Great Lakes Bancorp, Inc. Reports 2006 Fourth Quarter Results

Aggressive Branch Development and Significant Loan Growth Continues

BUFFALO, N.Y., Feb. 13 /PRNewswire-FirstCall/ -- Great Lakes Bancorp, Inc. (NYSE: GLK) today announced a net loss of $753 thousand or $0.07 per share for the fourth quarter and a net loss of $896 thousand or $0.10 per share for the year ended December 31, 2006. The Bank recognized a net loss of $1.6 million or $0.38 per share for the fourth quarter of 2005 and a net loss of $468 thousand or $0.11 per share for 2005. Per share amounts reflect a significant increase in shares outstanding resulting from the merger with Bay View Capital Corporation on May 1, 2006.

The 2006 results reflect increases in net interest income and noninterest income, offset by higher operating costs associated with the Bank's branch development and personnel additions to its lending, support functions and senior management team. The 2005 results included a loss of $3.0 million on the sale of investment securities to improve the Bank's interest rate risk profile.

Andrew W. Dorn, Jr., President and Chief Executive Officer, was pleased with the progress made in 2006 to position the Bank for future success. "We opened five new branches during the year bringing our network to 14 full-service locations in Western New York and grew our business checking accounts significantly. On the lending side we focused on growing our commercial portfolios for better yield and diversification. The average balances in our commercial real estate and commercial and industrial portfolios grew by 88 percent and 107 percent, respectively, in 2006. We think the interest rate environment will improve sooner or later and we will be well-positioned when it occurs."

Net interest income for the quarter increased $575 thousand, or 17.9 percent, to $3.8 million compared to the fourth quarter of 2005. This increase resulted from significant growth of the Bank's loan portfolios as average loan balances increased by $92.5 million, or 22.4 percent, to $505.9 million compared to the fourth quarter of 2005, offset in part, by higher interest costs.

Average interest-bearing liabilities decreased $14.4 million to $692.5 million and average rates paid on those liabilities increased to 4.04 percent from 3.32 percent in the 2006 and 2005 quarters, reflecting the highly competitive retail market. Net interest margins were 1.99 percent for the current quarter compared to 1.78 percent for the fourth quarter of 2005.

Provisions for loan losses were $443 thousand in the current quarter compared to $212 thousand in the fourth quarter of 2005. This increase reflects reserves established in the current quarter on two commercial real estate loans that were placed on nonaccrual status.

The increase in non-performing loans and the change in the allowance for loan losses as a percentage of total loans outstanding was primarily a result of two commercial real estate loans being placed on nonaccrual status and reserved for during the fourth quarter of 2006.

Noninterest income for the current quarter was $600 thousand, representing an increase of $209 thousand or 53.5 percent from the fourth quarter of 2005 after excluding the losses on sales of securities and loans in the 2005 quarter. Noninterest income was up in all categories for the current quarter.

Noninterest expenses increased $1.9 million, or 58.0 percent, to $5.2 million for the current quarter compared to the fourth quarter of 2005. While expenses increased across all categories, the most significant were salaries and employee benefits -- up $1.0 million, advertising and professional services -- up $283 thousand, and occupancy, equipment and furnishing expenses -- up $203 thousand.

Results for the year ended December 31, 2006 reflected similar developments. Net interest income increased $1.1 million, or 7.7 percent, to $15.1 million in 2006. This increase resulted from significant growth in the loan portfolios with average loan balances up $112.0 million, or 31.2 percent, year to year, offset in part, by higher interest costs. Average interest- bearing liabilities increased $27.6 million to $715.2 million and average rates paid on those liabilities increased to 3.86 percent in the 2006 period from 2.94 percent in the 2005 period. Net interest margins were 1.98 percent in 2006 compared to 2.01 percent in 2005.

Provisions for loan losses were $1.0 million in 2006 and $934 thousand in 2005 with loan loss allowance coverage of total loans remaining fairly consistent at 0.73 percent in 2006 and 0.71 percent in 2005.

Noninterest income for 2006 was $2.2 million representing an increase of $815 thousand or 59.4 percent from 2005 when excluding the losses on sales of securities and loans in 2005. Noninterest income was up in all categories from 2005 to 2006.

