SOUDERTON, PA -- (Marketwire) -- 01/23/13 -- Univest Corporation of Pennsylvania (NASDAQ: UVSP), parent company of Univest Bank and Trust Co. and its insurance, investments and equipment financing subsidiaries, today announced financial results for the quarter and year ended December 31, 2012. Univest reported net income of $5.1 million or $0.30 diluted earnings per share for the quarter ended December 31, 2012, a 3% decrease in net income compared to $5.3 million or $0.32 diluted earnings per share for the quarter ended December 31, 2011. For the year ended December 31, 2012, Univest reported net income of $20.9 million or $1.24 diluted earnings per share, compared to $18.9 million or $1.13 diluted earnings per share for the same period in the prior year. The increase in net income of $2.0 million during 2012 represents an increase of 11% over the prior year.

Loans
Gross loans and leases increased $12.4 million from September 30, 2012 and $35.5 million from December 31, 2011. The growth in loans from the prior year-end occurred primarily in the commercial and residential mortgage categories. While the Corporation continued to see increased loan activity during 2012, overall credit demand and utilization of lines by businesses and consumers remained light as a result of the slow and uncertain economic recovery.

Deposits
Total deposits increased $87.4 million from September 30, 2012 and $116.1 million from December 31, 2011. Deposits, excluding public funds, grew $87.1 million from September 30, 2012 and $120.2 million from December 31, 2011, primarily due to new customers choosing Univest and an overall increase in demand deposits.

Net Interest Income and Margin
Net interest income decreased $184 thousand or 1% to $18.2 million in the fourth quarter of 2012 compared to the fourth quarter of 2011. The net interest margin on a tax-equivalent basis for the fourth quarter of 2012 was 3.80%, compared to 3.84% during the third quarter of 2012, and down from 3.96% in the fourth quarter of 2011. Net interest income decreased $2.3 million or 3% to $72.5 million for the year ended December 31, 2012 compared to the same period in 2011. The net interest margin on a tax-equivalent basis for the year ended December 31, 2012 was 3.89% compared to 4.15% for the year ended December 31, 2011.

The declines in net interest income and net interest margin were primarily due to the re-investment of maturing and called investment securities into lower yielding investments as a result of the lower interest rate environment and lower rates on commercial loans due to re-pricing and competitive pressures. The declines in net interest income and net interest margin were partially offset by re-pricing of certificates of deposit and savings account products.

Non-Interest Income
Non-interest income for the quarter ended December 31, 2012 was $10.4 million, an increase of $1.4 million or 16% from the comparable period in the prior year. The net gain on mortgage banking activities increased $919 thousand during the fourth quarter of 2012 over the same period in 2011 as refinance volume continues to be strong. Insurance commission and fee income was up $404 thousand mainly due to the Javers Group acquisition on May 31, 2012. In addition, trust fee income increased $433 thousand primarily due to growth in trust assets and estate fees. Partially offsetting this favorable variance was a decline in investment advisory commission and fee income of $371 thousand, primarily a result of timing and customer product selection.

Non-interest income for the year ended December 31, 2012 was $40.3 million, an increase of $5.9 million or 17% compared to the same period in the prior year. The increase was primarily attributable to an increase in the net gain on mortgage banking activities of $4.2 million due to stronger mortgage demand from increased refinance activity, a $1.3 million gain on the sale of a former operations building and proceeds from bank owned life insurance death benefits of $989 thousand. In addition, insurance commission and fee income was up $798 thousand mostly due to the Javers Group acquisition. These favorable variances were partially offset by an increase in the net loss on sales and write-downs of other real estate owned of $1.1 million. In addition, the net gain on sales of securities was $305 thousand for the year ended December 31, 2012 compared to $1.4 million for the same period in 2011.

