EX-99.1 2 l25921aexv99w1.htm EX-99.1 EX-99.1
 

Exhibit 99.1
(FIRST COMMUNITY BANCSHARES, INC. LOGO)
NEWS RELEASE
FOR IMMEDIATE RELEASE:   FOR MORE INFORMATION,
May 1, 2007   CONTACT:      David D. Brown
    (276) 326-9000
First Community Bancshares, Inc. Announces Record First Quarter Earnings
Bluefield, Virginia — First Community Bancshares, Inc. (NASDAQ: FCBC) (www.fcbinc.com) today reported that first quarter earnings were a record $7.12 million, or $0.63 per diluted share. This represents a 4.09% increase over first quarter 2006 earnings of $6.84 million, or $0.61 diluted earnings per share. Return on average assets was 1.42% for both the first quarter of 2007 and 2006. Return on average equity for the first quarter of 2007 was 13.33%, compared to 14.09% for the same period in 2006. Return on average tangible equity was 18.92% for the first quarter of 2007, compared to 20.42% for first quarter 2006.
Non-interest expenses continued to improve as the most recent quarter saw a decrease of $1.18 million, or 8.81%, compared to first quarter 2006. Total salaries and benefits decreased $1.49 million, or 18.86%, compared to the first quarter of 2006.
Over the past four quarters, declines in the loan portfolio reflect attention to underwriting and credit standards in the face of slowing real estate markets. Lower loan volumes and a high level of recoveries led the Company to make no provision for loan losses in the first quarter of 2007.
In March, First Community opened two new branches in the Winston-Salem, North Carolina, area. Branches opened in the Winston-Salem area are on River Ridge Drive in Clemmons and in the Shops at Oliver’s Crossing.
In August, First Community will open a new branch in the Chesterfield Towne Center in Richmond, Virginia. A new location is also planned for Mechanicsville, which will be the sixth branch in the Richmond area.
In Princeton, West Virginia, First Community Bank just announced construction of a new branch. The branch will be in the new Princeton Crossing retail center and will further reinforce First Community’s reputation as the most convenient bank in the region. First Community has deposit footings of over $380 million and a 41% market share in Mercer County.
First Community is also looking forward to opening new branches in Daniels and Summersville, West Virginia, later in the year. The Daniels branch will provide a convenient banking opportunity for Glade Springs, a 4,000 acre resort and upscale housing and golfing community. In Summersville, First Community is building a new branch in the growing commercial area along highway 19.
Financial Highlights
  Interest income was $30.69 million, an improvement of $1.76 million, or 6.10%, over first quarter 2006. The increase was due primarily to continued upward repricing associated with increases in benchmark interest rates in 2006 and increases in average earning assets.
  Net interest income was down from the first quarter of 2006 due to increases in interest expense. First quarter interest expense increased by $2.81 million, or 25.91% from 2006. On a linked-quarter basis, interest expense increased $484 thousand, or 3.67%, the slowest increase in the last four quarters. Tax equivalent net interest margin was 3.98%.
  Non-interest income was $5.22 million compared to $5.15 million in 2006. Wealth management revenues increased $335 thousand compared to the first quarter of 2006, reflective of the addition of Investment Planning Consultants, Inc. in November 2006. Other service charges and commissions increased $130 thousand compared to the first quarter of 2006. Other operating income also includes the adjusted earnings of approximately $160 thousand from the Company’s

- 1 -


 

