which continues to reflect management’s execution of its liability strategies and the confidence valued customers have in the overall strength of National Penn.
__________
# # #

About National Penn Bancshares, Inc.:

National Penn Bancshares, Inc., with $9.7 billion in assets, is the fourth largest bank holding company based in Pennsylvania.  In addition, wealth assets under administration or management amount to $8.5 billion.

Headquartered in Boyertown, National Penn operates 127 offices. It has 124 community banking offices in Pennsylvania and one office in Maryland through National Penn Bank and its HomeTowne Heritage Bank, KNBT and Nittany Bank divisions. National Penn also has two offices in Delaware through its wholly-owned subsidiary Christiana Bank & Trust Company.
 
 
7


 
National Penn’s financial services affiliates consist of National Penn Wealth Management, N.A., including its National Penn Investors Trust Company division; National Penn Capital Advisors, Inc.; Vantage Investment Advisors, LLC; Institutional Advisors LLC; National Penn Leasing Company; National Penn Insurance Services Group, Inc., including its Higgins Insurance division; and Caruso Benefits Group, Inc.

National Penn Bancshares, Inc. common stock is traded on the Nasdaq Stock Market under the symbol “NPBC”. Please visit our Web site at  www.nationalpennbancshares.com to see our regularly posted material information.


Statement Regarding Non-GAAP Financial Measures:

This release contains supplemental financial information determined by methods other than in accordance with Accounting Principles Generally Accepted in the United States of America (“GAAP”).  National Penn’s management uses these non-GAAP measures in its analysis of National Penn’s performance.  One such measure, annualized return on average tangible equity, excludes the average balance of acquisition-related goodwill and intangibles in determining average tangible shareholders’ equity.  Banking and financial institution regulators also exclude goodwill and intangibles from shareholders’ equity when assessing the capital adequacy of a financial institution. The other such measure, core net income (or core earnings), excludes the effects of non-cash, after-tax unrealized gains and losses.  Management believes the presentation of these financial measures excluding the impact of the specified items provides useful supplemental information that is essential to a proper understanding of the financial results of National Penn.  In the case of annualized return on average tangible equity, it provides a method to assess management’s success in utilizing the company’s tangible capital.  In the case of core net income (or core earnings), it provides a method to assess earnings performance excluding one-time items.  This disclosure should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Cautionary Statement Regarding Forward-Looking Information:

This release contains forward-looking information about National Penn Bancshares, Inc. that is intended to be covered by the safe harbor for forward-looking statements provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts. These statements can be identified by the use of forward-looking terminology such as “believe,” “expect,” “may,” “will,” “should,’’ “project,” “plan,’’ “goal,” “potential,” “pro forma,” “seek,” “intend,’’ or “anticipate’’ or the negative thereof or comparable terminology, and include discussions of strategy, financial projections, guidance and estimates (including their underlying assumptions), statements regarding plans, objectives, expectations or consequences of announced transactions, and statements about the future performance, operations, products and services of National Penn and its subsidiaries. National Penn cautions readers not to place undue reliance on these statements.

National Penn’s business and operations are subject to a variety of risks, uncertainties and other factors. Consequently, actual results and experience may materially differ from those contained in any forward-looking statements. Such risks, uncertainties and other factors that could cause actual results and experience to differ from those projected include, but are not limited to, the following: increased capital requirements and other requirements or actions mandated by National Penn’s regulators, National Penn’s ability to raise capital and maintain capital levels, variations in interest rates, continued deterioration in the credit quality of certain loans, the effect of credit risk exposure, declines in the value of National Penn’s assets, recent and ongoing changes to the state and federal regulatory schemes under which National Penn and other financial services companies operate, competition from other financial institutions, interruptions or breaches of National Penn’s security systems, and the development and maintenance of National Penn’s information technology. These risks and others are described in greater detail in National Penn’s Annual Report on Form 10-K for the fiscal year ended December 31, 2008, as well as in National Penn’s Quarterly Reports on Form 10-Q and other documents filed by National Penn with the SEC after the date thereof, including the Form 8-K filed with the SEC on September 8, 2009. National Penn makes no commitment to revise or update any forward-looking statements in order to reflect events or circumstances occurring or existing after the date any forward-looking statement is made.


 
8

 
 

National Penn Bancshares, Inc.
                       
