U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
Securities and Exchange act of 1934
For the fiscal year ended December 31, 2003
Commission file number 0-23881
COWLITZ BANCORPORATION
(Exact name of registrant as specified in its charter)
Washington | 91-1529841 |
(State or other jurisdiction | (I.R.S. Employer |
of incorporation or organization) | Identification No.) |
927 Commerce Ave., Longview, Washington 98632
(Address of principal executive offices) (Zip Code)
(360) 423-9800
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
None
Securities registered pursuant to Section 12(g) of the Act
Common Stock, No par value
(Title of Class)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
Yes [X] No [ ]
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act) Yes[ ] No [X]
The aggregate market value of Registrant's Common Stock held by non-affiliates of the Registrant on June 30, 2003, was $26,093,000.
Common Stock, no par value, outstanding as of February 29, 2004: 3,907,352
DOCUMENTS INCORPORATED BY REFERENCE
List hereunder the following documents if incorporated by reference and the Part of the Form 10-K into which the document is incorporated: Portions of the registrants proxy statement for the 2004 annual meeting of shareholders are incorporated by reference in Part III hereof.
TABLE OF CONTENTS
Page | |||
PART I |
|||
Item 1. | Business | 3 | |
Item 2. | Properties | 11 | |
Item 3. | Legal Proceedings | 12 | |
Item 4. | Submission of Matters to a Vote of Securities Holders | 12 | |
PART II | |||
Item 5. | Market for Registrant's Common Equity and Related Shareholder Matters | 12 | |
Item 6. | Selected Financial Data | 13 | |
Item 7. | Management's Discussion and Analysis of Financial Condition and Results of Operation | 14-36 | |
Item 7a. | Quantitative and Qualitative Disclosures About Market Risk | 37-39 | |
Item 8. | Financial Statements and Supplementary Data | 40-69 | |
Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | 70 | |
Item 9a. | Controls and Procedures | 70 | |
PART III | |||
Item 10. | Directors and Executive Officers of the Registrant | 70 | |
Item 11. | Executive Compensation | 70 | |
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters | 70 | |
Item 13. | Certain Relationships and Related Transactions | 70 | |
Item 14. | Principal Accounting Fees and Services | 70 | |
PART IV | |||
Item 15. | Exhibits, Financial Statement Schedules, and Reports on Form 8-K | 70 | |
Note: This document has not been reviewed, or confirmed for accuracy or relevancy by the Federal Deposit Insurance Corporation. |
2
Forward-Looking Statements
This discussion and information in the document and the accompanying financial statements contains certain forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the company, are generally identifiable by words such as "expect", "believe", "intend", "anticipate", "estimate" or similar expressions, and are subject to risks and uncertainties that could cause actual results to differ materially from those stated. Examples of such risks and uncertainties that could have a material adverse affect on the operations and future prospects of the company, and could render actual results different from those expressed in the forward-looking statement, include, without limitation: changes in general economic conditions, competition for financial services in the market area of the company, the level of demand for loans, quality of the loan and investment portfolio, deposit flows, legislative and regulatory initiatives, and monetary and fiscal policies of the U.S. Government affecting interest rates. The reader is advised that this list of risks is not exhaustive and should not be construed as any prediction by the Company as to which risks would cause actual results to differ materially from those indicated by the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements.
PART I
Item 1. Business
Introduction
Cowlitz Bancorporation (the "Company") was organized in 1991 under Washington law to become the holding company for Cowlitz Bank (the "Bank"), a Washington state chartered bank that commenced operations in 1978. The principal executive offices of the Company are located in Longview, Washington. Cowlitz Bank operates four branches in Cowlitz County in southwest Washington. Outside of Cowlitz County, the Bank does business under the name Bay Bank with branches in Bellevue, Washington, and Portland, Oregon, a loan production office in Vancouver, Washington, and a limited service branch in a retirement center in Wilsonville, Oregon. The Oregon branches of Bay Bank were previously operated under the name Northern Bank of Commerce (NBOC). Cowlitz Bank also provides mortgage banking services through its Bay Mortgage division with offices in Longview and Vancouver, Washington. During much of 2003, the Company also operated Bay Mortgage and Bay Escrow offices in Bellevue and Seattle, Washington. As part of a strategy to consolidate resources into commercial banking, and reduce reliance on mortgage lending activities, those offices were closed during the fourth quarter of 2003.
The Company offers or makes available a broad range of financial services to its customers, primarily small and medium-sized businesses, professionals, and retail customers. The Bank's commercial and personal banking services include commercial and real estate lending, consumer lending, and trust services. The Company also provided asset-based lending services to companies throughout the Western United States through its subsidiary, Business Finance Corporation ("BFC"), from 1998 until its sale in February 2002. The Company's goals are to offer exceptional customer service and to invest in the markets it serves through its business practices and community service.
During 2003, the Company recorded net income of $117,000 or $0.03 per diluted share. At December 31, 2003, the Company had total assets of $268.8 million, total liabilities of $237.0 million, and total shareholders' equity of $31.8 million. At December 31, 2003, total loans, net of deferred fees, were $163.5 million and total deposits were $226.5 million.
Products and Services
The Company offers a broad portfolio of products and services tailored to meet the financial needs of individuals and small business customers in its market areas. It believes this portfolio is generally competitive with the products and services of its competitors, including major regional and national banks. These products and services include:
Deposit Products. The Company offers non-interest-bearing checking accounts, interest-bearing checking and savings accounts, money market accounts and certificates of deposit. These interest-bearing accounts generally earn interest at rates established by management based on competitive market factors and management's desire to increase certain types or alter maturities of deposit liabilities. During times of asset growth, or as liquidity needs arise, the Company utilizes brokered deposits as a source of funding. The Company strives to establish customer relationships to attract core deposits in non-interest-bearing transactional accounts to reduce its cost of funds.
Loan Products. The Company offers a broad range of loan products to retail and business customers. The Company maintains loan underwriting standards with written loan policies and individual and branch lending limits. All new loans and renewals are reported monthly to the Company's Board of Directors. Particularly large loan commitments or participations are approved by the loan committee of the Board of Directors. Underwriting standards are designed to achieve a high-quality loan portfolio, compliance with lending regulations and an appropriate mix of loan maturities and industry concentrations. Management seeks to minimize credit losses by closely monitoring the financial condition of its borrowers and the value of collateral.
3
Commercial Loans. Commercial lending is the primary focus of the Company's lending activities, and a significant portion of its loan portfolio consists of commercial loans. The Company offers specialized loans for its business and commercial customers. These include operating lines of credit that support accounts receivables and inventory, as well as secured term loans for financing machinery and equipment. For reporting purposes, a substantial portion of the Company's commercial loans are designated as real estate loans, as the loans are secured by mortgages or trust deeds on real property, although the loans may be made for purposes of financing commercial activities, such as accounts receivable, equipment purchases and inventory or other working capital needs. Lending decisions are based on careful evaluation of the financial strength, management and credit history of the borrower, and the quality of the collateral securing the loan. Commercial loans secured by real property are generally limited to 75% of the value of collateral. In most cases, the Company requires personal guarantees and secondary sources of repayment. In competing with major regional and national banks, the Company is limited by its single borrower lending limits imposed by law.
Real Estate Loans. Real estate loans are available for construction, purchase, or refinancing of residential owner-occupied or rental properties. Borrowers can choose from a variety of fixed and adjustable rate options and terms. Real estate loans reflected in the loan portfolio also include loans made to commercial customers that are secured by real property. The Company provides customers access to long-term residential real estate loans through Bay Mortgage and its branch network, focusing on all facets of residential lending from single family homes to small multi-plexes, including FHA and VA loans, construction and bridge loans.
Consumer Loans. The Company provides loans to individual borrowers for a variety of purposes, including secured and unsecured personal loans, home equity, personal lines of credit and motor vehicle loans. Consumer loans can carry significantly greater risks than other loan products, even if secured, if the collateral consists of rapidly depreciating assets such as automobiles or equipment. Repossessed collateral securing a defaulted consumer loan may not provide an adequate source of repayment of the loan. Consumer loan collections are dependent on borrowers' continuing financial stability, and are sensitive to job loss, illness and other personal factors. The Company attempts to manage the risks inherent in consumer lending by following conservative credit guidelines and underwriting practices. The Company also offers Visa credit cards to its customers.
Trust Services. Cowlitz Bank is the only bank in Cowlitz County to offer complete in-house trust services. The trust department, located in the offices of the Main Branch in Longview, Washington, focuses on the needs of the customer, providing trust services to individuals, partnerships, corporations and institutions and acts as fiduciary of living trusts, estates and conservatorships. The trust department also acts as trustee under wills, trusts, and other plans. The Company believes these services add to the value of Cowlitz Bank as a community bank by providing local access to services that have been previously provided by out of the area financial institutions.
Internet Banking. Internet banking and cash management systems are available to both business and individual customers providing secure access to information and services from the Company's website. Business clients can avail themselves of a comprehensive cash management program which allows them to easily and securely move money between accounts, wire funds, receive funds, pay bills, and generally manage their financial resources. Retail customers have the ability to access account information, pay bills, and manage their accounts by way of the internet. The Company's website address is www.cowlitzbancorp.com. The contents of this website are not incorporated into this document or into the Company's other filings with the SEC.
Other Banking Products and Services. In support of its focus on personalized service, the Company offers additional products and services for the convenience of its customers. These services include a debit card program, automated teller machines at four branches and one off-site location and an automated telephone banking service with 24-hour access to accounts that also allows customers to speak directly with a customer service representative during normal banking hours. The Company provides drive-through facilities at three of its branches. The Company does not currently charge fees for any of these services, with the exception of a charge to non-Bank customers for ATM usage.
4
Sale of Business Segment
In February 2002, the Company sold substantially all of the net assets of Business Finance Corporation (BFC) for a pre-tax gain of $423,000. The sale represents the disposal of a business segment and the gain from disposition has been recorded within discontinued operations for the year ended December 31, 2002. The following table summarizes the sale transaction:
(dollars in thousands) | ||
Net finance receivables sold | $ | 2,800 |
Allowance for finance receivable | (289) | |
Other assets sold | 119 | |
Total assets sold | $ | 2,630 |
Loan payable to Company | $ | 2,800 |
Other liabilities assumed | 212 | |
Cash paid by purchaser | 41 | |
Total liabilities assumed | $ | 3,053 |
Pre-tax gain on sale | $ | 423 |
Market areas
The Company's primary market areas in which it accepts deposits and makes loans are Cowlitz County, in southwest Washington, King County, Washington, the Portland metropolitan area in Oregon, and the surrounding counties in Washington and northwest Oregon. As a community bank, Cowlitz Bank has certain competitive advantages due to its local focus, but is also more closely tied to the local economy than many of its competitors, which serve a number of geographic markets. Bay Mortgage is concentrated in southwestern Washington and northwest Oregon.
Employees
As of December 31, 2003, the Company employed a total of 131 full-time equivalent employees. None of the employees are subject to a collective bargaining agreement and the Company considers its relationships with its employees to be favorable.
Risk Factors
Exposure to Regional Economy. The Company is extremely sensitive to the economy of Cowlitz County, which is firmly dependent on manufacturing industries, including pulp and paper and wood products. These industries have been in a state of decline for the past 15 years, and Cowlitz County felt the impact particularly in 2001 and 2002. The permanent loss of at least 800 manufacturing jobs during 2001, double-digit unemployment, two contentious strikes, and increasing power rates are factors that have severely dampened the local economy. The county's unemployment rate has been 25% or more than the state of Washington average in all but one of the past 23 years. Although there have been some signs of potential improvement during 2003 including a slightly lower jobless rate and strong residential housing sales and increased values, recovery is expected to be slow. The Company's expansion into the Seattle, Washington, and Portland, Oregon markets has greatly reduced its dependence on the economy of Cowlitz County. However, the Company is still dependent on the economy in the Pacific Northwest region, which has experienced similar challenges in unemployment, increased utility costs, and general economic weakness in the Portland and Seattle metropolitan areas. In the recent past, the unemployment rates of both Washington and Oregon have exceeded national levels, and growth rates for jobs, wages, and commodity prices has been slow. The Pacific Northwest has a higher concentration of technology and aerospace companies than the balance of the nation, and these industries, have been impacted greatly during the recent economic weakness. As with Cowlitz County, there have been some positive trends, but the Pacific Northwest will most likely lag behind any national economic recovery.
Credit Risk. The Company, like other lenders, is subject to credit risk, which is the risk of losing principal and interest due to customers' failure to repay loans in accordance with their terms. Although the Company has established lending criteria and most loans are secured by collateral, continued economic weakness or a rapid increase in interest rates could have a negative effect on collateral values or borrowers' ability to repay. The Company's targeted customers are small to medium-size businesses, professionals, and retail customers that may have limited capital resources to repay loans during a prolonged economic downturn.
5
Interest Rate Risk. The Company's earnings are largely derived from net interest income, which includes interest income, fees earned on loans and investment income, less interest expense paid on deposits and other borrowings. Interest rates are highly sensitive to many factors that are beyond the control of management, including general economic conditions, and the policies of various governmental and regulatory authorities. As interest rates change, net interest income is affected. With fixed rate assets (such as fixed rate loans) and liabilities (such as certificates of deposit), the effect on net interest income depends on the maturities of the assets and liabilities. The Company's primary objective in managing interest rate risk is to moderate the adverse impact of changes in interest rates on the Company's net interest income and capital, while structuring the Company's asset/liability position to obtain the maximum yield-cost spread on that structure. Interest rate risk is managed through the monitoring of the Company's gap position and sensitivity to interest rate risk by subjecting the Company's balance sheet to hypothetical interest rate shocks. In a falling rate environment, the spread between interest yields earned and interest rates paid may narrow, depending on the relative level of fixed and variable rate assets and liabilities. In a stable or increasing rate environment the Company's variable rate loans will remain steady or increase immediately with changes in interest rates, while fixed rate liabilities, particularly certificates of deposit will only reprice as the liability matures.
Competition. The banking industry in the market areas in which the Company operates is generally characterized by well established, large banks based outside of the region. In addition, thrift institutions, other community banks, and credit unions compete for deposits and consumer loans. Non-traditional banking entities such as investment banking firms, insurance companies, payday loan offices, and related industries offering bank-like products, have also increased competition for deposits and loans.
The major competition for commercial and mortgage banking services in Cowlitz County comes from U.S. Bank, Key Bank, Bank of America and Columbia State Bank. None of these competitors are headquartered in Cowlitz County and many have relocated key functions (such as loan decisions) to regional offices outside of the area. Three community banks located in Longview, Hometown National Bank, Riverview Community Bank and Twin City Bank, also compete with the Company and offer community based decision-making and the personal service associated with community banking. The Bay Bank branches in Bellevue, Washington and in the Portland area are faced with a large number of competitors.
Offices of the major financial institutions have competitive advantages over the Company in that they have high public visibility, may offer a wider variety of products and are able to maintain advertising and marketing activities on a much larger scale than the Company can economically maintain. Since single borrower lending limits imposed by law are dependent on the capital of the institution, the branches of larger institutions with substantial capital bases also have an advantage with respect to loan applications that are in excess of the Company's legal lending limits.
In competing for deposits, the Company is subject to certain limitations not applicable to non-bank financial institution competitors. Previous laws limiting the deposit instruments and lending activities of savings and loan associations have been substantially eliminated, thus increasing the competition from these institutions. In Cowlitz County, the main source of competition for deposits is the relatively large number of credit unions.
With significant competition in the Company's market areas, there can be no assurance that the Company can continue to attract significant loan and deposit customers. The inability to attract these customers could have an adverse effect on the Company's financial position and results of operations.
Regulation and Supervision
The Company and the Bank are subject to extensive federal and state regulations that significantly affect the respective activities of the Company and the Bank and the competitive environment in which they operate. These laws and regulations are intended primarily to protect depositors and the deposit insurance fund, rather than shareholders.
The description of the laws and regulations applicable to the Company and the Bank is not complete description of the laws and regulations mentioned herein or of all such laws and regulations. Any change in applicable laws or regulations may have a material effect on the business and prospects of the Company and the Bank. The operations of the Company and the Bank may be affected by legislative and regulatory changes as well as by changes in the policies of various regulatory authorities. The Company cannot accurately predict the nature or the extent of the effects that such changes may have in the future on its business and earnings.
Cowlitz Bank is a state chartered commercial bank, which is not a member of the Federal Reserve System, and is subject to primary regulation and supervision by the Director of Financial Institutions of the State of Washington (the "Washington Director") and by the Federal Deposit Insurance Corporation (the "FDIC"), which also insures bank deposits. The Company is subject to regulation and supervision by the Board of Governors of the Federal Reserve System (the "Federal Reserve").
6
Federal and State regulations place banks at a competitive disadvantage compared to less regulated competitors such as finance companies, credit unions, mortgage banking companies and leasing companies. Although the Company has been able to compete effectively in its market area in the past, there can be no assurance that it will be able to continue to do so. Any future changes in federal and state banking regulations could adversely affect the Company's operating results and ability to continue to compete effectively.
Regulatory Consent Order. On March 17, 2004, the Company received notification from the FDIC, the Bank's primary federal regulator, that the Consent Order (the "Order") issued on May 15, 2003, effective May 25, had been terminated on March 12, 2004. The Order required a series of affirmative actions to address weaknesses and deficiencies identified in an earlier examination of the Bank with respect to its condition as of September 30, 2002. Under the Order, the Bank, among other things, was required to: have and maintain qualified management as defined in the Order; refrain from paying any dividends without FDIC consent; review its strategic, profitability and liquidity plans; provide progress reports to the FDIC; maintain its well-capitalized status pursuant to a capital plan to ensure Tier 1 capital equaling or exceeding 8.0% of the Bank's total assets; establish and maintain an adequate allowance for loan and lease losses; refrain from extending credit to borrowers whose previous loans have been charged off; undertake a full internal audit of its Bay Mortgage division; retain an internal auditor and formulate and implement an effective internal audit policy; and reduce the amount of classified assets identified in the examination to no more than 50% of Tier 1 capital plus the allowance for loan and lease losses by November 30, 2003 and further reduce the amount to no more than 25% by December 31, 2004. If the Bank failed to adhere to the terms of the Order, the FDIC could have assessed civil monetary penalties or initiate other enforcement actions against the Bank, its management or the Board of Directors.
During a recent examination conducted by the FDIC and the State of Washington, the Bank's condition as of September 30, 2003 and compliance with the Order were reviewed. The regulators found evidence that the Bank was in compliance with all aspects of the Order, and authorized it to be terminated. Specifically, the Bank had: hired and maintained an effective management team; not paid any dividends; adequately revised its strategic, profitability, and liquidity plans; and provided progress reports as required by the Order. The Bank's Tier 1 leverage ratio at December 31, 2003 is 11.75%, exceeding the requirement to maintain Tier 1 capital at 8% of the Bank's total assets. The Bank has established and maintained an adequate allowance for loan losses and has refrained from extending credit to borrowers as outlined in the Order. During 2003, the Bank conducted a full internal audit of its mortgage division and hired an internal auditor who has begun to formulate and implement an effective internal audit policy. At December 31, 2003, the amount of classified assets identified in the examination had been reduced to 16.03% of Tier 1 capital plus the allowance for loan and lease losses. The objectives of no more than 50% at November 30, 2003, and 25% at December 31, 2004 were exceeded well ahead of schedule.
Bank Holding Company Regulation. The Company is a bank holding company within the meaning of the Bank Holding Company Act of 1956, as amended ("BHCA") and, as such, is subject to the regulations of the Federal Reserve. Bank holding companies are required to file periodic reports with, and are subject to periodic examination by, the Federal Reserve. The Federal Reserve has issued regulations under the BHCA requiring bank holding companies to serve as a source of financial and managerial strength to their subsidiary banks. It is the policy of the Federal Reserve that, pursuant to this requirement, a bank holding company should stand ready to use its resources to provide adequate capital funds to its subsidiary banks during periods of financial stress or adversity. Additionally, under the Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"), a bank holding company is required to guarantee the compliance of any insured depository institution subsidiary that may become "undercapitalized" (as defined in the statute) with the terms of any capital restoration plan filed by such subsidiary with its appropriate federal banking agency up to the lesser of (i) an amount equal to 5% of the institution's total assets at the time the institution became undercapitalized, or (ii) the amount that is necessary (or would have been necessary) to bring the institution into compliance with all applicable capital standards as of the time the institution fails to comply with such capital restoration plan. Under the BHCA, the Federal Reserve has the authority to require a bank holding company to terminate any activity or relinquish control of a non-bank subsidiary (other than a non-bank subsidiary of a bank) upon the Federal Reserve's determination that such activity or control constitutes a serious risk to the financial soundness and stability of any bank subsidiary of the bank holding company.
Capital Adequacy Guidelines for Bank Holding Companies. The Federal Reserve has adopted capital adequacy guidelines for bank holding companies. These guidelines are similar to, although not identical with, the guidelines applicable to banks. See "Bank Capital Requirements."
Bank Regulation. The Bank is organized under the laws of the State of Washington and is subject to the supervision of the Department of Financial Institutions ("DFI"), whose examiners conduct periodic examinations of state banks. Cowlitz Bank is not a member of the Federal Reserve System, so its principal federal regulator is the FDIC, which also conducts periodic examinations of the Bank. The Bank's deposits are insured, to the maximum extent permitted by law, by the Bank Insurance Fund ("BIF") administered by the FDIC and are subject to the FDIC's rules and regulations respecting the insurance of deposits. See "Deposit Insurance."
7
Both federal and state laws extensively regulate various aspects of the banking business such as reserve requirements, truth-in-lending and truth-in-savings disclosures, equal credit opportunity, fair credit reporting, trading in securities and other aspects of banking operations. Current federal law also requires banks, among other things, to make deposited funds available within specified time periods.
Insured state-chartered banks are generally prohibited under FDICIA from engaging as principal in activities that are not permitted for national banks, unless (i) the FDIC determines that the activity would pose no significant risk to the appropriate deposit insurance fund, and (ii) the bank is, and continues to be, in compliance with all applicable capital standards. The Company believes that these restrictions do not have a material adverse effect on its current operations.
FDICIA. FDICIA requires, among other things, federal bank regulatory authorities to take "prompt corrective action" with respect to banks that do not meet minimum capital requirements. For these purposes, FDICIA establishes five capital tiers: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized.
The FDIC has adopted regulations to implement the prompt corrective action provisions of FDICIA. Among other things, the regulations define the relevant capital measures for the five capital categories. An institution is deemed to be "well capitalized" if it has a total, risk-based capital ratio of 10% or greater, a Tier 1 risk-based capital ratio of 6% or greater, and a leverage ratio of 5% or greater, and is not subject to a regulatory order, agreement or directive to meet and maintain a specific capital level for any capital measure. The Federal Reserve Board classifies a bank holding company as "well capitalized" if it has a total, risk-based capital ratio of 10% or greater and a Tier 1 risk-based capital ratio of 6% or greater. The Company and the Bank are both "well-capitalized."
FDICIA further directs that each federal banking agency prescribe standards for depository institutions and depository institution holding companies relating to internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, management compensation, a maximum ratio of classified assets to capital, minimum earnings sufficient to absorb losses, a minimum ratio of market value to book value of publicly traded shares and such other standards as the agency deems appropriate.
Bank Capital Requirements. The FDIC has adopted risk-based capital ratio guidelines to which the Bank is subject. The guidelines establish a systematic analytical framework that makes regulatory capital requirements more sensitive to differences in risk profiles among banking organizations. Risk-based capital ratios are determined by allocating assets and specified off-balance sheet commitments to four risk weighted categories, with higher levels of capital being required for the categories perceived as representing greater risk.
These guidelines divide a bank's capital into two tiers. Tier 1 includes common equity, certain non-cumulative perpetual preferred stock (excluding auction rate issues) and minority interest in equity accounts of consolidated subsidiaries, less goodwill and certain other intangible assets (except mortgage servicing rights and purchased credit card relationships, subject to certain limitations). Supplementary (Tier 2) capital includes, among other items, cumulative perpetual and long-term, limited-life, preferred stock, mandatory convertible securities, certain hybrid capital instruments, term-subordinated debt and the allowance for loan and lease losses, subject to certain limitations, less required deductions. Banks are required to maintain a total risk-based capital ratio of 8%, of which 4% must be Tier 1 capital. The FDIC may, however, set higher capital requirements when a bank's particular circumstances warrant. Banks experiencing or anticipating significant growth are expected to maintain capital ratios, including tangible capital positions, well above the minimum levels.
In addition, the FDIC has established guidelines prescribing a minimum Tier 1 leverage ratio (Tier 1 capital to adjusted total assets as specified in the guidelines). These guidelines provide for a minimum Tier 1 leverage ratio of 3% for banks that meet certain specified criteria, including that they have the highest regulatory rating and are not experiencing or anticipating significant growth. All other banks are required to maintain a Tier 1 leverage ratio of not less than 4%.
At December 31, 2003, the regulatory capital ratios for the Company and the Bank were:
Company | Bank | ||
|
|
||
Total risk-based capital to risk-weighted assets | 16.38% | 16.85% | |
Tier 1 Capital to risk-weighted assets | 15.12% | 15.59% | |
Tier 1 leverage ratio | 11.39% | 11.75% |
Dividends. The principal source of the Company's cash revenues is dividends from Cowlitz Bank. Under Washington law, Cowlitz Bank may not pay dividends in an amount greater than its retained earnings as determined by generally accepted
8
accounting principles. In addition, the DFI has the authority to require a state-chartered bank to suspend the payment of dividends. The FDIC has the authority to prohibit a bank from paying dividends if, in its opinion, the payment of dividends would constitute an unsafe or unsound practice in light of the financial condition of the bank or if it would cause a bank to become undercapitalized. Under the terms of the Consent Order, the FDIC had required the Bank to gain permission prior to paying dividends to the Company. However, because the Consent Order was terminated on March 12, 2004, this requirement is no longer in effect.
Lending Limits. Under Washington law, the total loans and extensions of credit by a Washington-chartered bank to a borrower outstanding at one time may not exceed 20% of such bank's capital and surplus. However, this limitation does not apply to loans or extensions of credit which are fully secured by readily marketable collateral having market value of at least 115% of the amount of the loan or the extension of credit at all times.
Branches and Affiliates. Establishment of bank branches is subject to approval of the DFI and FDIC and geographic limits established by state laws. Washington's branch banking law permits a bank having its principal place of business in the State of Washington to establish branch offices in any county in Washington without geographic restrictions. A bank may also merge with any national or state chartered bank located anywhere in the State of Washington without geographic restrictions.
Under Oregon law, an out-of-state bank or bank holding company may merge with or acquire an Oregon state chartered bank or bank holding company if the Oregon bank, or in the case of a bank holding company, the subsidiary bank, has been in existence for a minimum of three years, and the law of the state in which the acquiring bank is located permits such merger. Branches may not be acquired or opened separately, but once an out-of-state bank has acquired branches in Oregon, either through a merger with or acquisition of substantially all of the assets of an Oregon bank, the bank may open additional branches.
The Bank is subject to provisions of the Federal Reserve Act that restrict financial transactions between banks and affiliated companies. The statute limits credit transactions between a bank and its executive officers and its affiliates, prescribes terms and conditions for bank affiliate transactions deemed to be consistent with safe and sound banking practices, and restricts the types of collateral security permitted in connection with a bank's extension of credit to an affiliate.
Deposit Insurance. The Bank's deposits are insured up to $100,000 per insured account by the Bank Insurance Fund (BIF). As an institution whose deposits are insured by BIF, Cowlitz Bank is required to pay deposit insurance premiums to BIF. FDIC regulations set deposit insurance premiums based upon the risks a particular bank or savings association poses to the deposit insurance funds. This system bases an institution's risk category partly upon whether the institution is well capitalized, adequately capitalized or less than adequately capitalized. Each insured depository institution is also assigned to one of three "supervisory" categories based on reviews by regulators, statistical analysis of financial statements and other relevant information. An institution's assessment rate depends upon the capital category and supervisory category to which it is assigned. Annual assessment rates currently range from no premium for the highest rated institution to $0.27 per $100 of domestic deposits for an institution in the lowest category. During 2003, the Bank paid an assessment rate of $0.17 per $100 of domestic deposits. Under legislation enacted in 1996 to recapitalize the Savings Association Insurance Fund, the FDIC is authorized to collect assessments against insured deposits to be paid to the Financing Corporation ("FICO") to service FICO debt incurred in the 1980's. The current FICO assessment rate for BIF insured deposits is $0.0154 per $100 of deposits per year. Any increase in deposit insurance or FICO assessments could have an adverse effect on Cowlitz Bank's earnings.
Gramm-Leach-Bliley Act. On November 12, 1999, the Gramm-Leach-Bliley Act (the "GLB Act") was signed into law, which significantly reformed various aspects of the financial services business. Among the provisions in the GLB Act are those which:
- establish a new framework under which bank holding companies and banks can own securities firms, insurance companies and other financial companies;
- provide consumers with new protections regarding the transfer and use of their non-public personal information by financial institutions; and
- change the Federal Home Loan Bank ("FHLB") system in numerous ways including the manner of calculating the Resolution Funding Corporation obligations payable by the FHLB and a broadening of the purposes for which FHLB advances may be used.
Community Reinvestment Act. The Community Reinvestment Act ("CRA") requires financial institutions regulated by the federal financial supervisory agencies to ascertain and help meet the credit needs of their delineated communities, including low-income and moderate-income neighborhoods within those communities, while maintaining safe and sound banking practices. The regulatory agency assigns one of four possible ratings to an institution's CRA performance and is required to make public an institution's rating and written evaluation. The four possible ratings are "outstanding," "satisfactory," "needs to improve" and "substantial non-compliance."
9
Many factors play a role in assessing a financial institution's CRA performance. The institution's regulator must consider its financial capacity and size, legal impediments, local economic conditions and demographics and the competitive environment in which it operates. The evaluation does not rely on absolute standards and financial institutions are not required to perform specific activities or to provide specific amounts or types of credit.
