UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(Mark One) x |
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended September 30, 2003. | |
or | ||
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from to |
Commission file number 1-12487
FIRST STATE BANCORPORATION
(Exact name of registrant as specified in its charter)
NEW MEXICO (State or other jurisdiction of incorporation or organization) |
85-0366665 (IRS Employer Identification No.) |
7900 JEFFERSON NE ALBUQUERQUE, NEW MEXICO (Address of principal executive offices) |
87109 (Zip Code) |
(505) 241-7500
(Registrants telephone number, including area code)
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 o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes x No o
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date: 7,580,234 shares of common stock, no par value, outstanding as of November 7, 2003.
FIRST STATE BANCORPORATION AND SUBSIDIARY
Page | ||||
PART I. FINANCIAL INFORMATION | ||||
Item 1. | Financial Statements | 2 | ||
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 9 | ||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 14 | ||
Item 4. | Controls and Procedures | 17 | ||
PART II. OTHER INFORMATION | ||||
Item 6. | Exhibits and Reports on Form 8-K | 17 | ||
SIGNATURES | 18 |
- 1 -
PART I FINANCIAL INFORMATION
Item 1. Financial Statements.
First State Bancorporation and Subsidiary
Consolidated Condensed Balance Sheets
(unaudited)
(Dollars in thousands, except per share amounts)
September 30, | December 31, | |||||||||||
2003 | 2002 | |||||||||||
Assets |
||||||||||||
Cash and due from banks |
$ | 54,371 | $ | 51,902 | ||||||||
Interest-bearing deposits with banks |
7 | 22,828 | ||||||||||
Federal funds sold |
3,744 | 14,141 | ||||||||||
Total cash and cash equivalents |
58,122 | 88,871 | ||||||||||
Investment securities: |
||||||||||||
Available for sale (at market, amortized cost of $126,344 at
September 30, 2003, and $120,617 at December 31, 2002) |
126,974 | 121,711 | ||||||||||
Held to maturity (at amortized cost, market value of $65,173 at
September 30, 2003, and $70,127 at December 31, 2002) |
65,070 | 67,819 | ||||||||||
Federal Home Loan Bank Stock and Federal Reserve Bank Stock at cost |
11,959 | 4,564 | ||||||||||
Total investment securities |
204,003 | 194,094 | ||||||||||
Mortgage loans available for sale |
12,337 | 20,315 | ||||||||||
Loans held for investment net of unearned interest |
1,151,364 | 996,710 | ||||||||||
Less allowance for loan losses |
(13,471 | ) | (11,838 | ) | ||||||||
Net loans |
1,150,230 | 1,005,187 | ||||||||||
Premises and equipment, net |
20,893 | 16,503 | ||||||||||
Accrued interest receivable |
5,847 | 5,384 | ||||||||||
Other real estate owned |
1,334 | 908 | ||||||||||
Goodwill |
43,223 | 43,412 | ||||||||||
Cash surrender value of bank owned life insurance |
18,875 | 18,153 | ||||||||||
Deferred tax asset, net |
3,624 | 3,373 | ||||||||||
Other assets, net |
11,523 | 10,985 | ||||||||||
Total assets |
$ | 1,517,674 | $ | 1,386,870 | ||||||||
Liabilities and Stockholders Equity |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Non-interest-bearing |
$ | 248,569 | $ | 189,063 | ||||||||
Interest-bearing |
907,709 | 890,621 | ||||||||||
Total deposits |
1,156,278 | 1,079,684 | ||||||||||
Securities sold under agreements to repurchase and federal funds
purchased |
71,338 | 70,764 | ||||||||||
Borrowings |
155,296 | 113,174 | ||||||||||
Other liabilities |
5,092 | 5,780 | ||||||||||
Total liabilities |
1,388,004 | 1,269,402 | ||||||||||
Stockholders equity: |
||||||||||||
Preferred stock, no par value, 1,000,000 shares authorized; none issued
or outstanding |
| | ||||||||||
Common stock, no par value, 20,000,000 shares authorized; issued
7,952,166 at September 30, 2003 and 7,704,884 at December 31, 2002;
outstanding 7,560,116 at September 30, 2003 and 7,327,834 at December
31, 2002 |
86,298 | 82,294 | ||||||||||
Treasury stock, at cost (392,050 shares at September 30, 2003 and
377,050 at December 31, 2002) |
(5,778 | ) | (5,447 | ) | ||||||||
Retained earnings |
48,734 | 39,899 | ||||||||||
Accumulated
other comprehensive income - Unrealized gain on investment securities, net of tax |
416 | 722 | ||||||||||
Total stockholders equity |
129,670 | 117,468 | ||||||||||
Total liabilities and stockholders equity |
$ | 1,517,674 | $ | 1,386,870 | ||||||||
Book value per share |
$ | 17.15 | $ | 16.03 | ||||||||
Tangible book value per share |
$ | 11.32 | $ | 9.98 | ||||||||
See accompanying notes to unaudited consolidated condensed financial statements.
- 2 -
First State Bancorporation and Subsidiary
Consolidated Condensed Statements of Operations
For the three and nine months ended September 30, 2003 and 2002
(unaudited)
(Dollars in thousands, except per share amounts)
Three months ended | Three months ended | Nine months ended | Nine months ended | |||||||||||||||
September 30, 2003 | September 30, 2002 | September 30, 2003 | September 30, 2002 | |||||||||||||||
Interest Income: |
||||||||||||||||||
Interest and fees on loans |
$ | 20,296 | $ | 11,607 | $ | 58,508 | $ | 33,793 | ||||||||||
Interest on investment securities: |
||||||||||||||||||
Taxable |
1,723 | 2,038 | 5,654 | 6,599 | ||||||||||||||
Nontaxable |
40 | 35 | 111 | 113 | ||||||||||||||
Federal funds sold |
13 | 172 | 104 | 282 | ||||||||||||||
Interest-bearing deposits other banks |
4 | 108 | 59 | 183 | ||||||||||||||
Total interest income |
22,076 | 13,960 | 64,436 | 40,970 | ||||||||||||||
Interest expense: |
||||||||||||||||||
Deposits |
4,533 | 3,594 | 14,259 | 10,732 | ||||||||||||||
Short-term borrowings |
236 | 152 | 554 | 460 | ||||||||||||||
Borrowings |
729 | 456 | 2,243 | 714 | ||||||||||||||
Total interest expense |
5,498 | 4,202 | 17,056 | 11,906 | ||||||||||||||
Net interest income before provision for loan
losses |
16,578 | 9,758 | 47,380 | 29,064 | ||||||||||||||
Provision for loan losses |
(1,645 | ) | (469 | ) | (3,963 | ) | (1,657 | ) | ||||||||||
Net interest income after provision for loan losses |
14,933 | 9,289 | 43,417 | 27,407 | ||||||||||||||
Non-interest income: |
||||||||||||||||||
Service charges on deposit accounts |
1,080 | 873 | 3,165 | 2,526 | ||||||||||||||
Other banking service fees |
312 | 282 | 896 | 805 | ||||||||||||||
Credit and debit card transaction fees |
1,020 | 1,129 | 2,976 | 3,104 | ||||||||||||||
Gain on sale or call of investment securities |
| 45 | 33 | 66 | ||||||||||||||
Gains on sale of mortgage loans |
919 | 676 | 2,994 | 1,800 | ||||||||||||||
Check imprint income |
148 | 133 | 418 | 389 | ||||||||||||||
Other |
257 | 127 | 819 | 444 | ||||||||||||||
Total non-interest income |
3,736 | 3,265 | 11,301 | 9,134 | ||||||||||||||
Non-interest expenses: |
||||||||||||||||||
Salaries and employee benefits |
6,145 | 4,157 | 18,246 | 11,867 | ||||||||||||||
Occupancy |
1,633 | 1,064 | 4,395 | 3,081 | ||||||||||||||
Data processing |
592 | 495 | 1,707 | 1,386 | ||||||||||||||
Credit and debit card interchange |
418 | 524 | 1,228 | 1,522 | ||||||||||||||
Equipment |
908 | 676 | 2,638 | 1,975 | ||||||||||||||
Legal, accounting, and consulting |
273 | 185 | 872 | 543 | ||||||||||||||
Marketing |
646 | 543 | 1,575 | 1,472 | ||||||||||||||
Telephone |
375 | 201 | 1,070 | 619 | ||||||||||||||
Supplies |
171 | 138 | 571 | 421 | ||||||||||||||
Other real estate owned |
82 | 3 | 237 | 87 | ||||||||||||||
FDIC insurance premiums |
43 | 30 | 130 | 88 | ||||||||||||||
Check imprint |
138 | 135 | 391 | 365 | ||||||||||||||
Amortization of intangibles |
29 | | 86 | | ||||||||||||||
Other |
1,546 | 957 | 4,311 | 2,671 | ||||||||||||||
Total non-interest expenses |
12,999 | 9,108 | 37,457 | 26,097 | ||||||||||||||
Income before income taxes |
5,670 | 3,446 | 17,261 | 10,444 | ||||||||||||||
Income tax expense |
1,637 | 1,160 | 6,031 | 3,827 | ||||||||||||||
Net income |
$ | 4,033 | $ | 2,286 | $ | 11,230 | $ | 6,617 | ||||||||||
Earnings per share: |
||||||||||||||||||
Basic earnings per share |
$ | 0.54 | $ | 0.38 | $ | 1.51 | $ | 1.25 | ||||||||||
Diluted earnings per share |
$ | 0.53 | $ | 0.36 | $ | 1.48 | $ | 1.21 | ||||||||||
Dividends per common share |
$ | 0.11 | $ | 0.10 | $ | 0.32 | $ | 0.29 | ||||||||||
See accompanying notes to unaudited consolidated condensed financial statements.
