HUDSON VALLEY HOLDING CORP. YONKERS, N.Y., July 25, 2014 /PRNewswire/ -- Hudson Valley Holding Corp. (NYSE: HVB) reported second quarter 2014 earnings, benefiting from loan and investment portfolio growth, credit quality improvement, and continued low funding costs.
The parent company of Hudson Valley Bank earned $2.4 million, or $0.12 per diluted share, in the second quarter of 2014, compared to $1.6 million, or $0.08 per diluted share, in the first quarter of 2014, and $3.5 million, or $0.18 per diluted share, in the second quarter of 2013. The Company recorded approximately $0.5 million ($0.3 million after tax, or $0.02 per diluted share) of charges related to executive severance payments as well as professional fees incurred to expand its residential lending operation.
"We are pleased that our strategy to deploy liquidity, diversify our product offerings and expand our customer base is positioning the Company to generate enhanced profitability and growth," President and Chief Executive Officer Stephen R. Brown said. "The addition of our recently announced Chief Banking Officer rounds out our management team, and enables us to strengthen our relationships with our long standing customers as well as bring our successful high touch banking experience to an expanded customer base."
Balance Sheet
Cash and cash equivalents totaled $507.4 million at June 30, 2014, decreasing 15.6 percent during the second quarter and 27.5 percent from December 31, 2013.
Investment securities totaled $844.7 million at June 30, 2014, increasing 56.9 percent during the second quarter and 54.0 percent from December 31, 2013. During June 2014, the Company purchased $304 million of high quality U.S. government agency bonds, mortgage-backed securities and collateralized mortgage-backed obligations. The securities had a 1.79 percent yield, a 4.8 year average life and duration of 3.8 years. The purchase enabled the Company to deploy liquidity into higher yielding assets with strong cash flows that can be reinvested into loans over the next 18 to 24 months.
Net loans totaled $1.74 billion at June 30, 2014, increasing 6.7 percent during the second quarter and 8.1 percent from December 31, 2013.
Commercial and industrial loans of $308.6 million represented 17.4 percent of total loans at June 30, 2014, compared to 17.1 percent at the end of the linked quarter and 17.7 percent at the end of the year-ago quarter.
Loans secured by 1-4 family residential mortgages of $302.4 million at June 30, 2014, represented 17.1 percent of total loans, compared to 19.0 percent at the end of the linked quarter and 15.0 percent at the end of the year-ago quarter.
Deposits totaled $2.86 billion at June 30, 2014, increasing 11.7 percent during the second quarter and 8.7 percent from December 31, 2013.
The Company maintained very high levels of core deposits, which represented 97 percent of total deposits at the end of the second quarter of 2014. Core deposits, which exclude time deposits greater than $100,000, totaled $2.8 billion at June 30, 2014, compared to $2.5 billion at both December 31, 2013 and June 30, 2013.
Portfolio Credit Quality
Overall portfolio trends continue to reflect a gradually improving credit environment.
Nonperforming assets (NPAs), which include nonaccrual loans, accruing loans delinquent over 90 days and other real estate owned (OREO), were $20.5 million at June 30, 2014, compared to $23.5 million at December 31, 2013 and $30.3 million at June 30, 2013. NPAs totaled 0.64 percent of total assets at June 30, 2014, compared to 0.78 percent at December 31, 2013 and 1.01 percent at June 30, 2013.
Net charge-offs were $0.1 million for the second quarter of 2014, compared to net recoveries of $0.8 million in the linked quarter and net charge-offs of $0.5 million in the year-ago quarter. As a percentage of average loans, annualized net charge-offs were 0.02 percent for the second quarter of 2014, and annualized net charge-offs were 0.13 percent in the year-ago quarter.
The Company's allowance for loan losses was $27.3 million at June 30, 2014 compared to $26.0 million at December 31, 2013 and $25.9 million at June 30, 2013. The allowance measured 1.54 percent, 1.59 percent and 1.75 percent of total loans at each of those dates, respectively, reflecting both loan growth and continued improvement in overall credit quality.
Classified assets at June 30, 2014 represented 16.4 percent of Tier 1 capital plus the allowance for loan losses, compared to 20.7 percent at December 31, 2013 and 30.8 percent at June 30, 2013.
The Company's provision for loan losses in the second quarter of 2014 was $0.5 million, compared to $0.1 million in the linked quarter and $0.3 million in the year-ago quarter.
