SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
[X] | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended: December 31, 2003
[ ] | 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: 0-23322
CASCADE BANCORP
(Name of registrant as specified in its
charter)
Oregon |
93-1034484 |
|||||
(State of
incorporation) |
(IRS Employer
Identification #) |
|||||
1100 NW Wall Street,
Bend, Oregon |
97701 |
|||||
(Address of principal
executive offices) |
(Zip
Code) |
|||||
(541)
385-6205 (Registrants telephone number) |
Securities registered under Section 12(b) of the Exchange Act: None
Securities registered under Section 12(g) of the Exchange
Act:
Common Stock, no par value
(Title of Class)
DOCUMENTS INCORPORATED BY REFERENCE
Part III is incorporated by reference from the issuers definitive proxy statement for the annual meeting of shareholders to be held on April 27, 2004.
CASCADE BANCORP
FORM 10-K
ANNUAL REPORT
TABLE OF
CONTENTS
PART I |
||||||||||
Page | ||||||||||
Item
1. |
BUSINESS |
3 | ||||||||
Item
2. |
PROPERTIES |
9 | ||||||||
Item
3 |
LEGAL PROCEEDINGS |
9 | ||||||||
Item
4 |
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
9 | ||||||||
PART II |
||||||||||
Item
5. |
MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |
10 | ||||||||
Item
6. |
SELECTED FINANCIAL DATA |
10 | ||||||||
Item
7. |
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
13 | ||||||||
Item
7A. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
27 | ||||||||
Item
8. |
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
30 | ||||||||
Item
9. |
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE |
57 | ||||||||
Item
9A. |
CONTROLS AND PROCEDURES |
57 | ||||||||
PART III |
||||||||||
Item 10 through 14 |
Part III, items 10 through 14 are incorporated by reference from the Companys definitive proxy statement issued in conjunction with our
Annual Meeting of Shareholders to be held on April 27, 2004. (Directors and Executive Officers; Executive Compensation; Director and Management
Ownership; Related Party Transactions; and Principal Accountant Fees and Services). |
|||||||||
PART IV |
||||||||||
Item
15. |
EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K |
57 | ||||||||
SIGNATURES |
58 |
PART I
Item 1. BUSINESS
Company
Bank of the Cascades
Employees
Business Strategy
3
banking, featuring premier customer service and competitive financial products. The Company is strategically committed to utilizing advanced technology for the convenience of customers, including customer choice access through branches, ATMs, Internet, and telephone.
Risk Management
Factors That May Affect Future Results
Competition
Geographic Concentration
4
of the rapid population growth of Central Oregon over the past decade, and the tourism and service nature of the economy in its primary Central Oregon market, its loan concentration has historically been in real estate construction and commercial real estate loans.
Effects of Government Monetary Policy
SUPERVISION AND REGULATION
Federal Bank Holding Company Regulation
The Sarbanes-Oxley Act of 2002
5
statements; completeness of disclosure and effectiveness of internal controls; greater independence of audit functions; and increased penalties for accounting and auditing improprieties at publicly traded companies. The SOA directs the Securities and Exchange Commission (SEC) and securities exchanges to adopt rules that implement these and other requirements. A number of rules have been adopted and continue to be proposed and implemented pursuant to the SOA.
USA Patriot Act
Financial Modernization Act
|
All of the depository institution subsidiaries must be well capitalized and well managed; |
|
The holding company must file a declaration with the Federal Reserve Board that it elects to be a financial holding company to engage in activities that would not have been permissible before the Gramm-Leach-Bliley Act; and |
|
All of the depository institution subsidiaries must have a Community Reinvestment Act rating of satisfactory or better. |
|
acting as a principal, agent or broker for insurance; |
|
underwriting, dealing in or making a market in securities; and |
|
providing financial and investment advice. |
Federal and State Bank Regulation
6
Interstate Banking Legislation
Deposit Insurance
Regulatory Capital
7
among banks and bank holding companies, to account for off-balance sheet exposure and to minimize disincentives for holding liquid assets. Assets and off-balance sheet items are assigned to broad risk categories, each with appropriate weights. The resulting capital ratios represent capital as a percentage of total risk-weighted assets and off-balance sheet items. The guidelines are minimums, and the FRB has noted that bank holding companies contemplating significant expansion programs should not allow expansion to diminish their capital ratios and should maintain ratios well in excess of the minimum. The current guidelines require all bank holding companies and banks to maintain a minimum risk-based total capital ratio equal to 8%, of which at least 4% must be Tier 1 capital.