- 3 -
FIRST STATE BANCORPORATION AND SUBSIDIARY
Consolidated Condensed Statements of Comprehensive Income
For the three and nine months ended September 30, 2003 and 2002
(unaudited)
(Dollars in thousands, except per share amounts)
Three months ended | Three months ended | Nine months ended | Nine months ended | |||||||||||||
September 30, 2003 | September 30, 2002 | September 30, 2003 | September 30, 2002 | |||||||||||||
Net income |
$ | 4,033 | $ | 2,286 | $ | 11,230 | $ | 6,617 | ||||||||
Other comprehensive income net of tax-
Unrealized holding gains on securities
available for sale arising during period |
(742 | ) | 135 | (284 | ) | 159 | ||||||||||
Reclassification adjustment for gains included
in net income |
| (44 | ) | (22 | ) | (66 | ) | |||||||||
Total comprehensive income |
$ | 3,291 | $ | 2,377 | $ | 10,924 | $ | 6,710 | ||||||||
See accompanying notes to unaudited consolidated condensed financial statements.
- 4 -
First State Bancorporation and Subsidiary
Consolidated Condensed Statements of Cash Flows
For the three and nine months ended September 30, 2003 and 2002
(unaudited)
(Dollars in thousands, except per share amounts)
Three months ended | Three months ended | Nine months ended | Nine months ended | |||||||||||||||||
September 30, 2003 | September 30, 2002 | September 30, 2003 | September 30, 2002 | |||||||||||||||||
Operating activities: |
||||||||||||||||||||
Net Income |
$ | 4,033 | $ | 2,286 | $ | 11,230 | $ | 6,617 | ||||||||||||
Adjustments to reconcile net income to net cash provided by (used
by) operations: |
||||||||||||||||||||
Provision for loan losses |
1,645 | 469 | 3,963 | 1,657 | ||||||||||||||||
Provision for decline in value of other real estate owned |
56 | | 149 | 50 | ||||||||||||||||
Net gain on sale of other real estate owned |
(7 | ) | | (34 | ) | | ||||||||||||||
Depreciation and amortization |
810 | 591 | 2,278 | 1,716 | ||||||||||||||||
Income tax benefit of stock options exercised |
669 | | 1,741 | | ||||||||||||||||
Increase in bank owned life insurance cash surrender value |
(235 | ) | (109 | ) | (722 | ) | (328 | ) | ||||||||||||
Amortization of securities, net |
(17 | ) | (128 | ) | (372 | ) | (238 | ) | ||||||||||||
Mortgage loans originated for sale |
(60,823 | ) | (47,396 | ) | (181,814 | ) | (123,355 | ) | ||||||||||||
Proceeds from sale of mortgage loans originated for sale |
63,859 | 44,691 | 193,153 | 130,553 | ||||||||||||||||
(Increase) decrease in accrued interest receivable |
(572 | ) | 354 | (463 | ) | 659 | ||||||||||||||
Increase in other assets, net |
(2,855 | ) | (3,542 | ) | (717 | ) | (3,373 | ) | ||||||||||||
Increase (decrease) in other liabilities, net |
(1,065 | ) | 284 | (688 | ) | 45 | ||||||||||||||
Total adjustments |
1,465 | (4,786 | ) | 16,474 | 7,386 | |||||||||||||||
Net cash provided by (used by) operating activities |
5,498 | (2,500 | ) | 27,704 | 14,003 | |||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||
Net increase in loans |
(59,257 | ) | (29,646 | ) | (161,828 | ) | (97,217 | ) | ||||||||||||
Purchases of investment securities carried at amortized cost |
(7,314 | ) | (20,971 | ) | (30,806 | ) | (81,433 | ) | ||||||||||||
Maturities of investment securities carried at amortized cost |
13,720 | 4,193 | 33,522 | 61,300 | ||||||||||||||||
Purchases of investment securities carried at market |
(12,540 | ) | (123,705 | ) | (85,675 | ) | (170,777 | ) | ||||||||||||
Maturities of investment securities carried at market |
9,077 | 120,238 | 72,958 | 189,693 | ||||||||||||||||
Purchases of premises and equipment |
(2,683 | ) | (997 | ) | (6,582 | ) | (2,427 | ) | ||||||||||||
Decrease in goodwill |
| | 189 | | ||||||||||||||||
Proceeds from sales of and payments on other real estate owned |
166 | 15 | 942 | 46 | ||||||||||||||||
Purchase of bank owned life insurance |
| (10,000 | ) | | (10,000 | ) | ||||||||||||||
Net cash used by investing activities |
(58,831 | ) | (60,873 | ) | (177,280 | ) | (110,815 | ) | ||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||
Net increase (decrease) in interest-bearing deposits |
(5,813 | ) | 40,566 | 17,088 | 58,655 | |||||||||||||||
Net increase in non-interest-bearing deposits
|
31,618 | 13,016 | 59,506 | 40,724 | ||||||||||||||||
Net increase (decrease) in securities sold under repurchase
agreements
and federal funds purchased |
23,018 | 8,522 | 574 | (10,283 | ) | |||||||||||||||
Proceeds from borrowings |
45,000 | | 95,000 | 25,000 | ||||||||||||||||
Payments on borrowings |
(30,966 | ) | (22 | ) | (52,878 | ) | (279 | ) | ||||||||||||
Common stock issued |
795 | 51,410 | 2,263 | 51,580 | ||||||||||||||||
Dividends paid |
(837 | ) | (495 | ) | (2,395 | ) | (1,432 | ) | ||||||||||||
Purchase of treasury stock |
| | (331 | ) | (94 | ) | ||||||||||||||
Net cash provided by financing activities |
62,815 | 112,997 | 118,827 | 163,871 | ||||||||||||||||
Increase (decrease) in cash and cash equivalents |
9,482 | 49,624 | (30,749 | ) | 67,059 | |||||||||||||||
Cash and cash equivalents at beginning of period |
48,640 | 82,326 | 88,871 | 64,891 | ||||||||||||||||
Cash and cash equivalents at end of period |
$ | 58,122 | $ | 131,950 | $ | 58,122 | $ | 131,950 | ||||||||||||
Supplemental disclosure of noncash investing and financing activities: |
||||||||||||||||||||
Additions to other real estate owned in settlement of loans |
$ | 1,176 | $ | | $ | 1,547 | $ | 625 | ||||||||||||
Additions to loans in settlement of other real estate owned |
$ | | $ | | $ | 64 | $ | | ||||||||||||
Supplemental disclosure of cash flow information: |
||||||||||||||||||||
Cash paid for interest |
$ | 5,736 | $ | 4,158 | $ | 18,060 | $ | 12,141 | ||||||||||||
Cash paid for income taxes |
$ | 1,820 | $ | 1,525 | $ | 3,903 | $ | 3,870 | ||||||||||||
See accompanying notes to unaudited consolidated condensed financial statements.