Non-Interest Expense
Non-interest expense for the fourth quarter of 2012 was $19.7 million, an increase of $2.1 million or 12% compared to the fourth quarter of 2011. Salaries and benefits expense increased $1.4 million primarily due to higher commissions related to increased mortgage banking activities, annual performance increases and additional staff hired to expand our existing business lines and welcomed through the Javers acquisition. Additionally, non-interest expense increased due to higher equipment expenses and employment services used to identify top sales personnel.

Non-interest expense for the year ended December 31, 2012 was $76.3 million, an increase of $8.3 million or 12% compared to same period in the prior year. Salaries and benefits expense increased $6.1 million primarily due to higher commissions related to increased mortgage banking activities, annual performance increases and additional staff hired primarily to support revenue generation. Additionally, non-interest expense increased due to higher loan workout, legal, employment services and equipment expenses. The year-to-date increases were partially offset by a decline in deposit insurance premiums of $350 thousand mainly due to the amended assessment calculation requirement through the FDIC rule implemented April 1, 2011. The payment was formerly based on deposits whereas the rule change now bases the payment on the average consolidated total assets less average tangible equity.

Asset Quality and Provision for Loan and Lease Losses
Non-accrual loans and leases, including non-accrual troubled debt restructured loans, decreased to $32.1 million at December 31, 2012 from $38.2 million at December 31, 2011. Non-accrual loans and leases were $30.5 million at September 30, 2012. The decrease in non-accrual loans from December 31, 2011 was mainly due to loan charge-offs, pay-downs and sales, and one large non-accrual troubled debt restructured credit for $6.2 million which was returned to accruing troubled debt restructured status as the borrower made six consecutive principal and interest payments; these collectively exceeded the additions to non-accrual loans. Net loan and lease charge-offs were $4.7 million during the fourth quarter of 2012 compared to $4.3 million for the fourth quarter of 2011. For the year ended December 31, 2012, net loan and lease charge-offs were $15.2 million compared to $18.5 million for the year ended December 31, 2011.

Non-accrual loans and leases as a percentage of total loans and leases (held for investment and nonaccrual loans held for sale) were 2.17% at December 31, 2012, compared to 2.07% at September 30, 2012 and 2.64% at December 31, 2011. Other real estate owned decreased to $1.6 million, consisting of two properties at December 31, 2012, compared to $3.3 million at September 30, 2012 and $6.6 million at December 31, 2011. The year-to-date decrease was primarily due to write-downs on properties of $2.0 million to their updated appraised values, and the sale of three commercial properties for $3.0 million which had a total carrying value of $2.9 million, resulting in a gain on sale of $97 thousand.

The provision for loan and lease losses was $2.4 million for the fourth quarter of 2012, compared to $2.2 million for the quarter ended September 30, 2012 and $3.1 million for the quarter ended December 31, 2011. The provision for loan and lease losses for the year ended December 31, 2012 was $10.0 million, a reduction of $7.5 million compared to $17.5 million for the year ended December 31, 2011. The decrease in the year-to-date provision was primarily the result of migration and resolution of loans through the loan workout process and a decrease in loss factors for commercial real estate loans. The allowance for loan and lease losses as a percentage of loans and leases held for investment was 1.67% at December 31, 2012, compared to 1.84% at September 30, 2012 and 2.07% at December 31, 2011. The allowance for loan and lease losses to nonaccrual loans and leases held for investment equaled 77.01% at December 31, 2012, compared to 97.03% at September 30, 2012 and 78.18% at December 31, 2011.

Capital
Univest continues to remain well-capitalized at December 31, 2012. Univest's total risk-based capital at December 31, 2012 was 15.62%, well in excess of the regulatory minimum for well capitalized status of 10%.

Dividend
On November 28, 2012, Univest Corporation declared a quarterly cash dividend of $0.20 per share, payable on December 28, 2012. This represented a 4.82% annualized yield based on the closing price of Univest's stock on the date the dividend was paid.