State Regulations Concerning Cash Dividends
8
Item 2. PROPERTIES
Item 3. LEGAL PROCEEDINGS
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
9
PART II
Item 5. | MARKET FOR CASCADE BANCORPS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
||||||||||||||||||
High |
$ | 15.41 | $ | 18.49 | $ | 18.85 | $ | 20.79 | ||||||||||
Low |
$ | 13.99 | $ | 14.50 | $ | 16.75 | $ | 17.90 | ||||||||||
2002 |
||||||||||||||||||
High |
$ | 12.30 | $ | 18.38 | $ | 18.09 | $ | 15.25 | ||||||||||
Low |
$ | 10.40 | $ | 12.47 | $ | 13.51 | $ | 12.42 |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Per Share |
Per Share |
Per Share |
Per Share |
|||||||||||||||
2004 |
$ | .08 | N/A | N/A | N/A | |||||||||||||
2003 |
$ | .08 | $ | .08 | $ | .08 | $ | .08 | ||||||||||
2002 |
$ | .06 | $ | .06 | $ | .07 | $ | .07 |
Item 6. SELECTED FINANCIAL DATA
Cautionary Information Concerning Forward-Looking
Statements
10
Critical Accounting Policies
Years ended December 31, |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
2000 |
1999 |
|||||||||||||||||||
Balance
Sheet Data (at period end) |
|||||||||||||||||||||||
Investment
securities |
$ | 34,271 | $ | 28,571 | $ | 25,885 | $ | 24,293 | $ | 30,136 | |||||||||||||
Loans,
gross |
587,200 | 500,924 | 423,172 | 358,674 | 280,103 | ||||||||||||||||||
Total
assets |
734,712 | 578,359 | 488,753 | 423,293 | 347,904 | ||||||||||||||||||
Total
deposits |
651,155 | 501,962 | 425,258 | 358,198 | 285,313 | ||||||||||||||||||
Non-interest
bearing deposits |
245,378 | 209,524 | 162,676 | 128,249 | 107,188 | ||||||||||||||||||
Core Deposits
(1) |
635,177 | 483,505 | 391,443 | 333,150 | 271,240 | ||||||||||||||||||
Total
shareholders equity (2) |
61,756 | 51,188 | 41,680 | 34,981 | 29,571 |
11
Years ended December 31, |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
2000 |
1999 | |||||||||||||||||||
Income
Statement Data |
|||||||||||||||||||||||
Interest
income |
$ | 40,835 | $ | 37,897 | $ | 38,298 | $ | 35,523 | $ | 28,076 | |||||||||||||
Interest
expense |
4,003 | 4,657 | 8,771 | 9,959 | 6,337 | ||||||||||||||||||
Net interest
income |
36,832 | 33,240 | 29,527 | 25,564 | 21,739 | ||||||||||||||||||
Loan loss
provision |
2,695 | 2,680 | 3,690 | 2,751 | 2,110 | ||||||||||||||||||
Net interest
income after loan loss provision |
34,137 | 30,560 | 25,837 | 22,813 | 19,629 | ||||||||||||||||||
Non-interest
income |
13,400 | 9,663 | 7,829 | 5,983 | 5,305 | ||||||||||||||||||
Non-interest
expense |
24,854 | 21,023 | 19,313 | 16,794 | 14,923 | ||||||||||||||||||
Income before
income taxes |
22,683 | 19,200 | 14,353 | 12,002 | 10,011 | ||||||||||||||||||
Provision for
income taxes |
8,728 | 7,485 | 5,671 | 4,683 | 3,773 | ||||||||||||||||||
Net
income |
$ | 13,955 | $ | 11,715 | $ | 8,682 | $ | 7,319 | $ | 6,238 | |||||||||||||
Share Data
(2) |
|||||||||||||||||||||||
Basic
earnings per common share |
$ | 1.11 | $ | 0.94 | $ | 0.70 | $ | 0.59 | $ | 0.51 | |||||||||||||
Diluted
earnings per common share |
$ | 1.07 | $ | 0.91 | $ | 0.68 | $ | 0.58 | $ | 0.49 | |||||||||||||
Book value
per common share |
$ | 4.89 | $ | 4.09 | $ | 3.35 | $ | 2.82 | $ | 2.39 | |||||||||||||
Cash
dividends declared per common share |
$ | 0.32 | $ | 0.26 | $ | 0.21 | $ | 0.18 | $ | 0.18 | |||||||||||||
Ratio of
dividends declared to net income |
28.86 | % | 27.68 | % | 30.48 | % | 30.07 | % | 35.19 | % | |||||||||||||