- 5 -
First State Bancorporation and Subsidiary
Notes to Consolidated Condensed Financial Statements
(unaudited)
1. Consolidated Condensed Financial Statements
The accompanying consolidated condensed financial statements of First State Bancorporation and subsidiary (the Company) are unaudited and include our accounts and those of our wholly owned subsidiary, First State Bank N.M. (the Bank). All significant intercompany accounts and transactions have been eliminated. Information contained in our consolidated condensed financial statements and notes thereto should be read in conjunction with our consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2002.
The consolidated condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and instructions to Form 10-Q. Accordingly, they do not include all of the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. In our opinion, all adjustments (consisting only of normally recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine month periods ended September 30, 2003, are not necessarily indicative of the results that may be expected for the year ending December 31, 2003.
2. New Accounting Standards
In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. This interpretation of Accounting Research Bulletin No. 51, Consolidated Financial Statements, addresses consolidation by business enterprises of variable interest entities (selected entities with related contractual, ownership, voting or other monetary interests, including certain special purpose entities), and requires certain additional disclosure with respect to these entities. The provisions of FIN 46 are immediately applicable to variable interest entities created after January 31, 2003. Initially, FIN 46 was to apply in the first fiscal year or interim period beginning after June 15, 2003 to variable interest entities in which an enterprise holds a variable interest that it acquired before February 1, 2003. At its October 8, 2003 meeting, the FASB agreed to defer the effective date of FIN 46 for variable interests held by public companies in all entities that were acquired prior to February 1, 2003. The deferral will require that public companies adopt the provisions of FIN 46 for periods ending after December 15, 2003. The Company does not expect the requirements of FIN 46 to have a material impact on the consolidated financial statements. As discussed in Note 8 of the consolidated financial statements on Form 10-K as of December 31, 2002, the Company has guaranteed preferred beneficial interests in the Companys Junior Subordinated Deferrable Interest Debentures (Trust I and Trust II), which are currently consolidated in the Companys consolidated financial statements. We believe the continued consolidation of Trust I and Trust II is appropriate under FIN 46. However, the application of FIN 46 to these types of trusts is an emerging issue and a possible unintended consequence of the interpretation of FIN 46 may be the deconsolidation of these types of trusts. The Company is currently evaluating the impact that deconsolidation of these trusts would have on the consolidated financial statements.
In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS 150 establishes standards for how a business enterprise classifies, measures and discloses in its financial statements certain financial instruments with characteristics of both liabilities and equity. SFAS 150 requires that a business enterprise classify financial instruments that are within its scope as liabilities (or as assets in some circumstances). SFAS 150 is effective for contracts entered into or modified after May 31, 2003, and is otherwise effective at the beginning of the first interim period beginning after June 15, 2003. The FASB has proposed to defer provisions related to mandatorily redeemable financial instruments to periods beginning after December 15, 2004. The adoption of SFAS 150 on July 1, 2003 did not have a material impact on the consolidated financial statements, and the adoption of deferred provisions at January 1, 2005 is not expected to have a material impact on the consolidated financial statements.
- 6 -
3. Stock Based Compensation
In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure. This statement amends SFAS No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change to the fair value-based method of accounting for stock-based employee compensation. In addition, this statement amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The adoption of this statement as of December 31, 2002 had no effect on our consolidated financial position or results of operations.
We apply the intrinsic value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees and related interpretations in accounting for its fixed plan stock options. As such, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeds the exercise price. SFAS No. 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS No. 123, we have elected to continue to apply the intrinsic value-based method and have included the disclosure required by SFAS No. 148.
Had compensation costs been determined consistent with the fair value method of SFAS No. 123 at the grant dates for awards, net income and earnings per common share would have changed to the pro forma amounts indicated below.
Three months | Nine months | |||||||||||||||
ended September 30, | ended September 30, | |||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||
Net income as reported: |
$ | 4,033 | $ | 2,286 | $ | 11,230 | $ | 6,617 | ||||||||
Add: Stock-based
employee compensation
expense included in
reported net income,
net of related tax
effects |
3 | 2 | 14 | 6 | ||||||||||||
Deduct: Total
stock-based employee
compensation expense
determined under fair
value-based method for
awards, net of related
tax effects |
(6 | ) | (7 | ) | (24 | ) | (21 | ) | ||||||||
Pro forma net income |
$ | 4,030 | $ | 2,281 | $ | 11,220 | $ | 6,602 | ||||||||
Earnings per share: |
||||||||||||||||
Basic as reported |
$ | 0.54 | $ | 0.38 | $ | 1.51 | $ | 1.25 | ||||||||
Basic pro forma |
$ | 0.54 | $ | 0.38 | $ | 1.51 | $ | 1.25 | ||||||||
Diluted as reported |
$ | 0.53 | $ | 0.36 | $ | 1.48 | $ | 1.21 | ||||||||
Diluted pro forma |
$ | 0.53 | $ | 0.36 | $ | 1.48 | $ | 1.20 | ||||||||
4. Earnings per Common Share
Basic earnings per share are computed by dividing net income (the numerator) by the weighted-average number of common shares outstanding during the period (the denominator). Diluted earnings per share are calculated by increasing the basic earnings per share denominator by the number of additional common shares that would have been outstanding if dilutive potential common shares for options had been issued.
- 7 -
The following is a reconciliation of the numerators and denominators of basic and diluted earnings per share for the three and nine months ended September 30:
Three Months Ended September 30, | ||||||||||||||||||||||||||
2003 | 2002 | |||||||||||||||||||||||||
Income | Shares | Per Share | Income | Shares | Per Share | |||||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |||||||||||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||||||||||||
Basic EPS: |
||||||||||||||||||||||||||
Net income |
$ | 4,033 | 7,511,874 | $ | 0.54 | $ | 2,286 | 6,080,409 | $ | 0.38 | ||||||||||||||||
Effect of dilutive
securities: |
||||||||||||||||||||||||||
Options |
107,881 | 196,755 | ||||||||||||||||||||||||
Diluted EPS: |
||||||||||||||||||||||||||
Net income |
$ | 4,033 | 7,619,755 | $ | 0.53 | $ | 2,286 | 6,277,164 | $ | 0.36 | ||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2003 | 2002 | |||||||||||||||||||||||||
Income | Shares | Per Share | Income | Shares | Per Share | |||||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |||||||||||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||||||||||||
Basic EPS: |
||||||||||||||||||||||||||
Net income |
$ | 11,230 | 7,439,057 | $ | 1.51 | $ | 6,617 | 5,288,664 | $ | 1.25 | ||||||||||||||||
Effect of dilutive
securities: |
||||||||||||||||||||||||||
Options |
134,807 | 197,304 | ||||||||||||||||||||||||
Diluted EPS: |
||||||||||||||||||||||||||
Net income |
$ | 11,230 | 7,573,864 | $ | 1.48 | $ | 6,617 | 5,485,968 | $ | 1.21 | ||||||||||||||||
5. Treasury Stock
Our Board of Directors has authorized us to purchase up to 525,000 shares of our common stock. As of September 30, 2003, we have purchased 392,050 shares including, 15,000 shares at an aggregate cost of $330,644 during the first nine months of 2003. We may purchase additional shares, the amount of which will be determined by market conditions.