Exchange Listing Nasdaq "NPBC"
                       
                         
FINANCIAL HIGHLIGHTS
 
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
Dollars in thousands, except per share data
 
2009
   
2008
   
2009
   
2008
 
STATEMENTS OF CONDITION
                       
Total assets
              $ 9,740,310     $ 9,316,795  
Investment securities
                2,248,237       1,979,577  
Loans and leases
                6,199,684       6,207,621  
Deposits
                6,798,662       6,220,643  
Short-term borrowings
                635,911       859,415  
Long-term borrowings
                914,982       1,114,020  
Shareholders' equity
                1,360,106       1,046,013  
Book value per share
                10.82       13.09  
Common Book value per share
                9.67       13.09  
                             
EARNINGS
                           
Total interest income
  $ 105,240     $ 120,717     $ 316,835     $ 350,623  
Total interest expense
    40,042       53,769       132,131       160,983  
Net interest income
    65,198       66,948       184,704       189,640  
Provision for loan and lease losses
    52,000       6,876       107,025       13,997  
Net interest income after provision
                               
  for loan and lease losses
    13,198       60,072       77,679       175,643  
Other income
    (64,137 )     16,850       (27,407 )     68,962  
Other expenses
    52,152       54,087       171,497       156,827  
Income before income taxes
    (103,091 )     22,835       (121,225 )     87,778  
Income taxes
    (40,000 )     3,607       (54,386 )     19,743  
Net income
  $ (63,091 )   $ 19,228     $ (66,839 )   $ 68,035  
Preferred dividends/accretion of preferred discount
    (2,096 )     -       (6,245 )     0  
Net Income Available to Common Shareholders
  $ (65,187 )   $ 19,228     $ (73,084 )   $ 68,035  
                                 
PERFORMANCE RATIOS
                               
Net yield on earning assets
    3.31 %     3.52 %     3.21 %     3.52 %
Return on average assets
    -2.57 %     0.83 %     -0.93 %     1.04 %
Return on average shareholders' equity
    -20.01 %     7.29 %     -7.39 %     9.34 %
Return on average tangible equity (1)
    -37.82 %     16.50 %     -14.45 %     20.62 %
                                 
PER SHARE
                               
Basic earnings available to common shareholders
  $ (0.65 )   $ 0.24     $ (0.81 )   $ 0.91  
Diluted earnings available to common shareholders
  $ (0.65 )   $ 0.23     $ (0.81 )   $ 0.90  
Dividends paid in cash
  $ 0.0500     $ 0.1700     $ 0.2700     $ 0.5100  
Average shares - basic
    100,064,355       79,741,702       89,760,302       74,833,736  
Average shares - diluted
    100,064,355       80,495,907       89,760,302       75,470,534  
                                 
                                 
(1) Reconciliation Tables for Non-GAAP Financial Measures
                       
                                 
Return on average shareholders' equity
    -20.01 %     7.29 %     -7.39 %     9.34 %
Effect of goodwill and intangibles
    -17.81 %     9.21 %     -7.06 %     11.28 %
Return on average tangible equity
    -37.82 %     16.50 %     -14.45 %     20.62 %
Average tangible equity excludes acquisition
                         
related average goodwill and intangibles:
                         
Average shareholders' equity
  $ 1,250,619     $ 1,049,144     $ 1,209,042     $ 973,495  
Average goodwill and intangibles
    (588,842 )     (585,544 )     (590,736 )     (532,771 )
Average total tangible equity
  $ 661,777     $ 463,600     $ 618,306     $ 440,724  
                                 
                                 
Net Income available to common shareholders
  $ (65,187 )   $ 19,228     $ (73,084 )   $ 68,035  
After tax other than temporary impairment
                         
charge on CDO investment
    55,058       13,000       64,757       13,000  
After tax (gain) loss on investment securities
    561       (179 )     2,046       (429 )
After tax unrealized fair market value gain (loss) on
                         
NPB Capital Trust II Preferred Securities
    4,062       (4,967 )     5,262       (3,569 )
After tax insurance proceeds
    (2,618 )     -       (2,618 )     -  
After tax FDIC special assessment
    -       -       3,006       -  
Core net income
  $ (8,124 )   $ 27,082     $ (631 )   $ 77,038  
                                 
Earnings per share
  $ (0.65 )   $ 0.23     $ (0.81 )   $ 0.90  
After tax other than temporary impairment
                         
charge on CDO investment
    0.55       0.16       0.72       0.17  
After tax (gain) loss on investment securities
    0.01       (0.00 )     0.02       (0.01 )
After tax unrealized fair market value gain (loss) on
                         
NPB Capital Trust II Preferred Securities
    0.04       (0.06 )     0.06       (0.05 )
After tax insurance proceeds
    (0.03 )     -       (0.03 )     -  
After tax FDIC special assessment
    -       -       0.03       -  
Core earnings per share
  $ (0.08 )   $ 0.33     $ (0.01 )   $ 1.01  
 

 
9

 


Financial Update for NATL PENN BCSHS (NPBC) FOR 9/30/09
                         
                               
PAGE:  1 OF 5
 
AS OF
   
AS OF
   
AS OF
   
AS OF
   
AS OF
 
BALANCE SHEET - ASSETS ($000s)
 