Basic Average
shares outstanding |
12,584 | 12,474 | 12,404 | 12,379 | 12,346 | ||||||||||||||||||
Fully Diluted
average shares outstanding |
12,999 | 12,871 | 12,675 | 12,577 | 12,638 | ||||||||||||||||||
Key
Ratios |
|||||||||||||||||||||||
Return on
average total shareholders equity |
25.06 | % | 25.62 | % | 22.92 | % | 23.27 | % | 22.26 | % | |||||||||||||
Return on
average total assets |
2.13 | % | 2.20 | % | 1.88 | % | 1.86 | % | 1.88 | % | |||||||||||||
Net interest
spread |
5.62 | % | 6.17 | % | 5.88 | % | 5.78 | % | 6.21 | % | |||||||||||||
Net interest
margin |
6.03 | % | 6.75 | % | 7.02 | % | 7.21 | % | 7.46 | % | |||||||||||||
Total revenue
(net int inc + non int inc) |
$ | 50,232 | $ | 42,903 | $ | 37,356 | $ | 31,331 | $ | 27,148 | |||||||||||||
Efficiency
ratio (3) |
49.48 | % | 49.00 | % | 51.70 | % | 52.91 | % | 55.35 | % | |||||||||||||
Asset
Quality Ratios |
|||||||||||||||||||||||
Loan loss
reserve |
$ | 9,399 | $ | 7,669 | $ | 6,555 | $ | 5,020 | $ | 3,525 | |||||||||||||
Reserve to
ending total loans |
1.59 | % | 1.53 | % | 1.55 | % | 1.40 | % | 1.26 | % | |||||||||||||
Non-performing assets (4) |
$ | 56 | $ | 1,505 | $ | 2,486 | $ | 684 | $ | 662 | |||||||||||||
Non-performing assets to total assets |
0.01 | % | 0.26 | % | 0.51 | % | 0.16 | % | 0.19 | % | |||||||||||||
Delinquent
>30 days to total loans |
0.04 | % | 0.17 | % | 0.43 | % | 0.57 | % | 0.44 | % | |||||||||||||
Net Charge
offs |
$ | 966 | $ | 1,566 | $ | 2,155 | $ | 1,256 | $ | 1,221 | |||||||||||||
Net loan
charge-offs (annualized) |
0.18 | % | 0.34 | % | 0.55 | % | 0.39 | % | 0.49 | % | |||||||||||||
Mortgage
Activity |
|||||||||||||||||||||||
Mortgage
Originations |
$ | 304,691 | $ | 224,308 | $ | 164,436 | $ | 77,108 | $ | 97,935 | |||||||||||||
Total
Servicing Portfolio (sold loans) |
$ | 514,223 | $ | 453,536 | $ | 375,051 | $ | 285,548 | $ | 268,792 | |||||||||||||
Capitalized
Mortgage Servicing Rights (MSRs) |
$ | 4,688 | $ | 4,071 | $ | 3,603 | $ | 3,019 | $ | 2,838 | |||||||||||||
Capital
Ratios |
|||||||||||||||||||||||
Average
shareholders equity to average assets |
8.51 | % | 8.60 | % | 8.20 | % | 7.99 | % | 8.46 | % | |||||||||||||
Leverage
ratio (5) |
8.55 | % | 8.88 | % | 8.58 | % | 8.27 | % | 8.37 | % | |||||||||||||
Total
risk-based capital ratio (5) |
11.21 | % | 11.24 | % | 10.92 | % | 10.64 | % | 11.09 | % |
Notes:
(1) | Core deposits include all demand, interest bearing demand, savings plus time deposits of amounts less than $100,000. |
(2) | Adjusted to reflect 10% stock dividend declared in June 1999, a 20% (6:5) stock split declared in May 2001, and a 50% (3:2) stock split declared in May 2002. |
(3) | Efficiency ratio is noninterest expense divided by (net interest income + noninterest income). |
(4) | Nonperforming assets consist of loans contractually past due 90 days or more, nonaccrual loans and other real estate owned. |
(5) | Computed in accordance with FRB and FDIC guidelines. |
12
Item 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
HIGHLIGHTS AND SUMMARY OF PERFORMANCE
OVERVIEW AND KEY PERFORMANCE MEASURES
New market initiatives in Southern Oregon and Portland, Oregon
Subsequent Events
13
2003, Community Bank of Grants Pass reported $36 million in loans, $42 million in deposits, $5 million in equity, and $.4 million net income for full year 2003 (unaudited).