    bank-owned life insurance investment of $25 million. New accounting guidance requires that certain portions of the cash surrender value of life insurance be recorded at their present value. The current quarter’s BOLI earnings have been reduced by approximately $194 thousand as a result of the adoption of the new accounting standard. First quarter 2006 was positively impacted by a $676 thousand recovery from a 1996 payment systems fraud.
  Non-interest expenses decreased $1.18 million from first quarter 2006. The decreases are attributed to the extensive cost savings measures implemented by the Company during the past six quarters. Salaries and benefits decreased $1.49 million from first quarter of 2006. The first quarter efficiency ratio was 51.13% compared to 56.38% in 2006.
  Credit quality remains sound with total delinquencies as a percent of total loans at 0.61% at March 31, 2007, compared to 0.50% and 0.91% at March 31 and December 31, 2006, respectively. The ratio of allowance for loan losses as a percent of loans held for investment was 1.15% compared to 1.11% and 1.13% at March 31 and December 31, 2006, respectively. Non-performing assets were $4.67 million, compared to $3.38 million and $4.07 million at March 31 and December 31, 2006, respectively.
  Non-performing assets as a percentage of loans held for investment and other real estate were 0.37% compared to 0.25% and 0.32% at March 31 and December 31, 2006, respectively. The Company holds no non-traditional mortgage products in its loan portfolio.
  Net charge-offs were $39 thousand compared to $1.31 million in the fourth quarter of 2006 and $347 thousand in first quarter 2006. First quarter gross charge-offs were fairly consistent compared with prior quarters, but the Company experienced a much higher level of recoveries. Gross charge-offs in the fourth quarter of 2006 were elevated due mainly to the $530 thousand charge-off of a single relationship. During the first quarter of 2007, the Company recovered a significant portion of what was charged off late in the last quarter. As discussed previously, the Company made no provision for loan losses in the first quarter of 2007 compared to $408 thousand in the comparable quarter of 2006.
  On a same-branch basis, average deposits have increased $4.91 million compared to the first quarter of 2006. During 2006, the Company sold two branches with first quarter 2006 average deposits totaling $26.73 million.
  Since year-end 2006, consolidated assets have increased $82.10 million, a 16.37% annualized growth rate, to $2.12 billion compared to $2.03 billion.
  Total stockholders’ equity for the Company was $217.84 million, resulting in a book value per common share outstanding of $19.33 compared to $212.73 million and $18.92 per common share at December 31, 2006.
  During the first quarter, the board of directors declared a dividend to stockholders of twenty-seven cents ($0.27) per share. The dividend represents an increase of 3.85% over the $0.26 per share paid in the first quarter of 2006. The year 2007 is projected to be the 16th consecutive year of dividend increases to stockholders. Dividends have increased at an average annual rate of over 10% since 1991. The first quarter dividend yield was 2.77% based on the March 31, 2007, market value.
The Company will host an investor and media teleconference and webcast on Wednesday, May 2, 2007, at 11:00 a.m. To access the teleconference, the toll-free number to call is (877) 407-8031. Alternatively, individuals may listen to the live or archived webcast of the conference call. To listen to the webcast, visit www.fcbinc.com and follow the link under the Current News Releases section. The Company’s press release and financial summary will be available in this section, as well. Copies of the Company’s first quarter 2007 earnings press release and financial summary will also be made available upon request via fax, email or postal service mail. To request a copy, contact Dave Brown, Chief Financial Officer, at (800) 425-0839.
First Community Bancshares, Inc., headquartered in Bluefield, Virginia, is a $2.12 billion financial holding company and is the parent company of First Community Bank, N. A. First Community Bank, N. A. operates through fifty-six locations and four wealth management offices in the four states of Virginia, West Virginia, North Carolina and Tennessee. First Community Bank, N. A. offers wealth management services through its Trust & Financial Services Division and Investment Planning Consultants, Inc., a registered investment advisory firm, which offers wealth management and investment advice.

- 2 -


 

The Company’s wealth management group managed assets with a market value of $817 million at March 31, 2007. First Community Bancshares, Inc.’s common stock is traded on the NASDAQ Global Select Market under the symbol, “FCBC”. Additional investor information can be found on the Internet at www.fcbinc.com.
This news release may include forward-looking statements. These forward-looking statements are based on current expectations that involve risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may differ materially. These risks include: changes in business or other market conditions; the timely development, production and acceptance of new products and services; the challenge of managing asset/liability levels; the management of credit risk and interest rate risk; the difficulty of keeping expense growth at modest levels while increasing revenues; and other risks detailed from time to time in the Company’s Securities and Exchange Commission reports, including but not limited to the Annual Report on Form 10-K for the most recent year ended. Pursuant to the Private Securities Litigation Reform Act of 1995, the Company does not undertake to update forward-looking statements contained within this news release.