The Company's most recent rating under CRA is "satisfactory." This rating reflects the Company's commitment to meeting the credit needs of the communities it serves. Although the Company strives to maintain a satisfactory or higher rating, no assurance can be given that the Company will maintain this rating in the future.
Sarbanes-Oxley Act of 2002. Effective July 30, 2002, the Sarbanes-Oxley Act of 2002 addresses public company corporate governance, auditing, accounting, executive compensation, and enhanced and timely disclosure of corporate information.
The Sarbanes-Oxley Act represents significant federal involvement in matters traditionally left to state regulatory systems, such as the regulation of the accounting profession, and to state corporate law, such as the relationship between a board of directors and management and between a board of directors and its committees.
The Sarbanes-Oxley Act provides for, among other matters:
Provisions of the Sarbanes-Oxley Act become effective at various times during the 18 months beginning July 30, 2002. The SEC has been delegated the task of adopting rules to implement various provisions, including disclosure in periodic filings pursuant to the Exchange Act. Also, in response to the Sarbanes-Oxley Act, the NASD adopted new standards for listed companies. While management believes the Sarbanes-Oxley Act will increase the Company's reporting expenses, management does not believe that the Act will have a material adverse effect on the Company's business and operations.
Additional Matters. The Company and the Bank are subject to additional regulation of their activities, including a variety of consumer protection regulations affecting lending, deposit and collection activities and regulations affecting secondary mortgage market activities.
The earnings of financial institutions, including the Company and the Bank, are also affected by general economic conditions and prevailing interest rates, both domestic and foreign and by the monetary and fiscal policies of the U.S. Government and its various agencies, particularly the Federal Reserve.
Additional legislation and administrative actions affecting the banking industry may be considered by the United States Congress, the Washington Legislature and various regulatory agencies, including those referred to above. It cannot be predicted with certainty whether such legislation or administrative action will be enacted or the extent to which the banking industry in general or the Company and the Bank in particular would be affected.
10
Item 2. Properties
The Company owns its main office space in Longview, Washington, occupying approximately 27,500 square feet. The Company owns branches in Kelso and Kalama, Washington, and leases facilities for banking branches in Castle Rock, and Bellevue, Washington. Four of these banking offices have automated teller machines and three provide drive-up services. Space is also leased in Vancouver, Washington for a Bay Bank loan production office and a Bay Mortgage office. In Portland, Oregon the Company leases downtown office space for a Bay Bank office and operates a limited service branch in a retirement center in Wilsonville, Oregon. Until their closure in the fourth quarter of 2003, the Company operated mortgage branches and secondary market loan sales operations in Bellevue and Seattle, Washington. During 2002 and January of 2003, the Company closed 11 of its retirement center branches located in the greater Portland area, and its Silverdale, Washington mortgage office. Business Finance Corporation leased its facilities in Bellevue, Washington, until it was sold in the first quarter of 2002. The following are all of the Company's locations.
Cowlitz Bancorporation | ||||
Cowlitz Bank Main Office | ||||
Bay Mortgage - Longview |
Cowlitz Bank - Kalama |
Bay Bank - Portland | ||
927 Commerce Avenue | 195 N. 1st Street | 1001 SW 5th Ave., Suite 250 | ||
Longview, WA 98632 | Kalama, WA 98625 | Portland, OR 97204 | ||
(360) 423-9800 |
(360) 673-2226 |
(503) 222-9164 |
||
Bay Bank | ||||
Retirement Center Branch | ||||
Cowlitz Bank - Kelso | Bay Bank - Bellevue | Springridge at Charbonneau | ||
1000 South 13th | 10500 NE 8th St., Suite 1750 | 32200 SW French Prarie Rd | ||
Kelso, WA 98626 | Bellevue, WA 98004 | Wilsonville, OR 97070 | ||
(360) 423-7800 |
(425) 452-1543 |
(503) 694-6950 |
||
Bay Mortgage - Vancouver | ||||
Cowlitz Bank - Castle Rock | Bay Bank - Vancouver | |||
202 Cowlitz St. W. | 201 NE Park Plaza Dr., Suite 296 | |||
Castle Rock, WA 98611 | Vancouver, WA 98684 | |||
(360) 274-6685 |
(360) 944-9431 |
11
Item 3. Legal Proceedings
The Company from time to time enters into routine litigation resulting from the collection of secured and unsecured indebtedness as part of its business of providing financial services. In some cases, such litigation will involve counterclaims or other claims against the Company. Such proceedings against financial institutions sometimes also involve claims for punitive damages in addition to other specific relief. The Company is not a party to any litigation other than in the ordinary course of business. In the opinion of management, the ultimate outcome of all pending legal proceedings will not individually or in the aggregate have a material adverse effect on the financial condition or the results of operations of the Company.
Item 4. Submission of Matters to a Vote of Securities Holders
No matters were presented for a vote of the Company's shareholders during the fourth quarter of 2003.
PART II
Item 5. Market for Registrant's Common Equity and Related Stockholder Matters
Cowlitz Bancorporation stock trades on the Nasdaq National Market under the symbol "CWLZ".
2003 |
2002 | ||||||||||||||
Market Price | Cash Dividend | Market Price | Cash Dividend | ||||||||||||
High | Low | Declared | High | Low | Declared | ||||||||||
1st Quarter | $ | 7.59 | $ | 6.10 | $ | - | $ | 6.10 | $ | 5.20 | $ | - | |||
2nd Quarter | $ | 8.15 | $ | 6.87 | $ | - | $ | 7.25 | $ | 5.60 | $ | - | |||
3rd Quarter | $ | 8.90 | $ | 7.81 | $ | - | $ | 7.33 | $ | 6.11 | $ | - | |||
4th Quarter | $ | 11.94 | $ | 8.60 | $ | - | $ | 7.89 | $ | 7.07 | $ | - |
During 2003 and 2002, the Company neither declared nor paid any dividends to its stockholders. As of February 29, 2004 there were 3,907,352 shares of common stock outstanding and 261 shareholders of record, which excludes shares held in street name.
12
(in thousands) | As of and For the Year Ended December 31, | |||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | ||||||||||
Income Statement Data | ||||||||||||||
Interest income | $ | 16,282 | $ | 22,039 | $ | 26,104 | $ | 21,320 | $ | 13,794 | ||||
Interest expense | 4,962 | 8,611 | 13,382 | 9,940 | 5,248 | |||||||||
Net interest income | 11,320 | 13,428 | 12,722 | 11,380 | 8,546 | |||||||||
Provision for loan losses | 237 | 2,783 | 3,492 | 1,012 | 971 | |||||||||
Net interest income after provision | ||||||||||||||
for loan losses | 11,083 | 10,645 | 9,230 | 10,368 | 7,575 | |||||||||
Non-interest income | 9,406 | 11,893 | 9,591 | 5,219 | 3,191 | |||||||||
Non-interest expense | 20,410 | 20,197 | 17,544 | 14,737 | 9,991 | |||||||||
Income from continuing operations | ||||||||||||||
before income tax (benefit) provision | 79 | 2,341 | 1,277 | 850 | 775 | |||||||||
Income tax (benefit) provision | (38) | 339 | 669 | 494 | 375 | |||||||||
Income from continuing operations | 117 | 2,002 | 608 | 356 | 400 | |||||||||
Income (loss) from discontinued operations, | ||||||||||||||
net of tax | - | 285 | (2,058) | 513 | 256 | |||||||||
Income (loss) before cumulative effect | ||||||||||||||
of a change in accounting principle | 117 | 2,287 | (1,450) | 869 | 656 | |||||||||
Cumulative effect of a change in | ||||||||||||||
accounting principle, net of tax | - | (791) | - | - | - | |||||||||
Net income (loss) | $ | 117 | $ | 1,496 | $ | (1,450) | $ | 869 | $ | 656 | ||||
Dividends | ||||||||||||||
Cash | $ | - | $ | - | $ | 200 | $ | 281 | $ | 281 | ||||
Ratio of dividends to net income | N/A | N/A | N/A | 32.3% | 42.8% | |||||||||
Per Common Share Data | ||||||||||||||
Earnings per diluted share from: | ||||||||||||||
Continuing operations | $ | 0.03 | $ | 0.53 | $ | 0.16 | $ | 0.09 | $ | 0.10 | ||||
Discontinued operations | - | 0.07 | (0.55) | 0.13 | 0.06 | |||||||||
Change in accounting principles | - | (0.21) | - | - | - | |||||||||
Total earnings per share | $ | 0.03 | $ | 0.39 | $ | (0.39) | $ | 0.22 | $ | 0.16 | ||||
Cash dividends paid per share | $ | - | $ | - | $ | 0.05 | $ | 0.07 | $ | 0.07 | ||||
Weighted average diluted shares outstanding | 4,004,502 | 3,851,196 | 3,731,319 | 3,900,765 | 4,097,248 | |||||||||
Balance Sheet Data (at period end) | ||||||||||||||
Loans, net of deferred fees | $ | 163,490 | $ | 194,506 | $ | 232,156 | $ | 228,994 | $ | 144,310 | ||||
Allowance for loan losses | $ | 3,968 | $ | 6,150 | $ | 5,710 | $ | 4,432 | $ | 2,225 | ||||
Total assets from: | ||||||||||||||
Continuing operations | $ | 268,799 | $ | 345,164 | $ | 367,868 | $ | 290,998 | $ | 191,918 | ||||
Discontinued operations | - | - | 2,792 | 5,900 | 6,577 | |||||||||
Total assets | $ | 268,799 | $ | 345,164 | $ | 370,660 | $ | 296,898 | $ | 198,495 | ||||
Total deposits | $ | 226,480 | $ | 290,120 | $ | 315,490 | $ | 241,216 | $ | 137,607 | ||||
Total liabilities from: | ||||||||||||||
Continuing operations | $ | 236,997 | $ | 313,901 | $ | 341,599 | $ | 265,873 | $ | 166,573 | ||||
Discontinued operations | - | - | 313 | 616 | 432 | |||||||||
Total liabilities | $ | 236,997 | $ | 313,901 | $ | 341,912 | $ | 266,489 | $ | 167,005 | ||||
Total shareholders' equity | $ | 31,802 | $ | 31,263 | $ | 28,748 | $ | 30,409 | $ | 31,490 | ||||
Balance Sheet Data (average for period) | ||||||||||||||
Average loans, net | $ | 173,966 | $ | 219,231 | $ | 235,165 | $ | 197,081 | $ | 130,681 | ||||
Average interest-earning assets | $ | 271,771 | $ | 325,063 | $ | 324,289 | $ | 229,152 | $ | 155,606 | ||||
Average total assets | $ | 292,520 | $ | 346,345 | $ | 353,164 | $ | 254,829 | $ | 177,657 | ||||
Average shareholders' equity | $ | 32,660 | $ | 30,193 | $ | 30,701 | $ | 30,782 | $ | 31,420 | ||||
Non-performing assets from: | ||||||||||||||
Continuing operations | $ | 3,225 | $ | 7,387 | $ | 7,271 | $ | 7,178 | $ | 2,791 | ||||
Discontinued operations | - | - | 217 | 661 | 176 | |||||||||
Total non-performing assets (1) | $ | 3,225 | $ | 7,387 | $ | 7,488 | $ | 7,839 | $ | 2,967 | ||||
Selected Ratios | ||||||||||||||
Return on average total assets | 0.04% | 0.43% | -0.41% | 0.34% | 0.37% | |||||||||
Return on average shareholders' equity | 0.36% | 4.95% | -4.72% | 2.82% | 2.09% | |||||||||
Net interest margin | 4.17% | 4.13% | 3.92% | 4.97% | 5.49% | |||||||||
Efficiency ratio (2) | 98.48% | 79.76% | 78.63% | 88.78% | 85.12% | |||||||||
Asset Quality Ratios | ||||||||||||||
Allowance for loan losses to: | ||||||||||||||
Ending total loans | 2.43% | 3.16% | 2.46% | 1.94% | 1.54% | |||||||||
Non-performing assets from continuing | ||||||||||||||
operations | 123.04% | 83.25% | 78.53% | 61.74% | 79.72% | |||||||||
Non-performing assets to ending total assets for: | ||||||||||||||
Continuing operations | 1.20% | 2.14% | 1.98% | 2.47% | 1.45% | |||||||||
Discontinued operations | - | - | 7.77% | 11.20% | 2.68% | |||||||||
Total non-performing assets to total assets | 1.20% | 2.14% | 2.02% | 2.64% | 1.49% | |||||||||
Net loans charged-off during period | $ | 2,419 | $ | 2,343 | $ | 2,214 | $ | 793 | $ | 515 | ||||
Net loans charged-off to average loans | 1.39% | 1.07% | 0.94% | 0.40% | 0.39% | |||||||||
Capital Ratios | ||||||||||||||
Shareholders' equity to average assets | 10.87% | 9.03% | 8.14% | 11.93% | 17.73% | |||||||||
Tier 1 capital ratio (3) | 15.12% | 11.29% | 8.84% | 9.74% | 17.51% | |||||||||
Total risk-based capital ratio (4) | 16.38% | 12.56% | 10.10% | 10.99% | 18.76% | |||||||||
(1) Non-performing assets consist of non-accrual loans, loans contractually past due 90 days or more, and repossessed assets |
||||||||||||||
(2) Non-interest expense divided by the sum of net interest income plus non-interest income | ||||||||||||||
(3) Tier 1 capital divided by risk-weighted assets | ||||||||||||||
(4) Total risk-based capital divided by risk-weighted assets |
13
Item 7.
MANAGEMENT'S DISCUSSION AND
ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following Management's Discussion and Analysis of Financial Condition and Results of Operations includes a discussion of certain significant business trends and uncertainties as well as certain forward-looking statements and is intended to be read in conjunction with and is qualified in its entirety by reference to the consolidated financial statements of the Company and accompanying notes included elsewhere in this report. For a discussion of important factors that could cause actual results to differ materially from such forward-looking statements, see "Risk Factors."
This discussion and information in the document and the accompanying financial statements contains certain forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the company, are generally identifiable by words such as "expect", "believe", "intend", "anticipate", "estimate" or similar expressions, and are subject to risks and uncertainties that could cause actual results to differ materially from those stated. Examples of such risks and uncertainties that could have a material adverse affect on the operations and future prospects of the company, and could render actual results different from those expressed in the forward-looking statement, include, without limitation: changes in general economic conditions, competition for financial services in the market area of the company, the level of demand for loans, quality of the loan and investment portfolio, deposit flows, legislative and regulatory initiatives, and monetary and fiscal policies of the U.S. Government affecting interest rates. The reader is advised that this list of risks is not exhaustive and should not be construed as any prediction by the Company as to which risks would cause actual results to differ materially from those indicated by the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements.
Results of Operations for the Year Ended December 31, 2003
For the twelve months ended December 31, 2003, Cowlitz Bancorporation (the "Company") recorded net income of $117,000 or $0.03 per diluted share of common stock ("per share"). This compares to net income of $1.5 million or $0.39 per share and a net loss of $1.5 million or $(0.39) per share for the corresponding periods ended December 31, 2002, and 2001, respectively. Net income for 2003 was hampered by reduced net interest income and non-interest income, without a reduction in non-interest expense. However, a relatively low provision for loan losses helped offset the higher non-interest expense.
During 2003, management devoted considerable effort to reducing the level of non-performing assets. Through charge-offs, pay-downs, foreclosures, re-negotiations with borrowers, and sales of loans and foreclosed assets, non-performing assets, which include non-accrual loans, loans past due 90 days or more, and foreclosed assets, declined 56.8% during 2003. Non-performing assets at December 31, 2002, 2001 and 2000 averaged over $7.5 million, but declined $4.2 million from $7.4 million at December 31, 2002 to $3.2 million at December 31, 2003.
During the fourth quarter of 2003, in an effort to refocus resources on its core commercial banking business and reduce earnings reliance on the cyclical mortgage lending industry, the Company's subsidiary, Cowlitz Bank (also the "Company" or the "Bank") decided to close its Bay Escrow operations and its Bay Mortgage offices and secondary market operations in Bellevue and Seattle, Washington. The Bank will no longer originate mortgage loans for sale into the secondary market, unless Management and the Board of Directors decide at some future time to recommence that form of operation. During the fourth quarter of 2003, the Company recorded non-interest expenses of approximately $1.8 million for goodwill impairment, staffing reductions, termination of building and equipment leases, and other charges related to the office closures. A substantial reduction of both non-interest income and expense is expected, as is a lessened reliance on earnings from the cyclical mortgage industry. Because the Company continues with a mortgage operation in other locations, closing the Bellevue and Seattle offices is not considered a discontinued operation for financial reporting purposes.
The Company's results of operation for the year ended December 31, 2003 were further characterized by reductions in impaired and non-performing assets, lower average interest rates on both assets and liabilities, continued maturity of higher rate certificates of deposit, and increased investment in securities and other earning assets. Interest rates were stable throughout 2003, with no significant changes to short term interest rates or to the Company's prime rate.
Just as in 2002, the Bank experienced a significant decline in loan volumes during 2003. Under the current low rate environment, many borrowers sought lower rates. While the Bank makes every effort to be competitive for and retain favorable client relationships, management also sees this time as an opportunity to encourage some customers representing weaker credits to seek alternative lending relationships. Excluding loans held-for-sale, loan volumes declined $31.0 million to $163.5 million at December 31, 2003 from $194.5 million at December 31, 2002. Under the same comparison, mortgage loans held-for-sale declined $55.2 million, a direct result of the Company's decision to cease its mortgage secondary market operations. The average balance of loans and loans held-for-sale were $197.4 million during 2003 compared with an average balance of $248.0 during 2002. Primarily because of the decline in loan and loans held-for-sale volumes, total interest income was $5.7 million lower during 2003 than during 2002.
14
Interest-bearing liabilities and the associated interest expense experienced similar declines during 2003 when compared to the levels of 2002. Certificates of deposits and borrowings from the Federal Home Loan Bank (FHLB) declined significantly. Certificates of deposit were $79.5 million at December 31, 2003, $55.1 million lower than $134.6 million at December 31, 2002, while the average balance was reduced to $99.7 million during 2003 from $146.6 million during 2002. Much of the reduction in certificates of deposit is due to the maturity of out-of-area and brokered certificates. FHLB borrowings were paid down $10.1 million from December 31, 2002 to December 31, 2003 and the average balance declined $8.1 million when comparing 2003 to 2002. As a result, interest expense was reduced to $5.0 million during 2003 compared to $8.6 million during 2002.
The provision for loan losses recorded during 2003 was much lower than during 2002 and 2001. Overall reductions in loan volumes from year to year have reduced the level of allowance for loan loss necessary to absorb potential losses, and required lower provision charges to support anticipated losses. As discussed above, reductions in non-performing assets have further reduced the allowance requirements as the loans remaining in the portfolio are, on average, of better quality than in the past two years. In addition, $663,000 in recoveries of previously charged-off loans recognized by Cowlitz Bancorporation were recorded as a reduction of the provision expense. These loans were associated with the Company's previously owned subsidiary, Business Finance Corporation. Normally, a recovery is recorded as an increase to the allowance for loan losses, but because there is no longer an allowance for BFC loans, these recoveries reduced the Company's overall provision.
Non-interest income was lower during 2003 when compared to 2002 and 2001 primarily due to reduced volumes of mortgage loans originated and sold into the secondary market. The majority of non-interest income for the years ended December 31, 2003, 2002, and 2001 resulted from the mortgage secondary market operations. The Bank will continue to offer mortgage lending products, but on a much smaller scale than in the recent past. Non-interest income from these activities will continue to decline in 2004.
Non-interest expense for 2003 was relatively unchanged when compared to 2002, primarily because of expenses related to the closure of Bay Escrow and the Bay Mortgage offices in Bellevue and Seattle. Because of the closure, the Bank recorded goodwill impairment of $1.5 million, the remaining value of goodwill associated with the original purchase of Bay Mortgage and Bay Escrow in 1999. In addition, expenses to terminate building and equipment leases, reduce staffing at those offices, and other related charges were recorded during 2003, further increasing non-interest expenses.
Critical Accounting Policies
The Company has identified its most critical accounting policy to be that related to the allowance for loan losses. The Company utilizes both quantitative and qualitative considerations in establishing an allowance for loan losses believed to be appropriate as of each reporting date. Quantitative factors include historical loss experience, recent delinquency and charge-off experience, changes in the levels of non-performing loans, portfolio size, and other known factors regarding specific loans. Qualitative factors include assessments of the types and quality of the loans within the loan portfolio as well as current local, regional, and national economic considerations. Changes in the above factors could have a significant affect on the determination of the allowance for loan losses. Therefore, a full analysis is performed by management on a quarterly basis to ensure that changes in estimated loan loss levels are adjusted on a timely basis. For further discussion of this significant management estimate, see "Allowance for Loan Losses."
Another critical accounting policy of the Company is that related to the carrying value of goodwill. During the fourth quarter of 2003, the Company recorded an impairment charge to the carrying amount of its goodwill due to the Bay Escrow and Bay Mortgage office closures and cessation of the related secondary market operations. The Company still carries goodwill associated with the purchase of Northern Bank of Commerce ("NBOC"), now Bay Bank, during 2000. Under Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" (SFAS No. 142), the Company will measure, the carrying value at least annually. Ongoing impairment analysis of the fair value of the remaining goodwill will involve a substantial amount of judgment, as will establishing and monitoring estimated amounts and lives of other intangible assets. Also as required upon adoption of SFAS No. 142, the Company ceased amortization of goodwill on January 1, 2002.
15
SFAS No. 123, "Accounting for Stock-Based Compensation," requires disclosure about stock-based compensation arrangements regardless of the method used to account for them. As permitted by SFAS No. 123, the Company has decided to apply the accounting provisions of Accounting Principles Board (APB) Opinion No. 25, and therefore discloses the difference between compensation cost included in net income and the related cost measured by the fair value-based method defined by SFAS No. 123, including tax effects, that would have been recognized in the statement of operations if the fair value method had been used. Under APB Opinion No. 25, no compensation cost has been recognized for the Company's stock option plans. Had compensation cost for these plans been determined consistent with SFAS No. 123 and recognized over the vesting periods of the options, the Company's net income (loss) and earnings (loss) per share would have been reduced, or losses increased, to the following pro forma amounts:
2003 | 2002 | 2001 | ||||||||||||||||
As | Pro | As | Pro | As | Pro | |||||||||||||
Reported | Forma | Reported | Forma | Reported | Forma | |||||||||||||
(dollars in thousands, except for share amounts) |
||||||||||||||||||
Net income (loss) | $ | 117 | $ | (506) | $ | 1,496 | $ | 1,180 | $ | (1,450) | $ | (1,639) | ||||||
Basic earnings (loss) per share: | ||||||||||||||||||
Continuing operations | $ | 0.03 | $ | (0.13) | $ | 0.53 | $ | 0.44 | $ | 0.16 | $ | 0.11 | ||||||
Discontinued operations | - | - | 0.08 | 0.08 | (0.55) | (0.55) | ||||||||||||
Cumulative effect of a change | ||||||||||||||||||
in accounting principle | - | - | (0.21) | (0.21) | - | - | ||||||||||||
$ | 0.03 | $ | (0.13) | $ | 0.40 | $ | 0.31 | $ | (0.39) | $ | (0.44) | |||||||
Diluted earnings (loss) per share: | ||||||||||||||||||
Continuing operations | $ | 0.03 | $ | (0.13) | $ | 0.53 | $ | 0.44 | $ | 0.16 | $ | 0.11 | ||||||
Discontinued operations | - | - | 0.07 | 0.07 | (0.55) | (0.55) | ||||||||||||
Cumulative effect of a change | ||||||||||||||||||
in accounting principle | - | - | (0.21) | (0.21) | - | - | ||||||||||||
$ | 0.03 | $ | (0.13) | $ | 0.39 | $ | 0.30 | $ | (0.39) | $ | (0.44) |
The fair value of each option granted is estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions used for December 31, 2003, 2002, and 2001:
2003 | 2002 | 2001 | |||
Dividend yield | 0.00% | 0.00% | 0.93% | ||
Expected life (years) | 4.17 - 4.26 | 4.17 | 6.00 | ||
Expected volatility | 48.31% - 52.11% | 52.02% | 16.70% | ||
Risk-free rate | 2.87% - 2.98% | 4.25% | 3.50% |
Discontinued Operations
On February 15, 2002, the Company sold its asset-based lending subsidiary, Business Finance Corporation (BFC), to an independent third party. An after-tax gain of $279,000 was recorded on the sale, and, along with the results of operations of BFC, is recorded within the consolidated income statement as net income from discontinued operations. All previously issued consolidated financial statements have been restated to also disclose the assets, liabilities, and operations of BFC as discontinued operations. BFC's discontinued operations resulted in income net of tax of $285,000 or $0.07 per diluted share during 2002, a net loss of $2.1 million or $(0.55) per diluted share during 2001, and $513,000 or $0.13 per diluted share during 2000.
The net loss from discontinued operations during 2001 was partially due to a $1.6 million provision for loan losses recorded to fully reserve for the charge-off of certain accounts receivable at BFC in which collection was considered doubtful. An extensive internal review of BFC receivables, including the adequacy of underlying collateral and the financial strength of borrowers, uncovered numerous deficiencies. Although these receivables were previously monitored in accordance with the Company's existing loan loss allowance procedures, the rapid decline in the economy during 2001 prompted management to further review, evaluate, and charge-off problem credits beginning in early 2001. Preliminary market research and discussions with potential buyers of BFC during the summer of 2001 also indicated that many of these credits were not saleable under the declining economic conditions, the resulting weakness of collateral values, and these borrowers' decreasing ability to repay. Many of the borrowers that had been working with management earlier in the year to avoid defaulting on their financing were adversely affected by the continued weakening of the economy, pushing several of them to file bankruptcy in mid to late 2001. These borrowers' pending bankruptcies accounted for over $1.1 million of the impairment charge taken in 2001, and $822,000 of the $1.1 million was attributable to one real estate company. Of the $1.6 million charge-off, $954,000 was related to construction or real estate companies, $293,000 was for companies in the communications industry, and $48,000 was related to manufacturing and industrial companies.
16
Another major contributor to the loss from discontinued operations in 2001 was a charge against income of $1.2 million related to impairment of the carrying value of goodwill on the balance sheet of BFC. An accounts receivable analysis performed during the year, combined with management's low market valuation assessment of the BFC segment, were part of the decision to record impairment of goodwill by writing off the entire asset value. This decision resulted in a charge against income of $1.2 million, which contributed to the $2.1 million loss from discontinued operations. Management's assessment of the value of BFC was largely determined from preliminary discussions with several potential buyers of BFC who indicated an unwillingness to purchase the segment for a premium above the book value of the segment's stronger receivables. Since these preliminary market valuations of the BFC segment did not support the goodwill asset value, and the decline in the economy had weakened many of the receivables, management wrote down the goodwill asset value to zero.
Unless noted otherwise, the results of operation of the discontinued segment are excluded from the following presentation and discussions. The footnotes to the accompanying consolidated financial statements include additional presentation and discussions regarding the discontinued operations of BFC.
Cumulative Effect of a Change in Accounting Principles
During 2002, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets". The adoption of this statement resulted in the cessation of the amortization of goodwill and management's assessment of an impairment charge relating to the Company's previous acquisition of Bay Mortgage. As a result, a charge to income, net of tax, of $791,000 was recorded during the first quarter of 2002. Ongoing annual, or more often if conditions dictate, analysis of the fair value of remaining goodwill for impairment will involve a substantial amount of judgment, as will establishing and monitoring estimated amounts and lives of other intangible assets.
Net Interest Income
For financial institutions, the primary component of earnings is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities portfolios, and interest expense, principally on customer deposits and other borrowings. Changes in net interest income result from changes in "volume," "spread" and "margin." Volume refers to the dollar level of interest-earning assets and interest-bearing liabilities. Spread refers to the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities. Net interest margin is the ratio of net interest income to total interest-earning assets and is influenced by the level and relative mix of interest-earning assets and interest-bearing liabilities.
17
The following table sets forth, for the periods indicated, information with regard to average balances of assets and liabilities, the total dollar amount of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the resulting yields or costs, net interest income, and net interest spread. Non-accrual loans have been included in the table as loans carrying a zero yield. Loan fees are recognized as income using the interest method over the life of the loan.