About Univest Corporation
Headquartered in Souderton, Pa., Univest Corporation of Pennsylvania (www.univest.net) and its subsidiaries serve the financial needs of residents, businesses, and nonprofit organizations in Bucks, Chester, Montgomery and Lehigh counties. For more information on Univest Corporation of Pennsylvania and its subsidiaries, please visit www.univest.net.

This press release of Univest Corporation and the reports Univest Corporation files with the Securities and Exchange Commission often contain "forward-looking statements" relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of Univest Corporation. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause Univest Corporation's future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce net interest margins; (3) changes in prepayment speeds, loan sale volumes, charge-offs and loan loss provisions; (4) general economic conditions; (5) legislative or regulatory changes that may adversely affect the businesses in which Univest Corporation is engaged; (6) technological issues which may adversely affect Univest Corporation's financial operations or customers; (7) changes in the securities markets or (8) risk factors mentioned in the reports and registration statements Univest Corporation files with the Securities and Exchange Commission. Univest Corporation undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.


                     Univest Corporation of Pennsylvania
                    Consolidated Selected Financial Data
                              December 31, 2012
(Dollars in
 thousands)

Balance Sheet (Period
 End)                  12/31/12   09/30/12   06/30/12   03/31/12   12/31/11
                      ---------- ---------- ---------- ---------- ----------
Assets                $2,304,841 $2,232,081 $2,188,727 $2,192,164 $2,206,839
Securities               499,579    515,256    439,092    451,433    471,165
Loans held for sale        4,530      6,146      1,333      2,535      3,157
Loans and leases held
 for investment,
 gross                 1,481,862  1,469,511  1,465,449  1,459,830  1,446,406
Allowance for loan
 and lease losses         24,746     27,096     30,502     30,597     29,870
Loans and leases held
 for investment, net   1,457,116  1,442,415  1,434,947  1,429,233  1,416,536
Total deposits         1,865,333  1,777,930  1,743,922  1,730,030  1,749,232
Non-interest bearing
 deposits                368,948    334,856    334,828    307,769    304,006
NOW, money market and
 savings               1,164,874  1,101,147  1,052,217  1,029,145  1,036,726
Time deposits            331,511    341,927    356,877    393,116    408,500
Borrowings               117,276    132,920    121,878    144,208    137,234
Shareholders' equity     284,277    281,589    277,316    275,525    272,979

Balance Sheet
 (Average)                          For the three months ended,
                      ------------------------------------------------------
                       12/31/12   09/30/12   06/30/12   03/31/12   12/31/11
                      ---------- ---------- ---------- ---------- ----------
Assets                $2,264,863 $2,214,283 $2,173,698 $2,180,451 $2,174,857
Securities               499,017    474,523    450,482    457,511    423,657
Loans and leases,
 gross                 1,478,156  1,465,897  1,460,275  1,457,320  1,435,173
Deposits               1,823,707  1,771,454  1,726,441  1,724,310  1,727,861
Shareholders' equity     286,980    280,172    277,621    275,071    276,114


Balance Sheet         For the twelve months
 (Average)                    ended,
                      ---------------------
                       12/31/12   12/31/11
                      ---------- ----------
Assets                $2,208,493 $2,122,788
Securities               470,473    429,213
Loans and leases,
 gross                 1,465,448  1,448,079
Deposits               1,761,676  1,681,681
Shareholders' equity     282,286    273,255

Asset Quality Data (Period
 End)
                           12/31/12  09/30/12  06/30/12  03/31/12  12/31/11
                           --------  --------  --------  --------  --------