- 3 -


 

First Community Bancshares, Inc.
Consolidated Statements of Income
                     
        Three Months Ended  
        March 31,  
(Dollars in Thousands, Except Share and Per Share Data)(Unaudited)   2007     2006  
   
 
           
Interest  
Interest and fees on loans held for investment
  $ 23,519     $ 23,925  
Income  
Interest on securities-taxable
    4,981       2,877  
   
Interest on securities-nontaxable
    1,912       1,826  
   
Interest on federal funds sold and deposits
    274       295  
   
 
           
   
Total interest income
    30,686       28,923  
   
 
           
Interest  
Interest on deposits
    9,300       7,647  
Expense  
Interest on borrowings
    4,371       3,211  
   
 
           
   
Total interest expense
    13,671       10,858  
   
 
           
   
Net interest income
    17,015       18,065  
   
Provision for loan losses
          408  
   
 
           
   
Net interest income after provision for loan losses
    17,015       17,657  
   
 
           
Non-Interest  
Wealth management income
    1,018       683  
Income  
Service charges on deposit accounts
    2,409       2,417  
   
Other service charges, commissions and fees
    870       740  
   
Gain on sale of securities
    129       160  
   
Other operating income
    789       1,148  
   
 
           
   
Total non-interest income
    5,215       5,148  
   
 
           
Non-Interest  
Salaries and employee benefits
    6,411       7,901  
Expense  
Occupancy expense of bank premises
    1,057       1,040  
   
Furniture and equipment expense
    823       850  
   
Amortization of intangible assets
    103       90  
   
Other operating expense
    3,764       3,452  
   
 
           
   
Total non-interest expense
    12,158       13,333  
   
 
           
   
Income before income taxes
    10,072       9,472  
   
Income tax expense
    2,948       2,628  
   
 
           
   
Net income
  $ 7,124     $ 6,844  
   
 
           
   
Basic earnings per common share (EPS)
  $ 0.63     $ 0.61  
   
Diluted earnings per common share (DEPS)
  $ 0.63     $ 0.61  
   
Weighted Average Shares Outstanding:
               
   
Basic
    11,259,375       11,233,005  
   
Diluted
    11,346,828       11,311,743  
   
For the period:
               
   
Return on average assets
    1.42 %     1.42 %
   
Return on average equity
    13.33 %     14.09 %
   
Return on average tangible equity
    18.92 %     20.42 %
   
Cash dividends per share
  $ 0.27     $ 0.26  
   
At period end:
               
   
Book value per share
  $ 19.33     $ 17.49  
   
Market value
  $ 39.00     $ 31.98  

- 4 -


 

First Community Bancshares, Inc.
Quarterly Performance Summary
Income Statements
                                             
        As of and for the Quarter Ended  
        March 31,     December 31,     September 30,     June 30,     March 31,  
(Dollars in Thousands Except Share and Per Share Data)(Unaudited)     2007     2006     2006     2006     2006  
   
 
                             
Interest  
Interest and fees on loans held for investment
  $ 23,519     $ 24,451     $ 24,578     $ 24,506     $ 23,925  
Income  
Interest on securities-taxable
    4,981       4,353       3,497       3,224       2,877  
   
Interest on securities-nontaxable
    1,912       1,852       1,877       1,816       1,826  
   
Interest on federal funds sold and deposits
    274       182       288       479       295  
   
 
                             
   
Total interest income
    30,686       30,838       30,240       30,025       28,923  
   
 
                             
Interest  
Interest on deposits
    9,300       9,135       8,760       8,326       7,647  
Expense  
Interest on borrowings
    4,371       4,052       3,724       3,526       3,211  
   
 
                             
   
Total interest expense
    13,671       13,187       12,484       11,852       10,858  
   
 
                             
   
Net interest income
    17,015       17,651       17,756       18,173       18,065  
   
Provision for loan losses
          908       579       811       408  
   
 
                             
   
Net interest income after provision for loan losses
    17,015       16,743       17,177       17,362       17,657  
   
 
                             
Non-Int  
Wealth management income
    1,018       773       623       732       683  
Income  
Service charges on deposit accounts
    2,409       2,559       2,611       2,655       2,417  
   
Other service charges, commissions and fees
    870       791       750       711       740  
   
(Loss) gain on sale of securities
    129       15       (6 )     (94 )     160  
   
Other operating income
    789       1,419       1,120       1,516       1,148  
   
 
                             
   
Total non-interest income
    5,215       5,557       5,098       5,520       5,148  
   
 
                             
Non-Int  
Salaries and employee benefits
    6,411       6,033       6,151       6,782       7,901  
Expense  
Occupancy expense of bank premises
    1,057       978       1,039       1,011       1,040  
   
