U. S. SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
Form 10-Q
(Mark One)
x | Quarterly report under Section 13 or 15 (d) of the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2005
¨ | Transition report under Section 13 or 15 (d) of the Exchange Act |
For the transition period from to
Commission file number 333-95087
CENTERSTATE BANKS OF FLORIDA, INC.
(Exact Name of Registrant as Specified in Its Charter)
Florida | 59-3606741 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
1101 First Street South, Suite 202
Winter Haven, Florida 33880
(Address of Principal Executive Offices)
(863) 293-2600
(Issuers Telephone Number, Including Area Code)
Check whether the issuer: (1) filed all reports required to be filed by Section 12, 13 or 15 (d) of the Exchange Act during the past 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 ¨
Check whether the registrant is an accelerated filer (defined in Rule 12b-2 of the Exchange Act): YES x NO ¨
State the number of shares outstanding of each of the issuers classes of common Equity, as of the latest practicable date:
Common stock, par value $.01 per share | 4,075,184 | |
(class) | Outstanding at March 31, 2005 |
CENTERSTATE BANKS OF FLORIDA, INC. AND SUBSIDIARIES
INDEX
Page | ||||
PART I. FINANCIAL INFORMATION |
||||
Item 1. Financial Statements |
||||
Condensed consolidated balance sheets - March 31, 2005 and December 31, 2004 (unaudited) |
2 | |||
3 | ||||
4 | ||||
Notes to condensed consolidated financial statements (unaudited) |
5 | |||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
8 | |||
Item 3. Quantitative and qualitative disclosures: market risk |
16 | |||
Item 4. Controls and procedures |
17 | |||
PART II. |
OTHER INFORMATION | |||
Item 1. Legal Proceedings |
18 | |||
18 | ||||
Item 3. Defaults Upon Senior Securities |
18 | |||
18 | ||||
Item 5. Other Information |
18 | |||
Item 6. Exhibits and Reports on Form 8-K |
18 | |||
19 | ||||
CERTIFICATIONS |
20 |
1
Centerstate Banks of Florida, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
(in thousands of dollars)
As of March 31, 2005 |
As of December 31, 2004 |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ | 41,912 | $ | 27,306 | ||||
Federal funds sold and money market account |
54,500 | 62,809 | ||||||
Securities available for sale, at fair value |
198,897 | 191,400 | ||||||
Loans |
461,667 | 441,005 | ||||||
Less allowance for loan losses |
(5,941 | ) | (5,685 | ) | ||||
Net Loans |
455,726 | 435,320 | ||||||
Premises and equipment, net |
26,875 | 25,669 | ||||||
Accrued interest receivable |
2,819 | 2,417 | ||||||
Other real estate owned |
65 | 384 | ||||||
Deferred income taxes, net |
2,075 | 1,884 | ||||||
Goodwill |
4,675 | 4,675 | ||||||
Core deposit intangible |
533 | 551 | ||||||
Other assets |
1,736 | 1,364 | ||||||
TOTAL ASSETS |
$ | 789,813 | $ | 753,779 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Deposits: |
||||||||
Demand - non-interest bearing |
$ | 183,111 | $ | 175,072 | ||||
Demand - interest bearing |
101,430 | 100,496 | ||||||
Savings and money market accounts |
155,526 | 170,892 | ||||||
Time deposits |
240,439 | 213,170 | ||||||
Total deposits |
680,506 | 659,630 | ||||||
Securities sold under agreement to repurchase |
34,070 | 24,627 | ||||||
Corporate debenture |
10,000 | 10,000 | ||||||
Other borrowings |
4,500 | | ||||||
Accrued interest payable |
452 | 373 | ||||||
Accrued expenses and other liabilities |
2,000 | 1,365 | ||||||
Total liabilities |
731,528 | 695,995 | ||||||
Minority interest |
120 | 120 | ||||||
Stockholders equity: |
||||||||
Preferred Stock, $.01 par value; 5,000,000 shares authorized No shares issued or outstanding |
| | ||||||
Common stock, $.01 par value: 20,000,000 shares authorized; 4,075,184 and 4,068,713 shares issued and outstanding at March 31, 2005 and December 31, 2004 respectively |
41 | 41 | ||||||
Additional paid-in capital |
39,675 | 39,545 | ||||||
Retained earnings |
19,867 | 18,849 | ||||||
Accumulated other comprehensive loss |
(1,418 | ) | (771 | ) | ||||
Total stockholders equity |
58,165 | 57,664 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 789,813 | $ | 753,779 | ||||
See notes to the accompanying condensed consolidated financial statements
2
Centerstate Banks of Florida, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (unaudited)
(in thousands of dollars, except per share data)
Three months ended |
|||||||
Mar 31, 2005 |
Mar 31, 2004 |
||||||
Interest income: |
|||||||
Loans |
$ | 7,135 | $ | 6,023 | |||
Securities available for sale |
1,219 | 538 | |||||
Federal funds sold and money market account |
332 | 132 | |||||
8,686 | 6,693 | ||||||
Interest expense: |
|||||||
Deposits |
2,123 | 1,648 | |||||
Securities sold under agreement to repurchase |
138 | 24 | |||||
Corporate debenture |
150 | 116 | |||||
Other borrowings |
2 | | |||||
2,413 | 1,788 | ||||||
Net interest income |
6,273 | 4,905 | |||||
Provision for loan losses |
285 | 435 | |||||
Net interest income after loan loss provision |
5,988 | 4,470 | |||||
Other income: |
|||||||