Key Performance Indicators
FINANCIAL PERFORMANCE SUMMARY:
Loan growth and credit quality
Deposit growth
Non interest income and expense
14
or 41.4% year over year increase in service charge income, in part resulting from volume and price increases in the Companys overdraft protection product.
RESULTS OF OPERATIONS Years ended December 31, 2003, 2002,
and 2001
Net Interest Income/Net Interest Margin
15
Average Balances and Average Rates Earned and Paid
Year ended December 31, 2003 |
Year ended December 31, 2002 |
Year ended December 31, 2001 |
|||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Average Balance |
Interest Income/ Expense |
Average Yield or Rates |
Average Balance |
Interest Income/ Expense |
Average Yield or Rates |
Average Balance |
Interest Income/ Expense |
Average Yield or Rates |
|||||||||||||||||||||||||||||||
Assets |
|||||||||||||||||||||||||||||||||||||||
Taxable
securities |
$ | 29,334 | $ | 1,140 | 3.89 | % | $ | 28,344 | $ | 1,152 | 4.06 | % | $ | 24,317 | $ | 1,345 | 5.53 | % | |||||||||||||||||||||
Non-taxable
securities (1) |
2,369 | 66 | 2.79 | % | 8854 | 37 | 4.33 | % | 883 | 38 | 4.30 | % | |||||||||||||||||||||||||||
Interest
bearing balances from Federal Home Loan Bank |
23,098 | 214 | 0.93 | % | |||||||||||||||||||||||||||||||||||
Federal funds
sold |
11,775 | 116 | 0.99 | % | 5,412 | 85 | 1.57 | % | 1,259 | 52 | 4.13 | % | |||||||||||||||||||||||||||
Loans
(2)(3) |
544,440 | 39,299 | 7.22 | % | 457,906 | 36,623 | 8.00 | % | 394,432 | 36,863 | 9.35 | % | |||||||||||||||||||||||||||
Total earning
assets |
611,016 | 40,835 | 6.68 | % | 492,516 | 37,897 | 7.69 | % | 420,891 | 38,298 | 9.10 | % | |||||||||||||||||||||||||||
Reserve for
loan losses |
(8,415 | ) | (7,275 | ) | (5,519 | ) | |||||||||||||||||||||||||||||||||
Cash and due
from banks |
23,062 | 21,631 | 21,683 | ||||||||||||||||||||||||||||||||||||
Premises and
equipment, net |
11,540 | 9,453 | 9,087 | ||||||||||||||||||||||||||||||||||||
Other
Assets |
16,979 | 15,499 | 15,527 | ||||||||||||||||||||||||||||||||||||
Total
assets |
$ | 654,182 | $ | 531,824 | $ | 461,669 | |||||||||||||||||||||||||||||||||
Liabilities & Stockholders Equity |
|||||||||||||||||||||||||||||||||||||||
Int. bearing
demand deposits |
$ | 281,438 | 2,449 | 0.87 | % | $ | 195,526 | 2,278 | 1.17 | % | $ | 162,766 | 4,136 | 2.54 | % | ||||||||||||||||||||||||
Savings
deposits |
26,888 | 109 | 0.41 | % | 21,421 | 146 | 0.68 | % | 18,073 | 247 | 1.37 | % | |||||||||||||||||||||||||||
Time
deposits |
47,973 | 898 | 1.87 | % | 62,287 | 1,666 | 2.67 | % | 72,125 | 3,502 | 4.86 | % | |||||||||||||||||||||||||||
Other
borrowings |
20,424 | 547 | 2.68 | % | 26,606 | 567 | 2.13 | % | 19,655 | 886 | 4.51 | % | |||||||||||||||||||||||||||
Total
interest bearing liabilities |
376,723 | 4,003 | 1.06 | % | 305,742 | 4,657 | 1.52 | % | 272,619 | 8,771 | 3.22 | % | |||||||||||||||||||||||||||
Demand
deposits |
213,639 | 173,105 | 144,994 | ||||||||||||||||||||||||||||||||||||
Other
liabilities |
8,164 | 7,250 | 6,179 | ||||||||||||||||||||||||||||||||||||
Total
liabilities |
598,526 | 486,097 | 423,792 | ||||||||||||||||||||||||||||||||||||
Stockholders equity |
55,656 | 45,727 | 37,877 | ||||||||||||||||||||||||||||||||||||
Total
liabilities & equity |
$ | 654,182 | $ | 531,824 | $ | 461,669 | |||||||||||||||||||||||||||||||||
Net interest
income |
$ | 36,832 | $ | 33,240 | $ | 29,527 | |||||||||||||||||||||||||||||||||
Net interest
spread |
5.62 | % | 6.17 | % | 5.88 | % | |||||||||||||||||||||||||||||||||
Net interest
income to earning assets |
6.03 | % | 6.75 | % | 7.02 | % |
(1) | Yields on tax-exempt securities have not been stated on a tax-equivalent basis. |
(2) | Loan related fees included in the above yield calculations: $2,190,000 in 2003, $1,885,000 in 2002, and $1,493,000 in 2001. |
(3) | Includes mortgage loans held for sale. |
