Unity Bancorp Reports Quarterly Net Income of $2.5 million or $0.23 per share and Core Net Income for the Quarter, Excluding the Impact of Nonrecurring Items, of $4.2 million or $0.39 per share


CLINTON, N.J., Jan. 24, 2018 (GLOBE NEWSWIRE) -- Unity Bancorp, Inc. (NASDAQ:UNTY), parent company of Unity Bank, reported net income of $2.5 million or $0.23 per diluted share for the three months ended December 31, 2017, compared to net income of $3.2 million, or $0.32 per diluted share, for the three months ended December 31, 2016.  Return on average assets and average common equity for the quarter were 0.74% and 8.54%, respectively, compared to 1.07% and 13.47% for the same period a year ago.    

For the year ended December 31, 2017, net income was $12.9 million or $1.20 per diluted share, compared to net income of $13.2 million or $1.38 per diluted share for the prior year.  Return on average assets and average common equity for the year ended December 31, 2017 was 1.02% and 11.47%, respectively compared to 1.17% and 15.37% for the prior year.     

Net income presented above includes the impact of the “Tax Cuts and Jobs Act” which was signed into law on December 22, 2017, as well as a gain on the repurchase of subordinated debentures in 2016.  The “Tax Cuts and Jobs Act,” which lowered the corporate tax rate from 35% to 21%, will provide a significant tax benefit in 2018 and beyond. However, net income for 2017 was adversely impacted.   Under ASC 740, Income Taxes, Unity was required to adjust its deferred income tax balances as of the enactment date to reflect a rate of 21%.  This adjustment resulted in a $1.7 million increase in income tax expense.  In February 2016, the Company repurchased $5.0 million of its outstanding subordinated “capital qualifying” debentures at a price of $0.5475 per dollar, thus reducing its outstanding subordinated debt to $10.3 million.  The repurchase resulted in a nonrecurring pre-tax gain of approximately $2.26 million. 

Core net income, which excludes the impact of the nonrecurring items discussed above, was $4.2 million or $0.39 per diluted share for the quarter ended December 31, 2017, an increase of 34.0% over $3.2 million or $0.32 per diluted share a year ago.  Core return on average assets and average common equity for the quarter ended December 31, 2017 were 1.25% and 14.46%, respectively, compared to 1.07% and 13.47% for the same period a year ago. 

Core net income was $14.6 million or $1.36 per diluted share for 2017, an increase of 24.7% over $11.7 million or $1.23 per diluted share a year ago. Core return on average assets and average common equity for the year ended December 31, 2017 were 1.15% and 13.02%, respectively, compared to 1.04% and 13.65% for the same period a year ago. 

The core earnings presented above exclude the impact of nonrecurring items such as the 2017 adjustment to deferred tax assets due to the changes in corporate tax rates and the 2016 gain on the sale of subordinated debt.  Management believes excluding these items from net income and reporting it in a format which is not in compliance with generally accepted accounting principles (“non-GAAP”) is beneficial to the reader and provides better comparability of the Company’s performance over both periods. 

Fourth quarter highlights included:

  • Opened our new Ramsey, NJ branch and relocated the Phillipsburg, NJ branch.  The new Bethlehem, PA branch is expected to open near the end of March.   
  • Loans grew 20.3% from year-end, reflecting a 26.3% increase in residential mortgage loans, 20.0% increase in consumer loans and 19.2% increase in commercial loans. 
  • Deposits increased 10.3%, reflecting an 18.6% increase in noninterest-bearing demand deposits, 13.3% increase in interest-bearing deposits and a 9.1% increase in savings deposits.
  • Net interest income increased 24.3% to $12.5 million compared to the prior year’s quarter due to earning asset growth and improved margins. 
  • Net interest margin increased to 3.91% this quarter compared to 3.60% in the prior year’s quarter due to strong loan growth and the benefit of a rising rate environment.
  • Credit quality continues to improve.  Nonperforming loans fell to $3.0 million. 
  • The Company provided all non-executive employees with a bonus of $750 each in response to the federal tax reform legislation at a cost of approximately $150 thousand.
  • Unity Bank received the prestigious “5-Star Rating” from Bauer Financial indicating excellence among financial institutions in capital adequacy, profitability and asset quality.  

“We are all extremely proud of our performance in 2017,” stated James A. Hughes, President and CEO.  “Due to our record loan growth and our expanding margin, our performance in 2017 significantly exceeded our forecasts.  We expanded our geographic footprint with the opening of the Ramsey, NJ branch this quarter and will be opening our Bethlehem, PA branch this spring.  I am confident that we can continue to expand our franchise while we grow our profitability.  Our performance is a testament to the competency of our team of exceptional employees.  As such, the Board felt it was appropriate to share some of the future tax benefit with the employees for a job well done.” 

Net Interest Income

Net interest income, our primary driver of earnings, increased $2.4 million to $12.5 million for the quarter ended December 31, 2017 compared to the prior year’s quarter.  In addition, the net interest margin expanded 31 basis points to 3.91%, compared to 3.60% for the prior year’s quarter.  For the year ended December 31, 2017, net interest income increased $7.6 million to $45.9 million, and the net interest margin expanded 25 basis points to 3.83%.  Each period benefited from strong loan growth, the rising interest rate environment and a stable cost of funds. 
The yield on earning assets increased 31 basis points to 4.71% for the quarter ended December 31, 2017 compared to 4.40% for the prior year’s quarter.  This increase was the result of strong commercial, residential mortgage and consumer loan growth over the prior year’s period and the benefit of a rising rate environment.  Quarterly average commercial loans increased $85.5 million, average residential mortgage loans increased $55.6 million and consumer loans increased $18.8 million compared to the fourth quarter of 2016.  

The cost of interest-bearing liabilities increased 2 basis points to 1.05% for the quarter ended December 31, 2017.  While the cost of deposits increased 5 basis points to 0.88%, the cost of borrowed funds and subordinated debentures decreased 35 basis points compared to the prior year due to the modification of borrowings with the Federal Home Loan Bank (“FHLB”) and the addition of new borrowings at lower rates over the past year.   The increase in the cost of deposits was primarily driven by the growth in savings deposits.  The cost of interest-bearing liabilities may rise in the future due to competition for deposits and the rising rate environment. 