Revenues and Margin
Net interest income was $22.1 million in the second quarter of 2014, compared to $21.7 million in the linked quarter and $21.1 million in the year-ago quarter.
The Company's net interest margin was 3.05 percent in the second quarter of 2014, compared to 3.14 percent in the linked quarter and 3.06 percent in the year-ago quarter.
The yield on interest-earning assets averaged 3.22 percent in the second quarter of 2014, compared to 3.30 percent in the linked quarter and 3.27 percent in the year-ago quarter. Lower asset yields continued to be partially offset by the Company's historically low average cost of deposits of 0.17 percent in both the second quarter of 2014, and the linked quarter and 0.20 percent in the year-ago quarter.
Non-interest income was $3.9 million for the second quarter of 2014, compared to $2.5 million for the linked quarter, which included a $1.9 million prepayment penalty on FHLB borrowings, and $3.9 million in the year-ago quarter.
Non-Interest Expense
Total non-interest expense for the second quarter of 2014 was $22.1 million, compared to $21.8 million in the linked quarter and $19.8 million in the year-ago quarter. Expense savings achieved in 2013 through the elimination of non-profitable operations, have been reinvested into new strategic initiatives designed to diversify our product offering and customer base. These initiatives are already producing value as a result of the activity of the new hires in Hudson Valley's asset based lending and equipment financing units. As such, salaries and employee benefits expense was $12.7 million in the second quarter of 2014, compared to $13.0 million in the linked quarter and $11.1 million in the year-ago quarter. We believe any incremental increases in non-interest expense will be largely dependent upon expanding into new products and businesses.
Quarterly Cash Dividend and Capital Management
The Company's board of directors declared a quarterly cash dividend of $0.08 per share, payable on August 15, 2014, to all common stock shareholders of record as of the close of business on August 8, 2014.
At June 30, 2014, the Company maintained a total risk-based capital ratio of 16.0 percent, a Tier 1 risk-based capital ratio of 14.7 percent, and a Tier 1 leverage ratio of 9.4 percent. Its Hudson Valley Bank subsidiary at June 30, 2014 maintained a total risk-based capital ratio of 15.7 percent, a Tier 1 risk-based capital ratio of 14.4 percent, and a Tier 1 leverage ratio of 9.2 percent.
Non-GAAP Financial Disclosures and Reconciliation to GAAP
In addition to evaluating the Company's results of operations in accordance with U.S. generally accepted accounting principles ("GAAP"), management routinely supplements this evaluation with an analysis of certain non-GAAP financial measures, such as the tangible equity ratio and tangible book value per share. Management believes these non-GAAP financial measures provide information useful to investors in understanding Hudson Valley Holding Corp.'s underlying operating performance and trends, and facilitates comparisons with the performance of other banks. Further, the tangible equity ratio and tangible book value per share are used by management to analyze the relative strength of Hudson Valley Holding Corp.'s capital position.
In light of diversity in presentation among financial institutions, the methodologies used by Hudson Valley Holding Corp. for determining the non-GAAP financial measures discussed above may differ from those used by other financial institutions.
Conference Call
As previously announced, the Company will hold its quarterly conference call to review the Company's financial results on Monday, July 28, 2014 at 10:00 AM ET:
Domestic (toll free): 1-877-508-9602; International (toll): +1-412-317-1076.
All participants should dial in at least ten minutes prior to the call and request the "Hudson Valley Second Quarter Earnings Call."
A replay of the call will be available one hour from the close of the conference through August 8, 2014 at 9:00 AM ET:
Domestic Toll Free: 1-877-344-7529 - Conference # 10048930; International Toll: +1-412-317-0088 - Conference # 10048930.
Participants will be required to state their name and company upon entering call.
The Company webcast will be available live at 10:00 AM ET, and archived after the call through its website at www.hudsonvalleybank.com.
About Hudson Valley Holding Corp. Through its Hudson Valley Bank subsidiary, headquartered in Yonkers, N.Y., Hudson Valley Holding Corp (NYSE: HVB) serves small- and mid-sized businesses, professional services firms, not-for-profit organizations and their principals throughout metropolitan New York. The Company focuses on building strategic relationships with its niche customers, providing a full range of banking, deposit, financing, trust and investment management services, in addition to specialized services, such as asset based lending and equipment financing, across varied industries nationwide. With $3.2 billion in assets, $2.9 billion in deposits and 28 branches, Hudson Valley is the largest bank headquartered in Westchester County. Its common stock is traded on the New York Stock Exchange and is a Russell 3000(®) Index component. More information is available at www.hudsonvalleybank.com.