Nonaccrual loans and
 leases, including
 nonaccrual troubled debt
 restructured loans and
 leases and nonaccrual
 loans held for sale       $ 32,132  $ 30,525  $ 36,762  $ 36,270  $ 38,207
Accruing loans and leases
 90 days or more past due       441       690       384       523       365
Accruing troubled debt
 restructured loans and
 leases                      13,457    13,383     7,591     7,301     3,893
Other real estate owned       1,601     3,301     3,922     4,993     6,600
Nonperforming assets         47,631    47,899    48,659    49,087    49,065
Allowance for loan and
 lease losses                24,746    27,096    30,502    30,597    29,870
Nonaccrual loans and
 leases / Loans and leases
 held for investment and
 nonaccrual loans held for
 sale                          2.17%     2.07%     2.51%     2.48%     2.64%
Nonperforming loans and
 leases / Loans and leases
 held for investment and
 nonaccrual loans held for
 sale                          3.11%     3.03%     3.05%     3.02%     2.94%
Allowance for loan and
 lease losses / Loans and
 leases held for
 investment                    1.67%     1.84%     2.08%     2.10%     2.07%
Allowance for loan and
 lease losses / Nonaccrual
 loans and leases held for
 investment                   77.01%    97.03%    82.97%    84.36%    78.18%
Allowance for loan and
 lease losses /
 Nonperforming loans and
 leases held for
 investment                   53.76%    64.52%    68.18%    69.39%    70.34%

                                      For the three months ended,
                           ------------------------------------------------
                           12/31/12  09/30/12  06/30/12  03/31/12  12/31/11
                           --------  --------  --------  --------  --------
Net loan and lease charge-
 offs                      $  4,732  $  5,616  $  1,438  $  3,373  $  4,272
Net loan and lease charge-
 offs (annualized)/Average
 loans and leases              1.27%     1.52%     0.40%     0.93%     1.18%


                             For the twelve
                              months ended,
                           ------------------
                           12/31/12  12/31/11
                           --------  --------
Net loan and lease charge-
 offs                      $ 15,159  $ 18,507
Net loan and lease charge-
 offs (annualized)/Average
 loans and leases              1.03%     1.28%

 Univest Corporation of Pennsylvania
Consolidated Selected Financial Data
          December 31, 2012
(Dollars in
 thousands,
 except per
 share data)
                                For the three months ended,
                -----------------------------------------------------------
For the period:   12/31/12    09/30/12    06/30/12    03/31/12    12/31/11
                ----------- ----------- ----------- ----------- -----------
Interest income $    19,988 $    19,977 $    20,258 $    20,431 $    20,821
Interest
 expense              1,838       1,958       2,111       2,267       2,487
                ----------- ----------- ----------- ----------- -----------
 Net interest
  income             18,150      18,019      18,147      18,164      18,334
Provision for
 loan and lease
 losses               2,382       2,210       1,343       4,100       3,140
                ----------- ----------- ----------- ----------- -----------
Net interest
 income after
 provision           15,768      15,809      16,804      14,064      15,194
Noninterest
 income:
 Trust fee
  income              1,902       1,625       1,625       1,625       1,469
 Service
  charges on
  deposit
  accounts            1,128       1,122       1,079       1,100       1,147
 Investment
  advisory
  commission
  and fee
  income              1,407       1,350       1,350       1,256       1,778
 Insurance
  commission
  and fee
  income              2,078       2,129       2,057       2,267       1,674
 Bank owned
  life
  insurance
  income                365         463         336       1,506         502
 Other-than-
  temporary
  impairment              -          (4)         (6)         (3)         (5)
 Net gain on
  sales of
  securities             14           9          24         258           -
 Net gain on
  mortgage
  banking
  activities          1,571       2,171       1,074       1,272         652
 Other income         1,913       1,996         461       1,740       1,761
                ----------- ----------- ----------- ----------- -----------
Total
 noninterest
 income              10,378      10,861       8,000      11,021       8,978
Noninterest
 expense
 Salaries and
  benefits           11,163      10,828      10,733      11,563       9,725
 Premises and
  equipment           2,664       2,597       2,513       2,428       2,544
 Deposit
  insurance
  premiums              410         406         429         444         457
 Other expense        5,475       5,227       4,961       4,441       4,837
                ----------- ----------- ----------- ----------- -----------
Total
 noninterest
 expense             19,712      19,058      18,636      18,876      17,563
                ----------- ----------- ----------- ----------- -----------
Income before
 taxes                6,434       7,612       6,168       6,209       6,609
Applicable
 income taxes         1,358       1,842       1,405         946       1,349
                ----------- ----------- ----------- ----------- -----------
Net income      $     5,076 $     5,770 $     4,763 $     5,263 $     5,260
                =========== =========== =========== =========== ===========