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
 
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
Cash & Cash Equivalents
  $ 400,191     $ 348,371     $ 389,024     $ 195,830     $ 152,909  
Held to Maturity Securities
    612,214       653,184       299,645       326,090       391,725  
Securities Available for Sale
    1,636,023       1,504,155       1,614,393       1,593,799       1,587,852  
Total Securities
    2,248,237       2,157,339       1,914,038       1,919,889       1,979,577  
Total Cash and Securities
    2,648,428       2,505,710       2,303,062       2,115,719       2,132,486  
Loans & Leases Held for Sale
    9,279       23,326       17,806       3,605       5,317  
Loans & Leases Held for Investment
    6,190,405       6,283,523       6,347,246       6,312,269       6,189,567  
Total Loans and Leases
    6,199,684       6,306,849       6,365,052       6,315,874       6,194,884  
Loan Loss Reserve
    (125,490 )     (98,313 )     (86,273 )     (84,006 )     (83,696 )
Premises and Equipment, net
    113,712       114,635       116,885       119,924       119,705  
Premises held for sale
    812       812       812       3,768       3,890  
Bank Owned Life Insurance
    197,132       196,001       194,883       193,811       192,594  
Goodwill
    555,789       555,964       556,031       558,252       546,270  
Other Intangibles
    32,854       33,654       35,557       37,496       38,768  
Total Intangible Assets
    588,643       589,618       591,588       595,748       585,038  
Unconsolidated Investments Under the Equity Method
    11,718       13,279       12,966       11,874       11,470  
ORE and Repossessed Assets
    826       1,359       1,862       1,552       1,624  
Other Assets
    104,845       127,963       132,205       129,167       158,800  
Total Assets
  $ 9,740,310     $ 9,757,913     $ 9,633,042     $ 9,403,431     $ 9,316,795  
                                         
BALANCE SHEET - LIABILITIES ($000s)
                                       
Interest-bearing Deposits
  $ 6,080,203     $ 6,070,056     $ 5,929,420     $ 5,596,617     $ 5,437,824  
Noninterest-bearing Deposits
  $ 718,459     $ 741,598     $ 730,814     $ 793,269     $ 782,819  
Borrowings
    1,414,817       1,525,578       1,584,684       1,607,290       1,838,928  
Subordinated Debt (Trust Preferred Securities)
    136,076       129,827       129,877       127,980       134,507  
Other Liabilities
    30,649       74,231       82,145       98,280       76,704  
Total Liabilities
  $ 8,380,204     $ 8,541,290     $ 8,456,940     $ 8,223,436     $ 8,270,782  
                                         
BALANCE SHEET - EQUITY ($000s)
                                       
Preferred Stock
  $ 144,738     $ 144,517     $ 144,297     $ 144,076     $ -  
Common Stock
    1,227,032       1,072,921       1,019,548       1,003,110       980,894  
Retained (Deficit) Earnings
    (16,908 )     52,143       65,765       65,194       115,291  
Accumulated Other Comprehensive loss
  $ 5,244     $ (52,958 )   $ (53,508 )   $ (32,385 )   $ (50,172 )
Treasury Stock
    -       -       -       -       -  
Total Shareholders Equity
  $ 1,360,106     $ 1,216,623     $ 1,176,102     $ 1,179,995     $ 1,046,013  
                                         
MEMO ITEMS
                                       
Held to Maturity Securities (Fair Value)
  $ 635,398     $ 618,282     $ 271,423     $ 284,608     $ 305,164  
Common Book Value Per Share
  $ 9.67     $ 11.23     $ 12.43     $ 12.83     $ 13.09  
Total Book Value Per Share
  $ 10.82     $ 12.74     $ 14.17     $ 14.62     $ -  
Tangible Common Book Value Per Share
  $ 4.99     $ 5.05     $ 5.30     $ 5.45     $ 5.77  
Tangible Total Book Value Per Share
  $ 6.14     $ 6.57     $ 7.04     $ 7.24     $ -  
EOP Common Shares Outstanding (excluding Treasury shares)
    125,658,738       95,507,091       83,005,701       80,731,751       79,886,282  
Treasury Shares Held By Company
    -       -       -       -       -  
Common Stock Dividends (total $ in period)
  $ 4,085     $ 4,199     $ 13,800     $ 13,805     $ 13,541  
Dividends per Common Share
  $ 0.0500     $ 0.0500     $ 0.1700     $ 0.1725     $ 0.1700  
Number of Shares to be Repurchased in Plans
    -       -       -       -       -  
Number of Shares Repurchased During Period
    -       -       -       -       -  
Average Price of Repurchased Shares
  $ -     $ -     $ -     $ -     $ -  
 

 
 

 


Financial Update for NATL PENN BCSHS (NPBC) FOR 9/30/09
                               
PAGE:  2 OF 5
                                         
   
FOR QUARTER
   
FOR QUARTER
   
FOR QUARTER
   
FOR QUARTER
   
FOR QUARTER
   
YEAR
   
YEAR
 
   
ENDED
   
ENDED
   
ENDED
   
ENDED
   
ENDED
   
TO DATE
   
TO DATE
 
INCOME STATEMENT ($000s)
 