Forward Looking Statements
Hudson Valley Holding Corp. ("Hudson Valley") has made in this press release various forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to earnings, credit quality and other financial and business matters for periods subsequent to June 30, 2014. These statements may be identified by such forward-looking terminology as "expect", "may", "will", "anticipate", "continue", "believe" or similar statements or variations of such terms. Hudson Valley cautions that these forward-looking statements are subject to numerous assumptions, risks and uncertainties, and that statements relating to subsequent periods increasingly are subject to greater uncertainty because of the increased likelihood of changes in underlying factors and assumptions. Actual results could differ materially from forward-looking statements.
Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements, in addition to those risk factors disclosed in the Hudson Valley's Annual Report on Form 10-K for the year ended December 31, 2013 include, but are not limited to:
-- the Office of the Comptroller of the Currency (the "OCC") and other bank
regulators may require us to further modify or change our mix of assets,
including our concentration in certain types of loans, or require us to
take further remedial actions;
-- our inability to deploy our excess cash, reduce our expenses and improve
our operating leverage and efficiency;
-- our ability to pay quarterly cash dividends to shareholders in light of
our earnings, the current and future economic environment, Federal
Reserve Board guidance, our Bank's capital plan and other regulatory
requirements applicable to Hudson Valley or Hudson Valley Bank;
-- the possibility that we may need to raise additional capital in the
future and our ability to raise such capital on terms that are favorable
to us;
-- further increases in our non-performing loans and allowance for loan
losses;
-- ineffectiveness in managing our commercial real estate portfolio;
-- lower than expected future performance of our investment portfolio;
-- inability to effectively integrate and manage the new businesses and
lending teams;
-- a lack of opportunities for growth, plans for expansion (including
opening new branches) and increased or unexpected competition in
attracting and retaining customers;
-- continued poor economic conditions generally and in our market area in
particular, which may adversely affect the ability of borrowers to repay
their loans and the value of real property or other property held as
collateral for such loans;
-- lower than expected demand for our products and services;
-- possible additional impairment of our goodwill and other intangible
assets;
-- our inability to manage interest rate risk;
-- increased expense and burdens resulting from the regulatory environment
in which we operate and our ability to comply with existing and future
regulatory requirements;
-- our inability to maintain regulatory capital above the minimum levels
Hudson Valley Bank has set as its minimum capital levels, or such higher
capital levels as may be required;
-- proposed legislative and regulatory action may adversely affect us and
the financial services industry;
-- legislative and regulatory actions (including the impact of the
Dodd-Frank Wall Street Reform and Consumer Protection Act and related
regulations) may subject us to additional regulatory oversight which may
result in increased compliance costs and/or require us to change our
business model;
-- future increased Federal Deposit Insurance Corporation, or FDIC, special
assessments or changes to regular assessments;
-- potential liabilities under federal and state environmental laws;
-- legislative and regulatory changes to laws governing New York State's
taxation of HVB's REIT subsidiary.
We assume no obligation for updating any such forward-looking statements at any given time.
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the three months ended June 30, 2014 and 2013
(In thousands, except per share data)
Three Months Ended
June 30
2014 2013
---- ----
Interest Income:
Loans, including fees $19,505 $18,826
Securities:
Taxable 2,755 2,390
Exempt from Federal income taxes 622 780
Federal funds sold 8 11
Deposits in banks 391 540
Total interest income 23,281 22,547
------ ------
Interest Expense:
Deposits 1,172 1,292
Securities sold under repurchase agreements and other short-term borrowings 9 7
Other borrowings - 180
Total interest expense 1,181 1,479
----- -----
Net Interest Income 22,100 21,068
Provision for loan losses 460 289
Net interest income after provision for loan losses 21,640 20,779
------ ------
Non-Interest Income:
Service charges 1,415 1,394
Investment advisory fees 1,871 1,959