Per Common
 Share Data:
Book value per
 share          $     16.95 $     16.80 $     16.55 $     16.42 $     16.34
Net income per
 share:
 Basic          $      0.30 $      0.34 $      0.28 $      0.31 $      0.32
 Diluted        $      0.30 $      0.34 $      0.28 $      0.31 $      0.32
Dividends per
 share          $      0.20 $      0.20 $      0.20 $      0.20 $      0.20
Weighted
 average shares
 outstanding     16,765,199  16,760,080  16,770,290  16,749,134  16,716,160
Period end
 shares
 outstanding     16,770,232  16,765,126  16,759,893  16,780,416  16,702,376

(Dollars in
 thousands,
 except per
 share data)
                 For the twelve months
                         ended,
                -----------------------
For the period:   12/31/12    12/31/11
                ----------- -----------
Interest income $    80,654 $    85,468
Interest
 expense              8,174      10,728
                ----------- -----------
 Net interest
  income             72,480      74,740
Provision for
 loan and lease
 losses              10,035      17,479
                ----------- -----------
Net interest
 income after
 provision           62,445      57,261
Noninterest
 income:
 Trust fee
  income              6,777       6,344
 Service
  charges on
  deposit
  accounts            4,429       5,057
 Investment
  advisory
  commission
  and fee
  income              5,363       5,373
 Insurance
  commission
  and fee
  income              8,531       7,733
 Bank owned
  life
  insurance
  income              2,670       1,668
 Other-than-
  temporary
  impairment            (13)        (16)
 Net gain on
  sales of
  securities            305       1,417
 Net gain on
  mortgage
  banking
  activities          6,088       1,868
 Other income         6,110       4,963
                ----------- -----------
Total
 noninterest
 income              40,260      34,407
Noninterest
 expense
 Salaries and
  benefits           44,287      38,230
 Premises and
  equipment          10,202       9,784
 Deposit
  insurance
  premiums            1,689       2,039
 Other expense       20,104      17,957
                ----------- -----------
Total
 noninterest
 expense             76,282      68,010
                ----------- -----------
Income before
 taxes               26,423      23,658
Applicable
 income taxes         5,551       4,776
                ----------- -----------
Net income      $    20,872 $    18,882
                =========== ===========

Per Common
 Share Data:
Book value per
 share          $     16.95 $     16.34
Net income per
 share:
 Basic          $      1.25 $      1.13
 Diluted        $      1.24 $      1.13
Dividends per
 share          $      0.80 $      0.80
Weighted
 average shares
 outstanding     16,761,184  16,742,898
Period end
 shares
 outstanding     16,770,232  16,702,376

 Univest Corporation of Pennsylvania
Consolidated Selected Financial Data
          December 31, 2012


                                      For the three months ended,
                           ------------------------------------------------
Profitability Ratios
 (annualized)              12/31/12  09/30/12  06/30/12  03/31/12  12/31/11
                           --------  --------  --------  --------  --------

Return on average assets       0.89%     1.04%     0.88%     0.97%     0.96%
Return on average
 shareholders' equity          7.04%     8.19%     6.90%     7.70%     7.56%
Net interest margin (FTE)      3.80%     3.84%     3.97%     3.95%     3.96%
Efficiency ratio (1)          65.93%    62.84%    67.59%    60.46%    60.87%