Furniture and equipment expense
    823       887       871       858       850  
   
Amortization of intangible assets
    103       88       88       144       90  
   
Other operating expense
    3,764       3,717       4,064       3,793       3,452  
   
 
                             
   
Total non-interest expense
    12,158       11,703       12,213       12,588       13,333  
   
 
                             
   
Income before income taxes
    10,072       10,597       10,062       10,294       9,472  
   
Income tax expense
    2,948       2,970       2,877       3,002       2,628  
   
 
                             
   
Net income
  $ 7,124     $ 7,627     $ 7,185     $ 7,292     $ 6,844  
   
 
                             
Per  
Basic EPS
  $ 0.63     $ 0.68     $ 0.64     $ 0.65     $ 0.61  
Share  
Diluted EPS
  $ 0.63     $ 0.68     $ 0.64     $ 0.65     $ 0.61  
   
Cash dividends per share
  $ 0.27     $ 0.26     $ 0.26     $ 0.26     $ 0.26  
   
Weighted Average Shares Outstanding:
                                       
   
Basic
    11,259,375       11,211,535       11,174,479       11,201,052       11,233,005  
   
Diluted
    11,346,828       11,297,931       11,245,073       11,258,581       11,311,743  
   
Actual shares oustanding at period end
    11,271,302       11,245,742       11,183,668       11,176,455       11,214,584  
   
Book Value per share at period end
  $ 19.33     $ 18.92     $ 18.40     $ 17.71     $ 17.49  
   
Market Value per share at period end
  $ 39.00     $ 39.56     $ 33.37     $ 32.99     $ 31.98  

- 5 -


 

First Community Bancshares, Inc.
Quarterly Balance Sheets

(Unaudited)
                                         
    March 31,     December 31,     September 30,     June 30,     March 31,  
    2007     2006     2006     2006     2006  
    (Dollars in thousands)  
Cash and due from banks
  $ 42,394     $ 47,909     $ 38,961     $ 43,620     $ 46,953  
Interest-bearing deposits with banks
    17,082       9,850       13,473       29,714       59,005  
Securities available for sale
    612,977       508,370       475,528       405,761       396,691  
Securities held to maturity
    19,266       20,019       20,250       20,641       22,789  
Loans held for sale
    1,068       781       1,046       1,293       848  
Loans held for investment, net of unearned income
    1,258,847       1,284,863       1,299,220       1,318,943       1,329,666  
Less allowance for loan losses
    14,510       14,549       14,946       14,710       14,797  
 
                             
Net loans
    1,244,337       1,270,314       1,284,274       1,304,233       1,314,869  
Premises and equipment
    38,381       36,889       35,879       35,888       35,636  
Other real estate owned
    600       258       753       910       867  
Interest receivable
    11,835       12,141       11,435       10,179       10,664  
Intangible assets
    62,092       62,196       60,796       60,883       61,028  
Other assets
    65,763       64,971       65,174       66,510       39,512  
 
                             
Total Assets
  $ 2,115,795     $ 2,033,698     $ 2,007,569     $ 1,979,632     $ 1,988,862  
 
                             
Deposits:
                                       
Demand
  $ 242,254     $ 244,771     $ 245,097     $ 253,664     $ 246,521  
Interest-bearing demand
    148,735       140,578       145,519       139,861       149,039  
Savings
    325,454       317,678       327,120       344,436       362,677  
Time
    703,141       691,744       678,490       672,047       681,041  
 
                             
Total Deposits
    1,419,584       1,394,771       1,396,226       1,410,008       1,439,278  
Interest, taxes and other liabilities
    20,522       19,641       19,223       18,056       18,283  
Federal funds purchased
    45,000       7,700       15,500              
Securities sold under agreements to repurchase
    220,198       201,185       172,711       149,507       131,009  
FHLB and other indebtedness
    192,654       197,671       198,127       204,158       204,192  
 
                             
Total Liabilities
    1,897,958       1,820,968       1,801,787       1,781,729       1,792,762  
 
                             
 