6. Acquisition of First Community Industrial Bank
We completed our acquisition of First Community Industrial Bank (First Community) on October 1, 2002 for approximately $67 million. We financed this acquisition through a public offering of our common stock in August 2002, which netted approximately $51.0 million and through the issuance of approximately $25.0 million in trust preferred securities in June of 2002. The acquisition was accounted for using the purchase method of accounting, and accordingly, the assets and liabilities of First Community were recorded at their respective fair values on October 1, 2002. We acquired approximately $343 million in loans and approximately $242 million in deposits and recognized goodwill of approximately $43 million related to the transaction. The First Community account balances acquired on October 1, 2002 and the results of operations since October 1, 2002 are included in the results of the Bank, which operates under the name First Community Bank in the Colorado and Utah markets.
During the first quarter of 2003, we completed the sale of certain mortgage loans available for sale obtained in the acquisition of First Community in 2002. The sale to unrelated third parties included 227 loans with a carrying value of approximately $8.5 million. The subsequent sale of the mortgage loans, which had been recorded at their
- 8 -
estimated fair value on the date of acquisition, resulted in an additional discount of approximately $277,000 that was recorded as a reduction of goodwill. This reduction of goodwill has subsequently been offset by $88,000 of additional items related to the acquisition.
The pro forma financial information below presents the condensed consolidated financial results assuming that First Community, acquired October 1, 2002, had been acquired at the beginning of 2002 and includes the effect of amortization of other acquired identifiable intangible assets from that date. This pro forma information is presented for informational purposes only and is not necessarily indicative of the results of future operations that would have been achieved had the acquisition taken place at the beginning of 2002. Pro forma information follows:
Three months ended | Nine months ended | |||||||||||
September 30, | September 30, | |||||||||||
2002 | 2002 | |||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||
Interest income: |
||||||||||||
Interest and fees on loans |
$ | 19,171 | $ | 57,192 | ||||||||
Interest and dividends on securities: |
||||||||||||
Taxable securities |
2,111 | 6,697 | ||||||||||
Non-taxable securities |
35 | 113 | ||||||||||
Total interest and dividends on securities |
2,146 | 6,810 | ||||||||||
Federal funds sold and interest-bearing bank balances |
468 | 653 | ||||||||||
Total interest income |
21,785 | 64,655 | ||||||||||
Interest expense: |
||||||||||||
Interest on deposits |
5,735 | 17,240 | ||||||||||
Short-term borrowings |
152 | 460 | ||||||||||
Long-term borrowings |
997 | 3,050 | ||||||||||
Total interest expense |
6,884 | 20,750 | ||||||||||
Net interest income before provision for loan losses |
14,901 | 43,905 | ||||||||||
Provision for loan losses |
1,635 | 3,427 | ||||||||||
Net interest income after provision for loan losses |
13,266 | 40,478 | ||||||||||
Non-interest income |
3,276 | 9,172 | ||||||||||
Non-interest expenses |
10,858 | 31,467 | ||||||||||
Income before taxes |
5,684 | 18,183 | ||||||||||
Income tax expense |
2,161 | 6,972 | ||||||||||
Net income |
$ | 3,523 | $ | 11,211 | ||||||||
Average common shares outstanding, basic |
7,309,594 | 7,304,048 | ||||||||||
Average common shares outstanding, diluted |
7,506,349 | 7,501,352 | ||||||||||
Basic earnings per share |
$ | 0.48 | $ | 1.53 | ||||||||
Diluted earnings per share |
$ | 0.47 | $ | 1.49 |
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.
Forward-Looking Statements
This document includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements can be identified by the use of forward-looking words such as believe, expect, may, will, should, seek, approximately, intend, plan, estimate, or anticipate or the negative of those words or other comparable terminology. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those in the forward-looking statement. Some factors include fluctuations in interest rates, inflation, government regulations, loss of key personnel or inability to hire suitable personnel, faster or slower than anticipated growth, economic conditions, competitors responses to our marketing strategy or new competitive conditions, and competition in the geographic and business areas in which we conduct our operations.
- 9 -
Consolidated Condensed Balance Sheets
Our total assets increased by $130.8 million from $1.387 billion as of December 31, 2002, to $1.518 billion as of September 30, 2003. The increase was primarily made up of a $9.9 million increase in investment securities, and a $145.0 million increase in net loans offset by a $30.7 million decrease in cash and cash equivalents.
The following table presents the amounts of our loans, by category, at the dates indicated.
September 30, 2003 | December 31, 2002 | September 30, 2002 | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | ||||||||||||||||||||
Commercial |
$ | 125,052 | 10.7 | % | $ | 100,813 | 9.9 | % | $ | 95,401 | 15.0 | % | |||||||||||||
Real estate-mortgage |
883,040 | 75.9 | % | 759,884 | 74.7 | % | 409,582 | 64.3 | % | ||||||||||||||||
Real estate-construction |
111,875 | 9.6 | % | 100,458 | 9.9 | % | 96,868 | 15.2 | % | ||||||||||||||||
Consumer and other |
31,397 | 2.7 | % | 35,555 | 3.5 | % | 27,756 | 4.4 | % | ||||||||||||||||
Mortgage loans available for sale |
12,337 | 1.1 | % | 20,315 | 2.0 | % | 7,693 | 1.1 | % | ||||||||||||||||
Total |
$ | 1,163,701 | 100.0 | % | $ | 1,017,025 | 100.0 | % | $ | 637,300 | 100.0 | % | |||||||||||||
Deposits, which are our main source of funds for loans and investments, increased by $76.6 million from $1.080 billion as of December 31, 2002, to $1.156 billion as of September 30, 2003. Borrowings increased $42.1 million from $113.2 million at December 31, 2002 to $155.3 million at September 30, 2003. The following table represents customer deposits, by category, at the dates indicated.
September 30, 2003 | December 31, 2002 | September 30, 2002 | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | ||||||||||||||||||||
Non-interest-bearing |
$ | 248,569 | 21.5 | % | $ | 189,063 | 17.5 | % | $ | 176,522 | 22.5 | % | |||||||||||||
Interest-bearing demand |
194,931 | 16.8 | % | 192,067 | 17.8 | % | 170,515 | 21.7 | % | ||||||||||||||||
Money market savings accounts |
154,424 | 13.4 | % | 125,616 | 11.6 | % | 77,883 | 9.9 | % | ||||||||||||||||
Regular savings |
60,732 | 5.3 | % | 52,636 | 4.9 | % | 50,746 | 6.5 | % | ||||||||||||||||
Certificates of deposit less than $100,000 |
250,759 | 21.7 | % | 298,900 | 27.7 | % | 127,098 | 16.2 | % | ||||||||||||||||
Certificates of deposit greater than
$100,000 |
246,863 | 21.3 | % | 221,402 | 20.5 | % | 181,637 | 23.2 | % | ||||||||||||||||
Total |
$ | 1,156,278 | 100.0 | % | $ | 1,079,684 | 100.0 | % | $ | 784,401 | 100.0 | % | |||||||||||||
Consolidated Results of Operations For the Three Months Ended September 30, 2003
Our net income for the three months ended September 30, 2003, was $4.0 million, an increase of $1.7 million or 74% from $2.3 million for the same period of 2002. The increase in net income resulted from an increase in net interest income before provision for loan losses of $6.8 million and an increase in non-interest income of $471,000, partially offset by an increase in non-interest expenses of $3.9 million and income taxes of $477,000. Our annualized return on average assets was 1.08% for the three months ended September 30, 2003, compared to 0.96% for the same period of 2002.