Capitalization Ratios

Dividends declared to net
 income                       66.06%    58.09%    70.48%    63.63%    63.48%
Shareholders' equity to
 assets (Period End)          12.33%    12.62%    12.67%    12.57%    12.37%
Tangible common equity to
 tangible assets               9.88%    10.12%    10.11%    10.18%    10.00%

Regulatory Capital Ratios
 (Period End)
Tier 1 leverage ratio         11.47%    11.48%    11.57%    11.64%    11.53%
Tier 1 risk-based capital
 ratio                        14.35%    14.07%    14.38%    14.50%    14.29%
Total risk-based capital
 ratio                        15.62%    15.34%    15.64%    15.76%    15.56%


                             For the twelve
                              months ended,
                           ------------------
Profitability Ratios
 (annualized)              12/31/12  12/31/11
                           --------  --------

Return on average assets       0.95%     0.89%
Return on average
 shareholders' equity          7.39%     6.91%
Net interest margin (FTE)      3.89%     4.15%
Efficiency ratio (1)          64.09%    59.14%

Capitalization Ratios

Dividends declared to net
 income                       64.25%    70.87%
Shareholders' equity to
 assets (Period End)          12.33%    12.37%
Tangible common equity to
 tangible assets               9.88%    10.00%

Regulatory Capital Ratios
 (Period End)
Tier 1 leverage ratio         11.47%    11.53%
Tier 1 risk-based capital
 ratio                        14.35%    14.29%
Total risk-based capital
 ratio                        15.62%    15.56%


  (1)  Total operating expenses to net interest income before loan loss
       provision plus non-interest income adjusted for tax equivalent
       income.

   Distribution of Assets, Liabilities and Shareholders' Equity: Interest
                       Rates and Interest Differential
---------------------------------------------------------------------------
                          For the Three Months Ended December 31,
---------------- ----------------------------------------------------------
 Tax Equivalent
      Basis                   2012                          2011
---------------- ----------------------------- ----------------------------
                   Average    Income/ Average    Average    Income/ Average
                   Balance    Expense   Rate     Balance    Expense   Rate
---------------- ----------  -------- -------  ----------  -------- -------
Assets:
Interest-earning
 deposits with
 other banks     $   43,538  $     43    0.39% $  105,886  $     76    0.28%
U.S. Government
 obligations        173,458       519    1.19     128,491       501    1.55
Obligations of
 state and
 political
 subdivisions       121,062     1,577    5.18     114,664     1,722    5.96
Other debt and
 equity
 securities         204,497       844    1.64     180,502     1,294    2.84
                 ----------  --------          ----------  --------
  Total
   interest-
   earning
   deposits and
   investments      542,555     2,983    2.19     529,543     3,593    2.69
                 ----------  --------          ----------  --------

Commercial,
 financial, and
 agricultural
 loans              447,619     4,944    4.39     417,063     4,673    4.45
Real estate-
 commercial and
 construction
 loans              533,178     6,809    5.08     535,571     7,194    5.33
Real estate-
 residential
 loans              260,787     2,555    3.90     246,736     2,658    4.27
Loans to
 individuals         42,844       624    5.79      43,745       616    5.59
Municipal loans
 and leases         132,187     1,781    5.36     134,861     1,943    5.72
Lease financings     61,541     1,465    9.47      57,197     1,413    9.80
                 ----------  --------          ----------  --------
  Gross loans
   and leases     1,478,156    18,178    4.89   1,435,173    18,497    5.11
                 ----------  --------          ----------  --------
    Total
     interest-
     earning
     assets       2,020,711    21,161    4.17   1,964,716    22,090    4.46
                 ----------  --------          ----------  --------
Cash and due
 from banks          73,812                        40,503
Reserve for loan
 and lease
 losses             (27,988)                      (32,099)
Premises and
 equipment, net      33,625                        34,323
Other assets        164,703                       167,414
                 ----------                    ----------
  Total assets   $2,264,863                    $2,174,857
                 ==========                    ==========