Realized gains on securities available for sale, net 12 -
Other income 633 528
Total non-interest income 3,931 3,881
----- -----
Non-Interest Expense:
Salaries and employee benefits 12,693 11,120
Occupancy 2,365 2,101
Professional services 1,928 1,731
Equipment 980 1,001
Business development 927 591
FDIC assessment 522 949
Other operating expenses 2,675 2,325
Total non-interest expense 22,090 19,818
------ ------
Income Before Income Taxes 3,481 4,842
Income Taxes 1,041 1,355
Net Income $2,440 $3,487
====== ======
Basic Earnings Per Common Share $0.12 $0.18
Diluted Earnings Per Common Share $0.12 $0.18
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the six months ended June 30, 2014 and 2013
(In thousands, except per share data)
Six Months Ended
June 30
2014 2013
---- ----
Interest Income:
Loans, including fees $39,043 $38,085
Securities:
Taxable 5,073 4,585
Exempt from Federal income taxes 1,252 1,548
Federal funds sold 16 22
Deposits in banks 732 988
Total interest income 46,116 45,228
------ ------
Interest Expense:
Deposits 2,262 2,539
Securities sold under repurchase agreements and other short-term borrowings 15 16
Other borrowings 10 359
Total interest expense 2,287 2,914
----- -----
Net Interest Income 43,829 42,314
Provision for loan losses 538 1,061
Net interest income after provision for loan losses 43,291 41,253
------ ------
Non-Interest Income:
Service charges 3,198 3,133
Investment advisory fees 3,798 3,892
Realized gains on securities available for sale, net 38 -
Gains on sales and revaluation of loans held for sale and other real estate owned, net - 17
Prepayment penalty - FHLB Borrowings (1,860) -
Other income 1,236 1,356
Total non-interest income 6,410 8,398
----- -----
Non-Interest Expense:
Salaries and employee benefits 25,732 22,402
Occupancy 4,384 4,210
Professional services 3,621 3,236
Equipment 1,978 2,057
Business development 1,598 1,043
FDIC assessment 1,128 1,893
Other operating expenses 5,439 4,588
Total non-interest expense 43,880 39,429
------ ------
Income Before Income Taxes 5,821 10,222
Income Taxes 1,779 3,084
Net Income $4,042 $7,138
====== ======
Basic Earnings Per Common Share $0.20 $0.36
Diluted Earnings Per Common Share $0.20 $0.36
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
June 30, 2014 and December 31, 2013
(In thousands, except share and per share data)
June 30 December 31
2014 2013
---- ----
ASSETS
Cash and non-interest earning due from
banks $52,856 $37,711
Interest earning deposits in banks 454,577 661,643
------- -------
Total cash and cash equivalents 507,433 699,354
Federal funds sold 15,539 27,134
Securities available for sale, at estimated fair value
(amortized cost of $839,454 in
2014 and $550,785 in 2013) 839,193 542,198
Securities held to maturity, at amortized cost (estimated
fair value of $5,758 in
2014 and $6,556 in 2013) 5,466 6,238
Federal Home Loan Bank of New York (FHLB)
stock 3,212 3,478
Loans (net of allowance for loan losses of
$27,275 in 2014 and $25,990 in 2013) 1,742,569 1,606,179
Accrued interest and other receivables 17,394 14,663
Premises and equipment, net 15,039 15,103
Deferred income tax, net 24,513 31,433
Bank owned life insurance 42,387 41,224
Goodwill 5,142 5,142
Other intangible assets 618 713
Other assets 6,879 6,340
TOTAL ASSETS $3,225,384 $2,999,199
========== ==========
LIABILITIES
Deposits:
Non-interest bearing $1,082,169 $1,069,631
Interest bearing 1,777,707 1,564,113
Total deposits 2,859,876 2,633,744
Securities sold under repurchase
agreements and other short-term
borrowings 46,072 34,379
Other borrowings - 16,388
Accrued interest and other liabilities 27,390 30,379
TOTAL LIABILITIES 2,933,338 2,714,890
--------- ---------
STOCKHOLDERS' EQUITY
Preferred Stock, $0.01 par value; authorized 15,000,000
shares; no shares
outstanding in 2014 and 2013, respectively - -
Common stock, $0.20 par value; authorized 25,000,000
shares: outstanding
19,984,352 and 19,935,559 shares in 2014
and 2013, respectively 4,257 4,247
Additional paid-in capital 351,860 351,108
Retained earnings (deficit) (5,465) (7,111)
Accumulated other comprehensive loss (1,042) (6,371)
Treasury stock, at cost; 1,299,414 shares
in 2014 and 2013 (57,564) (57,564)
TOTAL STOCKHOLDERS' EQUITY 292,046 284,309
------- -------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $3,225,384 $2,999,199
========== ==========
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Average Balances and Interest Rates
For the three months ended June 30, 2014 and 2013
(Dollars in thousands)
The following table sets forth the average balances of interest earning assets and interest bearing liabilities for the periods indicated, as well as total interest and corresponding yields and rates.