Noninterest expenses increased $5.1 million, or 39.1 percent, to $18.1 million for the year. While expenses increased across all categories, the most significant increases were salaries and employee benefits -- up $3.3 million; advertising and professional services -- up $576 thousand; and occupancy, equipment and furnishing expenses -- up $442 thousand. These cost increases reflected the Bank's continued commitment to aggressive completion of its branch network and significant additions to the workforce. As of December 31, 2006, the Bank had 239 FTE employees compared to 185 FTE employees one year ago.

At December 31, 2006, the Bank had total assets of $884.4 million, representing an increase of $109.3 million, or 14.1 percent for the year. On May 1, 2006, assets of the Bank increased by $138.3 million with the Bay View merger.

Mr. Dorn was upbeat about the Bank's strategic accomplishments in 2006. "We've greatly enhanced our support infrastructure and lending teams, added three Bay View directors with significant bank experience to our Board, and built an accomplished senior management team. We are confident these actions will provide long-term shareholder value."

Annual Meeting of Shareholders

The Company announced that it will hold its 2007 annual meeting of shareholders on May 15, 2007, at 10:00 a.m. local time at its Main Office at 2421 Main Street, Buffalo, New York.

Profile -- Great Lakes Bancorp, Inc. is the bank holding company for Greater Buffalo Savings Bank, a Buffalo-based, full-service community savings bank that serves residents and businesses located throughout Western New York.

Forward-Looking Statements -- This press release contains forward-looking statements with respect to the financial condition and results of operations of Great Lakes Bancorp, Inc. including, without limitations, statements relating to the earnings outlook of the Company. These forward-looking statements involve certain risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward- looking statements, include among others, the following possibilities:(1) changes in the interest rate environment; (2) competitive pressure among financial services companies; (3) general economic conditions including an increase in nonperforming loans that could result from an economic downturn;(4) changes in legislation or regulatory requirements; (5) difficulties in continuing to improve operating efficiencies; (6) difficulties in the integration of acquired businesses; and (7) increased risk associated with an increase in commercial real-estate and business loans and non- performing loans.

  GREAT LAKES BANCORP, INC.
  Summary of Quarterly Financial Data

                                                               Years ended
                                                               December 31,
                                                               2006    2005
  SELECTED INCOME STATEMENT DATA
  (Amounts in thousands)

  Interest income                                           $42,729  34,286
  Interest expense                                           27,594  20,230
   Net interest income                                       15,135  14,056
  Provision for loan losses                                   1,030     934
   Net interest income after provision for loan losses       14,105  13,122

  Noninterest income:
   Service charges on deposit accounts                          654     433
   Other fees and service charges                               535     317
   Earnings on bank-owned life insurance                        469     471
   Loan fee income                                              338      85
   Gain (loss) on sale of securities, net                         -  (3,027)
   Loss on sale of loans                                         16    (226)
   Other operating income                                       174      65

    Total noninterest income                                  2,186  (1,882)

  Noninterest expense:
   Salaries and employee benefits                            10,687   7,419
   Occupancy, equipment and furnishings                       2,472   2,030
   Data processing and operations                               962     789
   Advertising                                                  705     492
   Professional services                                        726     363
   Printing, postage and supplies                               441     376
   Other operating expenses                                   2,122   1,551

    Total noninterest expense                                18,115  13,020

    Income (loss) before income taxes                        (1,824) (1,780)
  Income tax provision (benefit)                               (928) (1,312)

   Net income (loss)                                         $ (896)   (468)


                                               Quarterly Trends
                                                2006                  2005
                                  Fourth   Third    Second   First   Fourth
                                 Quarter  Quarter  Quarter  Quarter Quarter

  SELECTED INCOME STATEMENT DATA
  (Amounts in thousands)

  Interest income                $10,840   11,137   10,957   9,795   9,128
  Interest expense                 7,049    7,141    7,060   6,344   5,912
   Net interest income             3,791    3,996    3,897   3,451   3,216
  Provision for loan losses          443       29      318     240     212
   Net interest income after
    provision for loan losses      3,348    3,967    3,579   3,211   3,004

  Noninterest income:
   Service charges on
    deposit accounts                 174      184      161     135     129
   Other fees and service
    charges                          156      137      131     111      94
   Earnings on bank-owned
    life insurance                   121      117      116     115     116
   Loan fee income                    91       88      135      24      27
   Gain (loss) on sale of
    securities, net                    -        -        -       -  (3,147)
   Loss on sale of loans              16        -        -       -    (226)
   Other operating income             42       58       44      30      25

    Total noninterest income         600      584      587     415  (2,982)