Service charges on deposit accounts |
805 | 786 | |||||
Commissions from mortgage broker activities |
107 | 176 | |||||
Loan related fees |
72 | 81 | |||||
Commissions on sale of mutual funds and annuities |
88 | 34 | |||||
Rental income |
55 | 25 | |||||
Other service charges and fees |
213 | 146 | |||||
Gain on sale of branches |
| 1,844 | |||||
Gain (loss) on sale of other real estate owned |
1 | (14 | ) | ||||
1,341 | 3,078 | ||||||
Other expenses: |
|||||||
Salaries, wages and employee benefits |
2,908 | 2,547 | |||||
Occupancy expense |
634 | 573 | |||||
Depreciation of premises and equipment |
412 | 365 | |||||
Stationary, printing and supplies |
131 | 123 | |||||
Marketing expenses |
96 | 109 | |||||
Data processing expense |
234 | 207 | |||||
Legal, auditing and other professional fees |
137 | 114 | |||||
Bank regulatory related expenses |
60 | 66 | |||||
Postage and delivery |
76 | 77 | |||||
ATM related expenses |
90 | 70 | |||||
Other expenses |
543 | 505 | |||||
Total other expenses |
5,321 | 4,756 | |||||
Income before provision for income taxes |
2,008 | 2,792 | |||||
Provision for income taxes |
746 | 1,039 | |||||
Net income |
$ | 1,262 | $ | 1,753 | |||
Earnings per share: |
|||||||
Basic |
$ | 0.31 | $ | 0.52 | |||
Diluted |
$ | 0.30 | $ | 0.51 | |||
Common shares used in the calculation of earnings per share: |
|||||||
Basic |
4,071,525 | 3,373,316 | |||||
Diluted |
4,216,408 | 3,436,736 |
See notes to the accompanying condensed consolidated financial statements.
3
Centerstate Banks of Florida, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
(in thousands of dollars)
Three months ended March 31, |
||||||||
2005 |
2004 |
|||||||
Cash flows from operating activities: |
||||||||
Net Income |
$ | 1,262 | $ | 1,753 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Provision for loan losses |
285 | 435 | ||||||
Depreciation of premises and equipment |
412 | 365 | ||||||
Amortization of purchase accounting adjustments related to the CSB merger |
(5 | ) | (32 | ) | ||||
Net amortization/accretion of investments securities |
46 | 141 | ||||||
Net deferred origination fees (cost) |
65 | (18 | ) | |||||
Loss on sale of fixed asset |
2 | | ||||||
(Gain) loss on sale of other real estate owned |
(1 | ) | 14 | |||||
Deferred income taxes |
200 | 402 | ||||||
Gain on sale of branches |
| (1,844 | ) | |||||
Cash provided by (used in) changes in: |
||||||||
Net changes in accrued interest receivable |
(402 | ) | 19 | |||||
Net change in other assets |
(372 | ) | (280 | ) | ||||
Net change in accrued interest payable |
79 | (28 | ) | |||||
Net change in accrued expenses and other liabilities |
635 | 756 | ||||||
Net cash provided by operating activities |
2,206 | 1,683 | ||||||
Cash flows from investing activities: |
||||||||
Proceeds from maturities of investment securities available for sale |
23,500 | 10,105 | ||||||
Proceeds from callable investment securities available for sale |
| 2,000 | ||||||
Purchases of investment securities available for sale |
(16,155 | ) | (24,499 | ) | ||||
Purchases of mortgage back securities available for sale |
(19,901 | ) | (2,883 | ) | ||||
Proceeds from pay-downs of mortgage back securities available for sale |
3,975 | 1,683 | ||||||
Increase in loans, net of repayments |
(20,756 | ) | (5,993 | ) | ||||
Purchases of premises and equipment |
(1,620 | ) | (2,477 | ) | ||||
Proceeds from sale of other real estate owned |
320 | 103 | ||||||
Decrease in amounts payable to shareholders |
| (30 | ) | |||||
Net cash from sale of branches |
| 829 | ||||||
Net cash used in investing activities |
(30,637 | ) | (21,162 | ) | ||||
Cash flows from financing activities: |
||||||||
Net increase in demand and savings deposits |
20,899 | 31,198 | ||||||
Net increase in securities sold under agreement to repurchase |
9,443 | 11,657 | ||||||
Net increase in other borrowings |
4,500 | | ||||||
Stock options exercised |
130 | 82 | ||||||
Dividends paid |
(244 | ) | (203 | ) | ||||
Net cash provided by financing activities |
34,728 | 42,734 | ||||||
Net increase in cash and cash equivalents |
6,297 | 23,255 | ||||||
Cash and cash equivalents, beginning of period |
90,115 | 71,059 | ||||||
Cash and cash equivalents, end of period |
$ | 96,412 | $ | 94,314 | ||||
4
Centerstate Banks of Florida, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
(in thousands of dollars)
(continued)
Three months ended March 31, |
||||||||
2005 |
2004 |
|||||||
Supplemental schedule of noncash transactions: |
||||||||
Fair value adjustment - securities available-for-sale |
||||||||
Fair value adjustments - securities |
$ | (1,038 | ) | $ | 261 | |||
Deferred income tax asset (liability) |
391 | (98 | ) | |||||
Unrealized (loss) gain on securities available-for-sale |
$ | (647 | ) | $ | 163 | |||
Transfer of loan to other real estate owned |
$ | | $ | 82 | ||||
Cash paid during the period for: |
||||||||
Interest |
$ | 2,325 | $ | 1,832 | ||||
Income taxes |
$ | 20 | $ | | ||||
See notes to the accompanying condensed consolidated financial statements.