Three Months Ended June 30,
---------------------------
2014 2013
---- ----
(Unaudited) Average Yield/ Average Yield/
Balance Interest (3) Rate Balance Interest (3) Rate
------- ----------- ---- ------- ----------- ----
ASSETS
Interest earning assets:
Deposits in Banks $579,589 $391 0.27% $822,288 $540 0.26%
Federal funds sold 19,898 8 0.16% 23,279 11 0.19%
Securities: (1)
Taxable 530,332 2,755 2.08% 421,394 2,390 2.27%
Exempt from federal income taxes 96,053 957 3.99% 82,236 1,200 5.84%
Loans, net (2) 1,671,938 19,505 4.67% 1,409,875 18,826 5.34%
Total interest earning assets 2,897,810 23,616 3.26% 2,759,072 22,967 3.33%
--------- ------ --------- ------
Non-interest earning assets:
Cash & due from banks 55,965 60,270
Other assets 108,621 132,272
Total non-interest earning assets 164,586 192,542
------- -------
Total assets $3,062,396 $2,951,614
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
Deposits:
Money market $951,827 $793 0.33% $894,878 $784 0.35%
Savings 122,539 36 0.12% 123,925 95 0.31%
Time 113,904 132 0.46% 124,058 155 0.50%
Checking with interest 510,645 211 0.17% 442,048 258 0.23%
Securities sold under repo & other s/t borrowings 32,297 9 0.11% 26,115 7 0.11%
Other borrowings 0 0 0.00% 16,412 180 4.39%
Total interest bearing liabilities 1,731,212 1,181 0.27% 1,627,436 1,479 0.36%
--------- ----- --------- -----
Non-interest bearing liabilities:
Demand deposits 1,014,081 1,001,674
Other liabilities 25,947 27,658
Total non-interest bearing liabilities 1,040,028 1,029,332
--------- ---------
Stockholders' equity (1) 291,156 294,846
Total liabilities and stockholders' equity $3,062,396 $2,951,614
========== ==========
Net interest earnings $22,435 $21,488
Net yield on interest earning assets 3.10% 3.12%
---
(1) Excludes unrealized gains (losses) on securities available for sale. Management believes that this presentation more closely reflects actual performance, as it is more consistent with the Company's stated asset/liability management strategies, which have not
resulted in significant realization of temporary market gains or losses on securities available for sale which were primarily related to changes in interest rates. Effects of these adjustments are presented in the table below.
(2) Includes loans classified as non-accrual.
(3) The data contained in the table has been adjusted to a tax equivalent basis, based on the Company's federal statutory rate of 35 percent. Management believes that this presentation provides comparability of net interest income and net interest margin arising from
both taxable and tax-exempt sources and is consistent with industry practice and SEC rules. Effects of these adjustments are presented in the table below.
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Average Balances and Interest Rates
For the six months ended June 30, 2014 and 2013
(Dollars in thousands)
The following table sets forth the average balances of interest earning assets and interest bearing liabilities for the periods indicated, as well as total interest and corresponding yields and rates.
Six Months Ended June 30,
-------------------------
2014 2013
---- ----
(Unaudited) Average Yield/ Average Yield/
Balance Interest (3) Rate Balance Interest (3) Rate
------- ----------- ---- ------- ----------- ----
ASSETS
Interest earning assets:
Deposits in Banks $582,369 $732 0.25% $787,982 $988 0.25%
Federal funds sold 20,141 16 0.16% 24,415 22 0.18%
Securities: (1)
Taxable 493,825 5,073 2.05% 403,689 4,585 2.27%
Exempt from federal income taxes 93,621 1,926 4.11% 83,058 2,382 5.74%
Loans, net (2) 1,644,048 39,043 4.75% 1,415,970 38,085 5.38%
Total interest earning assets 2,834,004 46,790 3.30% 2,715,114 46,062 3.39%
--------- ------ --------- ------
Non-interest earning assets:
Cash & due from banks 57,671 56,284
Other assets 110,092 134,438
Total non-interest earning assets 167,763 190,722
------- -------
Total assets $3,001,767 $2,905,836
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
Deposits:
Money market $923,728 $1,538 0.33% $878,399 $1,625 0.37%
Savings 123,420 79 0.13% 127,108 187 0.29%
Time 114,468 265 0.46% 126,521 318 0.50%
Checking with interest 483,674 380 0.16% 405,065 409 0.20%
Securities sold under repo & other s/t borrowings 30,608 15 0.10% 28,019 16 0.11%
Other borrowings 453 10 4.42% 16,417 359 4.37%
Total interest bearing liabilities 1,676,351 2,287 0.27% 1,581,529 2,914 0.37%
--------- ----- --------- -----
Non-interest bearing liabilities:
Demand deposits 1,006,537 1,002,967
Other liabilities 28,375 28,458
Total non-interest bearing liabilities 1,034,912 1,031,425
--------- ---------
Stockholders' equity (1) 290,504 292,882
Total liabilities and stockholders' equity $3,001,767 $2,905,836
========== ==========
Net interest earnings $44,503 $43,148
Net yield on interest earning assets 3.14% 3.18%
---
(1) Excludes unrealized gains (losses) on securities available for sale. Management believes that this presentation more closely reflects actual performance, as it is more consistent with the Company's stated asset/liability management strategies, which have not resulted
in significant realization of temporary market gains or losses on securities available for sale which were primarily related to changes in interest rates. Effects of these adjustments are presented in the table below.