Analysis of Changes in Interest Income and Expense
16
Year ended December 31, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 over 2002 |
2002 over 2001 |
||||||||||||||||||||||||||
Amount of Change Attributed to |
Amount of Change Attributed to |
||||||||||||||||||||||||||
Total Increase (Decrease) |
Volume |
Rate |
Total Increase (Decrease) |
Volume |
Rate |
||||||||||||||||||||||
Interest
income: |
|||||||||||||||||||||||||||
Interest and
fees on loans |
$ | 2,676 | $ | 6,921 | $ | (4,245 | ) | $ | (240 | ) | $ | 5,510 | $ | (5,750 | ) | ||||||||||||
Taxable
securities |
(12 | ) | 40 | (52 | ) | (193 | ) | 194 | (387 | ) | |||||||||||||||||
Non-taxable
securities |
29 | 66 | (37 | ) | (1 | ) | (1 | ) | | ||||||||||||||||||
Interest
bearing balances due from FHLB |
214 | 214 | | | | | |||||||||||||||||||||
Federal funds
sold |
31 | 100 | (69 | ) | 33 | 119 | (86 | ) | |||||||||||||||||||
Total
interest income |
2,938 | 7,341 | (4,403 | ) | (401 | ) | 5,822 | (6,223 | ) | ||||||||||||||||||
Interest
expense: |
|||||||||||||||||||||||||||
Interest on
deposits: |
|||||||||||||||||||||||||||
Interest
bearing demand |
171 | 1,003 | (832 | ) | (1,858 | ) | 601 | (2,459 | ) | ||||||||||||||||||
Savings |
(37 | ) | 37 | (74 | ) | (101 | ) | 35 | (136 | ) | |||||||||||||||||
Time |
(768 | ) | (383 | ) | (385 | ) | (1,836 | ) | (367 | ) | (1,469 | ) | |||||||||||||||
Other
borrowings |
(20 | ) | (132 | ) | 112 | (319 | ) | 231 | (550 | ) | |||||||||||||||||
Total
interest expense |
(654 | ) | 525 | (1,179 | ) | (4,114 | ) | 500 | (4,614 | ) | |||||||||||||||||
Net interest
income |
$ | 3,592 | $ | 6,816 | (3,224 | ) | $ | 3,713 | $ | 5,322 | $ | (1,609 | ) |
Non-interest Income
Total non-interest income was up 38.5% at $13.4 million for 2003, following a 23.4% increase in 2002. Contributing to the increase in both years were record net mortgage revenues (discussed below) as well as higher bank service fee income arising from a growing customer base, increased transaction volumes and pricing adjustments. 2003 banking service fees increased by $1.8 million, or 41.4% year over year, in part due to strong customer acceptance and utilization of overdraft protection related products.
Home Mortgage Originations and Mortgage Related Revenue
With mortgage market rates remaining at very low levels throughout 2003, the Company originated a record volume of mortgages to fund home purchase and refinance activity. The increasing volumes contributed to stronger net mortgage banking fees over these years. 2003 residential mortgage origination volumes totaled approximately $305 million, compared to $224 million in 2002, and $180 million in 2001. Net mortgage revenues increased to $4.1 million in 2003, up 51.1% from $2.7 million in the prior year.
The general level and direction of interest rates directly influence the volume and profitability of mortgage banking. The market is predicting higher interest rates in 2004, and the Mortgage Bankers Association has predicted a likely slowdown in mortgage activity. It is likely that in a higher rate environment the volume of mortgage loans and associated origination fees and gains on sales of residential mortgage loans would retreat from the record levels of 2003.
The Company routinely sells the residential mortgage loans it originates to Fannie Mae, a U.S. Government sponsored enterprise. The Company services such loans for Fannie Mae and is paid approximately .25% per annum on the outstanding balances for providing this service. Such revenues are included in the above mortgage banking results. Mortgages serviced for Fannie Mae totaled $514 million at December 31, 2003 and $454 million at December 31, 2002, upon which were recorded related Mortgage Servicing Rights (MSRs) of approximately $4.7 million and $4.1 million, respectively.