CenterState Banks of Florida, Inc. and Subsidiaries
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
NOTE 1: Holding company and subsidiaries background information
The consolidated financial statements of CenterState Banks of Florida, Inc. (the Company) include the accounts of CenterState Banks of Florida, Inc. (the Parent Company), its four wholly owned subsidiary banks and an 80% owned subsidiary, C. S. Processing.
The Company, through its subsidiary banks, operates through 25 locations in seven Counties throughout Central Florida, providing traditional deposit and lending products and services to its commercial and retail customers. C.S. Processing is an 80% owned subsidiary, which provides item processing services for the Companys four subsidiary banks and the minority shareholder bank which owns the remaining 20%.
NOTE 2: Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. These statements should be read in conjunction with the consolidated financial statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004. In the opinion of management, all adjustments, consisting primarily of normal recurring adjustments, necessary for a fair presentation of the results for the interim periods have been made. The results of operations of the three month period ended March 31, 2005 are not necessarily indicative of the results expected for the full year.
5
NOTE 3: Common stock outstanding and earnings per share data
Basic earnings per share is based on the weighted average number of common shares outstanding during the periods. Diluted earnings per share includes the weighted average number of common shares outstanding during the periods and the further dilution from stock options using the treasury method. The following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share computations for the periods presented (dollars are in thousands, except per share data).
For the three months ended March 31, | ||||||||||||||||
2005 |
2004 | |||||||||||||||
Earnings |
Weighted Average Shares |
Per Share Amount |
Earnings |
Weighted Average Shares |
Per Share Amount | |||||||||||
Basic EPS |
||||||||||||||||
Net earnings available to common shareholders |
$ | 1,262 | 4,071,525 | $ | 0.31 | $ | 1,753 | 3,373,316 | $ | 0.52 | ||||||
Effect of dilutive securities: |
||||||||||||||||
Incremental shares from assumed exercise of stock options |
$ | 0 | 144,883 | $ | 0 | 63,420 | ||||||||||
Diluted EPS |
||||||||||||||||
Net earnings available to common shareholders and assumed conversions |
$ | 1,262 | 4,216,408 | $ | 0.30 | $ | 1,753 | 3,436,736 | $ | 0.51 | ||||||
NOTE 4: Comprehensive income
Under Statement of Financial Accounting Standards No. 130, Reporting Comprehensive Income, certain transactions and other economic events that bypass the statement of earnings must be displayed as other comprehensive income. The Companys comprehensive income consists of net earnings and unrealized gains and losses on securities available-for-sale, net of deferred income taxes.
The table below sets forth the Companys comprehensive income for the periods indicated below (in thousands of dollars).
Three months ended | |||||||
Mar 31, 2005 |
Mar 31, 2004 | ||||||
Net income |
$ | 1,262 | $ | 1,753 | |||
Other comprehensive (loss) income, net of tax: |
|||||||
Unrealized holding (loss) gain arising during the period |
(647 | ) | 163 | ||||
Other comprehensive (loss) income, net of tax |
(647 | ) | 163 | ||||
Comprehensive income |
$ | 615 | $ | 1,916 | |||
6
NOTE 5: Compensation programs
Substantially all of the Companys employees are covered under the Companys employee benefit plan. The expenses of providing these benefit plans are charged to income in the period the expenses are incurred. In addition, certain directors and key employees are covered under the Companys stock option plans.
The Company applies Accounting Principle Board Opinion No. 25 and related interpretations in accounting for its stock option plans. Accordingly, no compensation cost has been recognized for its stock option plans. Had compensation cost for the Companys stock-based compensation plan been determined consistent with Statement of Financial Accounting Standards (SFAS) No. 123, the Companys net income would have been reduced to the pro forma amounts indicated below (amounts are in thousands of dollars except for per share data):
Three month period ending March 31, |
||||||||
2005 |
2004 |
|||||||
Net income, as reported |
$ | 1,262 | $ | 1,753 | ||||
Deduct total stock-based employee compensation expense determined under fair-value-based method for all awards, net of tax |
$ | (74 | ) | $ | (26 | ) | ||
Pro forma net income |
$ | 1,188 | $ | 1,727 | ||||
Basic earnings per share, as reported |
$ | 0.31 | $ | 0.52 | ||||
Deduct stock-based employee compensation per share expense determined under fair-value-based method for all awards, net of tax |
$ | (0.02 | ) | $ | (0.01 | ) | ||
Pro forma basic earnings per share |
$ | 0.29 | $ | 0.51 | ||||
Diluted earnings per share, as reported |
$ | 0.30 | $ | 0.51 | ||||
Deduct stock-based employee compensation per share expense determined under fair-value-based method for all awards, net of tax |
$ | (0.02 | ) | $ | (0.01 | ) | ||
Pro forma diluted earnings per share |
$ | 0.28 | $ | 0.50 | ||||
NOTE 6: Effect of new pronouncements
In March 2004, the SEC issued SAB No. 105, Application of Accounting Principles to Loan Commitments. This staff accounting bulletin summarizes the views of the staff regarding the application of generally accepted accounting principles to loan commitments accounted for as derivative instruments. In particular, this bulletin clarifies whether the entity can consider the expected future cash flows related to the associated servicing of the loan and adds additional disclosures to the annual financial statements. The adoption of this bulletin did not have a material effect on the financial statements of the Company.