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
   
9/30/2009
   
9/30/2008
 
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
Interest Income
  $ 105,240     $ 105,644     $ 105,951     $ 115,613     $ 120,717     $ 316,835     $ 350,623  
Interest Expense
    40,042       44,768       47,321       52,515       53,769       132,131       160,983  
Net Interest Income
    65,198       60,876       58,630       63,098       66,948       184,704       189,640  
Provision for Loan and Lease Losses
    52,000       37,500       17,525       18,500       6,876       107,025       13,997  
Net Interest Income after Provision for Loan and Lease Losses
    13,198       23,376       41,105       44,598       60,072       77,679       175,643  
Wealth Management Income
    7,670       7,232       6,615       7,543       8,239       21,517       24,362  
Service Charges on Deposits
    6,247       6,071       5,800       6,685       6,880       18,118       18,465  
Cash Management and Electronic Banking Fees
    4,041       3,995       3,648       3,826       3,917       11,684       10,560  
Mortgage Banking Income
    1,884       2,834       2,420       856       882       7,138       2,451  
Insurance Commissions and Fees
    3,771       4,016       3,957       3,691       3,913       11,744       11,687  
Bank Owned Life Insurance Income
    1,131       1,275       1,072       1,217       1,702       3,478       5,124  
Equity in Unconsolidated Investments
    (525 )     314       1,091       1,550       1,574       880       2,996  
Net gains (losses) from Fair Value changes
    (6,249 )     51       (1,898 )     6,527       7,641       (8,096 )     5,490  
Net gains (losses)on Investment Securities
    (863 )     -       (2,284 )     12       276       (3,147 )     660  
Total Impairment Losses on Investment Securities
    (84,704 )     (14,347 )     (26,595 )     n/a       n/a       (125,646 )     n/a  
Non credit-related impairment on securities no expected to be sold
    -       7,211       18,810       n/a       n/a       26,021       n/a  
Net Impairment losses on investment securities
    (84,704 )     (7,136 )     (7,785 )     (79,496 )     (20,000 )     (99,625 )     (20,000 )
Other Non-Interest Income
    3,460       2,863       2,579       1,385       1,826       8,902       7,167  
Total Non-Interest Income (Loss)
    (64,137 )     21,515       15,215       (46,204 )     16,850       (27,407 )     68,962  
Salaries, Wages and Employee Benefits
    30,505       32,249       32,017       30,807       31,998       94,771       92,525  
Net Premises and Equipment Expense
    8,104       7,335       8,598       7,108       8,416       24,037       25,442  
Amortization of Intangibles
    1,899       1,903       1,940       1,996       1,981       5,742       5,527  
Other Non-Interest Expense
    15,672       16,540       14,138       15,293       11,692       46,350       33,333  
FDIC Insurance special assessment
    -       4,625       -       -       -       4,625       -  
Fraud Expense (Recovery)
    (4,028 )     -       -       4,500       -       (4,028 )     -  
Total Non-Interest Expense
    52,152       62,652       56,693       59,704       54,087       171,497       156,827  
Net Income (Loss) Before Taxes
    (103,091 )     (17,761 )     (373 )     (61,310 )     22,835       (121,225 )     87,778  
Income Tax (Benefit) Expense
    (40,000 )     (10,213 )     (4,173 )     (25,546 )     3,607       (54,386 )     19,743  
Net Income (Loss)
    (63,091 )     (7,548 )     3,800       (35,764 )     19,228       (66,839 )     68,035  
Preferred dividends/accretion of preferred discount
    (2,096 )     (2,095 )     (2,054 )     (417 )     -       (6,245 )     -  
Net Income (Loss) available to Common Shareholders
  $ (65,187 )   $ (9,643 )   $ 1,746     $ (36,181 )   $ 19,228     $ (73,084 )   $ 68,035  
                                                         
Net Interest Income (FTE)
  $ 70,827     $ 66,573     $ 64,426     $ 68,952     $ 72,532     $ 201,826     $ 204,707  
                                                         
EARNINGS PER SHARE:
                                                       
                                                         
Basic earnings (loss)
  $ (0.63 )   $ (0.09 )   $ 0.05     $ (0.45 )   $ 0.24     $ (0.74 )   $ 0.91  
Basic earnings (loss) available to common shareholders
  $ (0.65 )   $ (0.11 )   $ 0.02     $ (0.45 )   $ 0.24     $ (0.81 )   $ 0.91  
Diluted earnings (loss)
  $ (0.63 )   $ (0.09 )   $ 0.05     $ (0.45 )   $ 0.23     $ (0.74 )   $ 0.90  
Diluted earnings (loss) available to common shareholders
  $ (0.65 )   $ (0.11 )   $ 0.02     $ (0.45 )   $ 0.23     $ (0.81 )   $ 0.90  
Average Shares Basic
    100,064,355       87,415,723       81,497,806       79,341,618       79,741,702       89,760,302       74,833,736  
Average Shares Diluted
    100,064,355       87,415,723       81,891,272       79,341,618       80,495,907       89,760,302       75,470,534  
                                                         