Provision for Loan Losses

The provision for loan losses increased during the quarter and annual periods ended December 31, 2017 despite reduced net charge-offs, due to the growth in the loan portfolio.  The provision for loan losses was $500 thousand and $200 thousand for each of the quarters ended December 31, 2017 and December 31, 2016, respectively.  The provision for loan losses increased $430 thousand to $1.7 million for the year ended December 31, 2017 compared to the prior year period.  Quarterly net charge-offs declined $249 thousand to $57 thousand from $306 thousand in the prior year’s quarter.  Annual net charge-offs declined $727 thousand over the prior year period to $673 thousand for the twelve months ended December 31, 2017. 

Noninterest Income

Noninterest income decreased $336 thousand to $2.0 million for the three months ended December 31, 2017 and declined $526 thousand to $8.3 million for the year ended December 31, 2017, compared to the same period last year due to a lower volume of sales of both mortgage and SBA loans, and lower gains on the sale of securities, partially offset by increased service and loan fee income.

Quarterly gains on the sale of mortgage loans declined $359 thousand and yearly gains declined $1.1 million compared to the prior year periods due to lower sales volumes in each period. During 2017, management elected to hold more of the residential loans it originates in portfolio for long term investment rather than sell the loans.  In the twelve months ended December 31, 2017, $221.6 million in mortgage loans were originated with $82.1 million being sold for a net gain of $1.5 million.  By comparison, $192.2 million in mortgage loans were originated in 2016, of which $108.1 million were sold for a gain of $2.6 million.  Mortgage loan sale volume totaled $15.9 million for the three months ended December 31, 2017 compared to $31.5 million in sales in the prior year’s period. 

Gains on the sale of SBA loans decreased due to a lower volume of loan sales this quarter compared with the prior year’s quarter.  SBA loan sales totaled $3.7 million with net gains on sale of $268 thousand for the quarter ended December 31, 2017, compared to $6.4 million in sales and a net gain of $515 thousand in the prior year’s quarter.   Gains on the sale of $19.4 million in SBA loans were $1.6 million for the full year 2017 compared to $2.1 million on $24.7 million in sales in the prior year.  

Service and loan fee income increased $404 thousand and $1.1 million in the quarterly and annual periods, respectively due to increased loan application, interest rate swap, servicing and payoff fees.

Net security gains decreased $245 thousand and $362 thousand in the quarterly and annual periods, respectively.

Noninterest Expense

Noninterest expense increased $326 thousand, or 4.5%, to $7.6 million for the quarter and increased $2.4 million, or 8.7%, to $30.0 million for the year ended December 31, 2017 compared to the prior year periods.  These increases are attributed to costs of expanding our retail branch and lending networks which resulted in higher compensation and furniture and equipment expenses.   

Notable items for the periods include:

  • Compensation and benefits expense increased $633 thousand to $4.5 million for the three months ended December 31, 2017 and increased $2.2 million to $17.1 million for the year ended December 31, 2017.  Compensation and benefit expenses have risen in each of these periods due to the addition of two new retail branches, and additional lending and operational staff.   Our full-time-equivalent employees increased significantly to 199 in the 4th quarter from 166 in the 3rd quarter 2017 as we filled vacant positions.  In addition, a bonus of approximately $150 thousand or $750 per non-executive employee will be paid in 2018 in response to the federal tax reform legislation.
  • Furniture and equipment expense increased $89 thousand and $379 thousand for the quarter and annual periods, respectively due to continued investment in technology in the form of equipment, network maintenance and software.
  • Loan collection and OREO expenses decreased $417 thousand and $191 thousand in the quarterly and annual periods as we continue to work through these credits, reduce our OREO inventory and the related expenses to maintain these properties   
  • Deposit insurance expense declined for the quarter and annual periods.
  • Advertising expense increased $74 thousand for the quarter and $84 thousand for the annual periods due to supporting new markets and a larger branch network.

Income Tax Expense 

On December 22, 2017, the “Tax Cuts and Jobs Act” was signed which lowered the corporate tax rate from 35% to 21%.  Under ASC 740, Income Taxes, Unity was required to adjust its deferred income tax balances as of the enactment date, December 22nd, to reflect the lower tax rate of 21%.  This adjustment resulted in a $1.7 million increase in income tax expense and an effective tax rate of 61.0% for the quarter and 42.5% for the year.  Excluding this, our income tax expense was $2.2 million with an effective tax rate of 33.9% and $7.8 million with an effective tax rate of 34.8% for the quarter and year ended December 31, 2017. We expect that our net income will benefit from the lower tax rate in the future.  

Financial Condition

At December 31, 2017, total assets were $1.5 billion, an increase of $265.6 million from year-end 2016:

  • Total loans increased $197.3 million or 20.3%, from year-end 2016 to $1.2 billion at December 31, 2017. Commercial, residential mortgage, consumer and SBA loan portfolios increased $97.8 million, $76.1 million, $18.3 million and $9.5 million, respectively.  Our pipeline in all categories remains strong and loan growth is expected to continue in future quarters.
  • Total deposits increased $97.4 million or 10.3%, to $1.0 billion at December 31, 2017.  Noninterest-bearing demand deposits, savings deposits and interest-bearing demand deposits have increased $40.2 million, $33.1 million and $19.3 million, respectively. 
  • Borrowed funds increased $154.0 million to $285.3 million at December 31, 2017 due to increased overnight borrowings.  These short-term, low cost borrowings were used to fund loan growth. 
  • Shareholders’ equity was $118.1 million at December 31, 2017, an increase of $11.8 million from year-end 2016, due to retained net income.
  • Book value per common share was $11.13 as of December 31, 2017 compared to $10.14 at December 31, 2016.
  • At December 31, 2017, the leverage, common equity Tier I, Tier I and Total Risk Based Capital ratios were 9.37%, 10.81%, 11.75% and 12.87% respectively, all in excess of the ratios required to be deemed “well-capitalized”. 

Credit Quality

  • Nonperforming assets totaled $3.4 million at December 31, 2017, or 0.29% of total loans and OREO, compared to $8.3 million or 0.85% of total loans and OREO at year-end 2016.  
  • The allowance for loan losses totaled $13.6 million at December 31, 2017, or 1.16% of total loans compared to $12.6 million and 1.29% at December 31, 2016.
  • Net charge-offs were $57 thousand for the three months ended December 31, 2017, compared to $306 thousand for the same period a year ago.  Annual net charge-offs were $673 thousand compared to $1.4 million for the prior year’s period.