FASB Statement No. 123R, Accounting for Stock-Based Compensation, requires all public companies to record compensation expense for stock options provided to employees in return for employee service. The expense is measured at the fair value of the options when granted, and is expensed over the employee service period, which is the vesting period of the options. This will apply to awards granted or modified beginning with the next fiscal year beginning after June 15, 2005. Compensation expense will also be recorded for prior option grants that vest after the date of adoption. The effect on
7
results of operations will depend on the level of future option grants and the calculation of the fair value of the options granted at such future date, as well as the vesting periods provided, and so cannot currently be predicted. Existing options that will vest after adoption date are expected to result in additional compensation expense of approximately $433 in 2006 and $362 in 2007 (dollars are in thousands).
On September 30, 2004, the FASB voted unanimously to delay the effective date of EITF 03-1, The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments. The delay applies to both debt and equity securities and specifically applies to impairments caused by interest rate and sector spreads. In addition, the provisions of EITF 03-1 that have been delayed relate to the requirements that a company declare its intent to hold the security to recovery and designate a recovery period in order to avoid recognizing an other-than-temporary impairment charge through earnings.
The FASB will be issuing implementation guidance related to this topic. The adoption of this Statement is not expected to have a material effect on the financial statements of the Company.
ITEM 2: MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
COMPARISON OF BALANCE SHEETS AT MARCH 31, 2005 AND DECEMBER 31, 2004
Overview
Total assets of the Company were $789,813,000 as of March 31, 2005, compared to $753,779,000 at December 31, 2004, an increase of $36,034,000 or 4.8%. This increase was primarily the result of the Companys internally generated loan growth funded by an increase in deposits.
Federal funds sold and money market accounts
Federal funds sold and money market accounts were $54,500,000 at March 31, 2005 (approximately 6.9% of total assets) as compared to $62,809,000 at December 31, 2004 (approximately 8.3% of total assets). Management uses its available-for-sale securities portfolio, as well as its federal funds sold and money market accounts for liquidity management and for investment yields. These accounts, as a group, will fluctuate as a function of loans and deposits outstanding (including other borrowing sources such as securities sold with agreements to repurchase, as discussed later). The loan to deposit ratio increased from 66.9% at December 31, 2004, to 67.8% at March 31, 2005, which is consistent with a decrease in the ratio of federal funds sold and money market accounts, and investment securities relative to total assets outstanding as of December 31, 2004 (33.7%) compared to the comparable ratio at March 31, 2005 (32.1%).
Investment securities
Securities available-for-sale, consisting primarily of U.S. Treasury and government agency securities, were $198,897,000 at March 31, 2005 (approximately 25% of total assets) compared to $191,400,000 at December 31, 2004 (approximately 25% of total assets). These securities have been recorded at fair value. The Company classifies its securities as available-for-sale to provide for greater flexibility to respond to changes in interest rates. Management uses its available-for-sale securities portfolio, as well as its federal funds sold and money market accounts for liquidity management and for investment yields. These accounts, as a group, will fluctuate as a function of loans and deposits outstanding as discussed above, under the caption Federal funds sold and money market accounts.
8
Loans
Total gross loans were $462,268,000 at March 31, 2005, compared to $441,541,000 at December 31, 2004, an increase of $20,727,000 or 4.7%, during the three month period. During the same period, real estate loans increased by $18,918,000 or 5.7%, commercial loans decreased slightly by $73,000 or 0.1%, and all other loans including consumer loans increased by $1,882,000 or 4%. Total loans net of unearned fees and allowance for loan losses were $455,726,000 at March 31, 2005, compared to $435,320,000 at December 31, 2004, an increase of $20,406,000 or 4.7%.
The following table sets forth information concerning the loan portfolio by collateral types as of the dates indicated (dollars are in thousands).
Mar 31, 2005 |
Dec 31, 2004 |
|||||||
Real estate loans |
||||||||
Residential |
$ | 133,589 | $ | 129,796 | ||||
Commercial |
188,203 | 179,846 | ||||||
Construction |
26,800 | 20,032 | ||||||
Total real estate |
348,592 | 329,674 | ||||||
Commercial |
64,911 | 64,984 | ||||||
Other |
48,765 | 46,883 | ||||||
Gross loans |
462,268 | 441,541 | ||||||
Unearned fees/costs |
(601 | ) | (536 | ) | ||||
Total loans net of unearned fees |
461,667 | 441,005 | ||||||
Allowance for loan losses |
(5,941 | ) | (5,685 | ) | ||||
Total loans net of unearned fees and allowance for loan losses |
$ | 455,726 | $ | 435,320 | ||||
Credit quality and allowance for loan losses
The Companys allowance for loan losses represents managements estimate of an amount adequate to provide for potential losses within the existing loan portfolio. Loans are charged against the allowance when management believes collection of the principal is unlikely. The allowance consists of amounts established for specific loans and is also based on historical loan loss experience, the volume and type of lending conducted by the Company, the amount of nonperforming loans, general economic conditions, particularly as they relate to the Companys market areas, and other factors related to the collectibility of the Companys loan portfolio. The specific reserve element is the result of a regular analysis of all loans and commitments based on credit rating classifications and other factors. At March 31, 2005, the allowance for loan losses was $5,941,000 or 1.29% of total loans outstanding, compared to $5,685,000 or 1.29%, at December 31, 2004.