SUPPLEMENTAL DATA ($000s)
                                                       
Return on Avg. Assets (annualized)
    -2.57 %     -0.31 %     0.16 %     -1.53 %     0.83 %     -0.93 %     1.04 %
Return on Avg.Total Equity (annualized)
    -20.01 %     -2.52 %     1.31 %     -13.20 %     7.29 %     -7.39 %     9.34 %
Return on Avg. Common Equity (annualized)
    -22.63 %     -2.87 %     1.49 %     -13.61 %     7.29 %     -8.40 %     9.34 %
Return on Avg. Total Tangible Equity (annualized)
    -37.82 %     -4.97 %     2.64 %     -28.83 %     16.50 %     -14.45 %     20.62 %
Return on Avg. Common Tangible Equity (annualized)
    -48.40 %     -6.52 %     3.51 %     -30.86 %     16.50 %     -18.86 %     20.62 %
                                                         
Reconciliation Table for Non-GAAP Financial Measures
                                         
Return on average total shareholders' equity
    -20.01 %     -2.52 %     1.31 %     -13.20 %     7.29 %     -7.39 %     9.34 %
Effect of goodwill and intangibles
    -17.81 %     -2.45 %     1.33 %     -15.62 %     9.21 %     -7.06 %     11.28 %
Return on average total tangible equity
    -37.82 %     -4.97 %     2.64 %     -28.83 %     16.50 %     -14.45 %     20.62 %
Average total tangible equity excludes acquisition related average goodwill and intangibles:
                         
Average total shareholders' equity
  $ 1,250,619     $ 1,199,198     $ 1,176,494     $ 1,077,773     $ 1,049,144     $ 1,209,042     $ 973,495  
Average goodwill and intangibles
    (588,842 )     (590,593 )     (592,816 )     (584,221 )     (585,544 )     (590,736 )     (532,771 )
Average total tangible equity
  $ 661,777     $ 608,605     $ 583,678     $ 493,552     $ 463,600     $ 618,306     $ 440,724  
                                                         
Return on average common shareholders' equity
    -22.63 %     -2.87 %     1.49 %     -13.61 %     -       -8.40 %     -  
Effect of goodwill and intangibles
    -25.77 %     -3.65 %     2.02 %     -17.25 %     -       -10.46 %     -  
Return on average common tangible equity
    -48.40 %     -6.52 %     3.51 %     -30.86 %     -       -18.86 %     -  
Average common tangible equity excludes acquisition related average goodwill and intangibles:
 
Average common shareholders' equity
  $ 1,105,988     $ 1,054,790     $ 1,031,883     $ 1,045,212       -     $ 1,064,492       -  
Average goodwill and intangibles
    (588,842 )     (590,593 )     (592,816 )     (584,221 )     -       (590,736 )     -  
Average common tangible equity
  $ 517,146     $ 464,197     $ 439,067     $ 460,991       -     $ 473,756       -  
                                                         
 
 

 
 

 

Financial Update for NATL PENN BCSHS (NPBC) FOR 9/30/09
                               
PAGE:  3 of 5
                                         
   
FOR QUARTER
   
FOR QUARTER
   
FOR QUARTER
   
FOR QUARTER
   
FOR QUARTER
   
YEAR
   
YEAR
 
   
ENDED
   
ENDED
   
ENDED
   
ENDED
   
ENDED
   
TO DATE
   
TO DATE
 
CHARGEOFFS ($000s)
 
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
   
9/30/2009
   
9/30/2008
 
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
Loan Chargeoffs
  $ 29,202     $ 27,759     $ 16,044     $ 18,946     $ 7,097     $ 73,005     $ 14,606  
Recoveries on Loans
    (4,379 )     (2,299 )     (786 )     (756 )     (2,276 )     (7,464 )     (3,524 )
Net Loan Chargeoffs
  $ 24,823     $ 25,460     $ 15,258     $ 18,190     $ 4,821     $ 65,541     $ 11,082  
Net Loan Chargeoffs to Average Loans (non-annualized)
    0.40 %     0.40 %     0.24 %     0.29 %     0.08 %     1.03 %     0.19 %
                                                         
NET CHARGE OFF ASSETS-DETAIL
                                                       
Commercial, Financial and Agricultural
  $ (11,819 )   $ (14,791 )   $ (6,597 )   $ (10,901 )                        
Real Estate-Permanent
    (2,485 )     (3,029 )     6       (378 )                        
Real Estate-Construction
    (7,835 )     (5,038 )     (1,234 )     (4,103 )                        
Leases
    19       (274 )     (88 )     -                          
Residential Mortgages
    (860 )     (978 )     (565 )     (1,534 )                        
Consumer
    (1,688 )     (1,235 )     (6,633 )     (1,048 )                        
Overdraft
    (155 )     (115 )     (147 )     (226 )                        
Net Loans Charged-off
  $ (24,823 )   $ (25,460 )   $ (15,258 )   $ (18,190 )                        
                                                         