(2) Includes loans classified as non-accrual.
(3) The data contained in the table has been adjusted to a tax equivalent basis, based on the Company's federal statutory rate of 35 percent. Management believes that this presentation provides comparability of net interest income and net interest margin arising from both
taxable and tax-exempt sources and is consistent with industry practice and SEC rules. Effects of these adjustments are presented in the table below.
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Financial Highlights
Second Quarter 2014 and 2013
(Dollars in thousands, except per share data)
Three Months Ended Three Months Ended Six Months Ended Six Months Ended
Jun 30, 2014 Jun 30, 2013 Jun 30, 2014 Jun 30, 2013
Earnings:
Net Interest Income $22,100 $21,068 $43,829 $42,314
Non-Interest Income $3,931 $3,881 $6,410 $8,398
Non-Interest Expense $22,090 $19,818 $43,880 $39,429
Net Income $2,440 $3,487 $4,042 $7,138
Net Interest Margin 3.05% 3.06% 3.10% 3.12%
Net Interest Margin (FTE) (1) 3.10% 3.12% 3.14% 3.18%
Diluted Earnings Per Share $0.12 $0.18 $0.20 $0.36
Dividends Per Share $0.06 $0.06 $0.12 $0.12
Return on Average Equity 3.37% 4.75% 2.80% 4.88%
Return on Average Assets 0.32% 0.47% 0.27% 0.49%
Efficiency Ratio (2) 83.82% 78.12% 83.21% 76.52%
Average Balances:
Average Assets $3,060,221 $2,949,423 $2,998,209 $2,904,681
Average Net Loans $1,671,938 $1,409,875 $1,644,048 $1,415,970
Average Investments $626,385 $503,630 $587,446 $486,747
Average Interest Earning Assets $2,895,635 $2,756,881 $2,830,446 $2,713,959
Average Deposits $2,712,996 $2,586,583 $2,651,827 $2,540,060
Average Borrowings $32,297 $42,527 $31,061 $44,436
Average Interest Bearing Liabilities $1,731,212 $1,627,436 $1,676,351 $1,581,529
Average Stockholders' Equity $289,761 $293,616 $288,258 $292,290
Asset Quality - During Period:
Provision for Loan Losses $460 $289 $538 $1,061
Net Charge-offs (Recoveries) $90 $452 ($746) $1,748
(1) See Non-GAAP financial measures and reconciliation to GAAP below.
(2) The efficiency ratio (a lower ratio indicates greater efficiency) compares non-interest expense to adjusted total revenue (taxable equivalent net interest income, plus non-interest income, excluding gains or losses on sales or revaluations of investment securities and other
assets and penalties on prepayment of borrowings.