                                       
Common stock, $1 par value
    11,499       11,499       11,499       11,499       11,499  
Additional paid-in capital
    108,769       108,806       108,605       108,602       108,629  
Retained earnings
    104,198       100,117       95,414       91,136       86,755  
Treasury stock, at cost
    (7,124 )     (7,924 )     (9,866 )     (10,097 )     (8,934 )
Accumulated other comprehensive income (loss)
    495       232       130       (3,237 )     (1,849 )
 
                             
Total Stockholders’ Equity
    217,837       212,730       205,782       197,903       196,100  
 
                             
Total Liabilities and
                                       
Stockholders’ Equity
  $ 2,115,795     $ 2,033,698     $ 2,007,569     $ 1,979,632     $ 1,988,862  
 
                             

- 6 -


 

First Community Bancshares, Inc.
Selected Financial Information

(Unaudited)
                                         
    As of and for the Quarter Ended
    March 31,   December 31,   September 30,   June 30,   March 31,
    2007   2006   2006   2006   2006
    (Dollars in thousands)
Ratios
                                       
Return on average assets
    1.42 %     1.51 %     1.45 %     1.47 %     1.42 %
Return on average equity
    13.33 %     14.41 %     14.05 %     14.74 %     14.09 %
Return on average tangible equity
    18.92 %     20.57 %     20.29 %     21.61 %     20.42 %
Net interest margin
    3.98 %     4.09 %     4.20 %     4.28 %     4.32 %
Efficiency ratio for the quarter (a)
    51.13 %     48.02 %     49.44 %     50.49 %     56.38 %
Efficiency ratio year-to-date (a)
    51.13 %     51.05 %     52.07 %     53.39 %     56.38 %
Equity as a percent of total assets at end of period
    10.30 %     10.46 %     10.25 %     10.00 %     9.86 %
Average earning assets as a percentage of average total assets
    90.39 %     90.32 %     90.06 %     90.55 %     91.39 %
Average loans as a percentage of average deposits
    90.90 %     92.97 %     93.52 %     93.06 %     94.41 %
 
                                       
Average Balances
                                       
Investments
  $ 552,383     $ 501,042     $ 443,680     $ 427,085     $ 426,953  
Loans
    1,265,628       1,296,754       1,305,839       1,328,768       1,335,080  
Earning assets
    1,841,235       1,812,181       1,774,277       1,797,214       1,790,870  
Total assets
    2,037,006       2,006,377       1,970,003       1,984,741       1,959,600  
Deposits
    1,392,309       1,394,881       1,396,271       1,427,845       1,414,130  
Interest-bearing deposits
    1,162,735       1,156,582       1,155,743       1,187,549       1,182,500  
Borrowings
    408,726       381,845       351,909       340,694       330,621  
Interest-bearing liabilities
    1,571,461       1,541,702       1,510,816       1,531,183       1,515,886  
Equity
    216,807       209,985       202,922       198,440       196,998  
Tax equivalent net interest income
    18,057       18,660       18,775       19,161       19,059  
 
(a)   Excludes securities gains/losses, intangible amortization, foreclosed property expenses, non-recurring income and expense items, and includes tax equivalency adjustment.

- 7 -


 

First Community Bancshares, Inc.
Selected Financial Information

(Unaudited)
                                         
    As of and for the Quarter Ended  
    March 31,     December 31,     September 30,     June 30,     March 31,  
    2007     2006     2006     2006     2006  
    (Dollars in thousands)  
Summary of Loan Loss Experience
                                       
Allowance for Loan Losses:
                                       
Beginning balance
  $ 14,549     $ 14,946     $ 14,710     $ 14,797     $ 14,736  
Provision for Loan Losses
          908       579       811       408  
Charge-offs
    (893 )     (1,607 )     (832 )     (1,389 )     (715 )
Recoveries
    854       302       489       491       368  
 
                             
Net charge-offs
    (39 )     (1,305 )     (343 )     (898 )     (347 )
 
                             
Ending balance
  $ 14,510     $ 14,549     $ 14,946     $ 14,710     $ 14,797  
 
                             
 
                                       
Summary of Asset Quality
                                       
Nonaccrual loans
  $ 4,074     $ 3,813     $ 3,657     $ 2,937     $ 2,517  
Loans 90 days or more past due and still accruing
                             
 
                             
Total non-performing loans
    4,074       3,813       3,657       2,937       2,517  
 
                                       
Other real estate owned
    600       258       753       910       867  
 
                             
Total non-performing assets
  $ 4,674     $ 4,071     $ 4,410     $ 3,847     $ 3,384  
 