As of and For the Year Ended December 31, | |||||||||||||||||||||||
|
|||||||||||||||||||||||
2003 | 2002 | 2001 | |||||||||||||||||||||
|
|
|
|||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | ||||||||||||||||||
Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | |||||||||||||||
(dollars in thousands) | Balance | Paid | Rate | Balance | Paid | Rate | Balance | Paid | Rate | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
ASSETS: | |||||||||||||||||||||||
Loans and loans held-for-sale (1) | $ | 197,357 | $ | 14,586 | 7.39% | $ | 247,966 | $ | 19,725 | 7.95% | $ | 275,043 | $ | 23,965 | 8.71% | ||||||||
Taxable securities | 35,349 | 1,089 | 3.08% | 43,959 | 1,604 | 3.65% | 16,655 | 848 | 5.09% | ||||||||||||||
Non-taxable securities (2) | 2,569 | 155 | 6.03% | 380 | 20 | 5.26% | 200 | 11 | 5.50% | ||||||||||||||
Federal funds sold | 5,464 | 57 | 1.04% | 3,281 | 52 | 1.58% | 544 | 14 | 2.57% | ||||||||||||||
Interest-earning balances due | |||||||||||||||||||||||
from banks and FHLB stock | 31,032 | 448 | 1.44% | 29,477 | 643 | 2.18% | 31,847 | 1,269 | 3.98% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total interest-earning assets (2) | 271,771 | 16,335 | 6.01% | 325,063 | 22,044 | 6.78% | 324,289 | 26,107 | 8.05% | ||||||||||||||
Cash and due from banks | 10,123 | 11,947 | 11,745 | ||||||||||||||||||||
Premise and equipment | 4,269 | 4,786 | 5,435 | ||||||||||||||||||||
Allowance for loan loss | (5,683) | (5,762) | (3,938) | ||||||||||||||||||||
Bank-owned life insurance | 3,399 | - | - | ||||||||||||||||||||
Net intangibles | 2,711 | 3,280 | 3,812 | ||||||||||||||||||||
Other assets | 5,930 | 6,636 | 6,109 | ||||||||||||||||||||
Net assets of discontinued | |||||||||||||||||||||||
operations | - | 395 | 5,712 | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||
Total assets | $ | 292,520 | $ | 346,345 | $ | 353,164 | |||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||
LIABILITIES AND | |||||||||||||||||||||||
SHAREHOLDERS' EQUITY: | |||||||||||||||||||||||
Savings and interest-bearing | |||||||||||||||||||||||
demand deposits | $ | 96,884 | $ | 1,141 | 1.18% | $ | 99,627 | $ | 1,714 | 1.72% | $ | 89,336 | $ | 2,600 | 2.91% | ||||||||
Certificates of deposit | 99,701 | 3,117 | 3.13% | 146,551 | 5,920 | 4.04% | 164,736 | 9,382 | 5.70% | ||||||||||||||
Federal funds purchased | 2,261 | 16 | 0.71% | 3,464 | 44 | 1.27% | 3,523 | 115 | 3.26% | ||||||||||||||
FHLB and other borrowings | 10,633 | 688 | 6.47% | 18,851 | 933 | 4.95% | 20,166 | 1,285 | 6.37% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total interest-bearing liabilities | 209,479 | 4,962 | 2.37% | 268,493 | 8,611 | 3.21% | 277,761 | 13,382 | 4.82% | ||||||||||||||
Non-interest-bearing deposits | 48,346 | 44,593 | 41,652 | ||||||||||||||||||||
Other liabilities | 2,035 | 3,029 | 2,513 | ||||||||||||||||||||
Net liabilities of discontinued | |||||||||||||||||||||||
operations | - | 37 | 537 | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||
Total liabilities | 259,860 | 316,152 | 322,463 | ||||||||||||||||||||
SHAREHOLDERS' EQUITY: | 32,660 | 30,193 | 30,701 | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||
Total liabilities and | |||||||||||||||||||||||
shareholders' equity | $ | 292,520 | $ | 346,345 | $ | 353,164 | |||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||
Net interest income (2) | $ | 11,373 | $ | 13,433 | $ | 12,725 | |||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||
Net interest spread | 3.64% | 3.57% | 3.23% | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||
Yield on average interest-earning assets | 6.01% | 6.78% | 8.05% | ||||||||||||||||||||
Interest expense to average | |||||||||||||||||||||||
interest-earning assets | 1.83% | 2.65% | 4.13% | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||
Net interest income to average interest- | |||||||||||||||||||||||
earning assets (net interest margin) | 4.18% | 4.13% | 3.92% | ||||||||||||||||||||
|
|
|
(1) |
Loans and loans held-for-sale
include loans on which the accrual of interest has been
discontinued. |
(2) |
Interest earned on non-taxable
securities has been computed on a 34 percent tax equivalent
basis. |
18
The following table shows the dollar amount of the increase (decrease) in the Company's net interest income and expense and attributes such dollar amounts to changes in volume or changes in rates. Rate/volume variances have been allocated to volume changes:
Year Ended December 31, | ||||||||||||||||||
2003 vs. 2002 | 2002 vs. 2001 | |||||||||||||||||
Increase (Decrease) | Total | Increase (Decrease) | Total | |||||||||||||||
Due to | Increase | Due to | Increase | |||||||||||||||
Volume | Rate | (Decrease) | Volume | Rate | (Decrease) | |||||||||||||
Interest Income: | ||||||||||||||||||
Interest-earning balances due | ||||||||||||||||||
from banks | $ | 22 | $ | (217) | $ | (195) | $ | (52) | $ | (574) | $ | (626) | ||||||
Federal funds sold | 23 | (18) | 5 | 43 | (5) | 38 | ||||||||||||
Investment security income: | ||||||||||||||||||
Taxable securities | (265) | (250) | (515) | 996 | (240) | 756 | ||||||||||||
Non-taxable securities | 135 | - | 135 | 9 | - | 9 | ||||||||||||
Loans and loans-held-for-sale | (3,740) | (1,399) | (5,139) | (2,154) | (2,086) | (4,240) | ||||||||||||
|
|
|
|
|
|
|||||||||||||
Total interest income | (3,825) | (1,884) | (5,709) | (1,158) | (2,905) | (4,063) | ||||||||||||
|
|
|
|
|
|
|||||||||||||
Interest Expense: | ||||||||||||||||||
Savings and interest-bearing | ||||||||||||||||||
demand deposits | (32) | (541) | (573) | 177 | (1,063) | (886) | ||||||||||||
Certificates of deposit | (1,465) | (1,338) | (2,803) | (735) | (2,727) | (3,462) | ||||||||||||
Federal funds purchased | (9) | (19) | (28) | (1) | (70) | (71) | ||||||||||||
FLHB and other borrowings | (532) | 287 | (245) | (65) | (287) | (352) | ||||||||||||
|
|
|
|
|
|
|||||||||||||
Total interest expense | (2,038) | (1,611) | (3,649) | (624) | (4,147) | (4,771) | ||||||||||||
|
|
|
|
|
|
|||||||||||||
Net Interest Spread | $ | (1,787) | $ | (273) | $ | (2,060) | $ | (534) | $ | 1,242 | $ | 708 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Earnings Assets. The yield earned on loans outstanding (including residential mortgage loans held-for-sale) during 2003 was 7.39% compared to 7.95% in 2002, and 8.71% in 2001. The rate and average volume of loans from 2002 to 2003 both declined, causing the total interest income on loans to decrease to $14.6 million in 2003 compared to $19.7 million for 2002 and $24.0 million in 2001. The yield earned on taxable securities decreased to 3.08% in 2003 from 3.65% in 2002 as longer term securities earning a higher rate have matured and been replaced at current, lower rates. The combination of average interest-earning balances due from banks and federal funds sold increased slightly during 2003 when compared to 2002 and 2001, but the yield earned on these assets continued to decline. The total tax-equivalent yield earned on all interest-earning assets declined to 6.01% in 2003 from 6.78% and 8.05% for the years 2002 and 2001, respectively. The decline in yields earned is primarily due to borrowers taking advantage of the current low rate environment by refinancing their higher rate loans with the Company or establishing lending relationships elsewhere.
Interest-Bearing Liabilities. With the exception of FHLB and other borrowings, the rates paid for each category of interest-bearing liabilities was significantly lower during 2003 than during 2002 and 2001. The yield on savings and interest-bearing demand deposit accounts decreased to 1.18% during 2003 compared to 1.72% and 2.91% in 2002 and 2001, respectively. Certificates of deposit also showed a decline in average rates paid to 3.13% during 2003 from 4.04% in 2002 and 5.70% in 2001. As certificates of deposit matured during 2003, they were either not renewed or replaced at lower rates. The decline in certificates of deposit volume is also due to the maturity of brokered deposits that management brought in to fill liquidity needs during the mortgage lending growth experienced during 2002 and 2001. FHLB and other borrowings declined in volume, but the average rate increased as short-term low rate borrowings matured during 2003 and were not re-borrowed. For all interest-bearing liabilities, the average rate paid decreased to 2.37% in 2003 from 3.21% in 2002, and 4.82% in 2001.
Net interest income for the year ended December 31, 2003 was $11.3 million, a decrease of 15.7% from $13.4 million in 2002, which was $700,000 higher than 2001. The tax-equivalent net interest margins for the periods ended December 31, 2003, 2002, and 2001 were 4.18%, 4.13%, and 3.92%, respectively. Interest expense as a percentage of average earning assets decreased to 1.83% in 2003, compared to 2.65% in 2002 and 4.13% in 2001.
During 2003, the national federal funds interest rate, and the Company's prime rate, remained unchanged, while there was one decline of 0.50% in November 2002. This compares to 2001 when those rates fell 11 times for a total decrease of 4.75%. In addition, both interest-earning assets and interest-bearing liabilities have seen a change in the mix of their respective components. The average volume of loans, taxable investment securities, certificates of deposit, and FHLB and other borrowings are noticeably lower. Interest spread and interest margin have both increased when comparing 2003 to 2002, while yields and costs have declined under the same comparison.
19
Total interest earned and total interest paid both decreased significantly from 2001 to 2002 and again in 2003. Both volumes and rates declined in almost every category comparing 2003 to 2002, accounting for the decreases in interest income and expense. Declines in both rates and average balances on loans and certificates of deposit affected 2003 most significantly as set forth in the previous table. Total volumes of interest-earning assets and average interest-bearing liabilities changed very little from 2001 to 2002, but the mix changed significantly. The average loan volume comparing 2002 to 2001 decreased $27.0 million, but was offset by an increase of $27.4 million of average investment securities. The average certificate of deposit balance declined $18.1 million, and average saving and interest bearing demand deposit balances increased $10.3 million. This change in mix caused a slight increase in the net interest margin, which increased 0.21% to 4.13% during 2002.
Provision for Loan Losses
The amount of the allowance for loan losses is analyzed by management on a regular basis to ensure that it is adequate to absorb losses inherent in the loan portfolio as of the reporting date. When a provision for loan losses is recorded, the amount is based on the current volume of loans, anticipated changes in loan volumes, past charge-off experience, management's assessment of the risk of loss on current loans, the level of non-performing and impaired loans, evaluation of future economic trends in the Company's market area, and other factors relevant to the loan portfolio. An internal loan risk grading system is used to evaluate potential losses of individual loans. The Company does not, as part of its analysis, group loans together by loan type to assign risk. See the "Allowance for Loan Losses" disclosure for a more detailed discussion.
The Company's provision for loan losses was $237,000 for the year ended December 31, 2003. For the years ending December 31, 2002 and 2001 the provision was $2.8 million and $3.5 million, respectively. At December 31, 2003, the allowance for loan losses was 2.43% of total loans compared to 3.16% and 2.46% at December 31, 2002 and 2001, respectively.
Several factors contributed to a lower provision expense during 2003 compared to 2002 and 2001. The primary factor is a reduction in overall loan volumes during the periods. Total loans declined to $163.5 million at December 31, 2003 from $194.5 million at December 31, 2002. As loan volumes are reduced, the allowance for losses associated with those loans remains, and smaller provisions are necessary to maintain an adequate reserve. In addition, the level of non-performing loans has declined significantly at December 31, 2003 when compared to the levels at the same period of 2002 and 2001. As the quality of the loan portfolio improves, the necessary allowance for loan losses decreases resulting in a lower loan loss provision. Finally, the provision for 2003 was reduced by recoveries of loans previously charged-off at the Company's former subsidiary, Business Finance Corporation. These recoveries would normally be credited to the allowance for loan losses of the entity that recorded the original charge-off, but because BFC was no longer a part of the Company, there was no allowance to credit. Instead, these recoveries were recorded at the Holding Company as a reduction of the overall provision expense. Without these recoveries totaling $663,000, the provision for loan losses in 2003 would have been $900,000.
The 2002 provision for loan losses included $1.2 million resulting from the charge-off of $900,000 for a portion of one loan involving invoice factoring, and a $300,000 increase in the allowance for loan loss associated with the remaining balance due from this borrower. The additional provisions of $1.6 million were taken during 2002 to increase the reserve against potential losses on loans that were downgraded within the Company's "Watch List."
During 2001, an estimated $2.2 million provision was recorded to reserve for downgraded or newly identified potential problem loans. As the local, regional, and national economies struggled during 2001, management closely monitored the Bank's credits, and was conservative when assessing them. Any deficiencies in collateral valuations or a borrower's ability to repay resulted in prompt action by management to more closely scrutinize, downgrade, allocate specific reserves against, or charge-off the loan. In connection with the NBOC acquisition in 2000, a $1.0 million escrow account was established by NBOC stockholders to reimburse the Company for potential charge-offs of impaired loans discovered after the purchase. Subsequent to the purchase of NBOC, $1.2 million of loans to a group of related borrowers, which were performing at the purchase date, became impaired. In December 2001, these loans were charged-off, and a recovery of $1.0 million was recorded from the reimbursement of the escrow account.
20
Non-interest income
Non-interest income consists of the following components:
For the Year Ended December 31, | ||||||||
2003 | 2002 | 2001 | ||||||
|
|
|
||||||
Service charges on deposit accounts | $ | 858 | $ | 752 | $ | 737 | ||
Gains on loans sold | 4,404 | 5,655 | 4,872 | |||||
Mortgage brokerage fees | 1,992 | 3,221 | 2,450 | |||||
Fiduciary income | 320 | 275 | 238 | |||||
Escrow fees | 961 | 1,140 | 895 | |||||
Credit card income | 633 | 547 | 507 | |||||
Increase in cash surrender value of bank-owned life insurance | 170 | - | - | |||||
ATM income | 51 | 90 | 82 | |||||
Safe deposit box fees | 28 | 28 | 32 | |||||
Loss on sale of repossessed assets | (13) | (113) | (429) | |||||
Gain (loss) on sale of available-for-sale securities | (9) | 183 | 89 | |||||
Other miscellaneous fees and income | 11 | 115 | 118 | |||||
|
|
|
||||||
Total non-interest income | $ | 9,406 | $ | 11,893 | $ | 9,591 | ||
|
|
|
Total non-interest income was $9.4 million for the year ended December 31, 2003 compared to $11.9 million and $9.6 million for the year ended December 31, 2002 and 2001, respectively. The majority of non-interest income has been generated from income on residential mortgage loans originated by Bay Mortgage. During 2003, the Bank decided to cease its secondary market and escrow operations and close its Bellevue and Seattle mortgage offices in order to focus more Company resources on commercial lending activities. This shift will ultimately reduce the level of non-interest income significantly by eliminating gains on loans sold, escrow fees, and reducing mortgage brokerage fees in future periods.
Low mortgage interest rates during 2002 and 2001, generated significant mortgage lending activity, but tapered off toward the end of 2003, resulting in lower non-interest income from mortgage and escrow activities. Relatively low mortgage interest rates attracted consumers to refinance existing mortgages, apply for new mortgage or construction loans, or request bridge loans for short-term financing. Each of these types of loans generates non-interest income for the Bank. Mortgage and escrow non-interest income was $7.4 million during 2003, a decrease from $10.0 million during 2002 and $8.2 million during 2001. Gains on loans sold decreased approximately $1.3 to $4.4 million in 2003 from $5.7 million in 2002. Escrow fees were $961,000 during 2003 compared to $1.1 million and $895,000 in 2002 and 2001, respectively. Brokerage fees, which include points and processing fees on loans held-for-sale and fees collected from lenders Bay Mortgage brokers loans to, also declined during 2003. Brokerage fees were $2.0 million in 2003 compared to $3.2 million in 2002 and $2.5 million in 2001.
During 2003, the Bank made an $8.0 million investment in bank owned life insurance (BOLI). These policies insure the lives of officers of the Bank, and name the Bank as beneficiary. Non-interest income is generated tax-free from the increase in the policies' underlying investments made by the insurance company. Non-interest income was reduced, however, in 2003 by $13,000, by $113,000 in 2002, and by $429,000 in 2001 for losses taken on the sales of repossessed assets. These losses occur when the Bank's recorded value in a repossessed asset, usually real property, is higher than the amount actually realized upon sale of the asset. The Company recorded a net loss on the sale of securities available-for-sale of $9,000 and net gains of $183,000 and $89,000 during 2003, 2002 and 2001, respectively.
21
Non-interest Expense
Non-interest expense consists of the following components:
For the Year Ended December 31, | ||||||||
2003 | 2002 | 2001 | ||||||
|
|
|
||||||
Salaries and employee benefits | $ | 9,478 | $ | 10,722 | $ | 9,085 | ||
Net occupancy and equipment | 2,564 | 2,260 | 2,387 | |||||
Amortization of intangible assets | 265 | 265 | 489 | |||||
Goodwill impairment | 1,472 | - | - | |||||
Net cost of operation of other real estate owned | 196 | 260 | 150 | |||||
Business taxes | 12 | 606 | 602 | |||||
Data processing and communications | 454 | 512 | 524 | |||||
Stationery and supplies | 233 | 337 | 368 | |||||
Credit card expense | 616 | 527 | 408 | |||||
Travel and education | 288 | 401 | 321 | |||||
Loan expense | 746 | 503 | 564 | |||||
Advertising | 171 | 180 | 207 | |||||
Professional fees | 1,527 | 1,491 | 476 | |||||
Postage and freight | 426 | 484 | 476 | |||||
Temporary help | 377 | 106 | 105 | |||||
FDIC insurance | 505 | 557 | 214 | |||||
Other miscellaneous expenses | 1,080 | 986 | 1,168 | |||||
|
|
|
||||||
Total non-interest expense | $ | 20,410 | $ | 20,197 | $ | 17,544 | ||
|
|
|
Total non-interest expense was relatively unchanged during 2003 compared to 2002 and $2.9 million higher than during 2001. Much of the increase in non-interest expense from 2001 to 2002 and 2003 was the direct result of a high volume of mortgage lending at Bay Mortgage. Additionally, non-interest expenses of approximately $1.8 million were recorded during 2003 in connection with the Bank's decision to close its Bay Mortgage offices in Bellevue and Seattle and cease its secondary market function. These expenses include the write-off of the carrying value of goodwill associated with the acquisition of Bay Mortgage and Bay Escrow in 1999, charges to terminate building and equipment leases, costs of staff reductions, and other related expenses. Non-interest expense for the mortgage segment during 2003 was $9.3 million compared to $8.8 million in 2002 and $6.7 million in 2001. The mortgage segment accounted for 77.8% of the total increase in non-interest expense between 2001 and 2002. Salaries and employee benefits, professional fees, and the FDIC insurance charges are the categories that account for the majority of the increase during 2002 when compared to 2001. With the reduction in mortgage operations, management expects to see a significant decline in non-interest expenses in future periods.
A measure of the Company's ability to contain non-interest expenses is the efficiency ratio. This ratio is calculated by dividing total non-interest expense by the sum of net interest income and non-interest income. The Company's efficiency ratio was 98.5%, 79.8%, and 78.6% for the years ended December 31, 2003, 2002, and 2001, respectively. The 2003 ratio would have been approximately 89.8% excluding the $1.8 million in expenses related to the Bay Mortgage office closure discussed above.
Salaries, benefits, and commissions expense were $9.5 million during 2003 compared to $10.7 million during 2002 and $9.1 million during 2001. A decline in mortgage lending activity during 2003 reduced fee income and the resulting commissions paid to mortgage loan originators. Mortgage commission expense was approximately $1.2 million lower during 2003, accounting for the majority of the decline in salary and employee benefits expense. From 2001 to 2002, commission expense increased nearly $1.0 million based on the higher level of fee income generated by the mortgage segment. Employee turnover also contributed to higher salary costs during 2002 as severance or hiring bonuses were paid, or salaries for specific positions overlapped during training periods. Also included in salary expenses are ordinary wage increases for existing employees, which generally range from three to six percent each year. At December 31, 2003, the Company had 131 full-time equivalent employees compared to 200 and 199 at December 31, 2002 and 2001, respectively. The majority of the decline is from the Bay Mortgage and Escrow offices that were closed during the fourth quarter of 2003.
Net occupancy and equipment expenses consist of depreciation on premises, lease costs, equipment, maintenance and repair expenses, utilities and related expenses. The Company's net occupancy expense increased to $2.6 million from the 2002 and 2001 levels of $2.3 million and $2.4 million, respectively. The increase in 2003 was primarily due to the prepayment of lease expenses on the closure of Bay Mortgage Bellevue and Seattle offices.
22
During 2003 and 2002, amortization of intangibles was $265,000 compared to $489,000 during 2001. The decrease from 2001 is the result of the Company's adoption of SFAS No. 142, in which amortization expense is no longer recognized on unidentifiable intangible assets, including the Company's goodwill. Prior to the adoption of SFAS No. 142, which effectively stopped goodwill amortization, all goodwill had been amortized on a straight-line basis over a 15-year period. The intangible asset associated with the deposit premium continues to amortize and resulted in the amortization expense of $265,000 for 2003 and 2002. The balance of the deposit premium, net of accumulated amortization was $236,000, and $502,000 for the year ended December 31, 2003, and 2002, respectively. The deposit premium is being amortized using an accelerated method over a ten-year life, and is scheduled to become fully amortized during the fourth quarter of 2004.
According to the provisions of SFAS No. 142, a non-interest expense should only be recognized on an unidentifiable intangible asset if that asset is deemed to be impaired. During the fourth quarter of 2003, an impairment test was performed on the goodwill associated with the 1999 acquisition of Bay Mortgage and Bay Escrow. Because the offices and employees associated with the purchase were no longer with the Company, the full carrying value of $1.5 million was considered impaired and was recognized as non-interest expense. The balance of goodwill, net of accumulated amortization, at December 31, 2003 and 2002 was $852,000 and $2.4 million, respectively. The remaining balance of goodwill represents the unamortized portion of excess of acquisition costs over the fair value of net assets that arose in connection with the Company's 2000 acquisition of NBOC.
Professional fees include exam and audit expenses, consulting costs, legal fees, and other professional fees. These expenses were approximately $1.5 million during 2003 and 2002. The increase from the 2001 level is the result of many factors, including higher legal fees relating to the repossession of assets on defaulted loans; the retention of an outside firm to conduct internal audits and regulatory compliance reviews; placement fees upon hire of members of executive management; legal fees and consulting relating to various strategic alternatives; and legal and consulting fees regarding management employee turnover.
FDIC insurance premium expense was lower in 2003 compared to 2002 due to a reduction in deposit volume, while the rate remained stable. This expense was higher during 2002 when compared with 2001 because of a higher assessment rate imposed on the Company during that year. The FDIC has regulations establishing a system for setting deposit insurance premiums based upon the risks a particular bank or savings association poses to the deposit insurance funds. This system bases an institution's risk category partly upon whether the institution is well capitalized, adequately capitalized or less than adequately capitalized. Each insured depository institution is also assigned to one of three "supervisory" categories based on reviews by regulators, statistical analysis of financial statements and other relevant information. An institution's assessment rate depends upon the capital category and supervisory category to which it is assigned. Annual assessment rates currently range from no charge for the highest rated institution to $0.27 per $100 of domestic deposits for an institution in the lowest category. During 2003 and 2002, the Bank paid an assessment rate of $.17 per $100 of domestic deposits. This compares to 2001 when, in the first and second quarters, the Bank paid an assessment rate of $0.10 per $100 of domestic deposits, and $0.03 for the third and fourth quarters. In addition, under legislation enacted in 1996 to recapitalize the Savings Association Insurance Fund, the FDIC is authorized to collect assessments against insured deposits to be paid to the Financing Corporation ("FICO") to service FICO debt incurred in the 1980's. The current FICO assessment rate for BIF insured deposits is $0.0154 per $100 of deposits per year. Any increase in deposit insurance or FICO assessments could have an adverse effect on Cowlitz Bank's earnings. Because the Order discussed in the "Regulation and Supervision" section has been terminated, Management expects a reduced FDIC assessment rate during the third or fourth quarter of 2003.
Total loan processing and related costs were $746,000, $503,000 and $564,000 for the years ended December 31, 2003, 2002, and 2001, respectively. The relatively high expense during 2003 was related to mortgage loan origination costs not charged to the borrower, but absorbed by Bay Mortgage.
Costs related to the operation and disposition of other real estate owned has remained relatively higher as the number and value of properties has increased. These costs, net of related rental and other income, were $196,000 in 2003, $260,000 in 2002, and $150,000 in 2001.
Business tax expense was only $12,000 for the year ended December 31, 2003 compared to $606,000 and $602,000 for the years ended December 31, 2002 and 2001, respectively. A portion of the decline is related to lower income levels during 2003, which is the basis for the majority of these taxes. In addition, an audit of prior year state business and occupation tax expense revealed allowable deductions that had not been taken on prior returns. The effect of these deductions was a refund of $351,000 offsetting the 2003 expense.
23
All other operating expenses including travel, meals, and education, postage and freight, advertising, data and credit card processing costs, office supplies, temporary help, and other business expenses remained unchanged at $3.6 million during 2003 $3.5 million during 2002, and $3.6 million during 2001.
Income Taxes
The benefit for income taxes was $38,000 for 2003 compared to a provision for income taxes from continuing operations of $339,000 and $669,000 for 2002 and 2001, respectively. The provision for income taxes from discontinued operations was $135,000 for 2002, and a benefit of $519,000 during 2001. In addition, a benefit for income taxes of $417,000 was recorded in 2002 for the cumulative effect of a change in accounting principle related to the goodwill impairment charge.
Financial Condition
The following table summarizes the dollar and percentage change from year to year for selected balance sheet items:
Summary Balance Sheet | |||||||||||||
December 31, | Increase (Decrease) | ||||||||||||
|
|
||||||||||||
2003 | 2002 | 2001 | 12/31/02 - 12/31/03 | 12/31/01 - 12/31/02 | |||||||||
|
|
|
|
|
|||||||||
(dollars in thousands) | (dollars) | (percent) | (dollars) | (percent) | |||||||||
ASSETS | |||||||||||||
Cash and cash equivalents | 24,527 | 43,691 | 50,171 | (19,164) | -43.9% | (6,480) | -12.9% | ||||||
Investment Securities | 55,144 | 33,633 | 34,303 | 21,511 | 64.0% | (670) | -2.0% | ||||||
Loans, net | 159,522 | 188,356 | 226,446 | (28,834) | -15.3% | (38,090) | -16.8% | ||||||
Loans held-for-sale | 8,360 | 63,645 | 37,322 | (55,285) | -86.9% | 26,323 | 70.5% | ||||||
Other assets | 21,246 | 15,839 | 19,626 | 5,407 | 34.1% | (3,787) | -19.3% | ||||||
Net assets from discontinued operations | - | - | 2,792 | - | - | (2,792) | -100.0% | ||||||
|
|
|
|
|
|||||||||
Total assets | 268,799 | 345,164 | 370,660 | (76,365) | -22.1% | (25,496) | -6.9% | ||||||
|
|
|
|
|
|||||||||
LIABILITIES | |||||||||||||
Non-interest-bearing deposits | 60,572 | 46,539 | 43,225 | 14,033 | 30.2% | 3,314 | 7.7% | ||||||
Interest-bearing deposits | 165,908 | 243,581 | 272,265 | (77,673) | -31.9% | (28,684) | -10.5% | ||||||
|
|
|
|
|
|||||||||
Total deposits | 226,480 | 290,120 | 315,490 | (63,640) | -21.9% | (25,370) | -8.0% | ||||||
Other liabilities | 10,517 | 23,781 | 26,109 | (13,264) | -55.8% | (2,328) | -8.9% | ||||||
Net liabilities from discontinued operations | - | - | 313 | - | - | (313) | -100.0% | ||||||
|
|
|
|
|
|||||||||
Total liabilities | 236,997 | 313,901 | 341,912 | (76,904) | -24.5% | (28,011) | -8.2% | ||||||
SHAREHOLDERS' EQUITY | 31,802 | 31,263 | 28,748 | 539 | 1.7% | 2,515 | 8.7% | ||||||
|
|
|
|
|
|||||||||
Total liabilities and shareholders equity | 268,799 | 345,164 | 370,660 | (76,365) | -22.1% | (25,496) | -6.9% | ||||||
|
|
|
|
|
Investment Securities
At December 31, 2003, the Company's portfolio of investment securities totaled $55.1 million, an increase of $21.5 million from $33.6 million at December 31, 2002. The Company seeks additional opportunities to invest in securities, depending on cash, liquidity, and earnings considerations at the time. In order to maximize earning potential, management may also sell investment securities from time-to-time to realize built-in gains, or to re-invest the funds in an alternate investment opportunity.
The Company follows financial accounting principles that require the identification of investment securities as held-to-maturity, available-for-sale or trading assets. Securities designated as held-to-maturity are those that the Company has the intent and ability to hold until they mature or are called. Available-for-sale securities are those that management may sell if circumstances warrant. Trading assets are purchased and held principally for the purpose of reselling them within a short period of time. The mix of available-for-sale and held-to-maturity investment securities is considered in the context of the Company's overall asset-liability management policy and illustrates management's assessment of the relative liquidity of the Company. At December 31, 2003, the investment portfolio consisted of 85.3% available-for-sale securities and 14.7% held-to-maturity investments. At December 31, 2002, available-for-sale securities were 99.1% and held-to-maturity investments were 0.9% of the investment portfolio. The Company did not hold any trading securities during 2003, 2002, or 2001.
24
The following table provides the amortized cost and fair value of the Company's investment securities as of December 31, 2003, 2002, and 2001.
December 31, | |||||||||||
2003 | 2002 | 2001 | |||||||||
Amortized | Fair | Amortized | Fair | Amortized | Fair | ||||||
(dollars in thousands) | Cost | Value |
Cost |
Value | Cost | Value | |||||
Available-for-sale | |||||||||||
U.S. Government and agency securities | 12,612 | 12,735 | 12,748 | 13,019 | 19,566 | 19,644 | |||||
Mortgage-backed securities | 34,046 | 34,265 | 20,011 | 20,257 | 10,606 | 10,544 | |||||
Total | 46,658 | 47,000 | 32,759 | 33,276 | 30,172 | 30,188 | |||||
Held-to-maturity | |||||||||||
U.S. Government and agency securities | - | - | - | - | 1,016 | 1,055 | |||||
Municipal bonds | 8,044 | 8,170 | 357 | 362 | 200 | 203 | |||||
Certificates of deposit | 100 | 100 | - | - | 2,899 | 2,899 | |||||
Total | 8,144 | 8,270 | 357 | 362 | 4,115 | 4,157 |
At December 31, 2003, the Company's available-for-sale and held-to-maturity investments had total net unrealized gains of approximately $468,000 compared to net unrealized gains of approximately $522,000 at December 31, 2002. Unrealized gains and losses reflect changes in market conditions and do not represent the amount of actual profits or losses the Company may ultimately realize. Actual realized gains and losses occur at the time investment securities are sold or redeemed.