  Noninterest expense:
   Salaries and
    employee benefits              3,067    2,716    2,596   2,308   2,060
   Occupancy, equipment
    and furnishings                  690      630      595     557     487
   Data processing and
    operations                       272      240      229     221     200
   Advertising                       113      202      198     192       3
   Professional services             269      167      154     136      96
   Printing, postage and supplies    109      123       99     110      37
   Other operating expenses          637      544      539     402     380

    Total noninterest expense      5,157    4,622    4,410   3,926   3,263

    Income (loss) before
     income taxes                 (1,209)     (71)    (244)   (300) (3,241)
  Income tax provision (benefit)    (456)     (62)    (191)   (219) (1,606)

    Net income (loss)              $(753)      (9)     (53)    (81) (1,635)



                                                         Years ended
                                                         December 31,
                                                   2006               2005
  SELECTED OPERATING DATA
  (Amounts in thousands)

  Net income (loss) per share -
        Basic and diluted                       $ (0.10)             (0.11)

  Net income (loss) (annualized):
        Return on average assets                  (0.10)%            (0.06)
        Return on average equity                  (0.88)%            (1.26)
  Efficiency ratio                                103.0%              84.3

  FTE personnel - end of period                     239                185
  Number of branches - end of period                 14                 10

  Stock price  (NYSE: GLK) (1):
        High                                     $20.98              18.00
        Low                                      $13.82              15.27
        Close                                    $14.04              17.80



                                                 Quarterly Trends
                                                 2006                   2005
                                   Fourth   Third    Second   First   Fourth
                                  Quarter  Quarter  Quarter  Quarter Quarter
  SELECTED OPERATING DATA
  (Amounts in thousands)

  Net income (loss) per share -
        Basic and diluted         $(0.07)    0.00     (0.01)  (0.02)  (0.38)

  Net income (loss) (annualized):
        Return on average assets   (0.34)%   0.00     (0.02)  (0.04)  (0.84)
        Return on average equity   (2.19)%  (0.03)    (0.21)  (0.94) (17.26)
  Efficiency ratio                 115.7%    99.5      96.9    99.9    94.6

  FTE personnel - end of period      239      234       233     204     185
  Number of branches -
   end of period                      14       14        12      10      10

  Stock price  (NYSE: GLK) (1):
        High                      $16.63    17.45     20.98   17.86   18.00
        Low                       $13.82    14.05     16.89   16.74   15.30
        Close                     $14.04    16.07     17.48   17.45   17.80

  (1)  Stock price data prior to the May 1, 2006 merger is that of Bay View
       Capital Corporation.



                                           2006                      2005
                       December  September     June      March     December
                          31,        30,        30,        31,        31,

  SELECTED BALANCE SHEET DATA
  (Dollar amounts in thousands)

  Cash:
   Cash and cash
    equivalents        $14,026     13,305     83,246     37,655     95,500
   Restricted
    cash                 3,923      3,900     17,970          -          -
     Total cash         17,949     17,205    101,216     37,655     95,500

  Investment
   securities:
    Available
     for sale          233,853    242,360    247,783    257,312    212,025
    Held-to-
     maturity           15,997     16,004     16,011     16,018     16,024
      Total
       investment
       securities      249,850    258,364    263,794    273,330    228,049

  Loans:
   Real estate
    loans:
     Residential       253,709    247,135    241,530    231,838    223,917
     Home equity        53,676     53,235     50,671     50,550     49,874
     Commercial         78,666     69,878     70,773     65,628     51,758
     Construction       25,481     23,543     11,077      8,649      5,319
   Commercial and
    industrial          55,055     53,791     52,671     41,358     36,940
   Automobile
    loans               43,719     43,284     43,249     40,270     37,626
   Other consumer
    loans                  659        769        554        521        491
    Total loans        510,965    491,635    470,525    438,814    405,925
   Allowance for
    loan losses         (3,781)    (3,375)    (3,370)    (3,074)    (2,910)
   Deferred loan
    costs, net           6,744      6,761      6,688      6,542      6,321
     Total loans,
      net              513,928    495,021    473,843    442,282    409,336

  Net deferred
   tax asset            43,106     42,109     43,424      3,087      1,731
  Goodwill              12,832     12,271     11,721          -          -
  Total assets         884,412    869,290    942,124    798,416    775,101
  Total interest-
   earning assets      778,617    766,067    841,861    755,549    730,672