                             
 
                                       
Restructured loans
  $ 265     $ 272     $ 281     $ 289     $ 297  
 
                                       
Asset Quality Ratios
                                       
Non-performing loans as a percentage of loans held for investment
    0.32 %     0.30 %     0.28 %     0.22 %     0.19 %
Non-performing assets as a percentage of:
                                       
Total assets
    0.22 %     0.20 %     0.22 %     0.19 %     0.17 %
Loans held for investment plus other real estate owned
    0.37 %     0.32 %     0.34 %     0.29 %     0.25 %
Annualized net charge-offs as a percentage of average loans held for investment
    0.01 %     0.40 %     0.10 %     0.27 %     0.11 %
Allowance for loan losses as a percentage of loans held for investment
    1.15 %     1.13 %     1.15 %     1.12 %     1.11 %
Ratio of allowance for loan losses to nonaccrual loans
    3.56       3.82       4.09       5.01       5.88  

- 8 -


 

First Community Bancshares, Inc.
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited)
                                                 
    Three Months Ended March 31,  
    2007     2006  
                    Yield/                     Yield/  
    Average     Interest     Rate     Average     Interest     Rate  
    Balance     (1)     (1)     Balance     (1)     (1)  
    (Dollars in thousands)  
Earning Assets
                                               
Loans
                                               
Held for Investment (2)
                                               
Taxable
  $ 1,263,816     $ 23,497       7.54 %   $ 1,333,508     $ 23,905       7.27 %
Tax Exempt
    1,812       33       7.39 %     1,572       31       8.00 %
 
                                   
Total
    1,265,628       23,530       7.54 %     1,335,080       23,936       7.27 %
Securities Available for Sale
                                               
Taxable
    370,897       4,976       5.44 %     251,530       2,873       4.63 %
Tax Exempt
    161,721       2,561       6.42 %     152,136       2,359       6.29 %
 
                                   
Total
    532,618       7,537       5.74 %     403,666       5,232       5.26 %
Held to Maturity Securities
                                               
Taxable
    382       5       5.31 %     390       5       5.20 %
Tax Exempt
    19,383       382       7.99 %     22,897       449       7.95 %
 
                                   
Total
    19,765       387       7.94 %     23,287       454       7.91 %
Interest-bearing Deposits with Banks
    23,224       274       4.78 %     28,837       295       4.15 %
 
                                   
Total Earning Assets
    1,841,235     $ 31,728       6.99 %     1,790,870     $ 29,917       6.77 %
Other Assets
    195,771                       168,730                  
 
                                           
Total
  $ 2,037,006                     $ 1,959,600                  
 
                                           
Interest-bearing Liabilities
                                               
Interest-bearing Demand Deposits
  $ 145,960     $ 112       0.31 %   $ 146,467     $ 106       0.29 %
Savings Deposits
    319,660       1,674       2.12 %     359,804       1,632       1.84 %
Time Deposits
    697,115       7,514       4.37 %     676,229       5,910       3.54 %
Fed Funds Purchased & Repurchase Agreements
    214,455       2,034       3.85 %     130,579       961       2.98 %
FHLB Borrowings & Other Long-term Debt
    194,271       2,337       4.88 %     200,042       2,249       4.56 %
 
                                   
Total Interest-bearing Liabilities
    1,571,461       13,671       3.53 %     1,513,121       10,858       2.91 %
Noninterest-bearing Demand Deposits
    229,574                       231,630                  
Other Liabilities
    19,164                       17,851                  
Stockholders’ Equity
    216,807                       196,998                  
 
                                           
Total
  $ 2,037,006                     $ 1,959,600                  
 
                                       
Net Interest Income
          $ 18,057                     $ 19,059          
 
                                           
Net Interest Rate Spread (3)
                    3.46 %                     3.86 %
 
                                           
Net Interest Margin (4)
                    3.98 %                     4.32 %
 
                                           
 
(1)   Fully taxable equivalent at the rate of 35%.
 
(2)   Non-accrual loans are included in average balances outstanding but with no related interest income during the period of non-accrual.
 
(3)   Represents the difference between the yield on earning assets and cost of funds.
 
(4)   Represents tax equivalent net interest income divided by average earning assets.

- 9 -