Unity Bancorp, Inc. is a financial service organization headquartered in Clinton, New Jersey, with approximately $1.5 billion in assets and $1.0 billion in deposits.  Unity Bank provides financial services to retail, corporate and small business customers through its 18 retail service centers located in Bergen, Hunterdon, Middlesex, Somerset, Union and Warren Counties in New Jersey and Northampton County in Pennsylvania.  For additional information about Unity, visit our website at www.unitybank.com , or call 800- 618-BANK.

This news release contains certain forward-looking statements, either expressed or implied, which are provided to assist the reader in understanding anticipated future financial performance.  These statements may be identified by use of the words “believe”, “expect”, “intend”, “anticipate”, “estimate”, “project” or similar expressions.  These statements involve certain risks, uncertainties, estimates and assumptions made by management, which are subject to factors beyond the company’s control and could impede its ability to achieve these goals.  These factors include those items included in our Annual Report on Form 10-K under the heading “Item IA-Risk Factors” as well as general economic conditions, trends in interest rates, the ability of our borrowers to repay their loans, our ability to manage and reduce the level of our nonperforming assets, and results of regulatory exams, among other factors.


 
UNITY BANCORP, INC.
SUMMARY FINANCIAL HIGHLIGHTS
December 31, 2017
                 
                 
         December 31, 2017 vs.  
         September 30, 2017 December 31, 2016  
(In thousands, except percentages and per share amounts) December 31, 2017 September 30, 2017 December 31, 2016   %   %   
BALANCE SHEET DATA:                
Total assets $  1,455,496   $  1,329,834   $  1,189,906      9.4  %  22.3  % 
Total deposits    1,043,137      1,043,632      945,723    -    10.3    
Total loans    1,170,674      1,092,873      973,414      7.1     20.3    
Total securities    69,800      72,105      61,547      (3.2)   13.4    
Total shareholders' equity    118,105      115,814      106,291      2.0     11.1    
Allowance for loan losses    (13,556)    (13,113)    (12,579)    3.4     7.8    
                 
FINANCIAL DATA - QUARTER TO DATE:                
Income before provision for income taxes $  6,408   $  5,771   $  4,925      11.0     30.1    
Provision for income taxes    2,175      2,014      1,765      8.0     23.2    
DTA Tax Rate Adjustment    1,733    -    -     100.0     100.0    
Net income  $  2,500   $  3,757   $  3,160      (33.5)    (20.9)  
                 
Net income per common share - Basic  $  0.24   $  0.36   $  0.33      (33.3)   (27.3)  
Net income per common share - Diluted  $  0.23   $  0.35   $  0.32      (34.3)   (28.1)  
                 
Performance ratios:                
Return on average assets    0.74  %  1.17  %   1.07  %   (36.8)   (30.8)  
Return on average equity     8.54  %  13.00  %   13.47  %   (34.3)   (36.6)  
Efficiency ratio    52.45  %  54.86  %   59.90  %   (4.4)   (12.4)  
Net interest margin    3.91  %  3.88  %   3.60  %   0.8     8.6    
Noninterest expense to average assets    2.25  %  2.35  %   2.47  %   (4.3)   (8.9)  
                 
FINANCIAL DATA - YEAR TO DATE:                
Income before provision for income taxes $  22,433      $  20,466        9.6    
Provision for income taxes    7,807         7,257        7.6    
DTA Tax Rate Adjustment    1,733         -         100.0    
Net income  $  12,893      $  13,209        (2.4)  
                 
Net income per common share - Basic  $  1.22      $  1.40        (12.9)  
Net income per common share - Diluted  $  1.20      $  1.38        (13.0)  
                 
Performance ratios:                
Return on average assets    1.02  %     1.17  %     (12.8)  
Return on average equity     11.47  %     15.37  %     (25.4)  
Efficiency ratio    55.57  %     56.51  %     (1.7)  
Net interest margin    3.83  %     3.58  %     7.0    
Noninterest expense to average assets    2.23  %     2.34  %     (4.7)  
                 
SHARE INFORMATION:                
Market price per share $  19.75   $  19.80   $  15.70      (0.3)   25.8    
Dividends paid $  0.06   $  0.06   $  0.05    -    0.2    
Book value per common share $  11.13   $  10.94   $  10.14      1.7     9.8    
Average diluted shares outstanding (QTD)    10,794      10,761      9,878      0.3     9.3    
                 
CAPITAL RATIOS:                
Total equity to total assets    8.11  %  8.71  %   8.93  %   (6.9)   (9.2)  
Leverage ratio    9.37  %  9.70  %   9.73  %   (3.4)   (3.7)  
Common equity tier 1 risk-based capital ratio    10.81  %  11.27  %   11.49  %   (4.1)   (5.9)  
Tier 1 risk-based capital ratio    11.75  %  12.26  %   12.58  %   (4.2)   (6.6)  
Total risk-based capital ratio    12.87  %  13.30  %   13.84  %   (3.2)   (7.0)  
                 
CREDIT QUALITY AND RATIOS:                
Nonperforming assets $  3,420   $  4,449   $  8,287      (23.1)   (58.7)  
QTD net chargeoffs (annualized) to QTD average loans    0.02  %  0.07  %   0.13  %   (71.4)   (84.6)  
Allowance for loan losses to total loans    1.16  %  1.20  %   1.29  %   (3.3)   (10.1)  
Nonperforming assets to total loans and OREO    0.29  %  0.41  %   0.85  %   (29.3)   (65.9)  
Nonperforming assets to total assets    0.23  %   0.33  %   0.70  %   (30.3)%  (67.1)% 
                      
                      

  

       
UNITY BANCORP, INC.
Reconciliation of GAAP vs. Non-GAAP Financials
December 31, 2017
                            
                            
                
  QTD YTD QTD YTD  Current QTD vs. Prior Yr. QTD  Current YTD vs. Prior YTD 
(In thousands, except percentages and per share amounts) Dec. 31, 2017 Dec. 31, 2017 Dec. 31, 2016 Dec. 31, 2016   $   %    $   %
 
                            
GAAP                           
Income before provision for income taxes $  6,408   $  22,433   $  4,925   $  20,466      1,483     30.1      1,967     9.6   
Provision for income taxes    3,908      9,540      1,765      7,257      2,143     121.4      2,283     31.5   
Net income  $  2,500   $  12,893   $  3,160   $  13,209      (660)   (20.9)    (316)   (2.4) 
                            