The Company capitalizes the estimated market value of MSRs into income upon origination and sale of each mortgage loan. The Company amortizes MSRs in proportion to the servicing income it receives from Fannie Mae
17
over the estimated life of the underlying mortgages, considering prepayment expectations and refinancing patterns. In addition, the Company amortizes, in full, any remaining MSRs balance that is specifically associated with a serviced loan that is refinanced or paid-off.
As a result of its fair value analysis, in 2003, the Company recorded a negligible positive MSRs valuation adjustment, as compared to 2002s impairment charge of $.4 million. Including remaining net valuation allowances, the carrying value of the MSRs at December 31, 2003 was 0.92% of serviced loans compared to 0.89% a year ago. Net remaining MSRs impairment allowances total approximately $.3 million at December 31, 2003.
Non-interest Expense
Total non-interest expense for the year was $24.9 million, an increase of 18.2% compared to 2002, following an increase of 8.9% in 2002. Pretax expenses relating to new markets start-up costs were $1.3 million for 2003, which accounts for about 33% of the increase for the full year. 2003 expense increases occurred for human resources, including staffing increases to meet growing business volumes, support for new markets, along with incentive-based bonuses and variable mortgage commissions that are directly tied to the increasing profitability of the Company. 2002 staff increases were primarily in the Mortgage Center owing to record business volumes, plus additional loan officer and branch staff positions. During the periods presented, business growth drove higher expenses for new branch locations, equipment, communication and information systems, marketing, postage, donations, legal and professional services. Despite increased expenses related to new markets, the Companys efficiency ratio remained stable at about 49.5%, notably better than peer banks for the report periods, as higher costs were leveraged against increased revenues generated from the strong growth. It is anticipated that the ratio may trend higher in 2004 due to the full year effect of new market expenses.
Income Taxes
The provision for income taxes increased during the periods presented primarily as a result of higher pre-tax income.
FINANCIAL CONDITION
Loan Portfolio Composition
18
December 31, |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
2000 |
1999 |
|||||||||||||||||||
Commercial |
$ | 142,766 | $ | 106,751 | $ | 74,498 | $ | 56,707 | $ | 43,122 | |||||||||||||
Real
Estate: |
|||||||||||||||||||||||
Construction/lot |
123,892 | 105,584 | 97,430 | 72,241 | 49,276 | ||||||||||||||||||
Mortgage |
46,140 | 43,004 | 44,054 | 43,387 | 47,252 | ||||||||||||||||||
Commercial |
244,203 | 208,540 | 165,206 | 144,337 | 111,578 | ||||||||||||||||||
Consumer |
32,490 | 37,045 | 41,984 | 42,002 | 28,875 | ||||||||||||||||||
589,491 | 500,924 | 423,172 | 358,674 | 280,103 | |||||||||||||||||||
Less: |
|||||||||||||||||||||||
Reserve for
loan losses |
9,399 | 7,669 | 6,555 | 5,020 | 3,525 | ||||||||||||||||||
Deferred loan
fees |
2,290 | 1,752 | 1,467 | 1,116 | 1,253 | ||||||||||||||||||
11,689 | 9,421 | 8,022 | 6,136 | 4,778 | |||||||||||||||||||
$ | 577,801 | $ | 491,503 | $ | 415,150 | $ | 352,538 | $ | 275,325 |
Loan Category |
Due within one year |
Due after one, but within five years |
Due after five years |
Total |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Commercial |
$ | 54,034 | $ | 69,775 | $ | 18,957 | $ | 142,766 | ||||||||||
Real
Estate: |
||||||||||||||||||
Construction/lot |
60,182 | 57,301 | 6,409 | 123,892 | ||||||||||||||
Mortgage |
11,066 | 9,489 | 25,585 | 46,140 | ||||||||||||||
Commercial |
6,856 | 46,906 | 190,441 | 244,203 | ||||||||||||||
Consumer |
4,146 | 14,203 | 14,141 | 32,490 | ||||||||||||||
$ | 136,284 | $ | 197,674 | $ | 255,533 | $ | 589,491 |
Real Estate Loan Concentration:
19
Commercial Real Estate: 41.4% of Total Loans |
2003 |
% of total CRE |
2002 |
% of total CRE |
2001 |
% of total CRE |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Owner
occupied |
$ | 136,389 | 56 | % | $ | 128,699 | 62 | % | $ | 110,551 | 67 | % | ||||||||||||||
Non-owner
occupied |
107,814 | 44 | % | 79,841 | 38 | % | 54,655 | 33 | % | |||||||||||||||||
$ | 244,203 | 100 | % | $ | 208,540 | 100 | % | $ | 165,206 | 100 | % |
Real Estate Construction/lot loans: 21.0% of Total Loans |
2003 |
% of total Constr. |
2002 |
% of total Constr. |
2001 |
% of total Constr. |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Residential
construction to homeowner |
$ | 56,881 | 46 | % | $ | 48,401 | 46 | % | $ | 32,572 | 33 | % | ||||||||||||||
Commercial
construction |
26,631 | 21 | % | 24,374 | 23 | % | 33,349 | 34 | % | |||||||||||||||||
Residential
speculative construction to developer/builder |
40,380 | 33 | % | 32,809 | 31 | % | 31,509 | 32 | % | |||||||||||||||||
$ | 123,892 | 100 | % | $ | 105,584 | 100 | % | $ | 97,430 | 100 | % |
Lending and Credit Management
Reserve for Loan Losses
20
affecting the loan portfolio. Such factors include loss experience, review of problem loans, current economic conditions, and an overall evaluation of the quality, risk characteristics and concentration of loans in the portfolio. The reserve is increased by provisions charged to operations and reduced by loans charged-off, net of recoveries. No assurance can be given that, in any particular period, loan losses will not be sustained that are sizable in relation to the amount reserved, or that changing economic factors or other environmental conditions could cause increases in the loan loss provision.