  Deposits:
   Noninterest-
    bearing
    checking            37,145     29,022     29,194     25,535     23,846
   Interest-
    bearing
    checking            45,139     43,443     40,908     42,288     43,579
   Savings and
    money market       214,454    230,037    259,480    272,351    260,561
     Total core
      deposits         296,738    302,502    329,582    340,174    327,986
   Certificates
    of deposit         337,918    354,018    323,448    306,345    293,098
     Total
      deposits         634,656    656,520    653,030    646,519    621,084

  Short-term
   borrowings           17,900      9,539         12     20,501     20,900
  Repurchase
   agreements           74,000     44,000    112,500     82,000     82,000
  Subordinated
   debentures           12,372     12,372     12,372     12,372     12,372
  Total interest-
   bearing
   liabilities         701,783    693,409    748,720    735,857    712,510
  Net interest-
   earning assets       76,834     72,658     93,141     19,692     18,162
  Stockholders'
   equity              135,510    136,288    133,907     33,735     35,593
  Tangible
   stockholders'
   equity (1)          122,678    124,017    122,186     33,735     35,593
  Securities
   available for sale
   - fair value
   adjustment
   included in
   stockholders'
   equity              $(2,437)    (2,432)    (4,863)    (4,524)    (2,743)
  Common shares
   outstanding      10,921,796 10,915,274 10,913,535  4,300,436  4,300,436

  (1)  Excludes goodwill recognized in connection with the Bay View merger.



                                           2006                      2005
                       December  September     June      March     December
                          31,        30,        30,        31,        31,

  CAPITAL RATIOS

  Tier 1 risk-based
   capital              20.23%     21.55      18.87      11.80       11.64
  Total risk based
   capital              21.03%     22.30      19.52      12.52       12.32
  Tier 1 (core)
   capital              11.65%     11.60      11.86       6.39        6.52
  Equity to assets      15.32%     15.68      14.21       4.23        4.59
  Tangible stockholders'
   equity to tangible
   assets (1)           14.08%     14.47      13.13       4.23        4.59

  Stockholders' equity
   per share           $12.41      12.49      12.27       7.84        8.28
  Tangible
   stockholders'
   equity per
   share (1)           $11.23      11.36      11.20       7.84        8.28

  ASSET QUALITY DATA
  (Dollar amounts in thousands)

  Nonaccrual loans     $3,548      1,186      1,113        753         625
  Accruing loans past
   due 90 days or more      -          -        560        201         662
    Total non-
     performing loans   3,548      1,186      1,673        954       1,287
  Foreclosed assets        91         82        583        121         126

    Total non-
     performing
     assets            $3,639      1,268      2,256      1,075       1,413

  Provision for
   loan losses           $443         29        318        240         212
  Net loan charge-offs   $(37)       (24)       (22)       (76)        (19)
  Net charge-offs to
   average loans         0.03%      0.02       0.02       0.07        0.02
  Total non-performing
   loans to total loans  0.69%      0.24       0.35       0.21        0.31
  Total non-performing
   assets to total
   assets                0.41%      0.15       0.24       0.13        0.18
  Allowance for loan
   losses to total loans 0.73%      0.68       0.71       0.69        0.71
  Allowance for loan
   losses to non-
   performing loans    106.58%    284.62     201.42     322.38      226.04

  (1)  Excludes goodwill recognized in connection with the Bay View merger.



                                                         Years ended
                                                         December 31,
                                                     2006           2005
  SELECTED AVERAGE BALANCES
  (Dollar amounts in thousands)

  Taxable securities                              $250,579        327,458
  Tax-exempt securities                             15,161         13,448
  Commercial loans:
   Commercial real estate                           79,213         42,195
   Commercial and industrial                        47,591         23,006

  Consumer loans:
   Residential mortgages                           242,611        215,937
   Home equity                                      51,994         40,794
   Automobile                                       41,870         30,869
   Other                                               627            527
  Loans                                            470,597        358,592
  Total interest-earning assets                    778,578        712,540
  Allowance for loan losses                         (3,215)        (2,537)
  Noninterest-earning assets                        82,095         38,192
  Total assets                                     857,458        748,195

  Interest-bearing liabilities:
   Interest-bearing checking                        42,207         48,425
   Savings                                         110,356        248,062
   Money market                                    134,001         31,637
   Certificates of deposit                         329,184        229,364
   Borrowings                                       99,444        130,100
    Total interest-bearing liabilities             715,192        687,588