Our net interest income before the provision for loan losses increased $6.8 million to $16.6 million for the third quarter of 2003 compared to $9.8 million for the third quarter of 2002. This increase was composed of an $8.1 million increase in total interest income and a $1.3 million increase in total interest expense. The increase in interest income was composed of an increase of $9.7 million due to increased average interest earning assets of $467.4 million, offset by a $1.6 million decrease due primarily to a 0.35% decrease in the yield on average total loans. Overall, the average yield on interest-earning assets increased 0.21% compared to prior year due to the higher average balances in interest-bearing deposits with banks and federal funds sold in 2002 used to fund the First Community acquisition on October 1, 2002. The increase in average interest-earning assets occurred in loans and investment securities, and was made possible by the acquisition of First Community in the fourth quarter of 2002 and our successful efforts to increase market share in New Mexico. The increase in total interest expense
- 10 -
was composed of an increase of $3.5 million due to increased average interest-bearing liabilities of $432.2 million, offset by a decrease of $2.2 million due to a 0.49% decrease in the cost of interest-bearing liabilities. The increase in average interest-bearing liabilities was due to an increase in average interest-bearing deposits of $321.2 million, an increase in federal funds purchased and securities sold under agreements to repurchase of $9.2 million, and an increase in average borrowings of $101.8 million. The increase in interest-bearing deposits is a result of the acquisition of First Community and our success in increasing market share in New Mexico. The increase in borrowings is due primarily to outstanding FHLB advances of First Community at the date of acquisition. The additional trust preferred securities were issued in June 2002 to help fund the First Community acquisition.
The decrease in yield on interest earning assets reflects continuing impact of the Federal Reserve Banks reductions of the discount rate in November 2002 and June 2003. The reductions in the discount rate contributed to corresponding reductions in the prime rate. A substantial portion of our loan portfolio consists of adjustable rate loans whose rates are adjusted based upon the then prevailing prime rate. The decrease in the prime rate has led to a corresponding reduction in the yield on our loan portfolio. We aim to keep the maturity of our investment securities relatively short. As a result of the current low rate environment, our policy of investing in securities with short maturities has caused us to experience reduced yields on our securities as they mature and are reinvested.
The decrease in our cost of interest bearing liabilities is a result of lower interest payments made to our deposit and repurchase agreement customers. The interest rate that we pay to our deposit and repurchase agreement customers is influenced by the level of the discount rate. As a result of the reductions in the discount rate made by the Federal Reserve Bank in 2002 and 2003, we reduced the interest rates that we pay on our customers deposits and repurchase agreements, which reduced the corresponding interest payments to these customers.
We believe that the competitive environment for deposits will determine significantly the impact changes in interest rates have on the net interest margin. Management believes that recent Federal Reserve Bank rate cuts will cause continued margin compression during the remainder of 2003. We also believe that additional decreases in rates would cause further compression of our net interest margin, while increases would cause an increase in our net interest margin.
Our provision for loan losses was $1.6 million for the third quarter of 2003, compared to $469,000 for the third quarter of 2002. Net charge-offs for the third quarter of 2003 were $1.2 million compared to $171,000 for the third quarter of 2002. The allowance for loan losses to total loans was 1.16% and the ratio of allowance for loan losses to non-performing loans was 128% at September 30, 2003, compared to the allowance for loan losses to total loans of 1.26% and the ratio of allowance for loan losses to non-performing loans of 226% at September 30, 2002. Total non-performing assets to total assets were 0.78% at September 30, 2003, compared to 0.44% at September 30, 2002. The increase in charge-offs, the decrease in the percentage of the allowance for loan losses to total loans, and the increase in non-performing loans as of and for the quarter ended September 30, 2003 were primarily related to the higher level of non-performing loans at First Community. We provide for loan losses based upon our judgments concerning the adequacy of the allowance for loan losses considering such factors as loan growth, delinquency trends, previous charge-off experience, and local and national economic conditions.
Our total non-interest income increased by $471,000 to $3.7 million for the three months ended September 30, 2003, compared to $3.3 million for the same period of 2002. The increase was primarily composed of a $243,000 increase in gains on sale of mortgage loans, caused by greater new home construction and refinancing resulting from the lower interest rate environment. Service charges on deposit accounts increased $207,000 resulting from increased customer accounts and deposit activity.
We believe that if interest rates remain at current levels or begin to increase, the demand for mortgage loans to refinance existing mortgage loans or for new home construction will decrease and we will see a decrease in gains on sale of mortgage loans and other loan fees associated with our mortgage lending operations. Gains in the third quarter of 2003 decreased by $237,000 from the second quarter of 2003 reflecting a lower level of refinancing activity.
- 11 -
Our total non-interest expenses increased by $3.9 million to $13.0 million for the third quarter of 2003, compared to $9.1 million for the same period of 2002. This increase was due partially to a $2.0 million increase in salaries and employee benefits, a $569,000 increase in occupancy expense, and a $232,000 increase in equipment expense. The increases in salary, occupancy, and equipment expense are due primarily to the acquisition and merger of First Community and increased commissions for the production of mortgage loans originated for sale. The increase in occupancy expense was also impacted by two additional branch offices opened during 2003 in New Mexico and our newly completed support services facility in Albuquerque, New Mexico. We anticipate that occupancy and equipment expenses will continue to increase modestly during the remainder of fiscal 2003 and into 2004 as management continues to reposition branch locations in Colorado and Utah and opens one additional branch office in Santa Fe, N.M.
Income tax expense for the third quarter of 2003 was $1.6 million compared to $1.2 million for the third quarter of 2002, representing effective tax rates of approximately 28.9% and 33.7%, respectively. The decrease in the effective tax rate in the third quarter of 2003 compared to 2002 is due primarily to an increase in the estimated tax rate at which net deferred tax assets will be realized, resulting in a tax benefit of approximately $216,000 and a benefit of approximately $170,000 related to finalizing the 2002 tax return in September.
Consolidated Results of Operations For the Nine Months Ended September 30, 2003
Our net income for the nine months ended September 30, 2003, was $11.2 million, an increase of $4.6 million or 70% from $6.6 million for the same period of 2002. The increase in net income resulted from an increase in net interest income before provision for loan losses of $18.3 million and an increase in non-interest income of $2.2 million, partially offset by an increase in non-interest expenses of $11.4 million and income taxes of $2.2 million. Our annualized return on average assets was 1.05% for the nine months ended September 30, 2003, compared to 1.01% for the same period of 2002.
Our net interest income before the provision for loan losses increased $18.3 million to $47.4 million for the nine months ended September 30, 2003 compared to $29.1 million for the same period of 2002. This increase was composed of a $23.5 million increase in total interest income and a $5.2 million increase in total interest expense. The increase in interest income was composed of an increase of $29.1 million due to increased average interest earning assets of $489.2 million offset by a $5.6 million decrease due to a 0.12% decrease in the yield on average interest earning assets. The increase in average interest-earning assets occurred in loans and investment securities, and was made possible by the acquisition of First Community in the fourth quarter of 2002 and our successful efforts to increase market share in New Mexico. The increase in total interest expense was composed of an increase of $13.5 million due to increased average interest-bearing liabilities of $443.9 million, offset by a decrease of $8.3 million due to a 0.37% decrease in the cost of interest-bearing liabilities. The increase in average interest-bearing liabilities was due to an increase in average interest-bearing deposits of $341.5 million, an increase in average borrowings of $86.6 million and an increase in average trust preferred securities of $16.0 million. The increase in interest-bearing deposits is a result of the acquisition of First Community and our success in increasing market share in New Mexico. The increase in borrowings is due primarily to outstanding FHLB advances of First Community at the date of acquisition. The additional trust preferred securities were issued in June 2002 to help fund the First Community acquisition.
Our provision for loan losses was $4.0 million for the first nine months of 2003, compared to $1.7 million for the first nine months of 2002. Net charge-offs for the nine months ended September 30, 2003 were $2.3 million compared to $816,000 for the nine months ended September 30, 2002. The allowance for loan losses to total loans was 1.16% and the ratio of allowance for loan losses to non-performing loans was 128% at September 30, 2003, compared to the allowance for loan losses to total loans of 1.26% and the ratio of allowance for loan losses to non-performing loans of 226% at September 30, 2002. Total non-performing assets to total assets were 0.78% at September 30, 2003, compared to 0.44% at September 30, 2002. The increase in charge-offs, the decrease in the percentage of the allowance for loan losses to total loans, and the increase in non-performing loans as of and for the nine months ended September 30, 2003 were primarily related to the higher level of non-performing loans at First Community. We provide for loan losses based upon our judgments concerning the adequacy of the allowance for loan losses considering such factors as loan growth, delinquency trends, previous charge-off experience, and local and national economic conditions.