At December 31, 2003, net unrealized gains on available-for-sale securities were $342,000 representing 0.6% of the total investment portfolio. Management has no current plans to sell any of these securities, but may choose to sell available-for-sale securities in the future depending on cash, liquidity, and earnings considerations.
The following table summarizes the contractual or estimated maturities and weighted average yields of both available-for-sale and held-to-maturity investment securities at December 31, 2003.
One | After 5 | |||||||||||||||||||||||
One year | through | through | After | |||||||||||||||||||||
(dollars in thousands) | or less | Yield | 5 years | Yield | 10 years | Yield | 10 years | Yield | Total | Yield | ||||||||||||||
US Government and agency securities | $ | 8,676 | 3.45% | $ | 3,022 | 2.28% | $ | 1,037 | 3.44% | $ | - | - | $ | 12,735 | 3.17% | |||||||||
Mortgage-backed securities | 2,105 | 3.71% | 25,806 | 4.45% | 6,354 | 4.72% | - | - | 34,265 | 4.46% | ||||||||||||||
Other securities | 100 | 1.80% | 135 | 3.84% | 2,629 | 3.64% | 5,280 | 4.17% | 8,144 | 3.96% | ||||||||||||||
Total | $ | 10,881 | 3.49% | $ | 28,963 | 4.22% | $ | 10,020 | 4.30% | $ | 5,280 | 4.17% | $ | 55,144 | 4.09% |
For the purposes of the maturity schedule, mortgage-backed securities, which are not due at a single maturity date, have been allocated over maturity groupings based on the expected maturity of the underlying collateral. Mortgage-backed securities may mature earlier than their stated contractual maturities because of accelerated principal repayments of the underlying loans.
Federal Home Loan Bank Stock
In 1991, the Company became a member and shareholder in the Federal Home Loan Bank of Seattle. The Company's relationship and stock investment with the FHLB provides a borrowing source for meeting liquidity requirements, in addition to dividend earnings. Investment in FHLB stock was $2.0 million at December 31, 2003 compared to $2.3 million at December 31, 2002. The decline in the balance from 2003 to 2002 is due to decreased FHLB borrowings, a component of the calculation of the maximum amount of FHLB stock an institution can own.
Loans
Outstanding loans, net of deferred fees were $163.5 million at December 31, 2003, representing a decrease of $31.0 million compared to $194.5 million at December 31, 2002. Unfunded loan commitments were $42.4 million at December 31, 2003 and $39.9 million at December 31, 2002.
The following table presents the composition of the Company's loan portfolio, excluding amounts included in discontinued operations, at the dates indicated. A loan re-coding project was completed in 2001 allowing a more precise break-out between commercial loans and commercial real estate loans for 2000 and 2001, which accounts for the majority of the shift in loan concentrations from prior periods. Data is not available to restate the commercial loan allocations for the year ended December 31, 1999. Prior to the re-coding, the Company had reported the majority of its commercial real estate loans as commercial loans. The re-coding shifted $115.5 million of loans from commercial to real estate commercial compared to the previously reported 2000 loan concentrations. The presentations for December 31, 2003, 2002, and 2001 also include these loans as real estate commercial, rather than commercial.
25
December 31, | ||||||||||||||||||||||||
|
||||||||||||||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | ||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
(dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial | $ | 38,793 | 23.6% | $ | 42,200 | 21.6% | $ | 47,096 | 20.2% | $ | 42,093 | 18.3% | $ | 118,625 | 81.9% | |||||||||
Real estate construction | 18,305 | 11.2% | 37,229 | 19.1% | 26,520 | 11.4% | 10,744 | 4.7% | 3,104 | 2.1% | ||||||||||||||
Real estate commercial | 77,412 | 47.2% | 82,763 | 42.4% | 111,437 | 47.9% | 130,272 | 56.7% | 9,859 | 6.8% | ||||||||||||||
Real estate mortgage | 25,530 | 15.6% | 28,370 | 14.5% | 36,190 | 15.5% | 34,402 | 15.0% | 8,194 | 5.7% | ||||||||||||||
Consumer and other | 4,103 | 2.5% | 4,626 | 2.4% | 11,650 | 5.0% | 12,247 | 5.3% | 5,134 | 3.5% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
164,143 | 100.0% | 195,188 | 100.0% | 232,893 | 100.0% | 229,758 | 100.0% | 144,916 | 100.0% | |||||||||||||||
|
|
|
|
|
||||||||||||||||||||
Deferred loan fees | (653) | (682) | (737) | (764) | (606) | |||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
Total loans | 163,490 | 194,506 | 232,156 | 228,994 | 144,310 | |||||||||||||||||||
Allowance for loan losses | (3,968) | (6,150) | (5,710) | (4,432) | (2,225) | |||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
Total loan, net | $ | 159,522 | $ | 188,356 | $ | 226,446 | $ | 224,562 | $ | 142,085 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
During 2003 and 2002, the Company experienced a substantial reduction of its loan portfolio. The Company's lending strategy is to build a loan portfolio that services the needs of its customers and communities, maximizes earnings, and mitigates credit risk. Under the current local, regional and national economic weakness, the Company is implementing this strategy by selectively reducing the volume in its loan portfolio. Management and loan personnel carefully assess a potential borrower's creditworthiness, and may not offer as favorable rates and terms to existing customers when their loans mature or renew. These factors, combined with a relatively low rate environment, have encouraged some customers to establish alternative credit relationships. The Company strives to remain competitive and keep favorable customer relationships, but many customers have paid-off their loans during the year.
The large increase in total loans from 1999 to 2000 is partially due to the acquisition of NBOC in July of 2000, which added $29.5 million of loans to the portfolio at December 31, 2000. Loan growth of $43.4 million at Bay Bank during 2000 contributed to the increase in total loans in 2000. In 2000 and 2001, real estate construction and real estate mortgage loans increased from prior periods due to the acquisition and growth of Bay Mortgage.
The following table shows the contractual maturities of the Company's loans, net of deferred fees, at the dates indicated:
December 31, 2003 | |||||||||||
|
|||||||||||
Due after one | |||||||||||
Due in one | year through | Due after | Total | ||||||||
(dollars in thousands) | year or less | 5 years | 5 years | Loans | |||||||
|
|
|
|
||||||||
Commercial | $ | 21,768 | $ | 14,487 | $ | 2,432 | $ | 38,687 | |||
Real estate construction | 14,515 | 3,107 | 570 | 18,192 | |||||||
Real estate commercial | 7,973 | 51,967 | 17,111 | 77,051 | |||||||
Real estate mortgage | 4,612 | 11,165 | 9,687 | 25,464 | |||||||
Consumer and other | 1,315 | 2,642 | 139 | 4,096 | |||||||
|
|
|
|
||||||||
Total loans net of deferred fees | $ | 50,183 | $ | 83,368 | $ | 29,939 | $ | 163,490 | |||
|
|
|
|
|
|
|
|
||||
Loans with fixed interest rates | $ | 104,872 | |||||||||
Loans with variable interest rates | 58,618 | ||||||||||
|
|||||||||||
Total loans net of deferred fees | $ | 163,490 | |||||||||
|
|
26
Allowance for Loan Losses
The allowance for loan losses represents management's estimate of potential losses as of the date of the financial statements. The loan portfolio is regularly reviewed to evaluate the adequacy of the allowance for loan losses. In determining the level of the allowance, the Company evaluates the amount necessary for specific non-performing loans and estimates losses inherent in other loans. An important element in determining the adequacy of the allowance for loan losses is an analysis of loans by loan risk-rating categories. At a loan's inception, management evaluates the credit risk by using a risk-rating system. This grading system currently includes eleven levels of risk. Risk ratings range from "1" for the strongest credits to "10" for the weakest. A "10" rated loan would normally represent a loss. All loans rated 7-10 are collectively the Company's "Watch List". The specific grades from 7-10 are "watch list" (risk-rating 7), "special mention" (risk-rating 7.5), "substandard" (risk-rating 8), "doubtful" (risk-rating 9), and "loss" (risk-rating 10). When indicators such as operating losses, collateral impairment or delinquency problems show that a credit may have weakened, the credit will be downgraded as appropriate. Similarly, as borrowers bring loans current, show improved cash flows, or improve the collateral position of a loan, the credits may be upgraded. Management reviews all credits periodically for changes in such factors. The result is an allowance with four components, specific allocation, general allocation, special allocation, and an unallocated reserve.
Specific Reserves: Loans on the Company's Watch List, as described above, are specifically reviewed and analyzed. Management considers in its analysis expected future cash flows, the value of collateral and other factors that may impact the borrower's ability to pay. When significant conditions or circumstances exist on an individual loan indicating greater risk, specific reserves may be allocated in addition to the general reserve percentage for that particular risk-rating.
General Allowance: All loans are risk-rated 1 to 10. Those that do not require a specific allocation are subject to a general allocation based upon historic loss factors. Management determines these factors by analyzing the volume and mix of the existing loan portfolio, in addition to other factors. Management also analyzes the following:
Special Allocation: From time to time, special reserves will be established to facilitate a change in the Bank's strategy and other factors. Special allocations are to take into consideration various factors that include, but are not limited to:
Unallocated Allowance: Management also attempts to ensure that the overall allowance appropriately reflects a margin for the imprecision necessarily inherent in estimates of expected loan losses.
The quarterly analysis of specific, general, and special allocations of the allowance is the principal method relied upon by management to ensure that changes in estimated loan loss levels are adjusted on a timely basis. The inclusion of historical loss factors in the process of determining the general component of the allowance also acts as a self-correcting mechanism of management's estimation process, as loss experience more remote in time is replaced by more recent experience. In its analysis of the specific, the general, and special allocations of the allowance, management also considers regulatory guidance in addition to the Company's own experience.
Loans and other extensions of credit deemed uncollectable are charged to the allowance. Subsequent recoveries, if any, are credited to the allowance. Actual losses may vary from current estimates and the amount of the provision may be either greater than or less than actual net charge-offs when and if they occur. The related provision for loan losses that is charged to income is the amount necessary to adjust the allowance to the level determined through the above process.
27
Management's evaluation of the loan portfolio resulted in total allowances for loan losses of $4.0 million and $6.2 million at the end of 2003 and 2002, respectively. The decline in the allowance is the result of net charged-off loans of $2.4 million and a relatively small provision of $237,000. However, because the volume of loans has decreased substantially, and the quality of the remaining loans has strengthened, management believes the allowance is adequate to absorb potential losses in the current loan portfolio. The allowance, as a percentage of year-end total loans, decreased to 2.43% at year-end 2003 from 3.16% at year-end 2002.
In accordance with the Company's methodology for assessing the appropriate allowance for loan losses, the general portion of the allowance was $2.4 million at December 31, 2003 compared to $1.9 million at December 31, 2002. The increase in the general reserves reflects the strengthening of the loan portfolio, as a lower percentage of loans require specific reserves.
At December 31, 2003, approximately $456,000 of the allowance for loan losses was allocated based on an estimate of the amount that was necessary to provide for potential losses related to the Watch List and other specific loans, compared to $4.2 million at December 31, 2002. This substantial decline in specific reserves is the direct result of reductions in the level of non-performing loans from $6.1 million at December 31, 2002 to $1.9 million at December 31, 2003. Management made significant progress in reducing the level of lower quality loans through loan sales, principal reductions, collateral repossession, and re-negotiations with borrowers.
Special and unallocated reserves were $1.0 million at December 31, 2003. In disclosures for prior periods, these reserves were included in the general allowance. Specific specials reserve factors included in this assessment include geographic concentration, competition, and economic conditions.
The allowance for loan losses is based upon estimates of probable losses inherent in the loan portfolio. The amount of losses actually realized can vary significantly from the estimated amounts.
The following table shows the Company's loan loss performance for the periods indicated:
(balances exclude amounts from discontinued operations) | For the Year Ended December 31, | |||||||||||||
(dollars in thousands) | 2003 | 2002 | 2001 | 2000 | 1999 | |||||||||
|
|
|
|
|
||||||||||
Loans outstanding at end of period, net of deferred fees (1) | $ | 163,490 | $ | 194,506 | $ | 232,156 | $ | 228,994 | $ | 144,310 | ||||
Average loans outstanding during the period | $ | 173,966 | $ | 219,231 | $ | 235,165 | $ | 197,081 | $ | 130,681 | ||||
Allowance for loan losses, beginning of period | $ | 6,150 | $ | 5,710 | $ | 4,432 | $ | 2,225 | $ | 1,769 | ||||
Loans charged off: | ||||||||||||||
Commercial | 1,409 | 2,111 | 1,099 | 1,906 | 471 | |||||||||
Real Estate | 1,671 | 415 | 1,743 | - | 41 | |||||||||
Consumer | 83 | 7 | 53 | 36 | 50 | |||||||||
Credit Cards | 61 | 83 | 86 | 51 | 96 | |||||||||
|
|
|
|
|
||||||||||
Total loans charged off | 3,224 | 2,616 | 2,981 | 1,993 | 658 | |||||||||
|
|
|
|
|
||||||||||
Recoveries: | ||||||||||||||
Commercial | 504 | 99 | 97 | 1,176 | 104 | |||||||||
Real Estate | 237 | 156 | 652 | - | 15 | |||||||||
Consumer | 56 | 1 | 15 | 9 | 1 | |||||||||
Credit Cards | 8 | 17 | 3 | 15 | 23 | |||||||||
|
|
|
|
|
||||||||||
Total recoveries | 805 | 273 | 767 | 1,200 | 143 | |||||||||
Provision for loan losses | 237 | 2,783 | 3,492 | 1,012 | 971 | |||||||||
Adjustment incident to acquisition | - | - | - | 1,988 | - | |||||||||
|
|
|
|
|
||||||||||
Allowance for loan losses, end of period | $ | 3,968 | $ | 6,150 | $ | 5,710 | $ | 4,432 | $ | 2,225 | ||||
|
|
|
|
|
|
|
|
|
|
|||||
Net loans charged off during the period | 2,419 | 2,343 | 2,214 | 793 | 515 | |||||||||
Ratio of net loans charged off to average loans outstanding | 1.39% | 1.07% | 0.94% | 0.40% | 0.39% | |||||||||
Ratio of allowance for loan losses to loans at end of period | 2.43% | 3.16% | 2.46% | 1.94% | 1.54% |
The provision recorded during 2003 was much lower than during 2002 and 2001 partially due to $663,000 in recoveries received by the parent company related to loans previously charged-off at its finance subsidiary, Business Finance Corporation, which was sold during 2002. Normally, recoveries are credited to the allowance, but the parent company currently has no loans outstanding so an allowance for loan losses is not maintained. The recoveries were, therefore, recognized as an offset against the provision expense. In addition, less provision was required to maintain an adequate reserve due to declines in overall loan volumes and the strengthening of overall credit quality.
28
Loans charged to the allowance were higher during 2003 than during 2002 and 2001. The increase can be attributed to a management strategy to expedite improvement in the quality of the Bank's loan portfolio. A part of this strategy included selling, at a discount, certain loans during 2003. These loan sales, which totaled $6.9 million, accounted for approximately $1.5 million of the loan losses charged to the allowance during 2003.
Management anticipates charge-offs in 2004 will be comprised of approximately $650,000 in commercial loans, $450,000 in real estate loans, $60,000 of consumer loans and $80,000 in credit card loans. These are estimated amounts, and management can make no assurances that actual charge-offs will not vary from these estimates.
Impaired Loans
The Company, during its normal loan review procedures, considers a loan to be impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. A loan is not considered to be impaired during a period of minimal delay (less than 90 days) unless available information strongly suggests impairment. The Company measures impaired loans based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair market value of the collateral if the loan is collateral dependent. Impaired loans are charged to the allowance when management believes, after considering economic and business conditions, collection efforts, and collateral position, that the borrower's financial condition is such that collection of principal is not probable.
At December 31, 2003 and 2002, the Company's recorded investment in certain loans that were considered to be impaired was $2.5 million and $11.0 million, respectively. Of these impaired loans, $779,000 and $5.1 million have related specific reserves of $380,000 and $1.5 million, respectively. The balance of the allowance for loan losses in excess of these specific reserves is available to absorb losses from all loans. The average recorded investment in impaired loans for the years ended December 31, 2003, and 2002, was approximately $6.8 million, and $7.2 million, respectively.
Generally, no interest is accrued on loans when factors indicate collection of interest is doubtful or when principal or interest payments become 90 days past due, unless collection of principal and interest are anticipated within a reasonable period of time and the loans are well secured. For such loans, previously accrued but uncollected interest is charged against current earnings, and income is only recognized to the extent payments are subsequently received and collection of the remaining recorded principal balance is considered probable. For the years ended December 31, 2003, 2002, and 2001, interest income on impaired loans was $683,000, $402,000, and $324,000, respectively.
29
Non-Performing Assets
Non-performing loans include all loans greater than 90 days past due with respect to either principal or interest, and all loans to which the accrual of interest has been suspended. These loans, combined with repossessed real estate and other repossessed assets, are collectively considered to be non-performing assets. The following table presents information on all non-performing assets:
December 31, | ||||||||||||||
|
||||||||||||||
(dollars in thousands) | 2003 | 2002 | 2001 | 2000 | 1999 | |||||||||
|
|
|
|
|
||||||||||
Loans on non-accrual status | $ | 1,856 | $ | 5,097 | $ | 4,590 | $ | 4,449 | $ | 2,211 | ||||
Loans past due greater than 90 days but not on non-accrual status | 17 | 982 | 1,178 | 1,170 | - | |||||||||
Other real estate owned | 1,352 | 1,304 | 1,498 | 1,247 | 562 | |||||||||
Other repossessed assets | - | 4 | 5 | 312 | 18 | |||||||||
|
|
|
|
|
||||||||||
Non-performing assets from continuing operations | 3,225 | 7,387 | 7,271 | 7,178 | 2,791 | |||||||||
Non-performing assets from discontinued operations | - | - | 217 | 661 | 176 | |||||||||
|
|
|
|
|
||||||||||
Total non-performing assets | $ | 3,225 | $ | 7,387 | $ | 7,488 | $ | 7,839 | $ | 2,967 | ||||
|
|
|
|
|
|
|
|
|
|
|||||
Total assets from: | ||||||||||||||
Continuing operations | $ | 268,799 | $ | 345,164 | $ | 367,868 | $ | 290,998 | $ | 191,918 | ||||
Discontinued operations | - | - | 2,792 | 5,900 | 6,577 | |||||||||
|
|
|
|
|
||||||||||
Total assets | $ | 268,799 | $ | 345,164 | $ | 370,660 | $ | 296,898 | $ | 198,495 | ||||
|
|
|
|
|
|
|
|
|
|
|||||
Percentage of non-performing assets to total assets from: | ||||||||||||||
Continuing operations | 1.20% | 2.14% | 1.98% | 2.47% | 1.45% | |||||||||
Discontinued operations | - | - | 7.77% | 11.20% | 2.68% | |||||||||
|
|
|
|
|
||||||||||
Total non-performing assets to total assets | 1.20% | 2.14% | 2.02% | 2.64% | 1.49% | |||||||||
|
|
|
|
|
Non-performing assets were $3.2 million or 1.20% of total assets at December 31, 2003, compared to $7.4 million or 2.14% at December 31, 2002 and $7.5 million or 2.02% at December 31, 2001. The 2003 level represents a significant decrease from prior periods. Management made significant progress in reducing the level of non-performing assets through principal pay-downs, loan charge-offs, loan sales, repossession and sale of collateral, and renegotiations with borrowers. Non-accrual loans were $1.9 million, $5.1 million, $4.6 million, $4.4 million, and $2.2 million at December 31, 2003, 2002, 2001, 2000, and 1999, respectively. Approximately $1.7 million of the non-accrual loans at December 31, 2003 reflect loans primarily secured by real estate and the remainder consists of commercial and consumer loans with varying collateral. Any losses on non-accrual loans that are considered probable have been estimated by management in its regular quarterly assessment of the allowance for loan losses as discussed in the "Allowance for Loan Losses" section.
As previously discussed, the Company made a concentrated effort on identifying and reducing the level of non-performing assets, and has undertaken a more aggressive approach relating to the collection and ultimate reduction of non-performing assets. This effort was partially realized during 2003 as evidenced by the significant decline in non-performing loans. Although the level of non-performing assets is virtually unchanged during the 2002, 2001, and 2000, the Company's aggressiveness was evidenced by the changes in the level of non-performing assets from quarter to quarter in 2002 and 2001. Total non-performing assets were $6.2 million, $5.8 million and $7.3 million at the end of the first, second and third quarters of 2002, respectively. Total non-performing assets were $8.9 million, $7.7 million and $8.8 million at the end of the first, second and third quarters of 2001, respectively. As these impaired loans were identified and brought current, sold, charged-off, or the repossessed collateral sold, the level of non-performing assets has decreased.
Other real estate owned ("OREO") remained at approximately $1.3 million at December 31, 2003 and 2002. However, during 2003, nearly $1.7 million in properties were either sold or reduced in value based on current property appraisals. These reductions were offset by foreclosed properties that were added to OREO. During 2003, several properties were repossessed and added to OREO with a total asset value of approximately $1.7 million. All remaining properties are being actively marketed through local real estate agencies.
30
Deposits
The following table sets forth the composition of the Company's deposit liabilities and associated weighted average rates on the dates indicated:
December 31, | ||||||||||||||||||||||||
2003 |
2002 |
2001 | ||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
Weighted | Weighted | Weighted | ||||||||||||||||||||||
(dollars in thousands) | Ending | Average | Average | Ending | Average | Average | Ending | Average | Average | |||||||||||||||
Balance | Balance | Rate | Balance | Balance | Rate | Balance | Balance | Rate | ||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Non-interest-bearing demand deposits | $ | 60,572 | $ | 48,346 | - | $ | 46,539 | $ | 44,593 | - | $ | 43,225 | $ | 41,652 | - | |||||||||
Savings | 14,971 | 15,111 | 0.90% | 14,273 | 13,648 | 1.26% | 13,275 | 13,209 | 2.58% | |||||||||||||||
Interest-bearing demand deposits | 16,868 | 22,066 | 0.54% | 35,632 | 26,293 | 0.78% | 34,979 | 25,660 | 1.38% | |||||||||||||||
Money market accounts | 54,536 | 59,707 | 1.48% | 59,056 | 59,686 | 2.24% | 48,333 | 50,467 | 3.78% | |||||||||||||||
Certificates of deposit under $100,000 | 36,574 | 57,450 | 2.88% | 68,610 | 71,581 | 4.29% | 80,611 | 86,549 | 6.19% | |||||||||||||||
Certificates of deposit over $100,000 | 42,959 | 42,251 | 3.46% | 66,010 | 74,970 | 3.80% | 95,067 | 78,187 | 5.15% | |||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total | $ | 226,480 | $ | 244,931 | 1.74% | $ | 290,120 | $ | 290,771 | 2.63% | $ | 315,490 | $ | 295,724 | 4.05% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits decreased to $226.5 million at December 31, 2003, a reduction of $63.6 million or 21.9% from $290.1 million at December 31, 2002, which compares to $315.5 million at December 31, 2001. Non-interest-bearing deposits increased to $60.6 million at December 31, 2003 compared to $46.5 and $43.2 million at December 31, 2002 and 2001, respectively. As a percentage of total deposits, non-interest bearing demand deposits were 26.8% at December 31, 2003 compared to 16.0% at December 31, 2002. However, the average balance of these core deposits was only slightly higher during 2003 than during prior years, indicating an increase that occurred late in the year and may not be sustained.
Interest-bearing deposits consist of interest-bearing demand, money market, savings and certificates of deposit accounts. By their nature, interest-bearing account balances tend to increase or decline as the Company reacts to changes in competitors' pricing and interest rate strategies.
At December 31, 2003, interest-bearing demand accounts totaled $16.9 million, a decline of $18.7 million or 52.5%, from $35.6 million at December 31, 2002. However, the average balance of interest-bearing demand deposits was only $4.2 million lower during 2003 than during 2002. The high level of mortgage lending activity during 2002 and 2001 resulted in a corresponding increase in escrow funds, which were deposited at the Bank in interest-bearing demand accounts, until the escrow was finalized. The reduction in volume at December 31, 2003, is partially due to the Bank's decision to cease escrow activity.
Money market accounts continued to be an alternative for many investors seeking more stable vehicles for their investments formerly in the stock market. The balance of money market accounts was $54.5 million at December 31, 2003, only slightly below the balance of $59.1 million at December 31, 2002, higher than during prior periods. With the overall decline in the stock market and general economy over the past several years, consumers have increased their utilization of the money market accounts, despite the lower interest rates. The money market product allows the consumer more stability than an investment in stock, but is more liquid and has greater flexibility than the higher rate certificates of deposit. If the economy and interest rates rebound from the current, lower levels, the Company expects to see a decline in money market deposits as consumers re-enter the stock market, or invest in higher rate certificates of deposit.
At December 31, 2003, certificates of deposit over $100,000 totaled $43.0 million compared to $66.0 million at December 31, 2002, a decrease of $23.0 million or 34.8%. During 2001, broker certificates of deposit over $100,000 were used to fund rapid mortgage lending growth. During 2002 and 2003, as the production of loans held-for-sale have declined, the Company has not renewed these certificates. At December 31, 2003, broker certificates of deposit were $10.4 million or 4.62% of the Company's $226.5 million of total deposits, compared to $29.7 million or 10.2% of $290.1 million of total deposits at December 31, 2002.
31
The following table sets forth, by time remaining to either re-pricing or maturity, all time certificates of deposit accounts outstanding at December 31, 2003:
Time deposits of $100,000 or more | All other time deposits | ||||||||
|
|
||||||||
(dollars in thousands) | Amount | Percentage | Amount | Percentage | |||||
|
|
|
|
||||||
Three months or less | $ | 13,899 | 32.36% | $ | 17,743 | 48.51% | |||
After three months through six months | 22,189 | 51.65% | 6,075 | 16.61% | |||||
After six months through one year | 2,777 | 6.46% | 6,071 | 16.60% | |||||
After one year through five years | 4,094 | 9.53% | 6,685 | 18.28% | |||||
|
|
|
|
||||||
Total | $ | 42,959 | 100.00% | $ | 36,574 | 100.00% | |||
|
|
|
|
||||||
Percentage of total time deposits | 54.0% | 46.0% | |||||||
|
|
Borrowings
Unsecured overnight federal funds purchased were $225,000, $2.5 million, and $2.8 million at December 31, 2003, 2002, and 2001, respectively. The interest rate on these borrowings was 0.5620% as of December 31, 2003, 0.8125% at December 31, 2002, and 1.4375% at December 31, 2001.
Other borrowings, for the following periods, consisted of:
December 31, | ||||||||
|
||||||||
(dollars in thousands) | 2003 | 2002 | 2001 | |||||
|
|
|
||||||
Notes payable to FHLB; interest from 1.18% to 8.62%, 1.43% to 8.62%, and 2.00% to | ||||||||
8.62% at December 31, 2003, 2002 and 2001, respectively; payable in monthly | ||||||||
installments plus interest; due 2004 to 2009; secured by certain investment securities and | ||||||||
mortgage loans totaling $6.7 million, $17.8 million, and $35.4 million at December 31, | ||||||||
2003, 2002 and 2001, respectively | $ | 5,653 | $ | 15,833 | $ | 16,013 | ||
Notes payable to a correspondent bank; interest at 8.00%, payable in monthly principal | ||||||||
and interest installments of $29,477, final payment of $2.1 million due in December 31, | ||||||||
2007; secured by Bank stock | 2,696 | 2,826 | 2,945 | |||||
Contract payable to a private party; interest at 9.0%; payable in monthly installments | ||||||||
plus interest through October 2010 | 43 | 47 | 51 | |||||
|
|
|
||||||
Total FHLB and other borrowings | $ | 8,392 | $ | 18,706 | $ | 19,009 | ||
|
|
|
32
The following table summarizes the ending balances, average balances, maximum balances and weighted average interest rates for each borrowing category.
December 31, | |||||||||
|
|||||||||
(dollars in thousands) | 2003 | 2002 | 2001 | ||||||
|
|
|
|||||||
Federal funds purchased | |||||||||
Balance at end of period | $ | 225 | $ | 2,525 | $ | 2,750 | |||
Average balance of borrowing during period | $ | 2,261 | $ | 3,464 | $ | 3,516 | |||
Maximum amount of borrowing outstanding at any month end during period | $ | 3,675 | $ | 4,100 | $ | 5,625 | |||
Weighted average interest rate for period | 0.71% | 1.27% | 3.24% | ||||||
Notes payable to Federal Home Loan Bank | |||||||||
Balance at end of period | $ | 5,653 | $ | 15,833 | $ | 16,013 | |||
Average balance of borrowing during period | $ | 7,823 | $ | 15,913 | $ | 17,125 | |||
Maximum amount of borrowing outstanding at any month end during period | $ | 13,818 | $ | 15,998 | $ | 18,278 | |||
Weighted average interest rate for period | 5.88% | 4.36% | 6.05% | ||||||
Notes payable to correspondent bank | |||||||||
Balance at end of period | $ | 2,696 | $ | 2,826 | $ | 2,945 | |||
Average balance of borrowing during period | $ | 2,765 | $ | 2,889 | $ | 2,988 | |||
Maximum amount of borrowing outstanding at any month end during period | $ | 2,816 | $ | 2,934 | $ | 3,000 | |||
Weighted average interest rate for period | 8.10% | 8.10% | 8.20% | ||||||
Contract payable | |||||||||
Balance at end of period | $ | 43 | $ | 47 | $ | 51 | |||
Average balance of borrowing during period | $ | 45 | $ | 49 | $ | 53 | |||
Maximum amount of borrowing outstanding at any month end during period | $ | 47 | $ | 51 | $ | 55 | |||
Weighted average interest rate for period | 8.89% | 8.16% | 9.43% |
The scheduled repayment of other borrowings subsequent to December 31, 2003, is as follows:
Due in
three months or less |
Due after three months through one year |
Due after
one year through five years |
Due after 5 years | Total | ||||||||||
(dollars in thousands) | ||||||||||||||
|
|
|
|
|
||||||||||
Federal funds purchased | $ | 225 | $ | - | $ | - | $ | - | $ | 225 | ||||
FHLB and other borrowings | 5,080 | 244 | 3,017 | 51 | 8,392 | |||||||||
|
|
|
|
|
||||||||||
Total borrowings | $ | 5,305 | $ | 244 | $ | 3,017 | $ | 51 | $ | 8,617 | ||||
|
|
|
|
|
Historically, the Company has utilized borrowings from the Federal Home Loan Bank (FHLB) as an important source of funding for its long-term growth and to meet temporary funding needs. The Company maintains a borrowing line limited to 15% of the Bank's assets, subject to certain collateral limitations. Advances from the FHLB, as a percentage of total assets, were 2.1%, and 4.6% at December 31, 2003, and 2002, respectively.