9
The following table sets forth information concerning the activity in the allowance for loan losses during the periods indicated (in thousands of dollars).
Three month period end March 31, |
||||||||
2005 |
2004 |
|||||||
Allowance at beginning of period |
$ | 5,685 | $ | 4,850 | ||||
Charge-offs |
||||||||
Commercial loans |
(37 | ) | (10 | ) | ||||
Real Estate loans |
| (2 | ) | |||||
Consumer loans |
(22 | ) | (3 | ) | ||||
Total charge-offs |
(59 | ) | (15 | ) | ||||
Recoveries |
||||||||
Commercial loans |
22 | 3 | ||||||
Real Estate loans |
1 | 6 | ||||||
Consumer loans |
7 | 14 | ||||||
Total recoveries |
30 | 23 | ||||||
Net (charge-offs) recoveries |
(29 | ) | 8 | |||||
Provision for loan losses |
285 | 435 | ||||||
Adjustment relating to sale of branches |
| (130 | ) | |||||
Allowance at end of period |
$ | 5,941 | $ | 5,163 | ||||
Nonperforming assets
Nonperforming assets include (1) non-accrual loans; (2) accruing loans that are 90 days or more delinquent that are deemed by management to be adequately secured and in the process of collection; (3) OREO (i.e. real estate acquired through foreclosure or deed in lieu of foreclosure); and (4) other repossessed assets (not real estate). All delinquent loans are reviewed on a regular basis and are placed on non-accrual status when, in the opinion of management, the possibility of collecting additional interest is deemed insufficient to warrant further accrual. As a matter of policy, interest is not accrued on loans past due 90 days or more unless the loan is both well secured and in the process of collection. When a loan is placed on non-accrual status, interest accruals cease and uncollected accrued interest is reversed and charged against current income. Additional interest income on such loans is recognized only when received.
The following table sets forth information regarding the components of nonperforming assets at the dates indicated (in thousands of dollars).
Mar 31 2005 |
Dec 31 2004 |
|||||||
Non-accrual loans |
$ | 1,120 | $ | 890 | ||||
Accruing loans past due over 90 days |
221 | 7 | ||||||
Other real estate owned |
65 | 384 | ||||||
Repossessed assets other than real estate |
21 | 24 | ||||||
Total non-performing assets |
$ | 1,427 | $ | 1,305 | ||||
As a percent of total assets |
0.18 | % | 0.17 | % | ||||
Allowance for loan losses |
$ | 5,941 | $ | 5,685 | ||||
Allowance for loan losses to non performing loans |
416 | % | 436 | % | ||||
10
Management is continually analyzing its loan portfolio in an effort to recognize and resolve its problem assets as quickly and efficiently as possible. As of March 31, 2005, management believes that its allowance for loan losses was adequate. However, management recognizes that many factors can adversely impact various segments of its market. Accordingly, there is no assurance that losses in excess of such reserves will not be incurred.
Bank premises and equipment
Bank premises and equipment was $26,875,000 at March 31, 2005 compared to $25,669,000 at December 31, 2004, an increase of $1,206,000 or 4.7%. The increase was the net result of purchases aggregating $1,620,000 (includes the purchase of land for approximately $1 million for a future branch site in Osceola County), less depreciation of $412,000 and the sale of a piece of equipment with a book value of $2,000.
Deposits
Total deposits were $680,506,000 at March 31, 2005, compared to $659,630,000 at December 31, 2004, an increase of $20,876,000 or 3.2%. During the three month period ended March 31, 2005, demand deposits increased by $8,039,000 (4.6%), NOW deposits increased by $934,000 (0.9%), savings and money market accounts decreased by $15,366,000 (9.0%), and time deposits increased by $27,269,000 (12.8%).
Securities sold under agreement to repurchase
The Companys subsidiary banks enter into borrowing arrangements with their retail business customer by agreements to repurchase (securities sold under agreements to repurchase) under which the banks pledge investment securities owned and under their control as collateral against the one-day borrowing arrangement. These short-term borrowings totaled $34,070,000 at March 31, 2005 compared to $24,627,000 at December 31, 2004, resulting in an increase of $9,443,000, or 38%.
Corporate debenture
The Company formed CenterState Banks of Florida Statutory Trust I (the Trust) for the purpose of issuing trust preferred securities. On September 22, 2003, the Company issued a floating rate corporate debenture in the amount of $10 million. The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture of the Company. The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 305 basis points). The corporate debenture and the trust preferred security each have 30-year lives. The trust preferred security and the corporate debenture are callable by the Company or the Trust, at their respective option after five years, and sooner in specific events, subject to prior approval by the Federal Reserve, if then required. Related loan origination costs of $188,000 were capitalized and are being amortized to interest expense over a five year period. The Company has treated the trust preferred security as Tier 1 capital up to the maximum amount allowed under the Federal Reserve guidelines, and the remainder as Tier 2 capital for federal regulatory purposes.
Other borrowings
At March 31, 2005, other borrowings consisted of federal funds purchased. It may also include Federal Home Loan Bank (FHLB) short-term advances from time to time. During the quarter FHLB advances were drawn upon, but there were no outstanding FHLB advances at March 31, 2005. Average FHLB advances during the quarter ending March 31, 2005 was less than $50,000.