Effective tax rate    61.0  %   42.5  %   35.8  %   35.5  %          
                            
Net income per:                           
Common share - basic $  0.24   $  1.22   $  0.33   $  1.40      (0.09)   (27.3)    (0.18)   (12.9) 
Common share - diluted $  0.23   $  1.20   $  0.32   $  1.38      (0.09)   (28.1)    (0.18)   (13.0) 
                            
Performance ratios:                           
Return on average assets    0.74  %   1.02  %   1.07  %   1.17  %     (30.8)      (12.8) 
Return on average equity     8.54  %   11.47  %   13.47  %   15.37  %     (36.6)      (25.4) 
                            
                            
NON-GAAP                           
Income before provision for income taxes $  6,408   $  22,433   $   4,925   $  20,466      1,483     30.1      1,967     9.6   
Provision for income taxes    3,908      9,540      1,765      7,257      2,143     121.4      2,283     31.5   
Net income before nonrecurring adjustments    2,500      12,893      3,160      13,209      (660)   (20.9)    (316)   (2.4) 
Nonrecurring adjustments:                           -    
DTA Tax Rate Adjustment    1,733      1,733      -     -     1,733     100.0      1,733     100.0   
Gain on subordinated debenture    -       -     -     1,483      -      -       (1,483)   (100.0) 
Adjusted net income $  4,233   $  14,626   $  3,160   $  11,726      1,073     34.0      2,900     24.7   
                            
Effective tax rate    33.9  %   34.8  %   35.8  %   28.2  %          
                            
Performance ratios before nonrecurring adjustments:                           
Common share - basic $  0.40   $  1.38   $  0.33   $  1.25      0.07     21.2      0.13     10.4   
Common share - diluted $  0.39   $  1.36   $  0.32   $  1.23      0.07     21.9      0.13     10.6   
                            
Performance ratios before nonrecurring adjustments:                           
Return on average assets    1.25  %   1.15  %   1.07  % 1.04 %     16.8        10.6   
Return on average equity     14.46  %   13.02  %   13.47  % 13.65 %     7.3        (4.6) 
                            
                            

  

 
UNITY BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
December 31, 2017
                 
                 
            December 31, 2017 vs.  
            September 30, 2017 December 31, 2016  
(In thousands, except percentages) December 31, 2017 September 30, 2017 December 31, 2016   %   %   
ASSETS                
Cash and due from banks $  23,701   $  20,318   $  22,105      16.7  %  7.2  % 
Fed funds, interest-bearing deposits and repos    126,553      84,512      83,790      49.7     51.0    
Cash and cash equivalents    150,254      104,830      105,895      43.3     41.9    
Securities:                
Securities available for sale    53,493      52,750      40,568      1.4     31.9    
Securities held to maturity    16,307      19,355      20,979      (15.7)   (22.3)  
Total securities    69,800       72,105      61,547      (3.2)   13.4    
Loans:                
SBA loans held for sale    22,810      17,724      14,773      28.7     54.4    
SBA loans held for investment    43,999      44,001      42,492      -      3.5    
SBA 504 loans    21,871      22,239      26,344      (1.7)   (17.0)  
Commercial loans    606,994      568,766      509,171      6.7     19.2    
Residential mortgage loans    365,145      330,787      289,093      10.4     26.3    
Consumer loans      109,855      109,356      91,541      0.5     20.0    
Total loans    1,170,674      1,092,873      973,414      7.1     20.3    
Allowance for loan losses    (13,556)    (13,113)    (12,579)    3.4     7.8    
Net loans     1,157,118      1,079,760      960,835      7.2     20.4    
Premises and equipment, net    23,470      23,080      23,398      1.7     0.3    
Bank owned life insurance ("BOLI")    24,227      24,047      13,758      0.7     76.1    
Deferred tax assets    4,017      5,842      5,512      (31.2)   (27.1)  
Federal Home Loan Bank ("FHLB") stock    12,863      7,328      6,037      75.5     113.1    
Accrued interest receivable    5,447      5,222      4,462      4.3     22.1    
Other real estate owned ("OREO")    426      707      1,050      (39.7)   (59.4)  
Goodwill    1,516      1,516      1,516      -      -     
Other assets    6,358      5,397      5,896      17.8     7.8    
Total assets $  1,455,496   $  1,329,834   $  1,189,906      9.4  %  22.3  % 
                 
LIABILITIES AND SHAREHOLDERS' EQUITY             
Liabilities:                
Deposits:                
Noninterest-bearing demand $  256,119   $  258,519   $  215,963      (0.9)%  18.6  % 
Interest-bearing demand     164,997      166,529      145,654      (0.9)   13.3    
Savings     396,557      403,871      363,462      (1.8)   9.1    
Time, under $100,000    133,881      122,410      123,724      9.4     8.2    
Time, $100,000 and over, under $250,000    70,481      71,155      75,567      (0.9)   (6.7)  
Time, $250,000 and over    21,102      21,148      21,353      (0.2)   (1.2)  
Total deposits    1,043,137      1,043,632      945,723      -      10.3    
Borrowed funds    275,000      152,000      121,000      80.9     127.3    
Subordinated debentures    10,310      10,310      10,310      -      -     
Accrued interest payable    436      400      430      9.0     1.4    
Accrued expenses and other liabilities    8,508      7,678      6,152      10.8     38.3    
Total liabilities    1,337,391      1,214,020      1,083,615      10.2     23.4    
Shareholders' equity:                
Common stock    86,782      86,423      85,383      0.4     1.6    
Retained earnings    31,117      29,260      20,748      6.3     50.0    
Accumulated other comprehensive income    206      131      160     NM    NM    
Total shareholders' equity    118,105       115,814      106,291      2.0     11.1    
Total liabilities and shareholders' equity $  1,455,496   $  1,329,834   $  1,189,906      9.4  %  22.3  % 
                 
Issued and outstanding common shares    10,615      10,586      10,477         
                 
NM=Not meaningful                
                 

  