- 12 -
Our total non-interest income increased by $2.2 million to $11.3 million for the nine months ended September 30, 2003, compared to $9.1 million for the same period of 2002. For the first nine months of 2003 compared to the first nine months of 2002, the gains on sale of mortgage loans increased $1.2 million as a result of greater new home construction and refinancing resulting from the lower interest rate environment, and service charges on deposit accounts increased $639,000 as a result of increased customer accounts and deposit activity.
Our total non-interest expenses increased by $11.4 million to $37.5 million for the nine months ended September 30, 2003, compared to $26.1 million for the same period of 2002. This increase was due partially to a $6.4 million increase in salaries and employee benefits, a $1.3 million increase in occupancy expense, and a $663,000 increase in equipment expense. The increases in salary, occupancy, and equipment expense are due primarily to the acquisition and merger of First Community and increased commissions for the production of mortgage loans sold. The increase in occupancy expense was also impacted by two additional branch offices opened during 2003 in New Mexico and our newly completed support services facility in Albuquerque, New Mexico. We anticipate that occupancy and equipment expenses will continue to increase modestly during the remainder of fiscal 2003 and into 2004 as management continues to reposition branch locations in Colorado and Utah and opens one additional branch in Santa Fe, N.M.
Income tax expense for the nine months ended September 30, 2003 was $6.0 million compared to $3.8 million for the nine months ended September 30, 2002, representing effective tax rates of approximately 34.9% and 36.6%, respectively. The decrease in the effective tax rate for the nine months ended September 30, 2003 compared to 2002 is due primarily to an increase in the estimated tax rate at which net deferred tax assets will be realized, resulting in a tax benefit of approximately $216,000 and a benefit of approximately $170,000 related to finalizing the 2002 tax return in September.
Allowance for Loan Losses
We use a systematic methodology, which is applied monthly, to determine the amount of allowance for loan losses and the resultant provisions for loan losses we consider adequate to provide for anticipated loan losses. The allowance is increased by provisions charged to operations and reduced by loan charge-offs, net of recoveries. The following table sets forth information regarding changes in our allowance for loan losses for the periods indicated. The principal factor affecting the amount of the provision in each of the periods presented was growth in the loan portfolio.
Nine months ended | Twelve months ended | Nine months ended | ||||||||||
September 30, 2003 | December 31, 2002 | September 30, 2002 | ||||||||||
(Dollars in thousands) | ||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||
Balance beginning of period |
$ | 11,838 | $ | 7,207 | $ | 7,207 | ||||||
Provision for loan losses |
3,963 | 2,589 | 1,657 | |||||||||
Net charge-offs |
(2,330 | ) | (1,123 | ) | (816 | ) | ||||||
Allowance related to acquired loans |
| 3,165 | | |||||||||
Balance end of period |
$ | 13,471 | $ | 11,838 | $ | 8,048 | ||||||
Allowance for loan losses to total loans |
1.16 | % | 1.16 | % | 1.26 | % | ||||||
Allowance for loan losses to
non-performing loans |
128 | % | 108 | % | 226 | % | ||||||
NON-PERFORMING ASSETS: |
||||||||||||
Accruing loans - 90 days past due |
$ | 15 | $ | 721 | $ | 416 | ||||||
Non-accrual loans |
10,516 | 10,241 | 3,144 | |||||||||
Total non-performing loans |
10,531 | 10,962 | 3,560 | |||||||||
Other real estate owned |
1,334 | 908 | 800 | |||||||||
Total non-performing assets |
$ | 11,865 | $ | 11,870 | $ | 4,360 | ||||||
Potential problem loans |
$ | 15,854 | $ | 23,286 | $ | 13,039 | ||||||
Total non-performing assets to total assets |
0.78 | % | 0.86 | % | 0.44 | % |
Potential problem loans are loans not included in non-performing loans that we have doubts as to the ability of the borrowers to comply with present loan repayment terms.
During the first quarter of 2003, we completed the sale of certain mortgage loans available for sale obtained in the acquisition of First Community in 2002. The sale to unrelated third parties included 227 loans with a carrying
- 13 -
value of approximately $8.5 million. Included in the sale were approximately $3 million in face value of loans that were non-performing as of December 31, 2002. The subsequent sale of the mortgage loans, which had been recorded at their estimated fair value on the date of acquisition, resulted in an additional discount of approximately $277,000 that was recorded as a reduction of goodwill. This reduction of goodwill has subsequently been offset by $88,000 of additional items related to the acquisition.
Liquidity and Capital Expenditures
Our primary sources of funds are customer deposits, loan repayments, and maturities of investment securities. We have additional sources of liquidity in the form of borrowings. Borrowings include federal funds purchased, securities sold under repurchase agreements, and borrowings from the Federal Home Loan Bank.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
The following tables set forth, for the periods indicated, information with respect to average balances of assets and liabilities, as well as the total dollar amounts of interest income from interest-earning assets and interest expense from interest-bearing liabilities, resultant yields or costs, net interest income, net interest spread, net interest margin, and our ratio of average interest-earning assets to average interest-bearing liabilities. No tax equivalent adjustments were made and all average balances are daily average balance. Non-accruing loans have been included in the table as loans carrying a zero yield.