11
Stockholders equity
Shareholders equity at March 31, 2005, was $58,165,000, or 7.4% of total assets, compared to $57,664,000, or 7.6% of total assets at December 31, 2004. The increase in stockholders equity was due to year-to-date net income ($1,262,000), and employee stock options exercised ($130,000), less a net decrease in the market value of securities available for sale, net of deferred taxes ($647,000), and dividends paid ($244,000).
The Company paid quarterly dividends of $0.06 per share on March 31, 2005 to shareholders of record as of the close of business on March 15, 2005.
The federal bank regulatory agencies have established risk-based capital requirements for banks. These guidelines are intended to provide an additional measure of a banks capital adequacy by assigning weighted levels of risk to asset categories. Banks are also required to systematically maintain capital against such off- balance sheet activities as loans sold with recourse, loan commitments, guarantees and standby letters of credit. These guidelines are intended to strengthen the quality of capital by increasing the emphasis on common equity and restricting the amount of loan loss reserves and other forms of equity such as preferred stock that may be included in capital. As of March 31, 2005, each of the Companys four subsidiary banks exceeded the minimum capital levels to be considered Well Capitalized under the terms of the guidelines.
Selected consolidated capital ratios at March 31, 2005 and December 31, 2004 are presented in the table below.
Actual |
Well capitalized |
Excess | ||||||||||||||
Amount |
Ratio |
Amount |
Ratio |
Amount | ||||||||||||
March 31, 2005 |
||||||||||||||||
Total capital (to risk weighted assets) |
$ | 70,316 | 14.1 | % | $ | 49,998 | > | 10 | % | $ | 20,318 | |||||
Tier 1 capital (to risk weighted assets) |
64,375 | 12.9 | % | 29,999 | > | 6 | % | 34,376 | ||||||||
Tier 1 capital (to average assets) |
64,375 | 8.5 | % | 37,877 | > | 5 | % | 26,498 | ||||||||
December 31, 2004 |
||||||||||||||||
Total capital (to risk weighted assets) |
$ | 68,894 | 14.6 | % | $ | 47,163 | > | 10 | % | $ | 21,731 | |||||
Tier 1 capital (to risk weighted assets) |
63,209 | 13.4 | % | 28,298 | > | 6 | % | 34,911 | ||||||||
Tier 1 capital (to average assets) |
63,209 | 8.6 | % | 36,755 | > | 5 | % | 26,454 |
COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2005 AND 2004
Overview
Net income for the three months ended March 31, 2005 was $1,262,000 or $0.31 per share basic and $0.30 per share diluted, compared to $1,753,000 or $0.52 per share basic and $0.51 per share diluted for the same period in 2004. Included in last years quarterly earnings was a $1,844,000 ($1,150,000 after tax) gain on sale from the sale of two branches. Excluding the gain on sale of branches, last years
12
quarterly earnings would be $603,000 or $0.18 per share basic and diluted. A reconciliation between net income and net income excluding the branch sales is presented below.
Reconciliation between net income and pro-forma net income (i.e. excluding branch sales)
Amounts in thousands of dollars, except per share data
Three month period ending: |
Mar 31, 2005 |
Mar 31, 2004 |
|||||
Net income |
$ | 1,262 | $ | 1,753 | |||
Gain on sale of branches, net of tax of $694 |
| (1,150 | ) | ||||
Pro-forma net income |
$ | 1,262 | $ | 603 | |||
Earnings per share basic |
$ | 0.31 | $ | 0.52 | |||
Gain on sale of branches, net of tax of $0.21 per share |
| (0.34 | ) | ||||
Pro-forma earnings per share - basic |
$ | 0.31 | $ | 0.18 | |||
Earnings per share - diluted |
$ | 0.31 | $ | 0.51 | |||
Gain on sale of branches, net of tax of $0.20 per share |
| (0.33 | ) | ||||
Pro-forma earnings per share - diluted |
$ | 0.31 | $ | 0.18 | |||
Net interest income/margin
Net interest income increased $1,368,000 or 28% to $6,273,000 during the three month period ended March 31, 2005 compared to $4,905,000 for the same period in 2004. The $1,368,000 increase was the result of a $1,993,000 increase in interest income less a $625,000 increase in interest expense.
Interest earning assets averaged $701,041,000 during the three month period ended March 31, 2005 as compared to $560,594,000 for the same period in 2004, an increase of $140,447,000, or 25%. The yield on average interest earning assets increased 0.18% to 4.96% during the three month period ended March 31, 2005, compared to 4.78% for the same period in 2004. The combined net effects of the $140,447,000 increase in average interest earning assets and the 0.18% increase in yield on average interest earning assets resulted in the $1,993,000 increase in interest income between the two periods.
Interest bearing liabilities averaged $529,862,000 during the three month period ended March 31, 2005 as compared to $451,935,000 for the same period in 2004, an increase of $77,927,000, or 17%. The cost of average interest bearing liabilities increased 0.24% to 1.82% during the three month period ended March 31, 2005, compared to 1.58% for the same period in 2004. The combined net effects of the $77,927,000 increase in average interest bearing liabilities and the 0.24% increase in cost on average interest bearing liabilities resulted in the $625,000 increase in interest expense between the two periods.
13
The table below summarizes, the analysis of changes in interest income and interest expense for the three month periods ended March 31, 2005 and 2004 (in thousands of dollars).