 
UNITY BANCORP, INC.
QTD CONSOLIDATED STATEMENTS OF INCOME
December 31, 2017
                         
        
             December 31, 2017 vs.   
   For the three months ended   September 30, 2017 December 31, 2016  
(In thousands, except percentages and per share amounts) December 31, 2017 September 30, 2017 December 31, 2016   $   %   $   %   
INTEREST INCOME                        
Fed funds, interest-bearing deposits and repos $  257   $  262  $   79   $  (5)    (1.9)%$  178      225.3  % 
FHLB stock    119      85     71      34      40.0      48      67.6    
Securities:                        
Taxable    488      512     452      (24)    (4.7)    36      8.0    
Tax-exempt    31      40     44      (9)    (22.5)    (13)    (29.5)  
Total securities    519      552     496      (33)    (6.0)    23      4.6    
Loans:                        
SBA loans    1,023      1,042     850      (19)    (1.8)    173      20.4    
SBA 504 loans    280      287     306      (7)    (2.4)    (26)    (8.5)  
Commercial loans    7,310      6,924     6,226      386      5.6      1,084      17.4    
Residential mortgage loans    4,046       3,636     3,188      410      11.3      858      26.9    
Consumer loans    1,490      1,407     1,064      83      5.9      426      40.0    
Total loans    14,149      13,296     11,634      853      6.4      2,515      21.6    
Total interest income    15,044      14,195     12,280      849      6.0      2,764      22.5    
INTEREST EXPENSE                        
Interest-bearing demand deposits    183      168     147      15      8.9      36      24.5    
Savings deposits    744      733     537      11      1.5      207      38.5    
Time deposits    837      823     845      14      1.7      (8)    (0.9)  
Borrowed funds and subordinated debentures    780      654      696      126      19.3      84      12.1    
Total interest expense    2,544      2,378     2,225      166      7.0      319      14.3    
Net interest income     12,500      11,817     10,055      683      5.8      2,445      24.3    
Provision for loan losses    500      500     200      -                 -     300      150.0    
Net interest income after provision for loan losses    12,000      11,317     9,855      683      6.0      2,145      21.8    
NONINTEREST INCOME                        
Branch fee income    354      355     329      (1)    (0.3)    25      7.6    
Service and loan fee income    628      448     224      180      40.2      404      180.4    
Gain on sale of SBA loans held for sale, net    268      385      515      (117)    (30.4)    (247)    (48.0)  
Gain on sale of mortgage loans, net    343      392     702      (49)    (12.5)    (359)    (51.1)  
BOLI income    181      111     94      70      63.1      87      92.6    
Net security gains (losses)    (7)    53     238      (60)    (113.2)    (245)    (102.9)  
Other income    270      264     271      6      2.3      (1)    (0.4)  
Total noninterest income    2,037      2,008     2,373      29      1.4      (336)    (14.2)  
NONINTEREST EXPENSE                        
Compensation and benefits    4,455      4,268     3,822      187      4.4      633      16.6    
Occupancy    591       600     618      (9)    (1.5)    (27)    (4.4)  
Processing and communications    659      656     647      3      0.5      12      1.9    
Furniture and equipment    542      513     453      29      5.7      89      19.6    
Professional services    298      247     266      51      20.6      32      12.0    
Loan collection & OREO expenses    (30)  114     387      (144)    (126.3)    (417)    (107.8)  
Other loan expenses    38      47     32      (9)    (19.1)    6      18.8    
Deposit insurance    170      156     220      14      9.0      (50)    (22.7)  
Advertising    321      299     247      22      7.4      74      30.0    
Director fees    141      150     144      (9)    (6.0)    (3)    (2.1)  
Other expenses    444      504     467      (60)    (11.9)    (23)    (4.9)  
Total noninterest expense    7,629      7,554     7,303      75      1.0      326      4.5    
Income before provision for income taxes    6,408      5,771     4,925      637      11.0      1,483      30.1    
Provision for income taxes    2,175      2,014     1,765       161      8.0      410      23.2    
DTA Tax Rate Adjustment    1,733            -      -     1,733      100.0      1,733      100.0    
Net income  $  2,500   $   3,757  $  3,160   $  (1,257)    (33.5)%$  (660)    (20.9)% 
                         
Effective tax rate    61.0  %                        34.9 %   35.8 %              
                         
Net income per common share - Basic  $  0.24   $  0.36  $  0.33                
Net income per common share - Diluted  $  0.23   $  0.35  $  0.32                
                         
Weighted average common shares outstanding - Basic    10,604      10,572     9,700                
Weighted average common shares outstanding - Diluted    10,794      10,761     9,878                
                          

 

   
UNITY BANCORP, INC.  
YTD CONSOLIDATED STATEMENTS OF INCOME  
December 31, 2017  
                  
         
   For the twelve months ended December 31,    Current YTD vs. Prior YTD  
(In thousands, except percentages and per share amounts) 2017  2016    $   %   
INTEREST INCOME                 
Fed funds, interest-bearing deposits and repos $  851   $  214    $  637      297.7  % 
FHLB stock    370      245       125      51.0    
Securities:                 
Taxable    2,029      1,698       331      19.5    
Tax-exempt    159      204       (45)    (22.1)  
Total securities    2,188      1,902       286      15.0    
Loans:                 
SBA loans    3,805      3,181       624      19.6    
SBA 504 loans    1,177      1,356       (179)    (13.2)  
Commercial loans    26,973      23,900       3,073      12.9    
Residential mortgage loans    14,650      12,205       2,445      20.0    
Consumer loans    5,296      4,021       1,275      31.7    
Total loans    51,901      44,663       7,238      16.2    
Total interest income    55,310      47,024        8,286      17.6    
INTEREST EXPENSE                 
Interest-bearing demand deposits    665      537       128      23.8    
Savings deposits    2,738      1,742       996      57.2    
Time deposits    3,278      3,670       (392)    (10.7)  
Borrowed funds and subordinated debentures    2,772      2,818       (46)    (1.6)  
Total interest expense    9,453      8,767       686      7.8    
Net interest income     45,857       38,257       7,600      19.9    
Provision for loan losses    1,650      1,220       430      35.2    
Net interest income after provision for loan losses    44,207      37,037       7,170      19.4    
NONINTEREST INCOME                 
Branch fee income    1,384      1,269       115      9.1    
Service and loan fee income    2,100      1,020       1,080      105.9    
Gain on sale of SBA loans held for sale, net    1,617      2,099       (482)    (23.0)  
Gain on sale of mortgage loans, net    1,530      2,621       (1,091)    (41.6)  
BOLI income    469      378       91      24.1    
Net security gains     62      424       (362)    (85.4)  
Gain on repurchase of subordinated debt    -     2,264       (2,264)    (100.0)  
Other income    1,108      985       123      12.5    
Total noninterest income    8,270      11,060       (2,790)    (25.2)  
NONINTEREST EXPENSE                 
Compensation and benefits    17,117      14,952       2,165      14.5    
Occupancy    2,381      2,360       21      0.9    
Processing and communications    2,551      2,628       (77)    (2.9)  
Furniture and equipment    2,079      1,700       379      22.3    
Professional services    1,022      976       46      4.7    
Loan collection & OREO expenses    463      654       (191)    (29.2)  
Other loan expenses    186      152       34      22.4    
Deposit insurance    546      713       (167)    (23.4)  
Advertising    1,179      1,095       84      7.7    
Director fees    637      559       78      14.0    
Other expenses    1,883      1,842       41      2.2    
Total noninterest expense    30,044      27,631       2,413      8.7    
Income before provision for income taxes    22,433      20,466       1,967      9.6    
Provision for income taxes    7,807      7,257       550      7.6    
DTA Tax Rate Adjustment    1,733      -        1,733      100.0    
Net income  $  12,893   $  13,209    $  (316)    (2.4)% 
                  