Three Months Ended September 30, | ||||||||||||||||||||||||||
2003 | 2002 | |||||||||||||||||||||||||
Interest | Average | Interest | Average | |||||||||||||||||||||||
Average | Income or | Yield or | Average | Income or | Yield or | |||||||||||||||||||||
Balance | Expense | Cost | Balance | Expense | Cost | |||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||
Loans: |
||||||||||||||||||||||||||
Commercial |
$ | 119,285 | $ | 1,869 | 6.22 | % | $ | 93,551 | $ | 1,588 | 6.74 | % | ||||||||||||||
Real estate-mortgage |
860,378 | 14,969 | 6.90 | % | 398,195 | 7,081 | 7.05 | % | ||||||||||||||||||
Real estate-construction |
109,901 | 2,036 | 7.35 | % | 96,895 | 1,817 | 7.44 | % | ||||||||||||||||||
Consumer |
31,994 | 822 | 10.19 | % | 26,782 | 736 | 10.91 | % | ||||||||||||||||||
Mortgage |
18,599 | 600 | 12.80 | % | 5,634 | 385 | 27.07 | % | ||||||||||||||||||
Other |
593 | | | 657 | | | ||||||||||||||||||||
Total loans |
1,140,750 | 20,296 | 7.06 | % | 621,714 | 11,607 | 7.41 | % | ||||||||||||||||||
Allowance for loan losses |
(13,280 | ) | (8,037 | ) | ||||||||||||||||||||||
Securities: |
||||||||||||||||||||||||||
U.S. government and mortgage-backed |
184,906 | 1,644 | 3.53 | % | 184,466 | 2,017 | 4.34 | % | ||||||||||||||||||
State and political subdivisions -
|
||||||||||||||||||||||||||
Nontaxable |
3,926 | 40 | 4.04 | % | 3,143 | 35 | 4.41 | % | ||||||||||||||||||
Taxable |
508 | 3 | 2.34 | % | | | | |||||||||||||||||||
Other |
10,058 | 76 | 3.00 | % | 2,320 | 21 | 3.68 | % | ||||||||||||||||||
Total securities |
199,398 | 1,763 | 3.51 | % | 189,929 | 2,073 | 4.33 | % | ||||||||||||||||||
Interest-bearing deposits with banks |
389 | 4 | 4.08 | % | 26,173 | 108 | 1.63 | % | ||||||||||||||||||
Federal funds sold |
5,511 | 13 | 0.94 | % | 40,852 | 172 | 1.67 | % | ||||||||||||||||||
Total interest-earning assets |
1,346,048 | 22,076 | 6.51 | % | 878,668 | 13,960 | 6.30 | % | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||||
Cash and due from banks |
50,562 | 37,051 | ||||||||||||||||||||||||
Other |
101,788 | 37,177 | ||||||||||||||||||||||||
Total non-interest-earning assets |
152,350 | 74,228 | ||||||||||||||||||||||||
Total assets |
$ | 1,485,118 | $ | 944,859 | ||||||||||||||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||||
Interest-bearing demand accounts |
$ | 201,763 | $ | 210 | 0.41 | % | $ | 168,612 | $ | 351 | 0.83 | % | ||||||||||||||
Certificates of deposit < $100,000 |
263,133 | 1,884 | 2.84 | % | 124,613 | 1,192 | 3.80 | % | ||||||||||||||||||
Certificates of deposit > $100,000 |
242,672 | 1,852 | 3.03 | % | 174,843 | 1,605 | 3.64 | % | ||||||||||||||||||
Money market savings accounts |
142,028 | 461 | 1.29 | % | 69,946 | 293 | 1.66 | % | ||||||||||||||||||
Regular savings accounts |
59,314 | 126 | 0.84 | % | 49,678 | 153 | 1.23 | % | ||||||||||||||||||
Total interest-bearing deposits |
908,910 | 4,533 | 1.98 | % | 587,692 | 3,594 | 2.43 | % | ||||||||||||||||||
Federal funds purchased and securities sold
under agreements to repurchase |
72,142 | 94 | 0.52 | % | 62,929 | 152 | 0.96 | % | ||||||||||||||||||
Borrowings |
102,778 | 487 | 1.88 | % | 1,011 | 11 | 4.22 | % | ||||||||||||||||||
Trust Preferred securities |
32,500 | 384 | 4.69 | % | 32,500 | 445 | 5.44 | % | ||||||||||||||||||
Total interest-bearing liabilities |
1,116,330 | 5,498 | 1.95 | % | 684,132 | 4,202 | 2.44 | % | ||||||||||||||||||
Non-interest-bearing demand accounts |
235,515 | 168,054 | ||||||||||||||||||||||||
Other non-interest-bearing liabilities |
5,249 | 3,164 | ||||||||||||||||||||||||
Total liabilities |
1,357,094 | 855,350 | ||||||||||||||||||||||||
Stockholders equity |
128,024 | 89,509 | ||||||||||||||||||||||||
Total liabilities and
stockholders equity |
$ | 1,485,118 | $ | 944,859 | ||||||||||||||||||||||
Net interest income |
$ | 16,578 | $ | 9,758 | ||||||||||||||||||||||
Net interest spread |
4.56 | % | 3.86 | % | ||||||||||||||||||||||
Net interest margin |
4.89 | % | 4.41 | % | ||||||||||||||||||||||
Ratio of average interest-earning assets to
average interest-bearing liabilities |
120.58 | % | 128.44 | % |
- 14 -
Nine Months Ended September 30, | ||||||||||||||||||||||||||
2003 | 2002 | |||||||||||||||||||||||||
Interest | Average | Interest | Average | |||||||||||||||||||||||
Average | Income or | Yield or | Average | Income or | Yield or | |||||||||||||||||||||
Balance | Expense | Cost | Balance | Expense | Cost | |||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||
Loans: |
||||||||||||||||||||||||||
Commercial |
$ | 108,337 | $ | 5,168 | 6.38 | % | $ | 90,265 | $ | 4,689 | 6.95 | % | ||||||||||||||
Real estate-mortgage |
824,568 | 43,500 | 7.05 | % | 368,099 | 20,218 | 7.34 | % | ||||||||||||||||||
Real estate-construction |
102,159 | 5,654 | 7.40 | % | 97,332 | 5,465 | 7.51 | % | ||||||||||||||||||
Consumer |
33,240 | 2,543 | 10.23 | % | 25,884 | 2,118 | 10.94 | % | ||||||||||||||||||
Mortgage |
13,548 | 1,643 | 16.21 | % | 5,336 | 1,303 | 32.65 | % | ||||||||||||||||||
Other |
593 | | | 591 | | | ||||||||||||||||||||
Total loans |
1,082,445 | 58,508 | 7.23 | % | 587,507 | 33,793 | 7.69 | % | ||||||||||||||||||
Allowance for loan losses |
(12,692 | ) | (7,681 | ) | ||||||||||||||||||||||
Securities: |
||||||||||||||||||||||||||
U.S. government and mortgage-backed |
187,377 | 5,450 | 3.89 | % | 180,163 | 6,536 | 4.85 | % | ||||||||||||||||||
State and political subdivisions -
|
||||||||||||||||||||||||||
Nontaxable |
3,405 | 111 | 4.36 | % | 3,349 | 113 | 4.53 | % | ||||||||||||||||||
Taxable |
514 | 7 | 1.82 | % | | | | |||||||||||||||||||
Other |
7,869 | 197 | 3.35 | % | 2,307 | 63 | 3.67 | % | ||||||||||||||||||
Total securities |
199,165 | 5,765 | 3.87 | % | 185,819 | 6,712 | 4.83 | % | ||||||||||||||||||
Interest-bearing deposits with banks |
6,187 | 59 | 1.27 | % | 15,133 | 183 | 1.61 | % | ||||||||||||||||||
Federal funds sold |
12,376 | 104 | 1.12 | % | 22,563 | 282 | 1.67 | % | ||||||||||||||||||
Total interest-earning assets |
1,300,173 | 64,436 | 6.63 | % | 811,022 | 40,970 | 6.75 | % | ||||||||||||||||||
Non-interest-earning assets: |
||||||||||||||||||||||||||
Cash and due from banks |
46,796 | 34,143 | ||||||||||||||||||||||||
Other |
99,720 | 35,461 | ||||||||||||||||||||||||
Total non-interest-earning assets |
146,516 | 69,604 | ||||||||||||||||||||||||
Total assets |
$ | 1,433,997 | $ | 872,945 | ||||||||||||||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||||
Interest-bearing demand accounts |
199,689 | 691 | 0.46 | % | $ | 159,770 | $ | 960 | 0.80 | % | ||||||||||||||||
Certificates of deposit < $100,000 |
278,782 | 6,152 | 2.95 | % | 116,761 | 3,518 | 4.03 | % | ||||||||||||||||||
Certificates of deposit > $100,000 |
233,239 | 5,554 | 3.18 | % | 170,631 | 4,882 | 3.83 | % | ||||||||||||||||||
Money market savings accounts |
139,824 | 1,501 | 1.44 | % | 72,583 | 929 | 1.71 | % | ||||||||||||||||||
Regular savings accounts |
56,950 | 361 | 0.85 | % | 47,288 | 443 | 1.26 | % | ||||||||||||||||||
Total interest-bearing deposits |
908,484 | 14,259 | 2.10 | % | 567,033 | 10,732 | 2.53 | % | ||||||||||||||||||
Federal funds purchased and securities
sold under agreements to repurchase |
63,258 | 255 | 0.54 | % | 63,481 | 460 | 0.97 | % | ||||||||||||||||||
Borrowings |
87,612 | 1,381 | 2.11 | % | 1,026 | 59 | 7.65 | % | ||||||||||||||||||
Trust preferred securities |
32,500 | 1,161 | 4.78 | % | 16,453 | 655 | 5.32 | % | ||||||||||||||||||
Total interest-bearing liabilities |
1,091,854 | 17,056 | 2.09 | % | 647,993 | 11,906 | 2.46 | % | ||||||||||||||||||
Non-interest-bearing demand accounts |
212,552 | 151,640 | ||||||||||||||||||||||||
Other non-interest-bearing liabilities |
5,166 | 3,187 | ||||||||||||||||||||||||
Total liabilities |
1,309,572 | 802,820 | ||||||||||||||||||||||||
Stockholders equity |
124,425 | 70,125 | ||||||||||||||||||||||||
Total liabilities and
stockholders equity |
$ | 1,433,997 | $ | 872,945 | ||||||||||||||||||||||
Net interest income |
$ | 47,380 | $ | 29,064 | ||||||||||||||||||||||
Net interest spread |
4.54 | % | 4.29 | % | ||||||||||||||||||||||
Net interest margin |
4.87 | % | 4.79 | % | ||||||||||||||||||||||
Ratio of average interest-earning assets to
average interest-bearing liabilities |
119.08 | % | 125.16 | % |
- 15 -
To effectively measure and manage interest rate risk, we use gap analysis and simulation analysis to determine the impact on net interest income under various interest rate scenarios, balance sheet trends, and strategies. From these analyses, we quantify interest rate risk and we develop and implement appropriate strategies. Additionally, we utilize duration and market value sensitivity measures when these measures provide added value to the overall interest rate risk management process. The overall interest rate risk position and strategies are reviewed by management and the Board of Directors of the Bank on an ongoing basis.