Liabilities:
Interest-bearing
 checking
 deposits        $  236,752  $     39    0.07  $  213,389  $     58    0.11
Money market
 savings            370,894       118    0.13     319,117       159    0.20
Regular savings     523,569       156    0.12     482,177       282    0.23
Time deposits       339,901     1,194    1.40     423,206     1,558    1.46
                 ----------  --------          ----------  --------
  Total time and
   interest-
   bearing
   deposits       1,471,116     1,507    0.41   1,437,889     2,057    0.57
                 ----------  --------          ----------  --------

Short-term
 borrowings         101,607        31    0.12     109,336        76    0.28
Long-term debt            -         -       -       5,000        48    3.81
Subordinated
 notes and
 capital
 securities          21,365       300    5.59      22,861       306    5.31
                 ----------  --------          ----------  --------
  Total
   borrowings       122,972       331    1.07     137,197       430    1.24
                 ----------  --------          ----------  --------
  Total
   interest-
   bearing
   liabilities    1,594,088     1,838    0.46   1,575,086     2,487    0.63
                 ----------  --------          ----------  --------
Demand deposits,
 non-interest
 bearing            352,591                       289,972
Accrued expenses
 and other
 liabilities         31,204                        33,685
                 ----------                    ----------
  Total
   liabilities    1,977,883                     1,898,743
                 ----------                    ----------

Shareholders'
 Equity
Common stock         91,332                        91,332
Additional paid-
 in capital          64,769                        61,474
Retained
 earnings and
 other equity       130,879                       123,308
                 ----------                    ----------
  Total
   shareholders'
   equity           286,980                       276,114
                 ----------                    ----------
  Total
   liabilities
   and
   shareholders'
   equity        $2,264,863                    $2,174,857
                 ==========                    ==========
Net interest
 income                      $ 19,323                      $ 19,603
                             ========                      ========

Net interest
 spread                                  3.71                          3.83
Effect of net
 interest-free
 funding sources                         0.09                          0.13
                                      -------                       -------
Net interest
 margin                                  3.80%                         3.96%
                                      =======                       =======
Ratio of average
 interest-
 earning assets
 to average
 interest-
 bearing
 liabilities         126.76%                       124.74%
                 ==========                    ==========

Notes:  For rate calculation purposes, average loan and lease categories
        include unearned discount.
        Nonaccrual loans and leases have been included in the average loan
        and lease balances.
        Loans held for sale have been included in the average loan balances.
        Tax-equivalent amounts for the three months ended December 31, 2012
        and 2011 have been calculated using the Corporation's federal
        applicable rate of 35.0%.


   Distribution of Assets, Liabilities and Shareholders' Equity: Interest
                       Rates and Interest Differential
---------------------------------------------------------------------------
                           For the Twelve Months Ended December 31,
------------------ --------------------------------------------------------
  Tax Equivalent
       Basis                   2012                         2011
------------------ ---------------------------  ---------------------------
                     Average   Income/ Average    Average   Income/ Average
                     Balance   Expense   Rate     Balance   Expense   Rate
------------------ ---------- -------- -------  ---------- -------- -------
Assets:
Interest-earning
 deposits with
 other banks       $   52,387 $    164    0.31% $   44,696 $    116    0.26%
U.S. Government
 obligations          154,715    2,038    1.32     145,253    2,366    1.63
Obligations of
 state and
 political
 subdivisions         119,993    6,669    5.56     111,722    6,875    6.15
Other debt and
 equity securities    195,765    3,913    2.00     172,238    5,697    3.31
                   ---------- --------          ---------- --------
  Total interest-
   earning
   deposits and
   investments        522,860   12,784    2.45     473,909   15,054    3.18
                   ---------- --------          ---------- --------