Effective tax rate    42.5 %  35.5 %         
                  
Net income per common share - Basic  $  1.22   $  1.40           
Net income per common share - Diluted  $  1.20   $  1.38           
                  
Weighted average common shares outstanding - Basic    10,558      9,416           
Weighted average common shares outstanding - Diluted    10,749      9,572           
                  

  

UNITY BANCORP, INC.
QUARTER TO DATE NET INTEREST MARGIN
December 31, 2017
                       
                 
(Dollar amounts in thousands, interest amounts and interest rates/yields on a fully tax-equivalent basis)  
  For the three months ended  
  December 31, 2017   September 30, 2017  
  Average Balance Interest  Rate/Yield    Average Balance Interest  Rate/Yield   
ASSETS                      
Interest-earning assets:                      
Fed funds, interest-bearing deposits and repos $61,621  $257     1.65  % $64,579  $262     1.61  %
FHLB stock  7,523   119     6.28     5,697   85     5.92   
Securities:                      
Taxable  65,967   488     2.93     67,178   512     3.02   
Tax-exempt  5,469   47     3.41     6,234   60     3.82   
Total securities (A)  71,436   535     2.97     73,412   572     3.09   
Loans:                      
SBA loans  63,275   1,023     6.41     60,221   1,042     6.86   
SBA 504 loans  22,038   280     5.04     22,596   287     5.04   
Commercial loans  589,825   7,310     4.92     553,443   6,924     4.96   
Residential mortgage loans  344,636   4,046     4.66     322,172   3,636     4.48   
Consumer loans    109,300   1,490     5.41     106,976   1,407     5.22   
Total loans (B)  1,129,074   14,149     4.97     1,065,408   13,296     4.95   
Total interest-earning assets $1,269,654  $15,060     4.71  % $1,209,096  $14,215     4.66  %
                       
Noninterest-earning assets:                      
Cash and due from banks  23,248           23,407         
Allowance for loan losses    (13,373)            (13,053)        
Other assets  65,785           57,179         
Total noninterest-earning assets  75,660           67,533         
Total assets $1,345,314          $1,276,629         
                       
LIABILITIES AND SHAREHOLDERS' EQUITY                      
Interest-bearing liabilities:                      
Total interest-bearing demand deposits $167,918  $183     0.43  % $160,184  $168     0.42  %
Total savings deposits  406,281   744     0.73     406,064   733     0.72   
Total time deposits  220,062   837     1.51     215,501   823     1.52   
Total interest-bearing deposits  794,261   1,764     0.88     781,749   1,724     0.87   
Borrowed funds and subordinated debentures  166,669   780     1.86     124,369   654     2.09   
Total interest-bearing liabilities $960,930  $2,544     1.05  % $906,118  $2,378     1.04  %
                       
Noninterest-bearing liabilities:                      
Noninterest-bearing demand deposits  258,616           248,259         
Other liabilities  9,615           7,598         
Total noninterest-bearing liabilities  268,231           255,857         
Total shareholders' equity  116,153           114,654         
Total liabilities and shareholders' equity $1,345,314          $1,276,629         
                       
Net interest spread    $12,516     3.66  %    $11,837     3.62  %
Tax-equivalent basis adjustment       (16)            (20)     
Net interest income    $12,500          $11,817      
Net interest margin          3.91  %          3.88  %
                       
(A) Yields related to securities exempt from federal and state income taxes are stated on a fully tax-equivalent basis.  They are reduced by the nondeductible portion of interest expense, assuming a federal tax rate of 35 percent and applicable state rates.  
(B) The loan averages are stated net of unearned income, and the averages include loans on which the accrual of interest has been discontinued.     
      

 

 
UNITY BANCORP, INC.
QUARTER TO DATE NET INTEREST MARGIN
December 31, 2017
                       
                       
(Dollar amounts in thousands, interest amounts and interest rates/yields on a fully tax-equivalent basis)  
  For the three months ended  
  December 31, 2017   December 31, 2016  
  Average Balance Interest  Rate/Yield    Average Balance Interest  Rate/Yield   
ASSETS                      
Interest-earning assets:                      
Fed funds, interest-bearing deposits and repos $61,621  $257     1.65  % $73,087  $79     0.43  %
FHLB stock  7,523   119     6.28     5,773   71     4.89   
Securities:                      
Taxable  65,967   488     2.93     58,622   452     3.07   
Tax-exempt  5,469   47     3.41     6,420   67     4.15   
Total securities (A)  71,436   535     2.97     65,042   519     3.17   
Loans:                      
SBA loans  63,275   1,023     6.41     59,519   850     5.68   
SBA 504 loans  22,038   280     5.04     25,498   306     4.77   
Commercial loans  589,825   7,310     4.92     504,331   6,226     4.91   
Residential mortgage loans  344,636   4,046     4.66     289,028   3,188     4.39   
Consumer loans    109,300   1,490     5.41     90,549   1,064     4.67   
Total loans (B)  1,129,074   14,149     4.97     968,925   11,634     4.78   
Total interest-earning assets $1,269,654  $15,060     4.71  % $1,112,827  $12,303     4.40  %
                       
Noninterest-earning assets:                      
Cash and due from banks  23,248           24,851         
Allowance for loan losses    (13,373)            (12,819)        
Other assets  65,785           53,614         
Total noninterest-earning assets  75,660           65,646         
Total assets $1,345,314          $1,178,473         
                       