The FHLB has required the Company to provide physical delivery of collateral in the amount of 110% of funds borrowed. Physical delivery requires the Company to provide the FHLB with 1-4 family residential notes and/or securities at their location in Seattle, Washington. Prior to this requirement, the Company was under a blanket bond collateral agreement allowing it to borrow funds without the FHLB taking possession of the specific collateral. An analysis performed in 2000 by the FHLB of the Company's financial position and balance sheet ratios precipitated this change. The FHLB has indicated that physical delivery is not a permanent change, and the blanket bond arrangement could be reinstated when their analysis of the Company shows improvement of its financial position. Management believes that a future FHLB analysis will indicate the Company has improved its financial position and balance sheet ratios.
Advances from the FHLB have original maturities over periods ranging from one month through 15 years and at December 31, 2003 bear interest rates ranging from 1.18% to 8.62%. At December 31, 2003 and 2002, $5.7 million and $15.8 million, respectively, in advances were outstanding from the FHLB.
During 2000, the Company obtained a $3.0 million term loan from a regional bank in order to provide working capital to the Bank and to increase the Bank's regulatory capital. The note bears interest at 8%, and matures in December 2007. At December 31, 2003, the principal balance of this loan was $2.7 million. The Company has pledged the Bank's stock as collateral for the borrowings. This loan is subject to certain restrictive covenants, all of which the Company has complied with at December 31, 2003 and 2002. At December 31, 2001, the Company was in violation of a covenant related to this loan requiring the control of "overhead expenses, including salaries, in order to assure that quarterly net after-tax income less dividends to shareholders will exceed three times total loan payments of principal and interest." However, a waiver of the covenant violation for the quarters ended September 30, 2001 and December 31, 2001 was received from the Company's lender on March 18, 2002. The lender has the discretion to require immediate repayment of the balance due or repossess the collateral for this note under terms of the loan covenants. During 2003, the correspondent bank agreed to relinquish this particular covenant, and at December 31, 2003, it was no longer a condition of the loan. This covenant was replaced by a requirement to maintain a certain level of regulatory capital at the Bank. At December 31, 2003, the Company was in compliance with the regulatory capital covenant.
33
Contractual Obligations and Off-Balance Sheet Arrangements
The Company's contractual obligations include notes due to the FHLB, notes due to correspondent banks and other parties, operating lease obligations, and a supplemental retirement plan. The estimated maturity and payments due under contractual obligations at December 31, 2003 is outlined in the following table.
Due after one | Due after three | ||||||||||||||||
Due in one | year through | years through | Due after | Unspecified | |||||||||||||
(dollars in thousands) | year or less | three years | five years | 5 years | maturity | Total | |||||||||||
|
|
|
|
|
|
||||||||||||
Federal Home Loan Bank borrowings | $ | 5,180 | $ | 262 | $ | 174 | $ | 37 | $ | - | $ | 5,653 | |||||
Other borrowings | 144 | 329 | 2,252 | 14 | - | 2,739 | |||||||||||
Operating lease obligations | 540 | 662 | 374 | 522 | - | 2,098 | |||||||||||
Supplemental retirement plan | - | - | - | - | 28 | 28 | |||||||||||
|
|
|
|
|
|
||||||||||||
Total contractual obligations | $ | 5,864 | $ | 1,253 | $ | 2,800 | $ | 573 | $ | 28 | $ | 10,518 | |||||
|
|
|
|
|
|
The Company does not engage in any off-balance sheet financing activity and there were no off-balance sheet arrangements outstanding at December 31, 2003 and 2002.
Capital
The Company and the Bank are required to maintain minimum amounts of capital to "risk-weighted" assets, as defined by banking regulators. The Company and the Bank are required to have Total Capital and Tier 1 Capital ratios of 8.0% and 4.0%, respectively. In addition the Bank is required to maintain a Tier 1 leverage ratio of not less than 4%. To be considered "well capitalized" as defined by banking regulators, the Bank and the Company must maintain a Total Capital ratio of greater than 10%, a Tier 1 Capital ratio of greater than 6%, and the Bank must maintain a Tier 1 leverage capital ratio of greater than 5%. At December 31, 2003 and 2002, both the Company and the Bank exceeded the minimum requirements to be considered "well capitalized" under banking regulations. The following table summarizes selected capital ratios for the Bank and the Company for the periods indicated.
December 31, 2003 | December 31, 2002 | ||||||
Company |
Bank |
Company |
Bank |
||||
|
|
|
|
||||
Total risk-based capital to risk-weighted assets | 16.38% | 16.85% | 12.56% | 12.83% | |||
Tier 1 Capital to risk-weighted assets | 15.12% | 15.59% | 11.29% | 11.57% | |||
Tier 1 leverage ratio | 11.39% | 11.75% | 8.05% | 8.28% | |||
Shareholder's equity to average assets | 10.87% |
N/A |
9.03% |
N/A |
34
Return on Equity and Assets
Return on daily average assets and equity and certain other ratios for the periods indicated are presented below:
December 31, | ||||||||
|
||||||||
(dollars in thousands, except per share amounts) | 2003 |
2002 |
2001 | |||||
|
|
|
||||||
Net income (loss) from: | ||||||||
Continuing operations | $ | 117 | $ | 2,002 | $ | 608 | ||
Discontinued operations | - | 285 | (2,058) | |||||
Change in accounting | - | (791) | - | |||||
|
|
|
||||||
Net income (loss) | $ | 117 | $ | 1,496 | $ | (1,450) | ||
|
|
|
||||||
Average assets from: | ||||||||
Continuing operations | $ | 292,520 | $ | 345,950 | $ | 347,452 | ||
Discontinued operations | - | 395 | 5,712 | |||||
|
|
|
||||||
Total average assets | $ | 292,520 | $ | 346,345 | $ | 353,164 | ||
|
|
|
|
|||||
Return on average assets from: | ||||||||
Continuing operations | 0.04% | 0.58% | 0.17% | |||||
Discontinued operations | - | 72.15% | -36.03% | |||||
|
|
|
||||||
Total return on average assets | 0.04% | 0.43% | ||||||
|
|
|
||||||
Net income (loss) | $ | 117 | $ | 1,496 | $ | (1,450) | ||
Average equity | $ | 32,660 | $ | 30,193 | $ | 30,701 | ||
Return on average equity | 0.36% | 4.95% | -4.72% | |||||
Cash dividends paid per share | $ | - | $ | - | $ | 0.05 | ||
Diluted earnings per share | $ | 0.03 | $ | 0.39 | $ | (0.39) | ||
Dividend pay-out ratio | 0.00% | 0.00% | N/A | |||||
Average equity | $ | 32,660 | $ | 30,193 | $ | 30,701 | ||
Average assets | $ | 292,520 | $ | 346,345 | $ | 353,164 | ||
Average equity to assets ratio | 11.17% | 8.72% | 8.69% |
Recently Issued Accounting Standards
In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46, Consolidation of Variable Interest Entities. It defined a variable interest entity ("VIE") as a corporation, partnership, trust, or any other legal structure used for business purposes that either (a) does not have equity investors with voting rights or (b) has equity investors that do not provide sufficient financial resources for the entity to support its activities. This interpretation will require a VIE to be consolidated or deconsolidated by a company if that company is subject to a majority of the risk of loss from the VIE's activities or entitled to receive a majority of the entity's residual return. In December 2003, FASB made revisions and delayed implementation of certain provisions of FIN 46. The Company is now required to apply FIN 46 to all unconsolidated variable interest entities no later than March 31, 2004. The Company does not have any VIEs and, accordingly, the implementation of this Interpretation did not result in an impact on its consolidated financial statements.
In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities." This statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities." This statement is effective for contracts entered into or modified after June 30, 2003. Adoption of this statement did not result in an impact on the Company's consolidated financial statements.
In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity." This statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of these financial instruments were previously classified as equity. This statement is effective for financial instruments entered into or modified after May 31, 2003, and
was otherwise effective at the beginning of the first interim period beginning after June 15, 2003. Adoption of this statement did not result in an impact on the Company's consolidated financial statements.
35
In November 2003, the Emerging Issues Task Force (EITF) researched a consensus that certain quantitative and qualitative disclosures should be required for debt and marketable equity securities classified as available-for-sale or held-to-maturity under SFAS No. 115 and No. 124, that are impaired at the balance sheet date but for which an other-than-temporary impairment has not been recognized. This EITF consensus is effective for fiscal years ending after December 15, 2003. Accordingly, the Company has adopted this statement as of December 31, 2003, and the result did not have an impact on the Company's consolidated financial statements.
Regulatory Consent Order
On May 15, 2003, effective May 25, the FDIC, Cowlitz Bank's primary federal regulator, issued a Consent Order requiring a series of affirmative actions to address weaknesses and deficiencies identified in an earlier examination of the Bank with respect to its condition as of September 30, 2002. Since the examination date, the Bank has taken steps to address each requirement and at December 31, 2003, management believed all had been satisfied. As of March 12, 2004, the Consent Order had been withdrawn and was no longer in affect.
36
Item 7a. Quantitative and Qualitative Disclosures about Market Risk Asset-Liability Management/Interest Rate Sensitivity
The principal purpose of asset-liability management is to manage the Company's sources and uses of funds to maximize net interest income under different interest rate conditions with minimal risk. A key component of the asset-liability management is the measurement of interest-rate sensitivity. Interest-rate sensitivity refers to the volatility in earnings resulting from fluctuations in interest rates, variability in spread relationships, and the mismatch of re-pricing intervals between assets and liabilities. Interest-rate sensitivity management attempts to maximize earnings growth by minimizing the effects of changing rates, asset and liability mix, and prepayment trends. The policy of the Company is to control the exposure of the Company's earnings to changing interest rates by generally maintaining a position within a narrow range around an "earnings neutral" or "balanced" position. The Board of Directors has established guidelines for maintaining the Company's earnings risk due to future interest rate changes. This analysis provides an indication of the Company's earnings risk due to future interest rate changes. At December 31, 2003, the analysis indicated that the earnings risk was within the Company's policy guidelines.
The following table presents interest-rate sensitivity and maturity data at December 31, 2003. The interest rate gaps reported in the table arise when assets are funded with liabilities having different re-pricing intervals. Since these gaps are actively managed and change daily as adjustments are made in interest rate views and market outlook, positions at the end of any period may not be reflective of the Company's interest rate view in subsequent periods. Active management dictates that longer-term economic views are balanced against the prospects of short-term interest rate changes in all re-pricing intervals.
Estimated Maturity or Repricing at December 31, 2003 | |||||||||||
|
|||||||||||
Due after three | Due after six | Due after one | |||||||||
Due in three | months through | months through | year through | Due after | |||||||
(dollars in thousands) | months or less | six months | one year | five years | 5 years | Total | |||||
|
|
|
|
|
|
||||||
Interest-earning assets: | |||||||||||
Interest-earning balances due from banks | 13,819 | - | - | - | - | 13,819 | |||||
Investments available-for-sale (1) (2) | 1,102 | 3,561 | 6,118 | 28,828 | 7,391 | 47,000 | |||||
Investments held-to-maturity (2) | - | - | 100 | 135 | 7,909 | 8,144 | |||||
Federal Home Loan Bank Stock (3) | 1,974 | - | 1,974 | ||||||||
Loans held-for-sale | 8,360 | - | - | - | - | 8,360 | |||||
Loans, including fees | 63,085 | 1,723 | 6,088 | 66,717 | 25,877 | 163,490 | |||||
|
|
|
|
|
|
||||||
Total interest-earning assets | 88,340 | 5,284 | 12,306 | 95,680 | 41,177 | 242,787 | |||||
|
|
|
|
|
|
||||||
Allowance for loan losses | (3,968) | ||||||||||
Non-interest-bearing cash and due from banks | 10,708 | ||||||||||
Bank-owned life insurance | 8,170 | ||||||||||
Other assets | 11,102 | ||||||||||
|
|||||||||||
Total assets | 268,799 | ||||||||||
|
|||||||||||
Interest-bearing liabilities: | |||||||||||
Savings and interest-bearing demand deposits | 86,375 | - | - | - | - | 86,375 | |||||
Certificates of deposit | 31,642 | 28,264 | 8,848 | 10,779 | - | 79,533 | |||||
Borrowings | 5,305 | 81 | 163 | 3,017 | 51 | 8,617 | |||||
|
|
|
|
|
|
||||||
Total interest-bearing liabilities | 123,322 | 28,345 | 9,011 | 13,796 | 51 | 174,525 | |||||
|
|
|
|
|
|
||||||
Non-interest-bearing liabilities | |||||||||||
Demand deposits | 60,572 | ||||||||||
Other | 1,900 | ||||||||||
Shareholders' equity | 31,802 | ||||||||||
|
|||||||||||
Total liabilities and shareholders' equity | 268,799 | ||||||||||
|
|||||||||||
Interest sensitivity gap | (34,982) | (23,061) | 3,295 | 81,884 | 41,126 | 68,262 | |||||
|
|
|
|
|
|
||||||
Cumulative interest sensitivity gap | (34,982) | (58,043) | (54,748) | 27,136 | 68,262 | ||||||
|
|
|
|
|
(1) |
Mortgage-backed securities, which
are not due at a single maturity date, have been allocated over maturity
groupings based on the expected maturity of the underlying loan
collateral |
(2) |
Certain investment securities have
call options which, if exercised, may cause the actual maturities to
differ from the stated contractual maturities |
(3) |
Equity investments have been placed
in the three months or less category |
Market Risk
Interest rate and credit risks are the most significant market risks impacting the Company's performance. Other types of market risk, such as foreign currency exchange rate risk and commodity price risk, do not arise in the normal course of the Company's business activities. The Company relies on loan reviews, prudent loan underwriting standards and an adequate allowance for loan losses to mitigate credit risk.
37
Interest rate risk is managed through the monitoring of the Company's gap position (see Asset-Liability Management/Interest Rate Sensitivity) and sensitivity to interest rate risk by subjecting the Company's balance sheet to hypothetical interest rate shocks. The Company's primary objective in managing interest rate risk is to minimize the adverse impact of changes in interest rates on the Company's net interest income and capital, while structuring the Company's asset/liability position to obtain the maximum yield-cost spread on that structure. Rate shock is an instantaneous and complete adjustment in market rates of various magnitudes on a static or level balance sheet to determine the effect such a change in rates would have on the Company's net interest income for the succeeding 12 months, and the fair values of financial instruments.
The Company utilizes asset/liability modeling software to determine the effect of a shift in market interest rates, with scenarios of interest rates increasing 100 and 200 basis points and decreasing 50 and 100 basis points. Because current interest rates are extremely low, the 100 and 200 basis point downward shock normally included in the model has been compacted to a 50 and 100 basis point shock analysis. The model utilized to create the table presented below is based on the concept that all rates do not move by the same amount or at the same time. Although certain assets and liabilities may have similar maturities or periods to repricing, they may not react correspondingly to changes in market interest rates. In addition, interest rates on certain types of assets and liabilities may fluctuate with changes in market interest rates, while interest rates on other types of assets may lag behind changes in market rates. Further, in the event of a change in interest rates, prepayment and early withdrawal levels would likely deviate from those assumed in the table. The ability of certain borrowers to make scheduled payments on the adjustable rate loans may decrease in the event of an interest rate increase due to adjustments in the amount of the payments.
The model attempts to account for such limitations by imposing weights on the gaps between assets and liabilities. These weights are based on the ratio between the amount of rate change and each category of asset/liability, and the amount of any change in the federal funds rate. Local conditions and the strategy of the Company determine the weights for loan and core deposits, while the other weights are set by national markets. In addition, a timing factor has been used as fixed rate instruments do not re-price immediately; renewals may have different terms than original maturities; and the timing of changes for each type of instrument varies (for example, core deposit re-pricing usually lags a change in the federal funds rate, but variable rate loans re-price immediately with changes to the Company's prime interest rate). Due to the various assumptions used for this simulation analysis, no assurance can be given that actual results will correspond with projected results.
The following table shows the estimated impact on the Company of the interest rate shock on "Economic Value of Equity" which measures change in net interest income, and the "Changes in Total Economic Value" which measures change in the fair value of financial instruments, at December 31, 2003:
(dollars in thousands) |
Change in Economic Value of Equity | Change in Total Economic Value | |||||||||
Rate shock |
Amount | % Equity | Amount | % Equity | |||||||
+2.0% | $ | (2,612) | -8.0% | $ | 6,597 | 20.2% | |||||
+1.0% | $ | (1,306) | -4.0% | $ | 3,299 | 10.1% | |||||
-0.5% | $ | 582 | 1.8% | $ | (1,788) | -5.5% | |||||
-1.0% | $ | 1,164 | 3.6% | $ | (3,576) | -10.9% |
Loans and certificates of deposit represent the majority of interest rate exposure. Investments only represent 10.4% of interest-earning assets and, therefore, the impact of the investments on net interest income due to changing rates may not be significant. Historically, savings and interest-bearing checking accounts have not re-priced in proportion to changes in overall market interest rates. Changes in net interest income can generally be attributed to the balance of loans and certificates of deposit maturing or re-pricing.
The change in fair values of financial assets is mainly a result of total loans representing 67.3% of total interest-earning assets at December 31, 2003. Of these loans $104.8 million or 63.9% have fixed interest rates, which decline in value during a period of rising interest rates.
While asset/liability models have become a main focus of risk management, the Company believes that statistical models alone do not provide a reliable method of monitoring and controlling risk. The quantitative risk information provided is limited by the parameters established in creating the related models. Therefore, the Company uses these models only as a supplement to other risk management tools.
38
Liquidity
Liquidity represents the ability to meet deposit withdrawals and fund loan demand, while retaining the flexibility to take advantage of business opportunities. The Company's primary sources of funds are customer deposits, loan payments, sales of investments, loans or other assets, borrowings, and the use of the federal funds market. As of December 31, 2003, approximately $10.9 million of the securities portfolio matures within one year.
Historically the Company has utilized borrowings from the FHLB as an important source of funding for its growth. The Company has an established borrowing line with the FHLB that permits it to borrow up to 15% of the Bank's assets, subject to collateral limitations. Advances from the FHLB have original maturity periods ranging from three months through 15 years and at December 31, 2003, bear interest at rates ranging from 1.18% to 8.62%. At December 31, 2003, $5.7 million in advances were outstanding from the FHLB.
During 2003, the Bank closed its Bay Mortgage and Bay Escrow offices in Bellevue and Seattle and ceased its secondary market function. The volatility of mortgage demand experienced under the current low rate environment required the Company to remain relatively liquid in order to fund large volumes of mortgage loans. By shifting focus away from originating and selling mortgage loans, the Company expects strains on liquidity to be less evident. In the recent past, the primary utilization of the Company's excess liquidity was related to changes in the origination volume of loans held-for-sale. During 2002 and 2001, the Company originated high volumes of mortgage loans as consumers took advantage of relatively low housing market interest rates to refinance, build, or purchase homes. Although these residential mortgage loans are typically sold within 15-45 days after funding, the volume funded but unsold grew from $10.0 million at December 31, 2000 to over $55.0 million during the first quarter of 2001, and to over $68.0 million at the peak during the fourth quarter of 2001. In order to take advantage of the income generated by the increase in mortgage loan volume, the Company utilized the broker certificate of deposit market during 2001 to fund the growth. During much of 2002, origination volumes stabilized at an average balance of under $20.0 million. Excess funds generated from the reduction in loans held-for-sale volumes were deposited in the Company's cash account with the FHLB. To offset this increase in cash and the resulting increase in liquidity, higher rate broker certificates of deposit have not been renewed as they matured during 2002 and 2003. Broker certificates of deposit have decreased to $10.4 million or 4.62% of total deposits at December 31, 2003 compared to $29.7 million or 10.2% of total deposits at December 31, 2002. Mortgage loans held-for-sale declined to $8.4 million at December 31, 2003 from $63.6 million at December 31, 2002, as the secondary market function winds down. The liquidity generated from this decline was used to pay-off broker certificates of deposit, or were invested in the securities portfolio.
39
Item 8. Financial Statements and Supplementary Data
INDEPENDENT AUDITOR'S REPORT
To the Shareholders and Board of Directors
Cowlitz Bancorporation and Subsidiaries
We have audited the accompanying consolidated statements of condition of Cowlitz Bancorporation (a Washington Corporation) and Subsidiaries as of December 31, 2003 and 2002, and the related consolidated statements of operations, changes in shareholders' equity and cash flows for the each of the three years in the period ended December 31, 2003. These consolidated financial statements are the responsibility of Cowlitz Bancorporation's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Cowlitz Bancorporation and Subsidiaries as of December 31, 2003 and 2002, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America.