   
AS OF
   
AS OF
   
AS OF
   
AS OF
   
AS OF
                 
ASSET QUALITY AND OTHER DATA ($000s)
 
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
                 
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
                 
Nonaccrual Loans
  $ 116,418     $ 119,615     $ 59,871     $ 31,972     $ 25,562                  
Renegotiated Loans
    589       603       614       623       628                  
Other Real Estate Owned & Repossessed Assets
    826       1,359       1,862       1,552       1,623                  
Total Non-performing Assets
  $ 117,833     $ 121,577     $ 62,347     $ 34,147     $ 27,813                  
Loans 90+ Days Past Due & Still Accruing
    3,113       2,763       2,659       2,991       2,551                  
Non-performing + Loans 90 Days Past Due
  $ 120,946     $ 124,340     $ 65,006     $ 37,138     $ 30,364                  
Allowance for Loan and Lease Losses
  $ 125,490     $ 98,313     $ 86,273     $ 84,006     $ 83,696                  
Coverage Ratio
    103.8 %     79.1 %     132.7 %     226.2 %     275.6 %                
Classified Loans
  $ 483,163     $ 375,842     $ 263,332     $ 196,349     $ 167,049                  
Classified Loans to Total Loans
    7.79 %     5.96 %     4.14 %     3.11 %     2.70 %                
                                                         
NON PERFORMING ASSETS-DETAIL
                                                       
Commercial, Financial and Agricultural
  $ 42,226     $ 38,416     $ 26,479     $ 11,657                          
Real Estate-Permanent
    15,255       10,332       2,327       1,730                          
Real Estate-Construction
    43,497       56,567       18,357       10,884                          
Leases
    461       445       789       600                          
Residential Mortgages
    8,934       7,543       6,155       3,950                          
Consumer
    6,796       7,624       7,402       4,557                          
Loans Past Due 90+Days
    3,113       2,763       2,659       2,991                          
Total Other Repossessed Assets
    664       650       838       769                          
Total Non-performing Assets + Loans 90 Days Past Due
  $ 120,946     $ 124,340     $ 65,006     $ 37,138                          
                                                         
                                                         
   
AS OF
   
AS OF
   
AS OF
   
AS OF
   
AS OF
                 
REGULATORY CAPITAL DATA ($000s)
 
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
                 
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
                 
Tier 1 Capital
  $ 827,685     $ 809,600     $ 764,426     $ 741,622     $ 644,185                  
Tier 1 Ratio (%)
    12.46 %     11.31 %     10.44 %     10.65 %     9.34 %                
Total Capital (Tier 1 + Tier 2)
  $ 911,234     $ 899,239     $ 854,019     $ 825,628     $ 728,068                  
Total Capital Ratio (%)
    13.72 %     12.56 %     11.61 %     11.85 %     10.56 %                
Total Risk-Adjusted Assets
  $ 6,642,041     $ 7,160,809     $ 7,324,455     $ 6,965,197     $ 6,897,519                  
Tier 1 Leverage Ratio
    9.00 %     8.80 %     8.62 %     8.50 %     7.43 %                
Tangible Common Equity to Tangible Assets
    6.85 %     5.26 %     4.87 %     5.00 %     5.28 %                
Tangible Equity to Tangible Assets Ratio
    8.43 %     6.84 %     6.46 %     6.84 %     5.28 %                
 

 
 

 

Financial Update for NATL PENN BCSHS (NPBC) FOR 9/30/09
                         
 
PAGE:  4 of 5
                             
     
AS OF
   
AS OF
   
AS OF
   
AS OF
   
AS OF
 
PERIOD END BALANCES:
 
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
 
     
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
Earning Assets / Liabilities
                             
Loan Breakdown:  (Regulatory)
                             
Commercial/Industrial
  $ 1,098,501     $ 1,139,020     $ 1,182,486     $ 1,192,357     $ 1,148,744  
Commercial Real Estate
    1,787,829       1,845,085       1,840,278       1,808,017       1,718,769  
Residential Mortgage (including multi-family)
    1,443,030       1,481,807       1,515,548       1,526,276       1,530,419  
Real Estate Construction and Land Development
    637,231       626,816       617,853       588,458       582,370  
Home Equity (revolving and 2nd lien)
    804,415       800,122       800,304       791,975       782,061  
Consumer (Loans to Individuals)
    254,909       244,048       235,228       228,438       229,309  
Other Loans
    173,769       169,951       173,355       180,353       203,212  
Total Loans (net of unearned)
    6,199,684       6,306,849       6,365,052       6,315,874       6,194,884  
Investment Securities
    2,248,237       2,157,339       1,914,039       1,919,889       1,979,578  
Other Earning Assets
    44,511       25,630       39,622       38,946       63,117  
Total Earning Assets (net of loan loss reserve)
  $ 8,366,942     $ 8,391,505     $ 8,232,440     $ 8,190,703     $ 8,178,346  
                                           