Loan Loss Provision
Allocation of Reserve for Loan Losses
21
2003 |
2002 |
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Reserve for loan losses |
Allocated reserve as a % of loan category |
Loan category as a % of total loans |
Reserve for loan losses |
Allocated reserve as a % of loan category |
Loan category as a % of total loans |
||||||||||||||||||||||
Commercial |
$ | 2,204 | 1.54 | % | 24.22 | % | $ | 1,390 | 1.30 | % | 21.31 | % | |||||||||||||||
Real
Estate: |
|||||||||||||||||||||||||||
Construction/lot |
1,833 | 1.48 | % | 21.02 | % | 1,315 | 1.25 | % | 21.08 | % | |||||||||||||||||
Mortgage |
711 | 1.54 | % | 7.83 | % | 250 | 0.58 | % | 8.58 | % | |||||||||||||||||
Commercial |
2,153 | 0.88 | % | 41.43 | % | 1,653 | 0.79 | % | 41.63 | % | |||||||||||||||||
Consumer |
1,488 | 4.58 | % | 5.51 | % | 2,484 | 6.71 | % | 7.40 | % | |||||||||||||||||
Unallocated |
1,010 | | | 577 | | | |||||||||||||||||||||
Total reserve
for loan losses |
$ | 9,399 | 1.59 | % | 100.00 | % | $ | 7,669 | 1.53 | % | 100.00 | % |
2001 |
2000 |
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Reserve for loan losses |
Allocated reserve as a % of loan category |
Loan category as a % of total loans |
Reserve for loan losses |
Allocated reserve as a % of loan category |
Loan category as a % of total loans |
||||||||||||||||||||||
Commercial |
$ | 1,046 | 1.40 | % | 17.60 | % | $ | 835 | 1.47 | % | 15.81 | % | |||||||||||||||
Real
Estate: |
|||||||||||||||||||||||||||
Construction/lot |
917 | 0.94 | % | 23.02 | % | 837 | 1.16 | % | 20.14 | % | |||||||||||||||||
Mortgage |
532 | 1.21 | % | 10.41 | % | 305 | 0.70 | % | 12.10 | % | |||||||||||||||||
Commercial |
1,238 | 0.75 | % | 39.04 | % | 986 | 0.68 | % | 40.24 | % | |||||||||||||||||
Consumer |
2,499 | 5.95 | % | 9.92 | % | 1,608 | 3.83 | % | 11.71 | % | |||||||||||||||||
Unallocated |
323 | | | 449 | | | |||||||||||||||||||||
Total reserve
for loan losses |
$ | 6,555 | 1.55 | % | 100.00 | % | $ | 5,020 | 1.40 | % | 100.00 | % |
1999 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Reserve for loan losses |
Allocated reserve as a % of loan category |
Loan category as a % of total loans |
|||||||||||||
Commercial |
$ | 793 | 1.84 | % | 15.40 | % | |||||||||
Real
Estate: |
|||||||||||||||
Construction/lot |
759 | 1.54 | % | 17.59 | % | ||||||||||
Mortgage |
374 | 0.79 | % | 16.87 | % | ||||||||||
Commercial |
675 | 0.60 | % | 39.83 | % | ||||||||||
Consumer |
899 | 3.11 | % | 10.31 | % | ||||||||||
Unallocated |
25 | | | ||||||||||||
Total reserve
for loan losses |
$ | 3,525 | 1.26 | % | 100.00 | % |
22
Year ended December 31, |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
2000 |
1999 |
|||||||||||||||||||
Loans
outstanding at end of period |
$ | 589,491 | $ | 500,924 | $ | 423,172 | $ | 358,674 | $ | 280,103 | |||||||||||||
Average loans
outstanding during the period |
$ | 544,440 | $ | 457,906 | $ | 394,432 | $ | 322,153 | $ | 249,565 | |||||||||||||