Three months ended March 31, |
||||||||||||||||||||
2005 |
2004 |
|||||||||||||||||||
Average Balance |
Interest Inc /Exp |
Average Rate |
Average Balance |
Interest Inc /Exp |
Average Rate |
|||||||||||||||
Loans (1) (2) (3) |
$ | 450,505 | $ | 7,135 | 6.34 | % | $ | 405,365 | $ | 6,023 | 5.94 | % | ||||||||
Securities (4) |
250,536 | 1,551 | 2.48 | % | 155,229 | 670 | 1.73 | % | ||||||||||||
Total earning assets |
701,041 | 8,686 | 4.96 | % | 560,594 | 6,693 | 4.78 | % | ||||||||||||
Allowance for loan losses |
(5,795 | ) | (4,994 | ) | ||||||||||||||||
All other assets |
67,511 | 60,594 | ||||||||||||||||||
Total assets |
$ | 762,757 | $ | 616,194 | ||||||||||||||||
Deposits (5) |
489,317 | 2,123 | 1.74 | % | 418,273 | 1,648 | 1.58 | % | ||||||||||||
Borrowings (6) |
30,545 | 140 | 1.83 | % | 23,662 | 24 | 0.41 | % | ||||||||||||
Corporate debenture (7) |
10,000 | 150 | 6.00 | % | 10,000 | 116 | 4.64 | % | ||||||||||||
Total interest bearing liabilities |
529,862 | 2,413 | 1.82 | % | 451,935 | 1,788 | 1.58 | % | ||||||||||||
Demand deposits |
172,696 | 119,437 | ||||||||||||||||||
Other liabilities |
1,984 | 1,641 | ||||||||||||||||||
Minority shareholder interest |
120 | | ||||||||||||||||||
Shareholders equity |
58,095 | 43,181 | ||||||||||||||||||
Total liabilities and shareholders equity |
$ | 762,757 | $ | 616,194 | ||||||||||||||||
Net interest spread (8) |
3.14 | % | 3.20 | % | ||||||||||||||||
Net interest income |
$ | 6,273 | $ | 4,905 | ||||||||||||||||
Net interest margin (9) |
3.58 | % | 3.50 | % | ||||||||||||||||
Note 1: | Loan balances are net of deferred origination fees and costs. | |
Note 2: | Interest income on average loans includes net loan fee (cost) recognition of $65,000 and ($18,000) for the three month periods ended March 31, 2005 and 2004. | |
Note 3: | The average rates have not been presented on a tax equivalent basis, as this amount is not deemed material. | |
Note 4: | Includes securities available-for-sale, federal funds sold and money market. | |
Note 5: | Includes interest bearing deposits only. Non-interest bearing checking accounts are included in the demand deposits listed above. | |
Note 6: | Includes securities sold under agreements to repurchase, federal funds purchased and federal home loan bank advances. | |
Note 7: | Includes amortization of origination costs of $9,000 for the three month periods ended March 31, 2005 and 2004. | |
Note 8: | Represents the average rate earned on interest earning assets minus the average rate paid on interest bearing liabilities. | |
Note 9: | Represents net interest income divided by total interest earning assets. |
Provision for loan losses
The provision for loan losses is charged to earnings to bring the total loan loss allowance to a level deemed appropriate by management and is based upon historical experience, the volume and type of
14
lending conducted by the Company, the amount of nonperforming loans, general economic conditions, particularly as they relate to the Companys market areas, and other factors related to the collectibility of the Companys loan portfolio. As these factors change, the level of loan loss allowance changes. The allowance for loan loss account is then adjusted by the amount of the provision for loan losses charged to earnings. The provision was $285,000 for the three month period ended March 31, 2005 compared to $435,000 for the same period in 2004.
Non-interest income
Non-interest income for the three months ended March 31, 2005 was $1,341,000 compared to $3,078,000 for the comparable period in 2004. The most significant item to consider when comparing these two periods is the $1,844,000 gain on sale of branches which occurred during, and included in, the first quarter of 2004. Non-interest income for the first quarter of 2004 ($3,078,000) less the gain on sale of branches ($1,844,000) equals $1,234,000, which, when compared to the first quarter of 2005 ($1,341,000), results in a quarter to quarter increase of $107,000, or 8.7%. This increase was the result of the following components listed in the table below:
Three month period ending: (in thousands of dollars) |
Mar 31, 2005 |
Mar 31, 2004 |
$ increase |
% increase (decrease) |
||||||||||
Service charges on deposit accounts |
$ | 805 | $ | 786 | $ | 19 | 2.4 | % | ||||||
Commissions from mortgage broker activities |
107 | 176 | (69 | ) | -39.2 | % | ||||||||
Loan related fees |
72 | 81 | (9 | ) | -11.1 | % | ||||||||
Commissions from sale of mutual funds and annuities |
88 | 34 | 54 | 158.8 | % | |||||||||
Rental income |
55 | 25 | 30 | 120.0 | % | |||||||||
Other service charges and fees |
213 | 146 | 67 | 45.9 | % | |||||||||
Gain (loss) on sale of other real estate owned |
1 | (14 | ) | 15 | -107.1 | % | ||||||||
Sub-total |
$ | 1,341 | $ | 1,234 | $ | 107 | 8.7 | % | ||||||
Gain on sale of branches |
| 1,844 | (1,844 | ) | n/a | |||||||||
Total non-interest income |
$ | 1,341 | $ | 3,078 | $ | (1,737 | ) | -56.4 | % | |||||
Non-interest expense
Non-interest expense for the three months ended March 31, 2005 increased $565,000, or 11.9%, to $5,321,000, compared to $4,756,000 for the same period in 2004. This increase was the result of the following components listed in the table below.