LIABILITIES AND SHAREHOLDERS' EQUITY                      
Interest-bearing liabilities:                      
Total interest-bearing demand deposits $167,918  $183     0.43  % $142,872  $147     0.41  %
Total savings deposits  406,281   744     0.73     361,379   537     0.59   
Total time deposits  220,062   837     1.51     230,594   845     1.46   
Total interest-bearing deposits  794,261   1,764     0.88     734,845   1,529     0.83   
Borrowed funds and subordinated debentures  166,669   780     1.86     125,440   696     2.21   
Total interest-bearing liabilities $960,930  $2,544     1.05  % $860,285  $2,225     1.03  %
                       
Noninterest-bearing liabilities:                      
Noninterest-bearing demand deposits  258,616           218,216         
Other liabilities  9,615           6,631         
Total noninterest-bearing liabilities  268,231           224,847         
Total shareholders' equity  116,153           93,341         
Total liabilities and shareholders' equity $1,345,314          $1,178,473         
                       
Net interest spread    $12,516     3.66  %    $10,078     3.37  %
Tax-equivalent basis adjustment       (16)            (23)     
Net interest income    $12,500          $10,055      
Net interest margin          3.91  %          3.60  %
                       
(A) Yields related to securities exempt from federal and state income taxes are stated on a fully tax-equivalent basis.  They are reduced by the nondeductible portion of interest expense, assuming a federal tax rate of 35 percent and applicable state rates.
(B) The loan averages are stated net of unearned income, and the averages include loans on which the accrual of interest has been discontinued.     
      

  

     
UNITY BANCORP, INC.
YEAR TO DATE NET INTEREST MARGIN
December 31, 2017
                       
                       
(Dollar amounts in thousands, interest amounts and interest rates/yields on a fully tax-equivalent basis)  
  For the twelve months ended  
  December 31, 2017   December 31, 2016  
  Average Balance Interest  Rate/Yield    Average Balance Interest  Rate/Yield   
ASSETS                      
Interest-earning assets:                      
Fed funds, interest-bearing deposits and repos $70,139  $851     1.21  % $71,265  $214     0.30  %
FHLB stock  6,230   370     5.94     5,241   245     4.67   
Securities:                      
Taxable  66,107   2,029     3.07     61,053   1,698     2.78   
Tax-exempt  6,225   240     3.86     7,649   307     4.01   
Total securities (A)  72,332   2,269     3.14     68,702   2,005     2.92   
Loans:                      
SBA loans  59,293   3,805     6.42     56,834   3,181     5.60   
SBA 504 loans  23,654   1,177     4.98     27,135   1,356     5.00   
Commercial loans  547,347   26,973     4.93     483,479   23,900     4.94   
Residential mortgage loans  319,074   14,650     4.59     273,612   12,205     4.46   
Consumer loans    102,898   5,296     5.15     84,222   4,021     4.77   
Total loans (B)  1,052,266   51,901     4.93     925,282   44,663     4.83   
Total interest-earning assets $1,200,967  $55,391     4.61  % $1,070,490  $47,127     4.40  %
                       
Noninterest-earning assets:                      
Cash and due from banks  23,321           24,409         
Allowance for loan losses    (13,033)            (12,841)        
Other assets  58,481           50,103         
Total noninterest-earning assets  68,769           61,671         
Total assets $1,269,736          $1,132,161         
                       
LIABILITIES AND SHAREHOLDERS' EQUITY                      
Interest-bearing liabilities:                      
Total interest-bearing demand deposits $159,642  $665     0.42  % $133,212  $537     0.40  %
Total savings deposits  397,250   2,738     0.69     328,486   1,742     0.53   
Total time deposits  219,847   3,278     1.49     261,225   3,670     1.40   
Total interest-bearing deposits  776,739   6,681     0.86     722,923   5,949     0.82   
Borrowed funds and subordinated debentures  135,730   2,772     2.04     114,853   2,818     2.45   
Total interest-bearing liabilities $912,469  $9,453     1.04  % $837,776  $8,767     1.04  %
                       
Noninterest-bearing liabilities:                      
Noninterest-bearing demand deposits  237,207           199,554         
Other liabilities  7,609           8,895         
Total noninterest-bearing liabilities  244,297           208,449         
Total shareholders' equity  112,970           85,936         
Total liabilities and shareholders' equity $1,269,736          $1,132,161         
                       
Net interest spread    $45,938     3.57  %    $38,360     3.36  %
Tax-equivalent basis adjustment       (81)            (103)     
Net interest income    $45,857          $38,257      
Net interest margin          3.83  %          3.58  %
                       
(A) Yields related to securities exempt from federal and state income taxes are stated on a fully tax-equivalent basis.  They are reduced by the nondeductible portion of interest expense, assuming a federal tax rate of 35 percent and applicable state rates. 
(B) The loan averages are stated net of unearned income, and the averages include loans on which the accrual of interest has been discontinued.                    
                     

 

      
UNITY BANCORP, INC. 
QUARTERLY ALLOWANCE FOR LOAN LOSSES AND LOAN QUALITY SCHEDULES
December 31, 2017
                   
                   
Amounts in thousands, except percentages  Dec. 31, 2017 Sept. 30, 2017 Jun. 30, 2017  Mar. 31, 2017 Dec. 31, 2016  
ALLOWANCE FOR LOAN LOSSES:                  
Balance, beginning of period $13,113  $12,800  $12,681  $12,579  $12,685  
Provision for loan losses charged to expense  500   500   400   250   200  
   13,613   13,300   13,081   12,829   12,885  
Less: Chargeoffs                  
SBA loans    -    34   150   109   189  
Commercial loans  -   31   120   76   19  
Residential mortgage loans  50   5     -      -    101  
Consumer loans  83   170   17   66   2  
Total chargeoffs  133   240   287   251   311  
Add: Recoveries                  
SBA loans  45   36   3   37   1  
SBA 504 loans    -    2     -      -      -   
Commercial loans  31   13   3   53   4  
Residential mortgage loans    -      -      -    12     -   
Consumer loans    -    2     -    1     -   
Total recoveries  76   53   6   103   5  
Net chargeoffs  57   187   281   148   306  
Balance, end of period $13,556  $13,113  $12,800  $12,681  $12,579  
                   