Portland, Oregon
/s/ Moss Adams, LLP
January 30, 2004
40
COWLITZ BANCORPORATION AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
CONDITION
(dollars in thousands)
December 31, | December 31, | |||||||
ASSETS | 2003 | 2002 | ||||||
|
|
|||||||
Cash and cash equivalents | $ | 24,527 | $ | 43,691 | ||||
Investment securities: | ||||||||
Available-for-sale (at fair value, cost of $46,658 and $32,759 at | ||||||||
December 31, 2003 and 2002, respectively) | 47,000 | 33,276 | ||||||
Held-to-maturity (at amortized cost, fair value of $8,270 and $362 | ||||||||
at December 31, 2003 and 2002, respectively) | 8,144 | 357 | ||||||
|
|
|||||||
Total investment securities | 55,144 | 33,633 | ||||||
Federal Home Loan Bank stock, at cost | 1,974 | 2,346 | ||||||
Loans held-for-sale | 8,360 | 63,645 | ||||||
Loans, net of deferred loan fees | 163,490 | 194,506 | ||||||
Allowance for loan losses | (3,968) | (6,150) | ||||||
|
|
|||||||
Total loans, net | 159,522 | 188,356 | ||||||
Cash surrender value of bank-owned life insurance | 8,170 | - | ||||||
Premises and equipment, net of accumulated depreciation of $4,350 and | ||||||||
$4,586 at December 31, 2003 and 2002, respectively | 4,171 | 4,377 | ||||||
Goodwill, net of impairment adjustments and accumulated amoritzation | ||||||||
of $1,987 and $488 at December 31, 2003 and 2002, respectively | 852 | 2,352 | ||||||
Intangible assets, net of accumulated amortization of $1,734 and | ||||||||
$1,468 at December 31, 2003 and 2002, respectively | 236 | 502 | ||||||
Accrued interest receivable and other assets | 5,843 | 6,262 | ||||||
|
|
|||||||
TOTAL ASSETS | $ | 268,799 | $ | 345,164 | ||||
|
|
|||||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Non-interest-bearing demand | $ | 60,572 | $ | 46,539 | ||||
Savings and interest-bearing demand | 86,375 | 108,961 | ||||||
Certificates of deposit | 79,533 | 134,620 | ||||||
|
|
|||||||
Total deposits | 226,480 | 290,120 | ||||||
Federal funds purchased | 225 | 2,525 | ||||||
Federal Home Loan Bank borrowings | 5,653 | 15,833 | ||||||
Other borrowings | 2,739 | 2,873 | ||||||
Accrued interest payable and other liabilities | 1,900 | 2,550 | ||||||
|
|
|||||||
TOTAL LIABILITIES | 236,997 | 313,901 | ||||||
SHAREHOLDERS' EQUITY | ||||||||
Preferred stock, no par value; 5,000,000 shares authorized; no shares | ||||||||
issued and outstanding at December 31, 2003 and 2002 | - | - | ||||||
Common stock, no par value; 25,000,000 shares authorized as of | ||||||||
December 31, 2003 and 2002; with 3,898,652 and 3,818,272 shares | ||||||||
issued and outstanding at December 31, 2003 and 2002, respectively | 17,957 | 17,491 | ||||||
Additional paid-in capital | 1,609 | 1,538 | ||||||
Retained earnings | 12,011 | 11,894 | ||||||
Accumulated other comprehensive income, net of taxes | 225 | 340 | ||||||
|
|
|||||||
TOTAL SHAREHOLDERS' EQUITY | 31,802 | 31,263 | ||||||
|
|
|||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 268,799 | $ | 345,164 | ||||
|
|
See accompanying notes
41
COWLITZ BANCORPORATION AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
OPERATIONS
(dollars in thousands, except per
share amounts)
Years Ended December 31, | ||||||||||
|
||||||||||
2003 | 2002 | 2001 | ||||||||
INTEREST INCOME | ||||||||||
Interest and fees on loans | $ | 14,586 | $ | 19,725 | $ | 23,965 | ||||
Interest on taxable investment securities | 1,089 | 1,604 | 848 | |||||||
Interest on non-taxable investment securities | 102 | 15 | 8 | |||||||
Other interest and dividend income | 505 | 695 | 1,283 | |||||||
|
|
|
||||||||
Total interest income | 16,282 | 22,039 | 26,104 | |||||||
|
|
|
||||||||
INTEREST EXPENSE | ||||||||||
Savings and interest-bearing demand | 1,141 | 1,714 | 2,600 | |||||||
Certificates of deposit | 3,117 | 5,920 | 9,382 | |||||||
Federal funds purchased | 16 | 44 | 115 | |||||||
Federal Home Loan Bank borrowings | 460 | 694 | 1,036 | |||||||
Other borrowings | 228 | 239 | 249 | |||||||
|
|
|
||||||||
Total interest expense | 4,962 | 8,611 | 13,382 | |||||||
|
|
|
||||||||
Net interest income before provision for loan losses | 11,320 | 13,428 | 12,722 | |||||||
PROVISION FOR LOAN LOSSES | 237 | 2,783 | 3,492 | |||||||
|
|
|
||||||||
Net interest income after provision for loan losses | 11,083 | 10,645 | 9,230 | |||||||
|
|
|
||||||||
NON-INTEREST INCOME | ||||||||||
Gains on loans sold | 4,404 | 5,655 | 4,872 | |||||||
Mortgage brokerage fees | 1,992 | 3,221 | 2,450 | |||||||
Escrow fees | 961 | 1,140 | 895 | |||||||
Service charges on deposit accounts | 858 | 752 | 737 | |||||||
Credit card income | 633 | 547 | 507 | |||||||
Fiduciary income | 320 | 275 | 238 | |||||||
Increase in cash surrender value of bank-owned life insurance | 170 | - | - | |||||||
Net gains (losses) on sales of investment securities available-for-sale | (9) | 183 | 89 | |||||||
Gain (loss) on sale of repossessed assets | (13) | (113) | (429) | |||||||
Other income | 90 | 233 | 232 | |||||||
|
|
|
||||||||
Total non-interest income | 9,406 | 11,893 | 9,591 | |||||||
|
|
|
||||||||
NON-INTEREST EXPENSE | ||||||||||
Salaries and employee benefits | 9,478 | 10,722 | 9,085 | |||||||
Net occupancy and equipment expense | 2,564 | 2,260 | 2,387 | |||||||
Professional fees | 1,527 | 1,491 | 476 | |||||||
Goodwill impairment | 1,472 | - | - | |||||||
Business taxes | 12 | 606 | 602 | |||||||
FDIC insurance | 505 | 557 | 214 | |||||||
Credit card expense | 616 | 527 | 408 | |||||||
Data processing and communications | 454 | 512 | 524 | |||||||
Loan expense | 746 | 503 | 564 | |||||||
Postage and freight | 426 | 484 | 476 | |||||||
Travel and education | 288 | 401 | 321 | |||||||
Stationary and supplies | 233 | 337 | 368 | |||||||
Temporary help | 377 | 106 | 105 | |||||||
Amortization of intangible assets | 265 | 265 | 489 | |||||||
Expenses relating to other real estate owned | 196 | 260 | 150 | |||||||
Other expenses | 1,251 | 1,166 | 1,375 | |||||||
|
|
|
||||||||
Total non-interest expense | 20,410 | 20,197 | 17,544 | |||||||
|
|
|
||||||||
Income from continuing operations before income tax (benefit) provision | 79 | 2,341 | 1,277 | |||||||
INCOME TAX (BENEFIT) PROVISION | (38) | 339 | 669 | |||||||
|
|
|
||||||||
Income from continuing operations | 117 | 2,002 | 608 | |||||||
|
|
|
||||||||
DISCONTINUED OPERATIONS: | ||||||||||
INCOME (LOSS) FROM OPERATIONS, NET OF TAX | - | 6 | (2,058) | |||||||
GAIN ON DISPOSAL, NET OF TAX | - | 279 | - | |||||||
|
|
|
||||||||
Income (loss) from discontinued operations | - | 285 | (2,058) | |||||||
|
|
|
||||||||
Income (loss) before cumulative effect of a change in accounting principle | 117 | 2,287 | (1,450) | |||||||
CUMULATIVE EFFECT OF A CHANGE IN | ||||||||||
ACCOUNTING PRINCIPLE, NET OF TAX | - | (791) | - | |||||||
|
|
|
||||||||
NET INCOME (LOSS) | $ | 117 | $ | 1,496 | $ | (1,450) | ||||
|
|
|
|
|||||||
BASIC EARNINGS (LOSS) PER SHARE OF COMMON STOCK | ||||||||||
Continuing operations | $ | 0.03 | $ | 0.53 | $ | 0.16 | ||||
Discontinued operations | - | 0.08 | (0.55) | |||||||
Cumulative effect of a change in accounting principle | - | (0.21) | - | |||||||
|
|
|
||||||||
Net income (loss) per basic share of common stock | $ | 0.03 | $ | 0.40 | $ | (0.39) | ||||
|
|
|
|
|||||||
DILUTED EARNINGS (LOSS) PER SHARE OF COMMON STOCK | ||||||||||
Continuing operations | $ | 0.03 | $ | 0.53 | $ | 0.16 | ||||
Discontinued operations | - | 0.07 | (0.55) | |||||||
Cumulative effect of a change in accounting principle | - | (0.21) | - | |||||||
|
|
|
||||||||
Net income (loss) per diluted share of common stock | $ | 0.03 | $ | 0.39 | $ | (0.39) | ||||
|
|
|
||||||||
WEIGHTED-AVERAGE SHARE OUTSTANDING - BASIC | 3,854,253 | 3,757,608 | 3,691,728 | |||||||
|
|
|
||||||||
WEIGHTED-AVERAGE SHARE OUTSTANDING - DILUTED | 4,004,502 | 3,851,196 | 3,731,319 | |||||||
|
|
|
||||||||
See accompanying notes |
42
COWLITZ BANCORPORATION AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN
SHAREHOLDERS' EQUITY
(dollars in thousands)
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income |
Total Shareholders' Equity |
Comprehensive Income (Loss) |
|||||||||||||
Common stock | |||||||||||||||||
|
|||||||||||||||||
Shares | Amount | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
BALANCE, December 31, 2000 | 3,689,327 | $ | 16,785 | $ | 1,538 | $ | 12,048 | $ | 38 | $ | 30,409 | ||||||
Comprehensive income: | |||||||||||||||||
Net loss | - | - | - | (1,450) | - | (1,450) | $ | (1,450) | |||||||||
Net change in unrealized gain on | |||||||||||||||||
investment securities | |||||||||||||||||
available-for-sale, net of | |||||||||||||||||
deferred taxes of $8 | - | - | - | - | (28) | (28) | (28) | ||||||||||
|
|||||||||||||||||
Comprehensive loss | $ | (1,478) | |||||||||||||||
|
|||||||||||||||||
Issuance of common stock for cash | 3,233 | 17 | - | - | - | 17 | |||||||||||
Cash dividend paid ($.05 per share) | - | - | - | (200) | - | (200) | |||||||||||
|
|
|
|
|
|
||||||||||||
BALANCE, December 31, 2001 | 3,692,560 | 16,802 | 1,538 | 10,398 | 10 | 28,748 | |||||||||||
Comprehensive income: | |||||||||||||||||
Net income | - | - | - | 1,496 | - | 1,496 | $ | 1,496 | |||||||||
Net change in unrealized gain on | |||||||||||||||||
investments available-for-sale, | |||||||||||||||||
net of deferred taxes of $176 | - | - | - | - | 330 | 330 | 330 | ||||||||||
|
|||||||||||||||||
Comprehensive income | $ | 1,826 | |||||||||||||||
|
|||||||||||||||||
Proceeds from the exercise of | |||||||||||||||||
stock options | 87,600 | 479 | - | - | - | 479 | |||||||||||
Issuance of common stock in | |||||||||||||||||
connection with acquisition | 38,112 | 210 | - | - | - | 210 | |||||||||||
|
|
|
|
|
|
||||||||||||
BALANCE, December 31, 2002 | 3,818,272 | 17,491 | 1,538 | 11,894 | 340 | 31,263 | |||||||||||
Comprehensive income: | |||||||||||||||||
Net income | - | - | - | 117 | - | 117 | $ | 117 | |||||||||
Net change in unrealized gain on | |||||||||||||||||
investments available-for-sale, | |||||||||||||||||
net of deferred taxes of $42 | - | - | - | - | (115) | (115) | (115) | ||||||||||
|
|||||||||||||||||
Comprehensive income | $ | 2 | |||||||||||||||
|
|||||||||||||||||
Proceeds from the exercise of | |||||||||||||||||
stock options | 80,380 | 466 | - | - | - | 466 | |||||||||||
Tax benefit from the exercise | |||||||||||||||||
of stock options | - | - | 71 | - | - | 71 | |||||||||||
|
|
|
|
|
|
||||||||||||
BALANCE, December 31, 2003 | 3,898,652 | $ | 17,957 | $ | 1,609 | $ | 12,011 | $ | 225 |
$ |
31,802 | ||||||
|
|
|
|
|
|
See accompanying notes
43
COWLITZ BANCORPORATION AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH
FLOWS
(dollars in thousands)
Years Ended December 31, | ||||||||||
|
||||||||||
2003 | 2002 | 2001 | ||||||||
|
|
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||
Net income from continuing operations, net of a change in accounting principle | $ | 117 | $ | 1,211 | $ | 608 | ||||
Adjustments to reconcile net income from continuing operations to net cash from operating activities: | ||||||||||
Deferred tax expense (benefit) | 45 | (835) | (150) | |||||||
Depreciation and amortization | 790 | 881 | 1,305 | |||||||
Impairment of goodwill | 1,472 | 1,208 | - | |||||||
Provision for loan losses | 237 | 2,783 | 3,492 | |||||||
Increase in cash surrender value of bank-owned life insurance | (170) | - | - | |||||||
Federal Home Loan Bank stock dividends | (120) | (213) | (229) | |||||||
Net losses (gains) on maturities and sales of investment securities available for sale | 9 | (183) | (89) | |||||||
Net amortization of investment security premiums and accretion of discounts | 187 | 477 | (9) | |||||||
Net loss on sales of foreclosed assets | 13 | 113 | 429 | |||||||
Loss (gain) on the sale of premises and equipment | 70 | (20) | - | |||||||
Gains on loans sold | (4,404) | (5,655) | (4,872) | |||||||
Origination of loans held-for-sale | (362,866) | (500,109) | (467,554) | |||||||
Proceeds from loan sales | 422,555 | 479,455 | 445,117 | |||||||
Decrease (increase) in accrued interest receivable and other assets | 580 | 340 | (1,157) | |||||||
(Decrease) increase in accrued interest payable and other liabilities | (650) | (1,623) | 2,232 | |||||||
|
|
|
||||||||
Net cash from continuing operations | 57,865 | (22,170) | (20,877) | |||||||
|
|
|
||||||||
Net income (loss) from discontinued operations | - | 285 | (2,058) | |||||||
Adjustments to reconcile net income (loss) from discontinued operations to net cash from operating activities: | ||||||||||
Deferred tax benefit | - | 152 | (55) | |||||||
Depreciation and amortization | - | - | 103 | |||||||
Impairment of goodwill | - | - | 1,215 | |||||||
Provision for loan losses | - | - | 1,770 | |||||||
Gain on sale of discontinued operations | - | (423) | - | |||||||
Decrease (increase) in accrued interest receivable and other assets | - | (16) | 629 | |||||||
Increase (decrease) in accrued interest payable and other liabilities | - | 120 | (219) | |||||||
|
|
|
||||||||
Net cash from discontinued operations | - | 118 | 1,385 | |||||||
|
|
|
||||||||
Net cash from operating activities | 57,865 | (22,052) | (19,492) | |||||||
|
|
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||
Proceeds from maturities of investment securities held-to-maturity | - | 4,324 | 8,865 | |||||||
Proceeds from maturities and sales of investment securities available-for-sale | 21,610 | 41,305 | 10,848 | |||||||
Purchases of investment securities: | ||||||||||
Held-to-maturity | (7,792) | (559) | (8,399) | |||||||
Available-for-sale | (35,701) | (44,192) | (34,253) | |||||||
Proceeds from redemption of Federal Home Loan Bank stock | 492 | 1,398 | - | |||||||
Net decrease (increase) in loans - continuing operations | 26,845 | 34,714 | (9,009) | |||||||
Net decrease in loans - discontinued operations | - | - | 258 | |||||||
Proceeds from sale of foreclosed assets | 1,695 | 714 | 2,979 | |||||||
Purchases of premises and equipment | (394) | (111) | (436) | |||||||
Proceeds from the sale of premise and equipment | 4 | 47 | - | |||||||
Purchase of bank-owned life insurance | (8,000) | - | - | |||||||
Net proceeds from the sale of discontinued operations | - | 3,345 | - | |||||||
|
|
|
||||||||
Net cash from investment activities | (1,241) | 40,985 | (29,147) | |||||||
|
|
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||
Net (decrease) increase in savings, noninterest-bearing and interest-bearing demand deposits | (8,553) | 15,688 | 25,841 | |||||||
Net (decrease) increase in certificates of deposit | (55,087) | (41,058) | 48,433 | |||||||
Dividends paid | - | - | (200) | |||||||
Net (decrease) increase in federal funds purchased | (2,300) | (225) | 1,475 | |||||||
Proceeds from Federal Home Loan Bank borrowings | 5,000 | 11,000 | 10,000 | |||||||
Repayment of Federal Home Loan Bank Borrowings | (15,180) | (11,180) | (12,280) | |||||||
Repayment of other borrowings | (134) | (123) | (59) | |||||||
Proceeds from the exercise of stock options | 466 | 479 | - | |||||||
Issuance of common stock for cash, net of amount paid for fractional shares and offering costs | - | - | 17 | |||||||
|
|
|
||||||||
Net cash from financing activities | (75,788) | (25,419) | 73,227 | |||||||
|
|
|
||||||||
Net (decrease) increase in cash and cash equivalents | (19,164) | (6,486) | 24,588 | |||||||
CASH AND CASH EQUIVALENTS, beginning of year | 43,691 | 50,177 | 25,589 | |||||||
|
|
|
||||||||
CASH AND CASH EQUIVALENTS, end of year | $ | 24,527 | $ | 43,691 | $ | 50,177 | ||||
|
|
|
||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||||||
Cash paid for interest | $ | 5,162 | $ | 9,031 | $ | 13,313 | ||||
|
|
|
||||||||
Cash paid for income taxes | $ | 570 | $ | 750 | $ | 9 | ||||
|
|
|
||||||||
SUPPLEMENTAL DISCLOSURE OF INVESTING AND FINANCING ACTIVITIES | ||||||||||
Loans transferred to other real estate owned | $ | 1,753 | $ | 633 | $ | 3,352 | ||||
|
|
|
||||||||
Change in unrealized (losses) gains on available-for-sale investment securities, net of tax | $ | (115) | $ | 330 | $ | (28) | ||||
|
|
|
||||||||
Issuance of common stock in connection with business acquisition | $ | - | $ | 210 | $ | - | ||||
|
|
|
||||||||
Tax benefit of stock options exercised | $ | 71 | $ | - | $ | - | ||||
|
|
|
||||||||
See accompanying notes |
44
COWLITZ BANCORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization - Cowlitz Bancorporation (the Company) is a bank holding company, located in southwest Washington. The Company's principal subsidiaries include Cowlitz Bank (also the Company or the Bank), a Washington state-chartered commercial bank, and, until its sale and discontinuance of operations in February 2002, Business Finance Corporation of Bellevue, Washington, an asset-based financing company. Cowlitz Bank operates as a community bank under the names of Cowlitz Bank in Cowlitz County, Washington, and Bay Bank in Bellevue and Vancouver, Washington, Portland, Oregon, and a limited service branch located in a retirement facility in Wilsonville, Oregon. During 2003, the Oregon branches changed their name from Northern Bank of Commerce to Bay Bank. During 2003, Cowlitz Bank also provided mortgage banking services through its Bay Mortgage and Bay Escrow divisions which operated in the Seattle, Bellevue, Silverdale, and Vancouver, Washington market areas, the Portland, Oregon market area, and throughout Cowlitz County, Washington. In December 2003, the Bank elected to close Bay Escrow and no longer conduct mortgage banking activities in the Seattle, Bellevue, or Silverdale markets and instead focus on its other markets in southwest Washington and Portland, Oregon. Cowlitz Bank is the largest community bank headquartered in Cowlitz County, Washington, and offers commercial banking services primarily to small and medium-sized businesses, professionals, and retail customers. Business Finance Corporation provided asset-based financing to companies throughout the western United States.
Principles of consolidation - The accompanying consolidated financial statements include the accounts of the Company and its subsidiaries. The Company's subsidiary, Business Finance Corporation, is included in the consolidated financial statements for 2002 and 2001 as a discontinued segment. All significant intercompany transactions and balances have been eliminated in consolidation.
Use of estimates in preparation of the consolidated financial statements - Preparation of the consolidated financial statements, in conformity with generally accepted accounting principles, requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Significant estimations made by management primarily include the calculation of the allowance for loan losses and carrying values of goodwill and other intangibles.
Cash and cash equivalents - For the purpose of presentation in the statements of cash flows, cash and cash equivalents include cash on hand, amounts due from banks, and federal funds sold. Federal funds sold generally mature the day following purchase.
The Bank maintains balances in correspondent bank accounts which, at times, may exceed federally insured limits. Management believes that its risk of loss associated with such balances is minimal due to the financial strength of correspondent banks. The Bank has not experienced any losses in such accounts.
Investment securities - Investment securities are classified as trading, available-for-sale, or held-to-maturity. Securities are classified as held-to-maturity when the Company has the positive intent and ability to hold those securities to maturity. Held-to-maturity securities are carried at amortized cost. Securities that are bought and held principally for the purpose of selling them in the near-term are classified as trading securities. Trading securities are carried at fair value. Net unrealized gains and losses on trading securities are included in the consolidated statements of operations. Securities not classified as either held-to-maturity or trading are classified as available-for-sale. Available-for-sale securities are carried at fair value with unrealized gains and losses, net of tax effect, added to or deducted from shareholders' equity. All investment securities have been designated as either available-for-sale or held-to-maturity as of December 31, 2003 and 2002.
Declines in the fair value of individual held-to-maturity and available-for-sale securities below their cost that are other than temporary are recognized by write-downs of the individual securities to their fair value. Such write-downs would be included in earnings as realized losses.
Federal Home Loan Bank stock - The Company's investment in Federal Home Loan Bank (FHLB) stock is a restricted investment carried at cost ($100 per share) which approximates fair value. As a member of the FHLB system, the Company is required to maintain a minimum level of investment in FHLB stock based on its outstanding FHLB advances. The Company may request redemption of any stock in excess of the amount required. Stock redemptions are made at the discretion of the FHLB.
45
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
Loans held-for-sale - Loans held-for-sale are carried at the lower of cost or market value. Market value is determined in aggregate. Write-downs of loans held-for-sale to market value are recognized as charges to income through a valuation allowance.
Loans - Interest income on simple interest loans is accrued daily on the principal balance outstanding. Generally, no interest is accrued on loans when factors indicate that collection of interest is doubtful or when principal or interest payments become 90 days past due, unless collection of principal and interest is anticipated within a reasonable period of time and the loans are well secured. For such loans, previously accrued but uncollected interest is charged against current earnings, and income is only recognized to the extent that payments are subsequently received and collection of the remaining recorded investment is probable. Non-accrual loans are returned to accrual status when the loans are paid current as to principal and interest and future payments are expected to be made in accordance with the contractual terms of the loan. Loan fees are offset against operating expenses to the extent that these fees cover the direct expense of originating loans. Fees in excess of origination costs are deferred and amortized to income over the related loan period.
Allowance for loan losses - The allowance for loan losses is based on management's estimates. Management determines the adequacy of the allowance based upon reviews of individual loans, delinquencies, recent loss experience, current economic conditions, the risk characteristics of the various categories of loans, and other pertinent factors. Actual losses may vary from current estimates. These estimates are reviewed periodically and are adjusted as deemed necessary. Loans deemed uncollectible are charged to the allowance. Provisions for loan losses and recoveries on loans previously charged off are added to the allowance.
A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. The Company's policy is to include in impaired loans all loans that are past due 90 days or more as to either principal or interest and any loans that the Company believes collection of principal or interest is doubtful, except for loans that are currently measured at fair value or at the lower of cost or fair value, and credit card receivables, which are considered large groups of smaller balance homogeneous loans that are collectively evaluated for impairment. The Company measures impairment based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, impairment is measured based on the loan's observable market price or the fair value of the collateral if the loan is collateral dependent. Impaired loans are charged to the allowance when management believes, after considering economic and business conditions, collection efforts, and collateral position, that the borrower's financial condition is such that collection of principal is not probable.
Premises and equipment - Premises and equipment are stated at cost less accumulated depreciation. Depreciation and amortization expense is computed by the straight-line method over the estimated useful lives for the majority of the assets, which range from 3 to 39.5 years.
Goodwill - Goodwill was recognized from the excess of cost over the fair value of net assets acquired from the purchase of Business Financial Corporation, Bay Mortgage, and Bay Bank, formerly Northern Bank of Commerce. Goodwill was amortized by the straight-line method over a 15-year period until December 31, 2001. During 2001, goodwill related to the acquisition of Business Financial Corporation was considered impaired and the remaining unamortized balance of $1.2 million was charged to operations. The impairment loss was based upon an assessment of Business Financial Corporation's net tangible assets relative to its fair value as determined by a prospective sale transaction and planned disposition of the business segment subsequent to December 31, 2001.
Effective January 1, 2002, pursuant to Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets," the Bank ceased amortization of goodwill and completed its first of ongoing assessments of goodwill impairment in March 2002. Goodwill impairment is deemed to exist if the net book value of a reporting unit, considered by the Bank to represent its operating segments, exceeds its estimated fair value. Based on the Company's initial assessment of impairment in 2002, goodwill associated with Bay Mortgage operations was determined to be impaired. Accordingly, an impairment charge resulted in a $1.2 million write-down of goodwill and the recognition of an expense, recorded as the cumulative effect of a change in accounting principle of $791,000, net of $417,000 in related taxes. Continued analysis of this and other goodwill components indicated that no additional impairment existed at December 31, 2002. In 2003, with the Bank's realignment of its mortgage banking operations, management determined all remaining goodwill associated with the acquisition of Bay Mortgage to be fully impaired which resulted in a charge to 2003 pre-tax earnings of $1.5 million.
46
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
The following summarizes the Bank's recorded goodwill and the effects of adoption of SFAS No. 142 for the years ended December 31:
2003 |
2002 | 2001 | ||||||||||||||||
|
|
|
||||||||||||||||
As | Pro | As | Pro | As | Pro | |||||||||||||
Reported | Forma | Reported | Forma | Reported | Forma | |||||||||||||
|
|
|
|
|
|
|||||||||||||
(dollars in thousands, except per share amounts) | ||||||||||||||||||
Net income (loss) | $ | 117 | $ | 117 | $ | 1,496 | $ | 1,496 | $ | (1,450) | $ | (1,450) | ||||||
Add back goodwill amortization: | ||||||||||||||||||
Continuing operations | - | - | - | - | - | 224 | ||||||||||||
Discontinued operations | - | - | - | - | - | - | ||||||||||||
|
|
|
|
|
|
|||||||||||||
Adjusted net income (loss) | $ | 117 | $ | 117 | $ | 1,496 | $ | 1,496 | $ | (1,450) | $ | (1,226) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic earnings (loss) per share: | ||||||||||||||||||
Continuing operations | $ | 0.03 | $ | 0.03 | $ | 0.53 | $ | 0.53 | $ | 0.16 | $ | 0.23 | ||||||
Discontinued operations | - | - | 0.08 | 0.08 | (0.55) | (0.55) | ||||||||||||
Cumulative effect of a change | ||||||||||||||||||
in accounting principle | - | - | (0.21) | (0.21) | - | - | ||||||||||||
|
|
|
|
|
|
|||||||||||||
$ | 0.03 | $ | 0.03 | $ | 0.40 | $ | 0.40 | $ | (0.39) | $ | (0.32) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted earnings (loss) per share: | ||||||||||||||||||
Continuing operations | $ | 0.03 | $ | 0.03 | $ | 0.53 | $ | 0.53 | $ | 0.16 | $ | 0.22 | ||||||
Discontinued operations | - | - | 0.07 | 0.07 | (0.55) | (0.55) | ||||||||||||
Cumulative effect of a change | ||||||||||||||||||
in accounting principle | - | - | (0.21) | (0.21) | - | - | ||||||||||||
|
|
|
|
|
|
|||||||||||||
$ | 0.03 | $ | 0.03 | $ | 0.39 | $ | 0.39 | $ | (0.39) | $ | (0.33) | |||||||
|
|
|
|
|
|
Identifiable intangible assets - Identifiable intangible assets are comprised of premiums paid to another financial institution for the acquisition of deposit relationships. As of December 31, 2003 and 2002, deposit premiums, net of accumulated amortization, were $236,000 and $502,000, respectively. The deposits premiums are being amortized using an accelerated method over a ten-year period.
Other real estate owned - Other real estate owned, acquired through or in lieu of foreclosure, is carried at the lower of cost or estimated fair value, less estimated costs to sell. Prior to foreclosure, the balance of the underlying loan is adjusted to equal the estimated fair value of the real estate to be acquired, less estimated costs to sell, by a charge to the allowance for loan losses. Any subsequent adjustments are recorded as a valuation allowance with a charge to gain or loss on sale of repossessed assets. Other real estate owned is included in other assets on the consolidated statements of condition.
Advertising - Advertising and promotional costs are generally charged to expense during the year in which they are incurred. Advertising and promotional expenses were approximately $171,000, $180,000, and $207,000 for the years ended December 31, 2003, 2002, and 2001, respectively.
Income taxes - Income taxes are accounted for using the asset and liability method. Under this method, a deferred tax asset or liability is determined based on enacted tax rates, which is expected to be in effect when the differences between the financial statement carrying amounts and tax bases of existing assets and liabilities are reported in the Company's income tax returns. The deferred tax provision or benefit for the year is equal to the net change in the deferred tax asset or liability from the beginning to the end of the year. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date.
Earnings per share of common stock - Earnings per share computations are computed using the weighted average number of common and dilutive common equivalent shares (primarily stock options) assumed to be outstanding during the period using the treasury stock method.
47
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
Stock-based compensation - SFAS No. 123, "Accounting for Stock-Based Compensation," requires disclosure about stock-based compensation arrangements regardless of the method used to account for them. As permitted by SFAS No. 123, the Company has decided to apply the accounting provisions of Accounting Principles Board (APB) Opinion No. 25 and; therefore, discloses the difference between compensation cost included in net income and the related cost measured by the fair value-based method defined by SFAS No. 123, including tax effects, that would have been recognized in the statements of operations if the fair value method had been used.
Under APB Opinion No. 25, no compensation cost has been recognized for the Company's stock option plans. Had compensation cost for these plans been determined consistent with SFAS No. 123 and recognized over the vesting periods of the options, the Company's net income (loss) and earnings (loss) per share would have been reduced to the following pro forma amounts:
2003 | 2002 | 2001 | ||||||||||||||||
|
|
|
||||||||||||||||
As | Pro | As | Pro | As | Pro | |||||||||||||
Reported | Forma | Reported | Forma | Reported | Forma | |||||||||||||
|
|
|
|
|
|
|||||||||||||
(dollars in thousands, except for share amounts) | ||||||||||||||||||
Net income (loss) | $ | 117 | $ | (506) | $ | 1,496 | $ | 1,180 | $ | (1,450) | $ | (1,639) | ||||||
|
|
|
|
|
|
|||||||||||||
Basic earnings (loss) per share: | ||||||||||||||||||
Continuing operations | $ | 0.03 | $ | (0.13) | $ | 0.53 | $ | 0.44 | $ | 0.16 | $ | 0.11 | ||||||
Discontinued operations | - | - | 0.08 | 0.08 | (0.55) | (0.55) | ||||||||||||
Cumulative effect of a change | ||||||||||||||||||
in accounting principle | - | - | (0.21) | (0.21) | - | - | ||||||||||||
|
|
|
|
|
|
|||||||||||||
$ | 0.03 | $ | (0.13) | $ | 0.40 | $ | 0.31 | $ | (0.39) | $ | (0.44) | |||||||
|
|
|
|
|
|
|||||||||||||
Diluted earnings (loss) per share: | ||||||||||||||||||
Continuing operations | $ | 0.03 | $ | (0.13) | $ | 0.53 | $ | 0.44 | $ | 0.16 | $ | 0.11 | ||||||
Discontinued operations | - | - | 0.07 | 0.07 | (0.55) | (0.55) | ||||||||||||
Cumulative effect of a change | ||||||||||||||||||
in accounting principle | - | - | (0.21) | (0.21) | - | - | ||||||||||||
|
|
|
|
|
|
|||||||||||||
$ | 0.03 | $ | (0.13) | $ | 0.39 | $ | 0.30 | $ | (0.39) | $ | (0.44) | |||||||
|
|
|
|
|
|
The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions used for December 31:
2003 | 2002 | 2001 | |||
|
|
|
|||
Dividend yield | 0.00% | 0.00% | 0.93% | ||
Expected life (years) | 4.17 - 4.26 | 4.17 | 6.00 | ||
Expected volatility | 48.31% - 52.11% | 52.02% | 16.70% | ||
Risk-free rate | 2.87% - 2.98% | 4.25% | 3.50% |
Due to the discretionary nature of stock option grants, the compensation cost included in the 2003, 2002, and 2001 pro forma net income in accordance with SFAS No. 123 may not be representative of that expected in future years.
Off-balance sheet financial instruments - The Company holds no derivative financial instruments. However, in the ordinary course of business, the Company has entered into off-balance sheet financial instruments consisting of commitments to extend credit, commitments under credit card arrangements, and standby letters of credit. Such financial instruments are recorded in the consolidated financial statements when they are funded or related fees are incurred or received.
48
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
Fair value of financial instruments - The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
Cash and cash equivalents - For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
Investment securities and FHLB stock - For securities held for investment purposes, fair values are based on quoted market prices or dealer quotes. For other securities, fair value equals quoted market prices, if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.
Loan receivables - For certain variable rate loans, fair value is estimated at carrying value as these loans reprice to market frequently. The fair value of other types of loans is estimated by discounting the future cash flows, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
Deposit liabilities - The fair value of demand deposits, savings accounts, and certain money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is estimated by discounting future cash flows, using the rates currently offered for deposits of similar remaining maturities.
Federal funds purchased - Due to their short-term nature, the carrying amount is a reasonable estimate of fair value.
Federal Home Loan Bank and other borrowings - - Rates currently available to the Bank for debt with similar terms and remaining maturities are used to estimate the fair value of these borrowings.
Commitments to extend credit, credit card commitments, and standby letters of credit - The fair values of off-balance sheet commitments to extend credit, credit card commitments, and standby letters of credit are not considered practicable to estimate because of the lack of quoted market prices and the inability to estimate fair value without incurring excessive costs.
Recently issued accounting standards - In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46, Consolidation of Variable Interest Entities. It defined a variable interest entity (VIE) as a corporation, partnership, trust, or any other legal structure used for business purposes that either (a) does not have equity investors with voting rights or (b) has equity investors that do not provide sufficient financial resources for the entity to support its activities. This interpretation will require a VIE to be consolidated or deconsolidated by a company if that company is subject to a majority of the risk of loss from the VIE's activities or entitled to receive a majority of the entity's residual return. In December 2003, FASB made revisions and delayed implementation of certain provisions of FIN 46. The Company is now required to apply FIN 46 to all unconsolidated variable interest entities no later than March 31, 2004. The Company does not have any VIEs and, accordingly, the implementation of this Interpretation did not result in an impact on its consolidated financial statements.
In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities." This statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities." This statement is effective for contracts entered into or modified after June 30, 2003. Adoption of this statement did not result in an impact on the Company's consolidated financial statements.
In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity." This statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of these financial instruments were previously classified as equity. This statement is effective for financial instruments entered into or modified after May 31, 2003, and was otherwise effective at the beginning of the first interim period beginning after June 15, 2003. Adoption of this statement did not result in an impact on the Company's consolidated financial statements.
49
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)
In November 2003, the Emerging Issues Task Force (EITF) researched a consensus that certain quantitative and qualitative disclosures should be required for debt and marketable equity securities classified as available-for-sale or held-to-maturity under SFAS No. 115 and No. 124, that are impaired at the balance sheet date but for which an other-than-temporary impairment has not been recognized. This EITF consensus is effective for fiscal years ending after December 15, 2003. Accordingly, the Company has adopted this statement as of December 31, 2003, and the result did not have an impact on the Company's consolidated financial statements.
Comprehensive income - Comprehensive income includes net income reported on the statements of operations and changes in the fair value of available-for-sale investments reported as a component of shareholders' equity.
The components of comprehensive income for the years ended December 31 are as follows:
2003 | 2002 | 2001 | |||||||
|
|
|
|||||||
(dollars in thousands) | |||||||||
Unrealized (loss) gain arising during the period, net of tax | $ | (121) | $ | 451 | $ | 31 | |||
Less reclassification adjustment for net realized (losses) | |||||||||
gains on securities available-for-sale included in | |||||||||
net income (loss) during the year, net of tax | (6) | 121 | 59 | ||||||
|
|
|
|||||||
Net unrealized (loss) gain included in | |||||||||
other comprehensive income | $ | (115) | $ | 330 | $ | (28) | |||
|
|
|
Prior year reclassifications - Certain 2002 and 2001 amounts have been reclassified to conform with the current year presentation.