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Selected Quarterly Balance Sheet Data
(Dollars in thousands except per share data)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2014 2014 2013 2013 2013
Period End Balances:
Total Assets $3,225,359 $2,906,201 $2,999,199 $3,021,520 $2,981,975
Total Investments $844,659 $538,292 $548,436 $536,339 $530,704
Net Loans $1,742,569 $1,632,795 $1,606,179 $1,552,125 $1,454,191
Goodwill and Other Intangible Assets $5,760 $5,807 $5,855 $24,602 $24,650
Total Deposits $2,859,876 $2,562,018 $2,633,744 $2,664,940 $2,625,115
Total Stockholders' Equity $292,046 $287,553 $284,309 $290,702 $289,466
Tangible Common Equity (1) $286,286 $281,746 $278,454 $266,100 $264,816
Common Shares Outstanding 19,984,352 20,032,431 19,935,559 19,903,337 19,898,145
Book Value Per Share $14.61 $14.35 $14.26 $14.61 $14.55
Tangible Book Value Per Share (1) $14.33 $14.06 $13.97 $13.37 $13.31
Tangible Common Equity Ratio - HVHC (1) 8.9% 9.7% 9.3% 8.9% 9.0%
Tier 1 Leverage Ratio - HVHC 9.4% 9.7% 9.5% 9.2% 9.3%
Tier 1 Risk Based Capital Ratio - HVHC 14.7% 16.2% 16.2% 15.9% 16.5%
Total Risk Based Capital Ratio - HVHC 16.0% 17.5% 17.5% 17.2% 17.7%
Tier 1 Leverage Ratio - HVB 9.2% 9.5% 9.3% 9.0% 9.1%
Tier 1 Risk Based Capital Ratio - HVB 14.4% 15.9% 15.8% 15.7% 16.2%
Total Risk Based Capital Ratio - HVB 15.7% 17.2% 17.1% 16.9% 17.4%
Gross Loans (excluding Loans Held-For-Sale):
Commercial Real Estate $622,615 $587,366 $593,476 $598,996 $594,301
Construction 87,146 81,331 88,311 82,310 72,337
Residential Multi-Family 295,008 249,661 226,898 214,853 196,438
Residential Other 417,297 429,379 432,999 396,477 328,922
Commercial and Industrial 308,555 284,025 258,578 254,723 261,469
Individuals 11,427 12,908 17,388 17,352 16,752
Lease Financing 27,049 14,000 13,140 12,068 10,154
Total Loans $1,769,097 $1,658,670 $1,630,790 $1,576,779 $1,480,373
=========== ========== ========== ========== ========== ==========
Asset Quality - Period End:
Allowance for Loan Losses $27,275 $26,904 $25,990 $25,863 $25,926
Loans 31-89 Days Past Due Accruing $5,572 $9,590 $4,625 $3,704 $8,824
Loans 90 Days or More Past Due Accruing (90 PD) $0 $0 $0 $0 $0
Nonaccrual Loans (NAL) $20,546 $21,006 $23,489 $33,964 $30,267
Other Real Estate Owned (OREO) $0 $0 $0 $0 $0
Nonperforming Loans Held For Sale (HFS) $0 $0 $0 $0 $0
Nonperforming Assets (90 PD+NAL+OREO+HFS) $20,546 $21,006 $23,489 $33,964 $30,267
Allowance / Total Loans 1.54% 1.62% 1.59% 1.64% 1.75%
NAL / Total Loans 1.16% 1.27% 1.44% 2.15% 2.04%
NAL + 90 PD / Total Loans 1.16% 1.27% 1.44% 2.15% 2.04%
NAL + 90 PD + OREO / Total Assets 0.64% 0.72% 0.78% 1.12% 1.01%
Nonperforming Assets / Total Assets 0.64% 0.72% 0.78% 1.12% 1.01%
----------------------------------- ---- ---- ---- ---- ----
(1) See Non-GAAP financial disclosures and reconciliation to GAAP below.
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Selected Quarterly Income Statement Data
(Dollars in thousands except per share data)
Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013
Interest Income $23,281 $22,835 $21,946 $22,409 $22,547
Interest Expense 1,181 1,106 1,336 1,396 1,479
Net Interest Income 22,100 21,729 20,610 21,013 21,068
Provision for Loan Losses 460 78 648 767 289
Non-Interest Income 3,931 2,479 2,557 4,189 3,881
Non-Interest Expense 22,090 21,790 39,126 21,546 19,818
Income (Loss) Before Income Taxes 3,481 2,340 (16,607) 2,889 4,842
Income Taxes 1,041 738 (8,104) 394 1,355
Net Income (Loss) $2,440 $1,602 ($8,503) $2,495 $3,487
================ ====== ====== ======= ====== ======
Diluted Earnings (Loss) Per Share $0.12 $0.08 ($0.43) $0.13 $0.18
================================= ===== ===== ====== ===== =====
Net Interest Margin 3.05% 3.14% 2.95% 2.99% 3.06%
=================== ==== ==== ==== ==== ====
Average Cost of Deposits (1) 0.17% 0.17% 0.18% 0.18% 0.20%
=========================== ==== ==== ==== ==== ====
(1) Includes noninterest bearing deposits
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Non-GAAP Financial Measures and Reconciliation to GAAP
(Dollars in thousands)
Three Months Ended Six Months Ended