Deposit Breakdown:
                                       
Savings
    $ 395,965     $ 393,163     $ 382,705     $ 362,709     $ 370,396  
NOW Accounts
    1,221,170       1,127,352       967,221       1,010,532       899,281  
Money Market Accounts
    1,700,338       1,666,807       1,719,492       1,591,131       1,640,901  
CDs $100m or less
    1,630,528       1,709,667       1,730,061       1,760,030       1,673,683  
CDs greater than $100m
    1,132,202       1,173,067       1,129,941       872,216       853,560  
Total Int. Bearing Deposits
    6,080,203       6,070,056       5,929,420       5,596,618       5,437,821  
Short-Term Borrowings
    635,911       683,409       653,805       651,307       859,415  
Long-Term Debt
    914,982       971,996       1,060,756       1,083,963       1,114,020  
Total Int. Bearing Liabilities
  $ 7,631,096     $ 7,725,461     $ 7,643,981     $ 7,331,888     $ 7,411,256  
                                           
Loan Breakdown: (Internal)
                                       
Commercial Real Estate
                                       
Non Owner Occupied
                                       
- Permanent
  $ 836,718     $ 846,291     $ 782,840     $ 770,663     $ 767,218  
- Construction / Development
    443,775       481,965       494,224       453,462       447,550  
Commercial & Industrial
                                       
Business Purpose, Real Estate secured
    1,046,236       1,041,668       1,112,769       1,140,578       929,398  
Business Purpose, not secured by Real Estate
    1,202,023       1,240,604       1,292,103       1,291,629       1,381,315  
Owner Occupied Commercial Real Estate
                                       
- Permanent
    595,849       609,192       582,611       553,720       548,969  
- Construction / Development
    53,976       58,453       46,036       40,952       44,013  
Leasing
      18,351       18,442       19,205       20,246       20,512  
Residential Mortgage (personal purpose)
                                       
Perm
      839,459       868,149       891,142       907,125       914,465  
Construction
    14,037       14,305       17,583       19,073       17,600  
Retail
                                         
Home Equity Loans and Direct Installment loans
    510,178       531,757       565,284       606,625       623,361  
Home Equity Lines of Credit
    280,813       262,521       239,794       212,468       177,514  
Private Banking Credit Lines
    172,113       166,542       157,734       159,774       174,194  
Indirect Vehicle loans
    144,158       138,017       130,279       125,276       124,712  
Other
      41,998       28,944       33,448       14,283       24,064  
Total Loans
  $ 6,199,684     $ 6,306,849     $ 6,365,052     $ 6,315,874     $ 6,194,884  
 

 
 

 

 
Financial Update for NATL PENN BCSHS (NPBC) FOR 9/30/09
                                           
      PAGE 5 OF 5                                                  
 
BALANCE AND YIELD/COST ANALYSIS:
 
AS OF
   
AS OF
   
AS OF
   
AS OF
   
AS OF
   
YTD
   
YTD
 
     
9/30/2009
   
6/30/2009
   
3/31/2009
   
12/31/2008
   
9/30/2008
   
9/30/2009
   
9/30/2008
 
     
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
     
Qtr Avg Bal
   
Yield
   
Qtr Avg Bal
   
Yield
   
Qtr Avg Bal
   
Yield
   
Qtr Avg Bal
   
Yield
   
Qtr Avg Bal
   
Yield
   
YTD Avg Bal
   
Yield
   
YTD Avg Bal
   
Yield
 
                                                                                       
Total Loans (net of unearned)
    $ 6,280,351       5.38 %   $ 6,365,343       5.39 %   $ 6,366,859       5.47 %   $ 6,267,958       6.10 %   $ 6,159,589       6.33 %   $ 6,337,201       5.41 %   $ 5,829,145       6.54 %
Investment Securities
      2,167,261       4.72 %     1,972,633       5.24 %     1,946,768       5.39 %     1,953,569       5.16 %     2,000,340       5.61 %     2,029,770       5.10 %     1,908,169       5.59 %
Other Earning Assets
      37,686       0.22 %     35,612       0.26 %     36,666       0.24 %     26,811       0.83 %     26,058       1.04 %     36,622       0.24 %     24,345       3.16 %
                                                                                                                   
Total Earning Assets
      8,485,298       5.18 %     8,373,588       5.33 %     8,350,293       5.43 %     8,248,338       5.86 %     8,185,987       6.14 %     8,403,593       5.31 %     7,761,659       6.29 %
Total Earning Assets (net of loan loss reserve)
    8,376,718       5.25 %     8,280,428       5.39 %     8,261,145       5.49 %     8,163,407       5.92 %     8,102,336       6.20 %     8,306,595       5.38 %     7,682,250       6.36 %
Total Assets
      9,724,872       4.52 %     9,790,331       4.56 %     9,461,229       4.79 %     9,312,607       5.19 %     9,258,341       5.43 %     9,659,694       4.62 %     8,728,004       5.60 %
                                                                                                                   