NOTE 2 - SALE OF BUSINESS SEGMENT
In February 2002, the Company sold substantially all of the net assets of Business Finance Corporation (BFC) for a pre-tax gain of $423,000. The sale represents the disposal of a business segment and the gain from disposition has been recorded within discontinued operations for the year ended December 31, 2002. The following table summarizes the sale transaction:
(dollars in thousands) | ||
Net finance receivables sold | $ | 2,800 |
Allowance for finance receivable | (289) | |
Other assets sold | 119 | |
|
||
Total assets sold | $ | 2,630 |
|
||
Loan payable to Company | $ | 2,800 |
Other liabilities assumed | 212 | |
Cash paid by purchaser | 41 | |
|
||
Total liabilities assumed | $ | 3,053 |
|
||
Pre-tax gain on sale | $ | 423 |
|
NOTE 3 - RESERVE REQUIREMENTS
The Bank is required to maintain reserves in cash or with the Federal Reserve Bank or an acceptable correspondent bank equal to a percentage of its reservable deposits. Required reserves were approximately $302,000 and $728,000 as of December 31, 2003 and 2002, respectively.
50
NOTE 4 - INVESTMENT SECURITIES
The amortized cost and estimated fair value of investment securities at December 31 are shown below: (dollars in thousands)
December 31, 2003:
Available-for-Sale | ||||||||||
|
||||||||||
Gross | Gross | Estimated | ||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||
Cost | Gains | Losses | Value | |||||||
|
|
|
|
|||||||
U.S. government and agency securities | $ | 12,612 | $ | 123 | $ | - | $ | 12,735 | ||
Mortgage-backed securities | 34,046 | 267 | (48) | 34,265 | ||||||
|
|
|
|
|||||||
$ | 46,658 | $ | 390 | $ | (48) | $ | 47,000 | |||
|
|
|
|
|||||||
Held-to-Maturity | ||||||||||
|
||||||||||
Gross | Gross | Estimated | ||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||
Cost | Gains | Losses | Value | |||||||
|
|
|
|
|||||||
Municipal bonds | $ | 8,044 | $ | 148 | $ | (22) | $ | 8,170 | ||
Certificate of deposit | 100 | - | - | 100 | ||||||
|
|
|
|
|||||||
$ | 8,144 | $ | 148 | $ | (22) | $ | 8,270 | |||
|
|
|
|
|||||||
December 31, 2002: | ||||||||||
Available-for-Sale | ||||||||||
|
||||||||||
Gross | Gross | Estimated | ||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||
Cost | Gains | Losses | Value | |||||||
|
|
|
|
|||||||
U.S. government and agency securities | $ | 12,748 | $ | 271 | $ | - | $ | 13,019 | ||
Mortgage-backed securities | 20,011 | 253 | (7) | 20,257 | ||||||
|
|
|
|
|||||||
$ | 32,759 | $ | 524 | $ | (7) | $ | 33,276 | |||
|
|
|
|
|||||||
Held-to-Maturity | ||||||||||
|
||||||||||
Gross | Gross | Estimated | ||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||
Cost | Gains | Losses | Value | |||||||
|
|
|
|
|||||||
Municipal bonds | $ | 357 | $ | 5 | $ | - | $ | 362 | ||
|
|
|
|
The following table presents the gross unrealized losses and fair value of the Bank's investment securities aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2003:
Less Than 12 Months | 12 Months or More | Total | |||||||||||||
|
|
|
|||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||
Value | Losses | Value | Losses | Value | Losses | ||||||||||
|
|
|
|
|
|
||||||||||
(dollars in thousands) | |||||||||||||||
Mortgage-backed securities | $ | 10,178 | $ | (48) | $ | - | $ | - | $ | 10,178 | $ | (48) | |||
Munipal bonds | 574 | (22) | - | - | 574 | (22) | |||||||||
|
|
|
|
|
|
||||||||||
$ | 10,752 | $ | (70) | $ | - | $ | - | $ | 10,752 | $ | (70) | ||||
|
|
|
|
|
|
Net losses of $9,000 in 2003, and net gains of $183,000 and $89,000 in 2002 and 2001, respectively, were realized on maturities and sales of investment securities available-for-sale.
51
NOTE 4 - INVESTMENT SECURITIES - (continued)
Maturity of investments - The amortized cost and estimated fair value of investment securities by contractual maturity at December 31, 2003, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay the obligations with or without call or prepayment penalties.
Available-for-Sale | Held-to-Maturity | ||||||||||
|
|
||||||||||
Amortized | Estimated | Amortized | Estimated | ||||||||
Cost | Fair Value | Cost | Fair Value | ||||||||
|
|
|
|
||||||||
(dollars in thousands) | |||||||||||
Due within one year | $ | 10,660 | $ | 10,781 | $ | 100 | $ | 100 | |||
Due after one year through five years | 28,661 | 28,828 | 135 | 139 | |||||||
Due after five years through ten years | 7,337 | 7,391 | 2,629 | 2,674 | |||||||
Due after ten years | - | - | 5,280 | 5,357 | |||||||
|
|
|
|
||||||||
$ | 46,658 | $ | 47,000 | $ | 8,144 | $ | 8,270 | ||||
|
|
|
|
For the purposes of the maturity schedule, mortgage-backed securities, which are not due at a single maturity date, have been allocated over maturity groupings based on the expected maturity of the underlying collateral. Mortgage-backed securities often mature earlier than their stated contractual maturities because of accelerated principal repayments of the underlying loans.
As of December 31, 2003 and 2002, investment securities in the amounts of $10.6 million and $19.5 million, respectively, were pledged as collateral to secure long-term FHLB borrowings and public deposits.
NOTE 5 - LOANS AND ALLOWANCE FOR LOAN LOSSES
The loan portfolio as of December 31 consists of the following:
2003 | 2002 | ||||
|
|
||||
(dollars in thousands) | |||||
Commercial loans | $ | 38,793 | $ | 42,200 | |
Real estate: | |||||
Construction | 18,305 | 37,229 | |||
Residential 1 - 4 family | 25,530 | 28,370 | |||
Commercial | 77,412 | 82,763 | |||
Installment and other consumer | 4,103 | 4,626 | |||
|
|
||||
164,143 | 195,188 | ||||
|
|
||||
Deferred loan fees | (653) | (682) | |||
|
|
||||
Loans, net of deferred loan fees | 163,490 | 194,506 | |||
Allowance for loan losses | (3,968) | (6,150) | |||
|
|
||||
Total loans, net | $ | 159,522 | $ | 188,356 | |
|
|
52
NOTE 5 - LOANS AND ALLOWANCE FOR LOAN LOSSES - (continued)
An analysis of the change in the allowance for loan losses for the years ended December 31 is as follows:
2003 |
2002 |
2001 |
||||||||||||
|
|
|
||||||||||||
Continuing | Continuing | Discontinued | Continuing | Discontinued | ||||||||||
(dollars in thousands) | Operations | Operations | Operations | Operations | Operations | |||||||||
|
|
|
|
|
||||||||||
BALANCE, beginning of year | $ | 6,150 | $ | 5,710 | $ | 287 | $ | 4,432 | $ | 129 | ||||
Provision for loan losses | 237 | 2,783 | - | 3,492 | 1,770 | |||||||||
Loans charged to allowance | (3,224) | (2,616) | 2 | (2,981) | (1,630) | |||||||||
Recoveries credited to the allowance | 805 | 273 | - | 767 | 18 | |||||||||
Adjustment incident to acquisition and sale | - | - | (289) | - | - | |||||||||
|
|
|
|
|
||||||||||
BALANCE, end of year | $ | 3,968 | $ | 6,150 | $ | - | $ | 5,710 | $ | 287 | ||||
|
|
|
|
|
Loans on which the accrual of interest has been discontinued amounted to approximately $1.9 million, $5.1 million and $4.6 million at December 31, 2003, 2002, and 2001, respectively. Interest forgone on nonaccrual loans was approximately $165,000, $652,000, and $826,000, in 2003, 2002, and 2001, respectively.
At December 31, 2003 and 2002, the Company's recorded investment in certain loans that were considered to be impaired was $2.5 million and $11.0 million, respectively. Of these impaired loans, specific reserves of $380,000 and $1.5 million, respectively, were recognized. The balance of the allowance for loan losses in excess of these specific reserves is available to absorb losses from all loans. The average recorded investment in impaired loans for the years ended December 31, 2003, and 2002, was approximately $6.8 million, and $7.2 million, respectively.
Interest payments received on impaired loans are recorded as interest income, unless collection of the remaining recorded investment is not probable, in which case payments received are recorded as a reduction of principal. For the years ended December 31, 2003, 2002, and 2001, interest income recognized on impaired loans totaled $683,000, $402,000, and $324,000, respectively.
As of December 31, 2003 and 2002, specific loans in the amounts of $4.6 million and $8.0 million, respectively, were pledged as collateral to secure long-term FHLB borrowings.
NOTE 6 - PREMISES AND EQUIPMENT
Premises and equipment consist of the following at December 31:
2003 | 2002 | ||||
|
|
||||
(dollars in thousands) | |||||
Land | $ | 614 | $ | 614 | |
Buildings and improvements | 4,305 | 4,412 | |||
Furniture and equipment | 3,602 | 3,937 | |||
|
|
||||
Total premises | 8,521 | 8,963 | |||
Accumulated depreciation | (4,350) | (4,586) | |||
|
|
||||
Premises and equipment, net of accumulated depreciation | $ | 4,171 | $ | 4,377 | |
|
|
Depreciation expense amounted to $526,000, $615,000, and $811,000 for the years ended December 31, 2003, 2002, and 2001, respectively.
53
NOTE 7 - CERTIFICATES OF DEPOSIT
Included in certificates of deposit are certificates in denominations of $100,000 or greater totaling $43.0 million and $66.0 million at December 31, 2003 and 2002, respectively. Interest expense relating to certificates of deposit in denominations of $100,000 or greater was $1.5 million, $2.8 million, and $4.0 million for the years ended December 31, 2003, 2002, and 2001, respectively.
At December 31, 2003, the scheduled maturities for all time deposits are as follows: | ||||
(dollars in thousands) | ||||
Years ending December 31, | 2004 | $ | 63,705 | |
2005 | 9,799 | |||
2006 | 2,674 | |||
2007 | 1,948 | |||
2008 | 1,407 | |||
|
||||
$ | 79,533 | |||
|
NOTE 8 - FEDERAL FUNDS PURCHASED
Unsecured overnight federal funds purchased were $225,000 and $2.5 million at December 31, 2003 and 2002, respectively. The interest rate on these borrowings was 0.5620% as of December 31, 2003, and was 0.8125% at December 31, 2002.
NOTE 9 - FEDERAL HOME LOAN BANK AND OTHER BORROWINGS
Federal Home Loan Bank and other borrowings consist of the following at December 31:
(dollars in thousands) | 2003 | 2002 | |||
|
|
||||
Notes payable to FHLB; interest from 1.18% to 8.62% and 1.43% to 8.62% at December 31, 2003 and 2002, | |||||
respectively; payable in monthly installments plus interest; due 2004 to 2009; secured by certain investment | |||||
securities and mortgage loans totaling $6.7 million and $17.8 million at December 31, 2003 and 2002, | |||||
respectively | $ | 5,653 | $ | 15,833 | |
Notes payable to a correspondent bank; interest at 8.00% at December 31, 2003 and 2002, payable in | |||||
monthly principal and interest installments of $29,477, final payment of $2.1 million due in December 31, | |||||
2007; secured by Bank stock | 2,696 | 2,826 | |||
Contract payable to a private party; interest at 9.0%; payable in monthly installments plus interest through | |||||
October 2010 | 43 | 47 | |||
Total FHLB and other borrowings | $ | 8,392 | $ | 18,706 | |
|
|
The scheduled repayment of FHLB and other borrowings subsequent to December 31, 2003, is as follows:
(dollars in thousands) | |||
Years ending December 31, | 2 0 0 4 | $ | 5,324 |
2 0 0 5 | 296 | ||
2 0 0 6 | 295 | ||
2 0 0 7 | 2,348 | ||
2 0 0 8 | 78 | ||
Thereafter | 51 | ||
| |||
$ | 8,392 | ||
|
The borrowing from a correspondent bank has restrictive covenants that require the Bank to maintain minimum regulatory capital ratios.
The FHLB borrowing agreements require the Bank to deliver collateral to the FHLB in Seattle, Washington and are limited to 15% of total assets. The FHLB has also issued standby letters of credit totaling $2.6 million and $6.7 million at December 31, 2003 and 2002, respectively, to support the Bank's public deposits and certain standby letters of credit issued by the Bank.
54
NOTE 10 - INCOME TAXES
Components of the income tax (benefit) provision for the years ended December 31, were as follows:
(dollars in thousands) | 2003 | 2002 | 2001 | ||||||
|
|
|
|||||||
Currently payable: | |||||||||
Continuing operations | $ | (83) | $ | 757 | $ | 819 | |||
Discontinued operations | - | (5) | (464) | ||||||
|
|
|
|||||||
(83) | 752 | 355 | |||||||
|
|
|
|||||||
Deferred benefit: | |||||||||
Continuing operations | $ | 45 | $ | (418) | $ | (150) | |||
Discontinued operations | - | 152 | (55) | ||||||
Cumulative effect of a change in accounting principle | - | (417) | - | ||||||
|
|
|
|||||||
45 | (683) | (205) | |||||||
|
|
|
|||||||
Provision for income taxes | $ | (38) | $ | 69 | $ | 150 | |||
|
|
|
The income tax (benefit) provision varies from the federal statutory income tax rate of 34% due primarily to the effect of nontaxable income on investments, loans and bank-owned life insurance along with nondeductible expenses for tax purposes such as the amortization of intangibles and life insurance premiums.
The composition of deferred tax assets and deferred tax liabilities at December 31 was as follows:
(dollars in thousands) | 2003 | 2002 | |||
|
|
||||
Deferred tax assets: | |||||
Allowance for loan losses | $ | 914 | $ | 1,577 | |
Amortization of intangible assets | 1,099 | 622 | |||
Deferred compensation | 14 | - | |||
Net operating loss carryforward | 385 | 495 | |||
Accumulated depreciation | 37 | 27 | |||
Write-down of other real estate | 195 | - | |||
Other |
56 |
95 | |||
|
|
||||
2,700 | 2,816 | ||||
|
|
||||
Deferred tax liabilities: | |||||
Federal Home Loan Bank stock dividends | (435) | (496) | |||
Accrual to cash adjustment | - | (10) | |||
|
|
||||
(435) | (506) | ||||
|
|
||||
Net deferred tax assets | $ | 2,265 | $ | 2,310 | |
|
|
The above table does not include deferred tax assets or liabilities relating to the unrealized gain or loss on investment securities available-for-sale. Deferred tax liabilities of $117,000 in 2003 and $176,000 in 2002 were recorded in conjunction with unrealized gains and losses on investment securities available-for-sale.
55
NOTE 10 - INCOME TAXES - (continued)
A reconciliation between the statutory federal income tax provision and the effective tax provision is as follows:
Years Ended December 31, | ||||||||
|
||||||||
(dollars in thousands) | 2003 | 2002 | 2001 | |||||
|
|
|
||||||
Federal income taxes at statutory rate: | ||||||||
From continuing operations | $ | 44 | $ | 525 | $ | 434 | ||
From discontinued operations | - | 3 | (876) | |||||
Effect of nondeductible goodwill amortization: | ||||||||
From continuing operations | - | - | 20 | |||||
From discontinued operations | - | - | 445 | |||||
Effect of nondeductible officers' life insurance | 11 | 18 | 79 | |||||
Utilization of capital loss carryforward | - | (516) | - | |||||
Other | (90) | 39 | 48 | |||||
|
|
|
||||||
$ | (35) | $ | 69 | $ | 150 | |||
|
|
|
At December 31, 2003, the Company had a $1.1 million net operating loss carryforward that was acquired with the purchase of Northern Bank of Commerce. The federal and state net operating loss carryforward will offset future taxable income by approximately $176,000 each year. The carryforwards will expire in 2020.
Management believes, based upon the Company's historical performance, that the deferred tax assets will be realized in the normal course of operations and, accordingly, management has not reduced deferred tax assets by a valuation allowance.
NOTE 11 - EARNINGS PER SHARE
The following table summarizes the denominator of the basic and diluted earnings per share computations: | |||||
Years Ended December 31, |
|||||
|
|||||
2003 |
2002 |
2001 | |||
|
|
|
|||
Weighted-average shares - basic | 3,854,253 | 3,757,608 | 3,691,728 | ||
Effect of assumed conversion of stock options | 150,249 | 93,588 | 39,591 | ||
|
|
|
|||
Weighted-average shares - diluted | 4,004,502 | 3,851,196 | 3,731,319 | ||
|
|
|
Options to purchase 536,966 shares with exercise prices ranging from $8.75 to $12.00 were not included in diluted earnings per share for 2003 due to the exercise price being greater than the average market price for the year ended December 31, 2003. These options expire from 2009 to 2013. At December 31, 2002, there were 229,273 shares with exercise prices ranging from $6.72 to $12.00 not included in diluted earnings per share due to the exercise price being greater than the average market price. These options expire from 2008 to 2012. Options to purchase 538,866 shares of common stock at a price ranging from $5.71 to $12.00 were outstanding at December 31, 2001, but were not included in the computation of diluted earnings per share because the options' exercise price was greater than the average market price of the common shares. These options expire from 2008 to 2010.
NOTE 12 - SHAREHOLDERS' EQUITY AND REGULATORY CAPITAL
Dividends are paid by the Company from its retained earnings, which are principally provided through dividends and income from its subsidiaries. However, state agencies restrict the amount of funds the Bank may transfer to the Company in the form of cash dividends, loans, or advances.
The Company and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the Company's and the Bank's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company's and the Bank's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
56
NOTE 12 - SHAREHOLDERS' EQUITY AND REGULATORY CAPITAL - (continued)
Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following tables) of Tier 1 capital to average assets, and Tier 1 and total capital to risk-weighted assets (all as defined in the regulations). Management believes that as of December 31, 2003 and 2002, the Company and the Bank met or exceeded all relevant capital adequacy requirements.
The following table presents selected capital information for the Company (consolidated) and the Bank as of December 31, 2003 and 2002:
To Be Well-Capitalized | |||||||||||||
Under Prompt | |||||||||||||
For Capital Adequacy | Corrective Action | ||||||||||||
Actual | Purposes | Provision | |||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||
|
|
|
|
|
| ||||||||
December 31, 2003 | |||||||||||||
Total risk-based capital: | |||||||||||||
Consolidated | $ | 32,679 | 16.38% | $ | 15,962 | ≥8.00% | N/A | N/A | |||||
Bank | $ | 33,614 | 16.85% | $ | 15,956 | ≥8.00% | $ | 19,946 | ≥10.00% | ||||
Tier 1 risk-based capital: | |||||||||||||
Consolidated | $ | 30,166 | 15.12% | $ | 7,981 | ≥4.00% | N/A | N/A | |||||
Bank | $ | 31,102 | 15.59% | $ | 7,978 | ≥4.00% | $ | 11,967 | ≥6.00% | ||||
Tier 1 (leverage) capital: | |||||||||||||
Consolidated | $ | 30,166 | 11.39% | $ | 10,597 | ≥4.00% | N/A | N/A | |||||
Bank | $ | 31,102 | 11.75% | $ | 10,591 | ≥4.00% | $ | 13,239 | ≥5.00% | ||||
December 31, 2002 | |||||||||||||
Total risk-based capital: | |||||||||||||
Consolidated | $ | 30,732 | 12.56% | $ | 19,582 | ≥8.00% | N/A | N/A | |||||
Bank | $ | 31,380 | 12.83% | $ | 19,564 | ≥8.00% | $ | 24,455 | ≥10.00% | ||||
Tier 1 risk-based capital: | |||||||||||||
Consolidated | $ | 27,634 | 11.29% | $ | 9,791 | ≥4.00% | N/A | N/A | |||||
Bank | $ | 28,285 | 11.57% | $ | 9,782 | ≥4.00% | $ | 14,673 | ≥6.00% | ||||
Tier 1 (leverage) capital: | |||||||||||||
Consolidated | $ | 27,634 | 8.05% | $ | 13,728 | ≥4.00% | N/A | N/A | |||||
Bank | $ | 28,285 | 8.28% | $ | 13,668 | ≥4.00% | $ | 17,085 | ≥5.00% |
NOTE 13 - STOCK OPTION AND EMPLOYEE STOCK PURCHASE PLANS
During 2003, the Company adopted the 2003 Stock Incentive Plan (the 2003 Plan) under which it is authorized to issue up to 500,000 shares of common stock in the form of nonqualified stock options or restricted stock grants. The 2003 Plan replaces the Company's former 1997 Stock Option Plan (the 1997 Plan), under which the Company was authorized to issue up to 625,000 shares of common stock in the form of nonqualified stock options or restricted stock grants. Upon adoption of the 2003 Plan, there were 603,200 shares outstanding under the 1997 Plan and the remaining 21,800 shares authorized were retired. Under the 2003 Plan, options may be granted to the Company's employees, non-employee directors, and others whom management believes contribute to the long-term financial success of the Company. The exercise price of nonqualified stock options under the 2003 Plan must be at least equal to the fair value of the common stock on the date of grant and can vest immediately or over time at the discretion of the Board of Directors' compensation committee. At December 31, 2003 and 2002, options to purchase 765,990 and 500,500 shares, respectively, were outstanding under the both the 1997 and 2003 Plans.
57
NOTE 13 - STOCK OPTION AND EMPLOYEE STOCK PURCHASE PLANS - (continued)
In connection with the acquisition of Northern Bank of Commerce during 2000, the Company issued 231,466 incentive stock options to former executive management and directors of Northern Bank of Commerce. These options vest equally over four years and expire ten years after the date of grant. The exercise prices of the options range from $11.09 to $12.00 per share and were granted outside of the 1997 Plan. In the process of recruiting senior management during 2003, the Company granted 65,000 nonqualified options, also outside of the 1997 and 2003 Plans, with exercise prices ranging from $6.87 to $7.91, which vest over four years and expire ten years from the date of grant. The exercise price of these options was equal to the fair value of the underlying common stock at the date of grant.
Also during 2003, the Company amended its employee stock purchase plan (ESPP). The ESPP allows eligible employees to defer a whole percentage of their salary, from 1% to 10 %, over a period of six months in order to purchase Company shares of common stock. The price is determined at 85% of the lowest market price on either the first or last day of the six month deferral period. As of December 31, 2003, the Company had not issued any shares under the revised terms of the Plan. The Company is authorized to issue up to 175,000 shares of common stock under the ESPP. As of December 31, 2003, there were 123,243 shares remaining under the Plan. During 2002 there were no sales under the ESPP, while for 2001 the Company sold 3,233 shares of stock under the Plan. Prior to the 2003 revisions, each employee was granted the right to purchase stock at a price equal to the fair value of the common stock at the date of grant, as determined by the Board of Directors. These grants were made to qualified employees each quarter and expired within the month they were granted.
A summary of option activity for the years ended December 31 is as follows:
2003 | 2002 | 2001 | ||||||||||||
|
|
|
||||||||||||
Weighted | Weighted | Weighted | ||||||||||||
Common | Average | Common | Average | Common | Average | |||||||||
Shares | Price | Shares | Price | Shares | Price | |||||||||
|
|
|
|
|
|
|||||||||
(dollars in thousands) | ||||||||||||||
BALANCE, beginning of year | 731,966 | $ | 7.48 | 801,546 | $ | 7.25 | 769,866 | $ | 7.29 | |||||
Granted | 462,000 | $ | 9.40 | 167,500 | $ | 5.52 | 57,233 | $ | 5.96 | |||||
Exercised | (80,380) | $ | 5.80 | (87,600) | $ | 5.47 | (3,233) | $ | 4.92 | |||||
Forfeited | (51,130) | $ | 5.55 | (149,480) | $ | 5.33 | (22,320) | $ | 4.78 | |||||
|
|
|
||||||||||||
BALANCE, end of year | 1,062,456 | $ | 8.53 | 731,966 | $ | 7.48 | 801,546 | $ | 7.25 | |||||
|
|
|
|
|
|
|||||||||
Exercisable, end of year | 648,341 | $ | 7.91 | 543,503 | $ | 7.74 | 460,124 | $ | 6.87 | |||||
|
|
|
|
|
|
|||||||||
Fair value of options granted | $ | 4.01 | $ | 2.53 | $ | 1.33 | ||||||||
|
|
|
||||||||||||
Options available for grant | 206,230 | 73,900 | 148,820 | |||||||||||
|
|
|
At December 31, 2003, exercise prices for outstanding options ranged from $4.44 to $12.00. For the options outstanding at December 31, 2003, the weighted average contractual life is 7.4 years.
58
NOTE 13 - STOCK OPTION AND EMPLOYEE STOCK PURCHASE PLANS - (continued)
As of December 31, 2003, outstanding stock options consist of the following:
Weighted | Weighted | Weighted | ||||||||||||
Average | Average | Average | ||||||||||||
Options | Exercise | Remaining | Options | Exercise | ||||||||||
Exercise Price Range | Outstanding | Price | Life | Exercisable | Price | |||||||||
|
|
|
|
|
|
|||||||||
$4.01 - $5.00 | 113,790 | $ | 4.62 | 6.6 | 99,208 | $ | 4.65 | |||||||
$5.01 - $6.00 | 242,500 | $ | 5.63 | 4.6 | 212,660 | $ | 5.67 | |||||||
$6.01 - $7.00 | 120,600 | $ | 6.79 | 9.1 | 56,600 | $ | 6.71 | |||||||
$7.01 - $8.00 | 48,600 | $ | 7.89 | 6.8 | 33,600 | $ | 7.91 | |||||||
$8.01 - $9.00 | 5,000 | $ | 8.75 | 9.8 | 1,000 | $ | 8.75 | |||||||
$10.01 - $11.00 | 300,500 | $ | 10.73 | 10.0 | 60,100 | $ | 10.73 | |||||||
$11.01 - $12.00 | 231,466 | $ | 11.68 | 6.5 | 185,173 | $ | 11.68 | |||||||
|
|
|||||||||||||
1,062,456 | $ | 8.53 | 7.4 | 648,341 | $ | 7.91 | ||||||||
|
|
|
|
NOTE 14 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Company's consolidated financial statements do not reflect various commitments and contingent liabilities of the Bank that arise in the normal course of business and that involve elements of credit risk, interest rate risk, and liquidity risk. These commitments and contingent liabilities are commitments to extend credit, credit card arrangements, and standby letters of credit.
A summary of the Bank's undisbursed commitments and contingent liabilities at December 31, 2003, is as follows:
Fixed | Variable | |||||||
Rate | Rate | Total | ||||||
|
|
|
||||||
(dollars in thousands) | ||||||||
Commitments to extend credit | $ | 2,739 | $ | 32,137 | $ | 34,876 | ||
Credit card commitments | 3,038 | - | 3,038 | |||||
Standby letters of credit | 19 | 4,423 | 4,442 | |||||
|
|
|
||||||
$ | 5,796 | $ | 36,560 | $ | 42,356 | |||
|
|
|
|
|
|
Commitments to extend credit, credit card arrangements, and standby letters of credit all include exposure to some credit loss in the event of non-performance of the customer. The Bank's credit policies and procedures for credit commitments and financial guarantees are the same as those for extension of credit that are recorded in the consolidated statements of condition. Because these instruments have fixed maturity dates and many of them expire without being drawn upon, they do not generally present a significant liquidity risk to the Bank.
59
NOTE 14 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK - (continued)
The Company and the Bank are also party to several lease commitments for premises and equipment. Future rental payments on these lease commitments are as follows:
(dollars in thousands) | ||||
Years ending December 31, | 2004 | $ | 540 | |
2005 | 372 | |||
2006 | 290 | |||
2007 | 219 | |||
2008 | 155 | |||
Thereafter | 522 | |||
|
||||
$ | 2,098 | |||
|
This payment schedule reflects actual commitments on lease agreements in which the Company is currently involved, and does not include potential additional payments relating to possible lease extensions.
Rent expense under lease agreements was $1.2 million, $1.1 million, and $1.1 million for the years ending December 31, 2003, 2002, and 2001, respectively. The Company recognized $184,000 in additional rent expense during 2003 to prepay the remaining balance due on canceled lease agreements.
NOTE 15 - RELATED-PARTY TRANSACTIONS
Certain directors, executive officers and their spouses, associates, and related organizations, had transactions with the Bank in the ordinary course of business. All loans and commitments to loan were made on substantially the same terms and conditions, including collateral required, as comparable transactions with unaffiliated parties. Directors and executive officers are charged the same rates of interest and loan fees as are charged to employees of the Company, with interest rates and fees slightly lower than those charged to non-employee borrowers. These related-party loan amounts are summarized as follows:
2003 | 2002 | ||||
|
|
||||
(dollars in thousands) | |||||
Beginning balance | $ | 10 | $ | 3,502 | |
Loans made | 897 | 1,606 | |||
Loan repayments made | (906) | (1,876) | |||
Other | - | (3,222) | |||
|
|
||||
Ending balance | $ | 1 | $ | 10 | |
|
|
Certain officers from prior years were no longer officers as of December 31, 2002. The balances outstanding to such persons are reflected in the "other" category above.
The Chairman of the Company previously owned a securities brokerage franchise of Raymond James Financial Services, Inc., which leased space from the Company. The franchise was sold to a third party in 2001. Total income from the lease amounted to $24,000 for the year ended December 31, 2001.
60
NOTE 16 - EMPLOYEE BENEFIT PLANS
The Company has a contributory retirement savings plan covering substantially all full-time and part-time employees who have completed three months of service. The plan allows an employee to contribute a portion of his or her annual wages subject to a maximum dollar limit which is set by law. In addition, at the annual discretion of the Board of Directors, the Company may contribute funds into the plan on behalf of each employee participant. Currently, regardless of the employee's participation in the plan, the Company contributes 3% of the employee's salary, up to a maximum of $3,000. For this contribution, employees must be employed by the Company on the last day of the plan year. The plan also requires completion of six months of service to become eligible for Company contributions. Any funds contributed by the Company are subject to the following vesting schedule:
20% - | after 2 years of service |
40% - | after 3 years of service |
60% - | after 4 years of service |
80% - | after 5 years of service |
100% - | after 6 years of service |
The Company contributed $301,000, $461,000, and $440,000 into the plan for the years ended December 31, 2003, 2002, and 2001, respectively.