Commercial,
 financial, and
 agricultural
 loans                445,883   19,367    4.34     428,222   19,721    4.61
Real estate-
 commercial and
 construction
 loans                530,633   27,550    5.19     541,073   29,152    5.39
Real estate-
 residential loans    253,486   10,373    4.09     246,102   10,740    4.36
Loans to
 individuals           43,562    2,480    5.69      42,760    2,433    5.69
Municipal loans
 and leases           133,212    7,231    5.43     129,880    7,471    5.75
Lease financings       58,672    5,709    9.73      60,042    5,856    9.75
                   ---------- --------          ---------- --------
  Gross loans and
   leases           1,465,448   72,710    4.96   1,448,079   75,373    5.21
                   ---------- --------          ---------- --------
    Total
     interest-
     earning
     assets         1,988,308   85,494    4.30   1,921,988   90,427    4.70
                   ---------- --------          ---------- --------
Cash and due from
 banks                 49,362                       41,028
Reserve for loan
 and lease losses     (30,771)                     (33,152)
Premises and
 equipment, net        34,079                       34,376
Other assets          167,515                      158,548
                   ----------                   ----------
  Total assets     $2,208,493                   $2,122,788
                   ==========                   ==========

Liabilities:
Interest-bearing
 checking deposits $  230,031 $    177    0.08  $  206,830 $    238    0.12
Money market
 savings              330,839      509    0.15     299,299      701    0.23
Regular savings       510,005      790    0.15     482,064    1,468    0.30
Time deposits         363,225    5,162    1.42     408,638    6,576    1.61
                   ---------- --------          ---------- --------
  Total time and
   interest-
   bearing
   deposits         1,434,100    6,638    0.46   1,396,831    8,983    0.64
                   ---------- --------          ---------- --------

Short-term
 borrowings           108,023      326    0.30     106,280      332    0.31
Long-term debt            109        4    3.67       5,000      190    3.80
Subordinated notes
 and capital
 securities            21,921    1,206    5.50      23,425    1,223    5.22
                   ---------- --------          ---------- --------
  Total borrowings    130,053    1,536    1.18     134,705    1,745    1.30
                   ---------- --------          ---------- --------
  Total interest-
   bearing
   liabilities      1,564,153    8,174    0.52   1,531,536   10,728    0.70
                   ---------- --------          ---------- --------
Demand deposits,
 non-interest
 bearing              327,576                      284,850
Accrued expenses
 and other
 liabilities           34,478                       33,147
                   ----------                   ----------
  Total
   liabilities      1,926,207                    1,849,533
                   ----------                   ----------

Shareholders'
 Equity
Common stock           91,332                       91,332
Additional paid-in
 capital               64,517                       61,457
Retained earnings
 and other equity     126,437                      120,466
                   ----------                   ----------
  Total
   shareholders'
   equity             282,286                      273,255
                   ----------                   ----------
  Total
   liabilities and
   shareholders'
   equity          $2,208,493                   $2,122,788
                   ==========                   ==========
Net interest
 income                       $ 77,320                     $ 79,699
                              ========                     ========

Net interest
 spread                                   3.78                         4.00
Effect of net
 interest-free
 funding sources                          0.11                         0.15%
                                       -------                      -------
Net interest
 margin                                   3.89%                        4.15
                                       =======                      =======
Ratio of average
 interest-earning
 assets to average
 interest-bearing
 liabilities           127.12%                      125.49%
                   ==========                   ==========

Notes:  For rate calculation purposes, average loan and lease categories
        include unearned discount.
        Nonaccrual loans and leases have been included in the average loan
        and lease balances.
        Loans held for sale have been included in the average loan balances.
        Tax-equivalent amounts for the twelve months ended December 31, 2012
        and 2011 have been calculated using the Corporation's federal
        applicable rate of 35.0%.


CONTACT:
Mike Keim
UNIVEST CORPORATION OF PENNSYLVANIA
Chief Financial Officer
215-721-2511
keimm@univest.net

Source: Univest Corporation of Pennsylvania

distributed by