Savings
      396,626       0.28 %     387,596       0.27 %     370,302       0.35 %     365,925       0.47 %     385,964       0.53 %     384,938       0.30 %     360,929       0.59 %
NOW Accounts
      1,162,730       0.58 %     1,110,985       0.82 %     973,386       0.83 %     973,959       1.18 %     883,993       1.09 %     1,083,061       0.74 %     875,290       1.35 %
Money Market Accounts
      1,695,479       1.10 %     1,708,680       1.25 %     1,672,706       1.63 %     1,592,120       2.14 %     1,688,004       2.29 %     1,692,372       1.32 %     1,583,864       2.44 %
Certificates
      2,822,447       2.72 %     2,935,996       3.08 %     2,722,419       3.37 %     2,594,983       3.50 %     2,449,391       3.75 %     2,827,321       3.05 %     2,291,054       4.01 %
                                                                                                                   
Total Int. Bearing Deposits
      6,077,282       1.70 %     6,143,257       1.98 %     5,738,813       2.24 %     5,526,987       2.50 %     5,407,352       2.63 %     5,987,692       1.97 %     5,111,137       2.83 %
                                                                                                                   
Non-Interest Bearing Deposits
      737,745               736,155               709,490               762,598               758,990               727,708               720,580          
Total Deposits
      6,815,027       1.52 %     6,879,412       1.77 %     6,448,303       1.99 %     6,289,585       2.20 %     6,166,342       2.31 %     6,715,400       1.75 %     5,831,717       2.48 %
                                                                                                                   
Short-Term Borrowings
      644,753       1.83 %     634,077       1.92 %     670,436       2.19 %     766,184       2.68 %     774,760       2.67 %     649,644       1.98 %     713,452       2.96 %
Long-Term Borrowings
      946,017       4.62 %     995,619       4.58 %     1,072,044       4.56 %     1,105,217       4.53 %     1,165,047       4.37 %     1,004,098       4.58 %     1,121,623       4.41 %
Total Int. Bearing Liabilities (incl. non-int bearing deposits)
    8,405,797       1.89 %     8,509,108       2.11 %     8,190,783       2.34 %     8,160,986       2.56 %     8,106,149       2.64 %     8,369,142       2.11 %     7,666,792       2.80 %
Total Int. Bearing Liabilities
      7,668,052       2.07 %     7,772,953       2.31 %     7,481,293       2.57 %     7,398,388       2.82 %     7,347,159       2.91 %     7,641,434       2.31 %     6,946,212       3.10 %
                                                                                                                   
Net Yield on Earning Assets (net of loan loss reserve): (Margin)
      3.35 %             3.22 %             3.16 %             3.36 %             3.56 %             3.25 %             3.56 %
Net Yield on Earning Assets: (Margin)
              3.31 %             3.19 %             3.13 %             3.33 %             3.52 %             3.21 %             3.52 %
                                                                                                                   
                                                                                                                   
STATES OF OPERATION AND BANKING OFFICES BY STATE (LATEST AVAILABLE DATA)
                                                           
                                                                                                                   
State         Number of Full Service Banking Offices (Domestic and in the U.S. Territories)
                                                                                         
                                                                                                                   
PA
                                                                                                                 
Total Number of Banking Offices
      124               124               124               124               124                                          
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries)
    1               1               1               1               1                                          
Total Number of ATMs
      136               138               138               138               142                                          
                                                                                                                   
MD
                                                                                                                 
Total Number of Banking Offices
      1               1               1               1               1                                          
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries)
    0               0               0               0               0                                          
Total Number of ATMs
      1               1               1               1               1                                          
                                                                                                                   
DE
                                                                                                                 
Total Number of Banking Offices
      2               2               2               2               2                                          
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries)
    1               1               1               1               1                                          
Total Number of ATMs
      2               2               2               2               2                                          
                                                                                                                   
TOTAL
                                                                                                                 
Total Number of Banking Offices
      127               127               127               127               127                                          
Total Number of Insured Subsidiaries (Bank & Thrift Subsidiaries)
    2               2               2               2               2                                          
Total Number of ATMs
      139               141               141               141               145                                          
                                                                                                                   
EOP Employees (Full Time Equivalent)
      1,779               1,825               1,785               1,780               1,768                                          
                                                                                                                   
Wealth Assets:
                                                                                                                 
     Assets under administration
      8,471,813               8,133,044               7,851,843               7,912,771               8,315,474                                          
     Assets under management (included above)
    2,549,386               2,426,525               2,280,512               2,414,271               2,663,259