Three month period ending: (in thousands of dollars) |
Mar 31, 2005 |
Mar 31, 2004 |
$ increase |
% increase (decrease) |
|||||||||
Salaries, wages and employee benefits |
$ | 2,908 | $ | 2,547 | $ | 361 | 14.2 | % | |||||
Occupancy expense |
634 | 573 | 61 | 10.6 | % | ||||||||
Depreciation of premises and equipment |
412 | 365 | 47 | 12.9 | % | ||||||||
Stationary, printing and supplies |
131 | 123 | 8 | 6.5 | % | ||||||||
Marketing expenses |
96 | 109 | (13 | ) | -11.9 | % | |||||||
Data processing expense |
234 | 207 | 27 | 13.0 | % | ||||||||
Legal, auditing and other professional fees |
137 | 114 | 23 | 20.2 | % | ||||||||
Bank regulatory related expenses |
60 | 66 | (6 | ) | -9.1 | % | |||||||
Postage and delivery |
76 | 77 | (1 | ) | -1.3 | % | |||||||
ATM related expenses |
90 | 70 | 20 | 28.6 | % | ||||||||
Other expenses |
543 | 505 | 38 | 7.5 | % | ||||||||
Total non-interest expense |
$ | 5,321 | $ | 4,756 | $ | 565 | 11.9 | % | |||||
15
Management believes the increase in non-interest expense results from the cost of growing the Companys business period to period. Management also notes that non-interest expense (annualized) as a percentage of total average assets was 2.79% for the three months ended March 31, 2005, compared to 3.09% for the same period in 2004, a decrease of 0.30%.
Provision for income taxes
The income tax provision for the three months ended March 31, 2005 was $746,000 (an effective rate of 37.2%) compared to $1,039,000 (an effective rate of 37.2%) for the same period in 2004.
Liquidity
Liquidity is defined as the ability to meet anticipated customer demands for funds under credit commitments and deposit withdrawals at a reasonable cost and on a timely basis. Management measures the liquidity position by giving consideration to both on- and off-balance sheet sources of and demands for funds on a daily and weekly basis.
Each of the Companys subsidiary banks regularly assesses the amount and likelihood of projected funding requirements through a review of factors such as historical deposit volatility and funding patterns, present and forecasted market and economic conditions, individual client funding needs, and existing and planned business activities. Each subsidiary banks asset/liability committee (ALCO) provides oversight to the liquidity management process and recommends guidelines, subject to board of directors approval, and courses of action to address actual and projected liquidity needs.
Short term sources of funding and liquidity include cash and cash equivalents, net of federal requirements to maintain reserves against deposit liabilities; investment securities eligible for pledging to secure borrowings from dealers and customers pursuant to securities sold under repurchase agreements; loan repayments; deposits and certain interest rate-sensitive deposits; and borrowings under overnight federal fund lines available from correspondent banks. In addition to interest rate-sensitive deposits, the primary demand for liquidity is anticipated funding under credit commitments to customers. The Company does not use off balance sheet financing.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES: MARKET RISK
Market risk
Interest rate risk is the most significant market risk impacting the Company. Each subsidiary bank monitors and manages its interest rate risk using interest rate sensitivity gap analysis to measure the impact of market interest rate changes on net interest income. See the Companys 2004 annual report on Form 10-K for disclosure of the quantitative and qualitative information regarding the interest rate risk inherent in interest rate risk sensitive instruments as of December 31, 2004. There have been no changes in the assumptions used in monitoring interest rate risk as of March 31, 2005. The impact of other types of market risk, such as foreign currency exchange risk and equity price risk, is deemed immaterial. The Company does not maintain a portfolio of trading securities and does not intend to engage in such activities in the immediate future.
16
ITEM 4. CONTROLS AND PROCEDURES
As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of the Companys management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in rules 13a-15(e) or 15d-15(e)). Based on that evaluation, the CEO and CFO have concluded that the Companys disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities and Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. There were no changes in the Companys internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f)) during the quarter covered by this report that have materially effected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
17
None.
Item 2. Changes in Securities and Use of Proceeds and Issuer purchases of Securities
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Shareholders
None.
None.
Item 6. Exhibits and Reports on Form 8-K
(a) | Exhibits |
Exhibit 31.1 | The President and Chief Executive Officers certification required under section 302 of the Sarbanes-Oxley Act of 2002 | |
Exhibit 31.2 | The Chief Financial Officers certification required under section 302 of the Sarbanes-Oxley Act of 2002 | |
Exhibit 32.1 | The President and Chief Executive Officers certification required under section 906 of the Sarbanes-Oxley Act of 2002 | |
Exhibit 32.2 | The Chief Financial Officers certification required under section 906 of the Sarbanes-Oxley Act of 2002 |
(b) Reports on Form 8-K
On January 28, 2005, a Form 8-K was furnished reporting under Item 12, Results of Operations and Financial Condition, the Companys earnings for the year ending December 31, 2004 and declaration of dividend for first quarter 2005.
18
CENTERSTATE BANKS OF FLORIDA, INC.
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.
CENTERSTATE BANKS OF FLORIDA, INC.
(Registrant)
Date: May 5, 2005 |
By: | /s/ ERNEST S. PINNER | ||
Ernest S. Pinner | ||||
President and Chief Executive Officer | ||||
Date: May 5, 2005 |
By: | /s/ JAMES J. ANTAL | ||
James J. Antal | ||||
Senior Vice President | ||||
and Chief Financial Officer |
19