Rising and falling interest rate environments can have various impacts on a banks net interest income, depending on the short-term interest rate gap that the bank maintains, the relative changes in interest rates that occur when the banks various assets and liabilities reprice, calls of investment securities, unscheduled repayments of loans, early withdrawals of deposits and other factors. As of September 30, 2003, our cumulative interest rate gap for the period up to three months was a positive $212.7 million and for the period up to one year was a positive $273.6 million. Based solely on our interest rate gap of twelve months or less, our net income could be unfavorably impacted by decreases in interest rates or favorably impacted by increases in interest rates.
The following table sets forth our estimate of maturity or repricing, and the resulting interest rate gap of our interest-earning assets and interest-bearing liabilities at September 30, 2003. The amounts are based upon regulatory reporting formats and, therefore, may not be consistent with financial information appearing elsewhere in this report that has been prepared in accordance with accounting principles generally accepted in the United States of America. The amounts could be significantly affected by external factors such as changes in prepayment assumptions, early withdrawals of deposits, and competition.
Three | |||||||||||||||||||||||
Less than | months to | More than | |||||||||||||||||||||
three | less than | One to five | five | ||||||||||||||||||||
months | one year | years | years | Total | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||
Investment securities |
$ | 51,135 | $ | 76,971 | $ | 43,834 | $ | 32,063 | $ | 204,003 | |||||||||||||
Interest-bearing deposits with banks |
7 | | | | 7 | ||||||||||||||||||
Federal funds sold |
3,744 | | | | 3,744 | ||||||||||||||||||
Loans: |
|||||||||||||||||||||||
Commercial |
86,169 | 18,729 | 19,732 | 422 | 125,052 | ||||||||||||||||||
Real estate |
466,095 | 217,217 | 283,003 | 40,937 | 1,007,252 | ||||||||||||||||||
Consumer |
9,689 | 6,974 | 13,860 | 874 | 31,397 | ||||||||||||||||||
Total interest-earning assets |
$ | 616,839 | $ | 319,891 | $ | 360,429 | $ | 74,296 | $ | 1,371,455 | |||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||
Savings and NOW accounts |
$ | 135,329 | $ | | $ | | $ | 274,758 | $ | 410,087 | |||||||||||||
Certificates of deposit of $100,000 or more |
62,015 | 107,914 | 74,898 | 2,036 | 246,863 | ||||||||||||||||||
Other time accounts |
56,964 | 108,195 | 83,733 | 1,867 | 250,759 | ||||||||||||||||||
Fed funds purchased |
23,900 | | | | 23,900 | ||||||||||||||||||
Securities sold under agreements to repurchase |
47,438 | | | | 47,438 | ||||||||||||||||||
Borrowings |
78,469 | 42,907 | 33,159 | 761 | 155,296 | ||||||||||||||||||
Total interest-bearing liabilities |
$ | 404,115 | $ | 259,016 | $ | 191,790 | $ | 279,422 | $ | 1,134,343 | |||||||||||||
Interest rate gap |
$ | 212,724 | $ | 60,875 | $ | 168,639 | $ | (205,126 | ) | $ | 237,112 | ||||||||||||
Cumulative interest rate gap at September 30, 2003 |
$ | 212,724 | $ | 273,599 | $ | 442,238 | $ | 237,112 | |||||||||||||||
Cumulative gap ratio at September 30, 2003 |
1.53 | 1.41 | 1.52 | 1.21 | |||||||||||||||||||
- 16 -
Item 4. Controls and Procedures.
An evaluation was performed under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures as of September 30, 2003 pursuant to Exchange Act rule 13a-14. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective, in all material respects, to ensure that information required to be disclosed in the reports the Company files and submits under the Exchange Act is recorded, processed, summarized and reported as and when required. There have been no significant changes in the Companys internal controls or in other factors that could significantly affect internal controls subsequent to the date of managements evaluation.
PART II OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K.
(a) Exhibits
Exhibit | ||||||
No. | Description | |||||
3.1 | Restated Articles of Incorporation of First State Bancorporation. (1) | |||||
3.2 | Amended Bylaws of First State Bancorporation. (2) | |||||
4.1 | Shareholder Protection Rights Agreement dated October 25, 1996. (3) | |||||
10.1 | Code of Ethics for Executives. (2) | |||||
10.2 | First State Bancorporation 2003 Equity Incentive Plan. (4) | |||||
31.1 | Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||
31.2 | Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||
32.1 | Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||||
32.2 | Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
(1) | Incorporated by reference from the Companys Registration Statement on Form S-2, Commission File No. 333-24417, declared effective April 25, 1997. | |
(2) | Incorporated by reference from the Companys Form 10-Q for the quarter ended March 31, 2003. | |
(3) | Incorporated by reference from the Companys Form 10-QSB for the quarter ended September 30, 1996. | |
(4) | Incorporated by reference from the Companys Current Report on Form 8-K filed June 9, 2003. |
(b) Reports on Form 8-K.
We filed a current report on Form 8-K, dated July 22, 2003, announcing our second quarter 2003 financial results.
We filed a current report on Form 8-K, dated July 28, 2003, announcing that Mr. Michael R. Stanford, our President and Chief Executive Officer and a member of our Board of Directors, had entered into a trading plan pursuant to the requirements of Rule 10b5-1(c) promulgated by the Securities and Exchange Commission under Section 10(b) of the Securities Exchange Act of 1934, as amended.
- 17 -
SIGNATURES
In accordance with the requirements 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.
FIRST STATE BANCORPORATION | ||
Date: November 12, 2003 | By: /s/ Michael R. Stanford | |
|
||
Michael R. Stanford, President & Chief Executive Officer | ||
Date: November 12, 2003 | By: /s/ Christopher C. Spencer | |
|
||
Christopher C. Spencer, Senior Vice President and Chief Financial Officer |
- 18 -
EXHIBIT INDEX
Exhibit | ||||||
No. | Description | |||||
3.1 | Restated Articles of Incorporation of First State Bancorporation.(1) | |||||
3.2 | Amended Bylaws of First State Bancorporation.(2) | |||||
4.1 | Shareholder Protection Rights Agreement dated October 25, 1996.(3) | |||||
10.1 | Code of Ethics for Executives.(2) | |||||
10.2 | First State Bancorporation 2003 Equity Incentive Plan.(4) | |||||
31.1 | Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||
31.2 | Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||
32.1 | Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||||
32.2 | Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
(1) | Incorporated by reference from the Companys Registration Statement on Form S-2, Commission File No. 333-24417, declared effective April 25, 1997. | |
(2) | Incorporated by reference from the Companys Form 10-Q for the quarter ended March 31, 2003. | |
(3) | Incorporated by reference from the Companys Form 10-QSB for the quarter ended September 30, 1996. | |
(4) | Incorporated by reference from the Companys Current Report on Form 8-K filed June 9, 2003. |
-19-