During 2003, the Bank entered into a supplemental retirement plan for an executive officer. This plan provides for retirement benefit which increases annually until the executive reaches age 65 and will be paid out annually over the executive's life. As of December 31, 2003, the Bank's liability pursuant to this supplemental retirement plan was $28,000 which was also the related expense incurred for the year.
NOTE 17 - FAIR VALUE OF FINANCIAL INSTRUMENTS
The estimated fair values of the Company's financial instruments at December 31 were as follows:
2003 | 2002 | ||||||||||
|
|
||||||||||
Carrying | Fair | Carrying | Fair | ||||||||
Amount | Value | Amount | Value | ||||||||
|
|
|
|
||||||||
(dollars in thousands) | |||||||||||
Financial assets: | |||||||||||
Cash and cash equivalents | $ | 24,527 | $ | 24,527 | $ | 43,691 | $ | 43,691 | |||
Investment securities | $ | 55,144 | $ | 55,270 | $ | 33,633 | $ | 33,638 | |||
Federal Home Loan Bank stock, at cost | $ | 1,974 | $ | 1,974 | $ | 2,346 | $ | 2,346 | |||
Loans held-for-sale | $ | 8,360 | $ | 8,360 | $ | 63,645 | $ | 63,645 | |||
Loans, net of allowances for loan losses and deferred | |||||||||||
loan fees | $ | 159,522 | $ | 163,810 | $ | 188,356 | $ | 190,071 | |||
Financial liabilities: | |||||||||||
Non-interest-bearing demand deposits | $ | 60,572 | $ | 60,572 | $ | 46,539 | $ | 46,539 | |||
Savings and interest-bearing demand deposits | $ | 86,375 | $ | 86,375 | $ | 108,961 | $ | 108,961 | |||
Certificates of deposit | $ | 79,533 | $ | 79,788 | $ | 134,620 | $ | 135,540 | |||
Federal funds purchased | $ | 225 | $ | 225 | $ | 2,525 | $ | 2,525 | |||
Federal Home Loan Bank borrowings | $ | 5,653 | $ | 5,759 | $ | 15,833 | $ | 16,330 | |||
Other borrowings | $ | 2,739 | $ | 2,739 | $ | 2,873 | $ | 2,873 |
While estimates of fair value are based on management's judgment of the most appropriate factors, there is no assurance that if the Company had disposed of such items at December 31, 2003 and 2002, the estimated fair values would necessarily have been achieved at that date, since market values may differ depending on various circumstances. The estimated fair values at December 31, 2003 and 2002 should not necessarily be considered to apply at subsequent dates.
61
NOTE 18 - CONCENTRATIONS OF CREDIT RISK
Most of the Bank's loans, commitments, and commercial and standby letters of credit have been granted to customers in the Bank's market areas. The majority of such customers are also depositors of the Bank. The concentrations of credit by type of loan are set forth in Note 5. The distribution of commitments to extend credit approximates the distribution of loans outstanding. Commercial and standby letters of credit were granted primarily to commercial borrowers as of December 31, 2003. The Bank's loan policies provide for a "house limit" periodically established by management with approval from the Board of Directors. An application for credit that exceeds the house limit must obtain exception to policy approval by the Board of Director's loan committee. In addition, the Bank is limited by law the amount of credit it may extend to any single borrower or group of related borrowers.
NOTE 19 - SEGMENTS OF A BUSINESS AND RELATED INFORMATION
The Company is principally engaged in community banking activities through its branches and corporate offices. Community banking activities include accepting deposits, providing loans and lines of credit to local individuals, businesses and governmental entities, investing in investment securities and money market instruments, and holding or managing assets in a fiduciary agency capacity on behalf of its customers and their beneficiaries. Prior to the sale of Business Finance Corporation in the first quarter of 2002, the Company provided asset-based financing to companies throughout the western United States. In the third quarter of 1999, the Company acquired Bay Mortgage of Bellevue, Washington, Bay Mortgage of Seattle, Washington, and Bay Escrow of Seattle, Washington. These companies specialize in all facets of residential lending including FHA and VA loans, construction loans, and bridge loans.
The community banking and mortgage banking activities are monitored and reported by Company management as separate operating segments. The asset-based financing activity, conducted through Business Finance Corporation, was previously considered to be an additional segment of business. However, in the following table this former segment of business is reported as discontinued operations. Despite the closure of Bay Escrow and the Bellevue and Seattle offices of Bay Mortgage during the fourth quarter of 2003, mortgage lending activities in the remaining locations will continue to be reported as a separate operating segment.
62
NOTE 19 - SEGMENTS OF A BUSINESS AND RELATED INFORMATION - (continued)
The accounting policies for the Company's segment information provided below are the same as those described in Note 1, except that some operating expenses are not allocated to segments.
2003 | ||||||||||||||
|
||||||||||||||
Mortgage | Holding | |||||||||||||
Banking | Banking | Company | Intersegment | Consolidated | ||||||||||
|
|
|
|
|
||||||||||
(dollars in thousands) | ||||||||||||||
Interest income | $ | 16,224 | $ | 2,525 | $ | 21 | $ | (2,488) | $ | 16,282 | ||||
Interest expense | 5,859 | 1,367 | 224 | (2,488) | 4,962 | |||||||||
|
|
|
|
|
||||||||||
Net interest income | 10,365 | 1,158 | (203) | - | 11,320 | |||||||||
Provision for loan losses | (426) | - | 663 | - | 237 | |||||||||
Non-interest income | 2,031 | 7,358 | 17 | - | 9,406 | |||||||||
Non-interest expense | 10,797 | 9,257 | 356 | - | 20,410 | |||||||||
|
|
|
|
|
||||||||||
Income (loss) before provision | ||||||||||||||
(benefit) for income taxes | 2,025 | (741) | (1,205) | - | 79 | |||||||||
Provision (benefit) for income taxes | 599 | (256) | (381) | - | (38) | |||||||||
|
|
|
|
|
||||||||||
Net income (loss) | $ | 1,426 | $ | (485) | $ | (824) | $ | - | $ | 117 | ||||
|
|
|
|
|
||||||||||
Depreciation and amortization | $ | 679 | $ | 111 | $ | - | $ | - | $ | 790 | ||||
|
|
|
|
|
||||||||||
Total assets | $ | 266,970 | $ | 14,947 | $ | 34,547 | $ | (47,665) | $ | 268,799 | ||||
|
|
|
|
|
63
NOTE 19 - SEGMENTS OF A BUSINESS AND RELATED INFORMATION - (continued)
2002 | |||||||||||||
|
|||||||||||||
Mortgage | Holding | ||||||||||||
Banking | Banking | Company | Intersegment | Consolidated | |||||||||
|
|
|
|
|
|
|
|
||||||
(dollars in thousands) | |||||||||||||
Interest income | $ | 20,007 | $ | 3,853 | $ | 13 | $ | (1,834) | $ | 22,039 | |||
Interest expense | 8,578 | 1,609 | 234 | (1,810) | 8,611 | ||||||||
|
|
|
|
|
|||||||||
Net interest income | 11,429 | 2,244 | (221) | (24) | 13,428 | ||||||||
Provision for loan losses | 2,705 | - | 78 | - | 2,783 | ||||||||
Non-interest income | 1,860 | 10,033 | - | - | 11,893 | ||||||||
Non-interest expense | 10,871 | 8,799 | 527 | - | 20,197 | ||||||||
|
|
|
|
|
|||||||||
Income (loss) before provision | |||||||||||||
(benefit) for income taxes | (287) | 3,478 | (826) | (24) | 2,341 | ||||||||
Provision (benefit) for income taxes | (77) | 1,200 | (784) | - | 339 | ||||||||
|
|
|
|
|
|||||||||
Net income (loss) from continuing operations | |||||||||||||
before cumulative effect of a change | |||||||||||||
in accounting principle | (210) | 2,278 | (42) | (24) | 2,002 | ||||||||
Cumulative effect of a change in | |||||||||||||
accounting principle | - | (791) | - | - | (791) | ||||||||
|
|
|
|
|
|||||||||
Net income (loss) from continuing | |||||||||||||
operations | $ | (210) | $ | 1,487 | $ | (42) | $ | (24) | 1,211 | ||||
|
|
|
|
||||||||||
Net income from discontinued | |||||||||||||
operations | 285 | ||||||||||||
|
|||||||||||||
Net income | $ | 1,496 | |||||||||||
|
|||||||||||||
Depreciation and amortization | $ | 770 | $ | 111 | $ | - | $ | - | $ | 881 | |||
|
|
|
|
|
|||||||||
Total assets | $ | 341,160 | $ | 84,108 | $ | 34,142 | $ | (114,246) | $ | 345,164 | |||
|
|
|
|
|
64
NOTE 19 - SEGMENTS OF A BUSINESS AND RELATED INFORMATION - (continued)
2001 | |||||||||||||
|
|||||||||||||
Mortgage | Holding | ||||||||||||
Banking | Banking | Company | Intersegment | Consolidated | |||||||||
|
|
|
|
|
|||||||||
(dollars in thousands) | |||||||||||||
Interest income | $ | 24,523 | $ | 4,725 | $ | 86 | $ | (3,230) | $ | 26,104 | |||
Interest expense | 13,318 | 2,791 | 245 | (2,972) | 13,382 | ||||||||
|
|
|
|
|
|||||||||
Net interest income | 11,205 | 1,934 | (159) | (258) | 12,722 | ||||||||
Provision for loan losses | 2,779 | 713 | - | - | 3,492 | ||||||||
Non-interest income | 1,345 | 8,216 | 30 | - | 9,591 | ||||||||
Non-interest expense | 10,153 | 6,674 | 717 | - | 17,544 | ||||||||
|
|
|
|
|
|||||||||
Income (loss) before provision | |||||||||||||
(benefit) for income taxes | (382) | 2,763 | (846) | (258) | 1,277 | ||||||||
Provision (benefit) for income taxes | (62) | 939 | (208) | - | 669 | ||||||||
|
|
|
|
|
|||||||||
Net income (loss) from | |||||||||||||
continuing operations | $ | (320) | $ | 1,824 | $ | (638) | $ | (258) | 608 | ||||
|
|
|
|
||||||||||
Net income from discontinued | |||||||||||||
operations | (2,058) | ||||||||||||
|
|||||||||||||
Net loss | $ | (1,450) | |||||||||||
|
|||||||||||||
Depreciation and amortization: | |||||||||||||
From continuing operations | $ | 1,017 | $ | 288 | $ | - | $ | - | $ | 1,305 | |||
From discontinued operations | - | - | 103 | - | 103 | ||||||||
|
|
|
|
|
|||||||||
Total depreciation and amortization | $ | 1,017 | $ | 288 | $ | 103 | $ | - | $ | 1,408 | |||
|
|
|
|
|
|||||||||
Assets: | |||||||||||||
Continuing operations | $ | 362,811 | $ | 56,649 | $ | 32,767 | $ | (84,359) | $ | 367,868 | |||
Discontinued operations | - | - | 2,792 | - | 2,792 | ||||||||
|
|
|
|
|
|||||||||
Total assets | $ | 362,811 | $ | 56,649 | $ | 35,559 | $ | (84,359) | $ | 370,660 | |||
|
|
|
|
|
65
NOTE 20 - PARENT COMPANY ONLY FINANCIAL DATA
The following sets forth condensed financial information of the parent Company on a stand-alone basis:
Statements of Condition |
|||||||||
December 31, | |||||||||
(dollars in thousands) | 2003 | 2002 | |||||||
ASSETS | |||||||||
Cash and cash equivalents | $ | 1,741 | $ | 2,013 | |||||
Investment in bank subsidiary | 32,739 | 31,914 | |||||||
Other assets | 67 | 215 | |||||||
|
|
||||||||
Total assets | $ | 34,547 | $ | 34,142 | |||||
|
|
|
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
Correspondent bank borrowing | $ | 2,696 | $ | 2,826 | |||||
Other liabilities | 49 | 53 | |||||||
|
|
||||||||
Total liabilities | 2,745 | 2,879 | |||||||
SHAREHOLDERS' EQUITY | 31,802 | 31,263 | |||||||
|
|
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' | |||||||||
EQUITY | $ | 34,547 | $ | 34,142 | |||||
|
|
|
|
||||||
Statements of Operations |
|||||||||
(unconsolidated) |
|||||||||
Years ended December 31, |
|||||||||
|
|||||||||
(dollars in thousands) | 2003 |
2002 |
2001 | ||||||
|
|
|
|||||||
INCOME | |||||||||
Income from subsidiaries | $38 | $ | 13 | $ | 86 | ||||
Other income | - | - | 30 | ||||||
|
|
|
|||||||
38 | 13 | 116 | |||||||
|
|
|
|||||||
EXPENSES | |||||||||
Interest expense | 224 | 234 | 245 | ||||||
Other expense | 1,019 | 605 | 717 | ||||||
|
|
|
|||||||
1,243 | 839 | 962 | |||||||
|
|
|
|||||||
Loss before income tax benefit and equity | |||||||||
in undistributed earnings of subsidiaries | (1,205) | (826) | (846) | ||||||
Income tax benefit | 381 | 493 | 208 | ||||||
|
|
|
|||||||
Net loss before equity in | |||||||||
undistributed earnings of subsidiaries | (824) | (333) | (638) | ||||||
Equity in undistributed earnings | |||||||||
of subsidiaries with continuing operations | 941 | 1,544 | 1,246 | ||||||
|
|
|
|||||||
NET INCOME FROM | |||||||||
CONTINUING OPERATIONS | 117 | 1,211 | 608 | ||||||
Equity in undistruted earnings (losses) | |||||||||
of discontinued subsidiaries, net of tax | - | 285 | (2,058) | ||||||
|
|
|
|||||||
NET INCOME (LOSS) | $117 | $ | 1,496 | $ | (1,450) | ||||
|
|
|
66
NOTE 20 - PARENT COMPANY ONLY FINANCIAL DATA - (continued)
Statements of Cash Flows | |||||||||
(unconsolidated) | |||||||||
Years Ended December 31, | |||||||||
|
|||||||||
2003 | 2002 | 2001 | |||||||
|
|
|
|||||||
(dollars in thousands) | |||||||||
CASH FLOWS FROM OPERATING | |||||||||
ACTIVITIES | |||||||||
Net income from continuing operations | $ | 117 | $ | 1,211 | $ | 608 | |||
Adjustments to reconcile net income to net | |||||||||
cash from operating activities: | |||||||||
Undistributed (earnings) losses of | |||||||||
subsidiaries | (941) | (1,829) | 812 | ||||||
Charge-off of purchased loan | 663 | ||||||||
Decrease in other assets | 148 | 323 | 35 | ||||||
(Decrease) increase in other liabilities | 68 | 28 | (50) | ||||||
|
|
|
|||||||
Net cash from continuing | |||||||||
operating activities | 55 | (267) | 1,405 | ||||||
Net income (loss) from discontinued | |||||||||
operations | - | 285 | (2,058) | ||||||
|
|
|
|||||||
Net cash from operating activities | 55 | 18 | (653) | ||||||
|
|
|
|||||||
CASH FLOWS FROM INVESTING | |||||||||
ACTIVITIES | |||||||||
Purchase of loans | (663) | - | - | ||||||
Disposal of investment in nonbank subsidiary | - | 761 | - | ||||||
Advances to subsidiaries | - | - | (12,400) | ||||||
Repayment of advances to subsidiaries | - | 450 | 12,350 | ||||||
|
|
|
|||||||
Net cash from investing activities | (663) | 1,211 | (50) | ||||||
|
|
|
|||||||
CASH FLOWS FROM FINANCING | |||||||||
ACTIVITIES | |||||||||
Net repayments of long-term borrowings | (130) | (119) | (55) | ||||||
Proceeds from issuance of common stock | 466 | 479 | 17 | ||||||
Dividends paid | - | - | (200) | ||||||
|
|
|
|||||||
Net cash from financing activities | 336 | 360 | (238) | ||||||
|
|
|
|||||||
NET INCREASE (DECREASE) IN | |||||||||
CASH AND CASH EQ UIVALENTS | (272) | 1,589 | (941) | ||||||
CASH AND CASH EQ UIVALENTS, | |||||||||
beginning of year | 2,013 | 424 | 1,365 | ||||||
|
|
|
|||||||
CASH AND CASH EQ UIVALENTS, | |||||||||
end of year | $ | 1,741 | $ | 2,013 | $ | 424 | |||
|
|
|
67
NOTE 21 - QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
The following sets forth unaudited quarterly financial data for the years 2003 and 2002:
(dollars in thousands) | March 31 | June 30 | September 30 | December 31 | |||||||
|
|
|
|
||||||||
2003 | |||||||||||
Interest income | $ | 4,659 | $ | 4,151 | $ | 3,786 | $ | 3,686 | |||
Interest expense | 1,531 | 1,353 | 1,125 | 953 | |||||||
|
|
|
|
||||||||
Net interest income | 3,128 | 2,798 | 2,661 | 2,733 | |||||||
Provision for loan losses | 523 | 43 | (36) | (293) | |||||||
Non-interest income | 3,494 | 2,710 | 2,175 | 1,027 | |||||||
Non-interest expense | 5,105 | 5,019 | 4,405 | 5,881 | |||||||
|
|
|
|
||||||||
Income before provision (benefit) for income taxes | 994 | 446 | 467 | (1,828) | |||||||
Provision (benefit) for income taxes | 351 | 161 | 147 | (697) | |||||||
|
|
|
|
||||||||
Net income (loss) | $ | 643 | $ | 285 | $ | 320 | $ | (1,131) | |||
|
|
|
|
||||||||
Basic earnings (loss) per share of common stock | $ | 0.16 | $ | 0.07 | $ | 0.08 | $ | (0.29) | |||
|
|
|
|
||||||||
Diluted earnings (loss) per share of common stock | $ | 0.16 | $ | 0.07 | $ | 0.08 | $ | (0.28) | |||
|
|
|
|
Interest income and interest expenses declined from quarter to quarter throughout 2003 primarily due to a reduction in volumes of interest-earning assets and interest-bearing liabilities. Loans and loans held-for-sale declined $86.3 million during 2003, while interest-bearing deposits and borrowings declined $90.3 million.
During the fourth quarter of 2003, the Bank closed its Bay Mortgage offices in Bellevue and Seattle, and significantly curtailed its sale of mortgage loans in all Bay Mortgage locations. The Bank will still offer mortgage loan products through its remaining Bay Mortgage locations, but at this time will no longer sell the loans into the secondary market. These actions are the primary cause of the fourth quarter 2003 decline in non-interest income and increase in non-interest expense. Non-interest expenses during the fourth quarter include a $1.5 million write-off of the carrying value of goodwill associated with the purchase of Bay Mortgage, costs to cancel building and equipment leases, reduce Bay Mortgage staffing, and other related charges. Management expects both non-interest income and expense to be substantially reduced in future quarters compared to 2003 quarters.
68
NOTE 21 - QUARTERLY FINANCIAL INFORMATION (UNAUDITED) - (continued)
(dollars in thousands) | March 31 | June 30 | September 30 | December 31 | |||||||
|
|
|
|
||||||||
2002 | |||||||||||
Interest income | $ | 5,559 | $ | 5,560 | $ | 5,430 | $ | 5,490 | |||
Interest expense | 2,535 | 2,232 | 2,042 | 1,802 | |||||||
|
|
|
|
||||||||
Net interest income | 3,024 | 3,328 | 3,388 | 3,688 | |||||||
Provision for loan losses | 300 | 355 | 352 | 1,776 | |||||||
Non-interest income | 2,438 | 2,374 | 2,973 | 4,108 | |||||||
Non-interest expense | 4,541 | 4,815 | 5,208 | 5,633 | |||||||
|
|
|
|
||||||||
Income before provision (benefit) for income taxes | 621 | 532 | 801 | 387 | |||||||
Provision (benefit) for income taxes | 243 | (184) | 287 | (7) | |||||||
|
|
|
|
||||||||
Income from continuing operations | 378 | 716 | 514 | 394 | |||||||
Discontinued operations: | |||||||||||
Income from operations, net of tax | 6 | - | - | - | |||||||
Gain on disposal, net of tax | 279 | - | - | - | |||||||
|
|
|
|
||||||||
Income before change in accounting | 663 | 716 | 514 | 394 | |||||||
Change in accounting, net of tax | (791) | - | - | - | |||||||
|
|
|
|
||||||||
Net income (loss) | $ | (128) | $ | 716 | $ | 514 | $ | 394 | |||
|
|
|
|
||||||||
Basic earnings (loss) per share of common stock | |||||||||||
Continued operations | $ | 0.10 | $ | 0.19 | $ | 0.14 | $ | 0.10 | |||
Discontinued operations | $ | 0.08 | $ | - | $ | - | $ | - | |||
Change in accounting | $ | (0.21) | $ | - | $ | - | $ | - | |||
|
|
|
|
||||||||
Net income (loss) per share of common stock | $ | (0.03) | $ | 0.19 | $ | 0.14 | $ | 0.10 | |||
|
|
|
|
||||||||
Diluted earnings (loss) per share of common stock | |||||||||||
Continued operations | $ | 0.10 | $ | 0.19 | $ | 0.13 | $ | 0.10 | |||
Discontinued operations | $ | 0.08 | $ | - | $ | - | $ | - | |||
Change in accounting | $ | (0.21) | $ | - | $ | - | $ | - | |||
|
|
|
|
||||||||
Net income (loss) per diluted share of common stock | $ | (0.03) | $ | 0.19 | $ | 0.13 | $ | 0.10 | |||
|
|
|
|
In February 2002, the Company sold substantially all assets of Business Finance Corporation (BFC) for a pre-tax gain of $423,000, or $279,000 after tax. The sale represents the disposal of a business segment and the gain from disposition has been recorded within discontinued operations in the quarter ended March 31, 2002.
Bay Mortgage experienced a substantial increase in the volume of loans originated and sold during the fourth quarter of 2002, which resulted in increased non-interest income when compared to prior quarters. During the fourth quarter, Bay Mortgage originated and sold approximately $180.0 million of loans held-for-sale compared to approximately $300,000 during the first three quarters of the year.
The quarter ended December 31, 2002 includes a provision for loan losses of $1.8 million. This increase from prior quarters includes $1.2 million resulting from the charge-off of $900,000 for a portion of one specific loan related to invoice factoring, and a $300,000 increase in the specific reserves associated with the remaining balance of that loan. The additional provisions were taken during the quarter to increase the reserve against potential losses on loans that were downgraded by the Company's internal grading system.
69
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Item 9A. Controls and Procedures
During the fourth quarter of 2003, the Company carried out evaluations, under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of disclosure controls and procedures pursuant to Rule 13a-15b of the Securities Exchange Act of 1934. Based upon that evaluation, management, including the Chief Executive Officer and Chief Financial Officer, determined that certain disclosure controls and procedures need further improvement; however, they concluded that the existing controls and procedures are effective in timely alerting them to material information relating to the Company that is required to be included in its periodic SEC filings.
There have been no significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation.
PART III
Item 10. Directors and Executive Officers of the Registrant
The response to this item is incorporated by reference to the sections entitled "Security Ownership," "Election of Directors," and "Information Regarding the Board of Directors and its Committees," in the Company's Proxy Statement for the 2004 Annual Meeting of Shareholders.
On March 5, 2004, the Company announced the retirement of its Chairman, Benjamin Namatinia. Mr. Namatinia served as Chairman of the Cowlitz Bancorporation Board of Directors since its incorporation in 1991, and served as both Chairman and CEO from 1994 through 2001. Current Board member, Phill Rowley will serve as Chairman through the remainder of the current term, which extends through May 21, 2004, the date of the annual shareholder's meeting.
Item 11. Executive Compensation
The response to this item is incorporated by reference to the section entitled "Executive Compensation" in the Company's Proxy Statement for the 2004 Annual Meeting of Shareholders.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The response to this item is incorporated by reference to the section entitled "Security Ownership" in the Company's Proxy Statement for the 2004 Annual Meeting of Shareholders.
Item 13. Certain Relationships and Related Transactions
The response to this item is incorporated by reference to the section entitled "Related-Party Transactions" in the Company's Proxy Statement for the 2004 Annual Meeting of Shareholders.
Item 14. Principal Accounting Fees and Services
The response to this item is incorporated by reference to the section entitled "Auditors" in the Company's Proxy Statement for the 2004 Annual Meeting of Shareholders.
PART IV
Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K
a. On October 28, 2003, the Company furnished information on Form 8-K, under Item 12, regarding a press release announcing its third quarter results of operations. On December 16, 2003, the Company furnished information on Form 8-K, under Item 5, regarding a press release announcing the Company's strategy to realign its mortgage division.
b. The exhibit list is set forth on the Exhibit Index immediately following the signature page.
70
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 30th day of March, 2004.
COWLITZ BANCORPORATION
(Registrant)
/s/ Richard J.
Fitzpatrick
Richard J. Fitzpatrick
President and Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant in the capacities indicated on the 30th day of March 2004.
/s/Phillip S. Rowley
Phillip S. Rowley, Chairman
/s/ John S. Maring
John S. Maring, Director
/s/ Mark F. Andrews, Jr
Mark F. Andrews, Jr., Director
/s/ Ernie Ballou
Ernie Ballou, Director
Principal Executive Officer:
/s/ Richard J.
Fitzpatrick
Richard J. Fitzpatrick
President and Chief Executive Officer, Director
Principal Accounting Officer:
/s/ Donna P. Gardner
Donna P. Gardner
Vice President and Chief Financial Officer, Director
71
3.1* | Restated and Amended Articles of Incorporation of Registrant. |
3.2* | Bylaws of Registrant. |
10.1* | Advances Security and Deposit Agreement dated March 29, 1991 between Federal Home Loan Bank of Seattle and Cowlitz Bank. |
10.2* | Federal Home Loan Bank of Seattle Form of Promissory Note (Credit Line Fixed Rate Advance). |
10.4* | Lease Agreement dated October 7, 1963 between Twin City Development Co. and Bank of Cowlitz County. |
10.5* | Assignment of Lease dated March 4, 1976 between Bank of the West and Old National Bank of Washington. |
10.6* | Assignment of Lease dated March 30, 1979 between Old National Bank of Washington and Pacific National Bank of Washington. |
10.7* | Extension of Lease dated April 1, 1989 between Triangle Development Company and First Interstate Bank of Washington, N.A. |
10.8 | Employment Agreement with Rich Fitzpatrick (incorporated by reference to the Registrant's Form 10-Q filed May 15, 2003) |
10.9 | Cowlitz Bancorporation 2003 Stock Incentive Plan (incorporated by reference to Appendix B to the Registrant's proxy statement for the 2003 annual meeting of shareholders filed April 15, 2003). |
10.10 | Employment Agreement with Ernie Ballou (incorporated by reference to the Registrant's Form 10-Q filed May 15, 2003) |
10.11 | Cowlitz Bancorporation Employee Stock Purchase Plan (incorporated by reference to Appendix A to the Registrant's proxy statement for the 2003 annual meeting of shareholders filed April 15, 2003). |
11.1** | Computation of Per Share Earnings. (Included in Note 1 to the Consolidated Financial Statements included herein) |
21 | List of all Subsidiaries of the Registrant: Cowlitz Bank |
23 | Consent of Moss Adams LLP |
31.1 | Certification of Chief Executive Officer |
31.2 | Certification of Chief Financial Officer |
32 | Certification of Chief Executive Officer and Chief Financial Officer |
* | Incorporated by reference from Registration Statement on Form S-1, Reg. No. 333-44355 |
** | Previously filed |
72
Exhibit 23
CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
As independent public accountants, we hereby consent to the incorporation of our report dated January 30, 2004, relating to the audited consolidated financial statements of Cowlitz Bancorporation and Subsidiaries for the years ended December 31, 2003, 2002, and 2001, included in the Form 10-K, into the Company's previously filed Registration Statement Files Nos. 333-48607, 333-92274, and 333-92272.
Portland, Oregon
/s/ Moss Adams LLP
March 29, 2004
73
Exhibit 31.1
CERTIFICATION
I, Richard J. Fitzpatrick, certify that:
1. I have reviewed this annual report on Form 10-K of Cowlitz Bancorporation;
2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
c) disclosed in this annual report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of this annual report) that has materially affected, or is likely to materially affect the registrant's internal control over financial reporting;
5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):
a) all significant deficiencies in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date: March 30, 2004 |
/s/ Richard J. Fitzpatrick | |
Richard J. Fitzpatrick | ||
President and Chief Executive Officer |
74
Exhibit 31.2
CERTIFICATION
I, Donna P. Gardner, certify that:
1. I have reviewed this annual report on Form 10-K of Cowlitz Bancorporation;
2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
b) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
c) disclosed in this annual report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of this annual report) that has materially affected, or is likely to materially affect the registrant's internal control over financial reporting;
5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):
a) all significant deficiencies in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date: March 30, 2004 |
/s/ Donna P. Gardner | |
Donna P. Gardner | ||
Chief Financial Officer, Principal Accounting Officer |
75
Exhibit 32
CERTIFICATION OF
CHIEF EXECUTIVE OFFICER AND CHIEF
FINANCIAL OFFICER
This certification is given by the undersigned Chief Executive Officer and Chief Financial Officer of Cowlitz Bancorporation (the "Registrant") pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Each of the undersigned hereby certifies, with respect to the Registrant's annual report of Form 10-K for the period ended December 31, 2003 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
/s/ Richard J. Fitzpatrick
Richard J. Fitzpatrick
Chief Executive Officer Cowlitz Bancorporation
/s/ Donna P. Gardner
Donna P. Gardner
Chief Financial Officer Cowlitz Bancorporation
March 30, 2004
76