  Noninterest-bearing checking                      28,708         20,213
  Total liabilities                                755,246        711,566
  Stockholders' equity                             102,212         36,629
  Net earning assets                               $63,386         24,952
  Weighted average common shares
   outstanding - basic and diluted               8,741,737      4,300,436

  Average loans to average deposits                   76.4%          64.3
  Average loans to average assets                     54.9%          47.9



                                      Quarterly Trends
                                       2006                         2005
                      Fourth     Third      Second     First       Fourth
                     Quarter    Quarter     Quarter    Quarter     Quarter

  Taxable
   securities      $243,864     252,513     261,667     244,255     291,911
  Tax-exempt
   securities        15,148      15,157      15,165      15,174      15,182
  Commercial loans:
   Commercial
    real estate      91,778      85,811      76,566      62,300      52,351
   Commercial and
    industrial       54,367      53,361      43,384      39,020      35,754

  Consumer loans:
   Residential
    mortgages       254,557     246,749     238,862     229,961     233,334
   Home equity       54,263      53,131      50,850      49,668      49,751
   Automobile        43,223      43,285      41,820      39,093      35,698
   Other                852         604         555         492         385
  Loans             505,882     489,694     458,721     427,017     413,394
  Total
   interest-
   earning
   assets           770,806     793,263     807,686     742,082     731,615
  Allowance for
   loan losses       (3,418)    (3,319)     (3,151)      (2,965)     (2,835)
  Noninterest-
   earning
   assets           105,386     102,581      75,144      44,194      38,891
  Total assets      872,774     892,525     879,679     783,311     767,671

  Interest-
   bearing
   liabilities:
    Interest-
     bearing
     checking        42,105      40,916      42,924      42,905      45,075
   Savings           91,926      98,476     113,834     137,822     180,627
   Money market     137,413     141,166     140,278     116,844      79,362
   Certificates
    of deposit      344,353     349,826     319,300     302,571     272,238
   Borrowings        76,722      80,222     122,468     119,041     129,623
    Total
     interest-
     bearing
     liabilities    692,519     710,606     738,804     719,183     706,925

  Noninterest-
   bearing
   checking          33,478      30,606      25,411      25,226      21,896
  Total
   liabilities      736,434     757,459     778,762     748,019     732,093
  Stockholders'
   equity           136,340     135,066     100,917      35,292      35,578
  Net earning
   assets           $78,287      82,657      68,882      22,899      24,690
  Weighted average
   common shares
   outstanding -
   basic and
   diluted       10,921,583  10,914,896   8,733,392   4,300,436   4,300,436

  Average loans
   to average
   deposits            82.2%       77.7        74.4        71.2        71.6
  Average loans
   to average assets   58.0%       54.9        52.1        54.5        53.9



                                                    Quarterly Trends
                           Years ended               2006             2005
                           December 31,  Fourth  Third  Second  First Fourth
                          2006     2005    Qtr.   Qtr.   Qtr.    Qtr.  Qtr.
  SELECTED AVERAGE
   YIELDS/RATES
  Total investment
   securities             4.97%    4.30    5.01   4.98   4.98   4.90    4.43
  Loans                   5.90%    5.42    5.96   5.99   5.86   5.75    5.49
  Total interest-earning
   assets                 5.52%    4.84    5.61   5.60   5.47   5.39    4.99
  Interest-bearing
   checking               1.38%    1.88    1.19   1.28   1.48   1.57    1.68
  Savings                 2.27%    2.42    2.22   2.24   2.28   2.31    2.38
  Money market            3.89%    2.78    3.91   3.92   3.92   3.76    3.43
  Certificates of deposit 4.34%    3.42    4.60   4.46   4.25   4.01    3.77
  Borrowings              5.04%    3.53    5.48   5.58   4.92   4.50    4.18
  Total interest-bearing
   liabilities            3.86%    2.94    4.04   3.99   3.83   3.58    3.32
  Net interest
   rate spread            1.66%    1.90    1.57   1.61   1.64   1.81    1.67
  Contribution of
   interest-free funds    0.32%    0.11    0.42   0.42   0.33   0.11    0.11
  Net interest rate
   margin                 1.98%    2.01    1.99   2.03   1.97   1.92    1.78



Issuers of news releases and not PR Newswire are solely responsible for the accuracy of the content.
Terms and conditions, including restrictions on redistribution, apply.



Copyright © 1996-2003 PR Newswire Association LLC. All Rights Reserved.
A
United Business Media company.