June 30 June 30
2014 2013 2014 2013
---- ---- ---- ----
Total interest earning assets:
As reported $2,895,635 $2,756,881 $2,830,446 $2,713,959
Unrealized (loss) gain on securities
available-for-sale (a) (2,175) (2,191) (3,558) (1,155)
------ ------ ------ ------
Adjusted total interest earning assets (1) $2,897,810 $2,759,072 $2,834,004 $2,715,114
========== ========== ========== ==========
Net interest income:
As reported $22,100 $21,068 $43,829 $42,314
Adjustment to tax equivalency basis (b) 335 420 674 834
--- --- --- ---
Adjusted net interest income (1) $22,435 $21,488 $44,503 $43,148
======= ======= ======= =======
Net yield on interest earning assets:
As reported 3.05% 3.06% 3.10% 3.12%
Effects of (a) and (b) above 0.05% 0.06% 0.04% 0.06%
---- ---- ---- ----
Adjusted net yield on interest earning assets (1) 3.10% 3.12% 3.14% 3.18%
==== ==== ==== ====
Average stockholders' equity:
As reported $289,761 $293,616 $288,258 $292,290
Effects of (a) and (b) above (1,395) (1,230) (2,246) (592)
------ ------ ------ ----
Adjusted average stockholders' equity (1) $291,156 $294,846 $290,504 $292,882
======== ======== ======== ========
Interest income:
As reported $23,281 $22,547 $46,116 $45,228
Adjustment to tax equivalency basis (b) 335 420 674 834
--- --- --- ---
Adjusted interest income (1) $23,616 $22,967 $46,790 $46,062
======= ======= ======= =======
Gross yield on interest earning assets:
As reported 3.22% 3.27% 3.26% 3.33%
Effects of (a) and (b) above 0.04% 0.06% 0.04% 0.06%
---- ---- ---- ----
Adjusted gross yield on interest earning assets (1) 3.26% 3.33% 3.30% 3.39%
==== ==== ==== ====
HUDSON VALLEY HOLDING CORP. AND SUBSIDIARIES
Non-GAAP Financial Measures and Reconciliation to GAAP - (Continued)
(Dollars in thousands, except per share data)
June 30 Mar 31 Dec 31 Sep 30 Jun 30
2014 2014 2013 2013 2013
---- ---- ---- ---- ----
Tangible Equity Ratio:
Total Stockholders' Equity:
As reported $292,046 $287,553 $284,309 $290,702 $289,466
Less: Goodwill and other intangible assets 5,760 5,807 5,855 24,602 24,650
Tangible stockholders' equity $286,286 $281,746 $278,454 $266,100 $264,816
-------- -------- -------- -------- --------
Total Assets:
As reported $3,225,412 $2,906,201 $2,999,199 $3,021,520 $2,981,975
Less: Goodwill and other intangible assets 5,760 5,807 5,855 24,602 24,650
Tangible Assets $3,219,652 $2,900,394 $2,993,344 $2,996,918 $2,957,325
---------- ---------- ---------- ---------- ----------
Tangible equity ratio (2) 8.9% 9.7% 9.3% 8.9% 9.0%
==== === === === ===
Tangible Book Value Per Share:
Tangible stockholders' equity $286,286 $281,746 $278,454 $266,100 $264,816
Common shares outstanding 19,984,352 20,032,431 19,935,559 19,903,337 19,898,145
Tangible book value per share (2) $14.33 $14.06 $13.97 $13.37 $13.31
====== ====== ====== ====== ======
(1) Adjusted total interest earning assets, net interest earnings, net yield on interest earning assets
and average stockholders' equity exclude the effects of unrealized net gains and losses on securities
available for sale. These are non-GAAP financial measures. Management believes that this alternate
presentation more closely reflects actual performance, as it is more consistent with the Company's stated
asset/liability management strategies which have not resulted in significant realization of temporary
market gains or losses on securities available for sale which were primarily related to changes in
interest rates. As noted in the Company's 2014 Proxy Statement, net income as a percentage of adjusted
average stockholders' equity is one of several factors utilized by management to determine total
compensation.
(2) Tangible equity ratio and tangible book value for share are non-GAAP financial measurements.
Management believes these non-GAAP financial measures provide information useful to investors in
understanding the Company's underlying operating performance and trends, and facilitates comparisons with
the performance of other banks and are used by management to analyze the relative strength of the
Company's capital position.
SOURCE Hudson Valley Holding Corp.