LOAN QUALITY INFORMATION:                  
Nonperforming loans (1) $2,994  $3,742  $5,681  $7,758  $7,237  
Other real estate owned ("OREO")  426   707   581   1,172   1,050  
Nonperforming assets  3,420   4,449   6,262   8,930   8,287  
Less:  Amount guaranteed by SBA  27   27   41   60   60  
Net nonperforming assets $3,393  $4,422  $6,221  $8,870  $8,227  
                   
 Loans 90 days past due & still accruing   $60  $2,216  $230  $  -   $  -   
                   
(1) Nonperforming TDRs included in nonperforming loans $  -   $  -   $  -   $  -   $153  
Total TDRs $  -   $  -   $  -   $  -   $153  
                   
Allowance for loan losses to:                  
Total loans at quarter end    1.16  %   1.20  %   1.22  %   1.27  %   1.29  %
Nonperforming loans (1)    452.77      350.43      225.31      163.46      173.82   
Nonperforming assets    396.37      294.74      204.41      142.00      151.79   
Net nonperforming assets    399.53      296.54      205.75      142.97      152.90   
                   
QTD net (recoveries) chargeoffs (annualized) to QTD average loans:                  
SBA loans    (0.28)%   (0.01)%   1.06  %   0.50  %   1.26  %
SBA 504 loans    -     (0.04)    -     -     -    
Commercial loans    (0.02)    0.01      0.09      0.02      0.01   
Residential mortgage loans    0.06      0.01      -     (0.02)    0.14   
Consumer loans    0.30      0.62      0.07      0.28      0.01   
Total loans    0.02  %   0.07  %   0.11  %   0.06  %   0.13  %
                   
Nonperforming loans to total loans    0.26  %   0.34  %   0.54  %   0.78  %   0.74  %
Nonperforming loans and TDRs to total loans    0.26      0.34      0.54      0.78      0.74   
Nonperforming assets to total loans and OREO    0.29      0.41      0.60      0.89      0.85   
Nonperforming assets to total assets    0.23      0.33      0.49      0.73      0.70   
                      

  

 
UNITY BANCORP, INC.
QUARTERLY FINANCIAL DATA
December 31, 2017
                 
                 
(In thousands, except percentages and per share amounts) Dec. 31, 2017 Sept. 30, 2017 Jun. 30, 2017 Mar. 31, 2017 Dec. 31, 2016 
SUMMARY OF INCOME:                
Total interest income $15,044  $14,195  $13,477  $12,594  $12,280  
Total interest expense  2,544   2,378   2,327   2,204   2,225  
Net interest income  12,500   11,817   11,150   10,390   10,055  
Provision for loan losses  500   500   400   250   200  
Net interest income after provision for loan losses  12,000   11,317   10,750   10,140   9,855  
Total noninterest income  2,037   2,008   2,021   2,204   2,373  
Total noninterest expense  7,629   7,554   7,421   7,440   7,303  
Income before provision for income taxes  6,408   5,771   5,350   4,904   4,925  
Provision for income taxes  2,175   2,014   1,906   1,712   1,765  
DTA Tax Rate Adjustment  1,733     -      -      -      -   
Net income  $2,500  $3,757  $3,444  $3,192  $3,160  
                 
Net income per common share - Basic  $  0.24   $  0.36   $  0.33   $  0.30   $  0.33   
Net income per common share - Diluted  $  0.23   $  0.35   $  0.32   $  0.30   $  0.32   
                 
COMMON SHARE DATA:                
Market price per share $  19.75   $  19.80   $  17.20   $  16.95   $  15.70   
Dividends paid $  0.06   $  0.06   $  0.06   $  0.05   $  0.05   
Book value per common share $  11.13   $  10.94   $  10.64   $  10.38   $  10.14   
                 
Weighted average common shares outstanding - Basic  10,604   10,572   10,546   10,509   9,700  
Weighted average common shares outstanding - Diluted  10,794   10,761   10,735   10,705   9,878  
Issued and outstanding common shares  10,615   10,586   10,567   10,535   10,477  
                 
PERFORMANCE RATIOS (Annualized):                
Return on average assets    0.74  %   1.17  %   1.11  %   1.07  %   1.07  %
Return on average equity     8.54      13.00      12.47      12.02      13.47   
Efficiency ratio    52.45      54.86      56.41      59.08      59.90   
Noninterest expense to average assets    2.25      2.35      2.39      2.50      2.47   
                 
BALANCE SHEET DATA:                
Total assets $1,455,496  $1,329,834  $1,275,517  $1,226,168  $1,189,906  
Total deposits  1,043,137   1,043,632   1,003,967   980,703   945,723  
Total loans  1,170,674   1,092,873   1,046,804   1,000,677   973,414  
Total securities  69,800   72,105   75,066   73,022   61,547  
Total shareholders' equity  118,105   115,814   112,447   109,305   106,291  
Allowance for loan losses    (13,556)    (13,113)    (12,800)    (12,681)    (12,579) 
                 
TAX EQUIVALENT YIELDS AND RATES:                
Interest-earning assets    4.71  %   4.66  %   4.58  %   4.48  %   4.40  %
Interest-bearing liabilities    1.05      1.04      1.03      1.02      1.03   
Net interest spread    3.66      3.62      3.55      3.46      3.37   
Net interest margin    3.91      3.88      3.79      3.70      3.60   
                 
CREDIT QUALITY:                
Nonperforming assets  3,420   4,449   6,262   8,930   8,287  
QTD net chargeoffs (annualized) to QTD average loans    0.02  %   0.07  %   0.11  %   0.06  %   0.13  %
Allowance for loan losses to total loans    1.16      1.20      1.22      1.27      1.29   
Nonperforming assets to total loans and OREO    0.29       0.41      0.60      0.89      0.85   
Nonperforming assets to total assets    0.23      0.33      0.49      0.73      0.70   
                 
CAPITAL RATIOS AND OTHER:                
Total equity to total assets    8.11  %   8.71  %   8.82  %   8.91  %   8.93  %
Leverage ratio    9.37      9.70      9.66      9.72      9.73   
Common equity tier 1 risk-based capital ratio    10.81      11.27      11.32      11.46      11.49   
Tier 1 risk-based capital ratio    11.75      12.26      12.34      12.53      12.58   
Total risk-based capital ratio    12.87      13.30      13.59      13.78      13.84   
Number of banking offices    18      17      17      17      17   
Number of ATMs    19      18      18       18      18   
Number of employees    199      166      186      181      184   


News Media & Financial Analyst Contact:
Alan J. Bedner, EVP
Chief Financial Officer
(908) 713-4308