Reserve
balance, beginning of period |
$ | 7,669 | $ | 6,555 | $ | 5,020 | $ | 3,525 | $ | 2,636 | |||||||||||||
Recoveries: |
|||||||||||||||||||||||
Commercial |
173 | 33 | 91 | 12 | 9 | ||||||||||||||||||
Real
Estate: |
|||||||||||||||||||||||
Construction |
| | | 1 | | ||||||||||||||||||
Mortgage |
18 | 41 | 30 | | 4 | ||||||||||||||||||
Commercial |
138 | 145 | | | | ||||||||||||||||||
Consumer |
179 | 285 | 212 | 201 | 166 | ||||||||||||||||||
508 | 504 | 333 | 214 | 179 | |||||||||||||||||||
Loans charged
off: |
|||||||||||||||||||||||
Commercial |
(371 | ) | (215 | ) | (518 | ) | (158 | ) | (518 | ) | |||||||||||||
Real
Estate: |
|||||||||||||||||||||||
Construction |
| | | | (65 | ) | |||||||||||||||||
Mortgage |
(106 | ) | (253 | ) | (72 | ) | (15 | ) | (27 | ) | |||||||||||||
Commercial |
| (166 | ) | (145 | ) | | | ||||||||||||||||
Consumer |
(996 | ) | (1,436 | ) | (1,753 | ) | (1,297 | ) | (790 | ) | |||||||||||||
(1,473 | ) | (2,070 | ) | (2,488 | ) | (1,470 | ) | (1,399 | ) | ||||||||||||||
Net loans
charged-off |
(965 | ) | (1,566 | ) | (2,155 | ) | (1,256 | ) | (1,221 | ) | |||||||||||||
Provision
charged to operations |
2,695 | 2,680 | 3,690 | 2,751 | 2,110 | ||||||||||||||||||
Reserve
balance, end of period |
$ | 9,399 | $ | 7,669 | $ | 6,555 | $ | 5,020 | $ | 3,525 | |||||||||||||
Ratio of net
loans charged-off to average loans outstanding |
.18 | % | .34 | % | .55 | % | .39 | % | .49 | % | |||||||||||||
Ratio of
reserve for loan losses to loans at end of period |
1.59 | % | 1.53 | % | 1.55 | % | 1.40 | % | 1.26 | % |
December 31, |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
2000 |
1999 |
|||||||||||||||||||
Loans on
non-accrual status |
$ | 56 | $ | 971 | $ | 2,430 | $ | 621 | $ | 582 | |||||||||||||
Loans past
due 90 days or more but not on non-accrual status |
| 203 | 56 | 63 | 40 | ||||||||||||||||||
Other real
estate owned |
| 331 | | | 40 | ||||||||||||||||||
Total
non-performing assets |
$ | 56 | $ | 1,505 | $ | 2,486 | $ | 684 | $ | 662 | |||||||||||||
Percentage of
non-performing assets to total assets |
.01 | % | .26 | % | .51 | % | .16 | % | .19 | % |
23
Investment Portfolio
December 31, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
|||||||||||||
U.S. Agency
mortgage-backed securities |
$ | 25,193 | $ | 19,459 | $ | 20,934 | |||||||||
U.S. Treasury
securities |
| | 2,021 | ||||||||||||
U.S.
Government and agency securities |
3,135 | 6,216 | | ||||||||||||
Obligations
of state and political subdivisions |
3,458 | 790 | 942 | ||||||||||||
Total debt
securities |
31,786 | 26,465 | 23,897 | ||||||||||||
Mutual
fund |
352 | 346 | 312 | ||||||||||||
Equity
securities |
2,133 | 1,760 | 1,676 | ||||||||||||
Total
investment securities |
$ | 34,271 | $ | 28,571 | $ | 25,885 |
Type and maturity |
Carrying Value |
Weighted Average Yield (1) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|
U.S. Agency
mortgage-backed securities |
||||||||||
Due after 1
but within 5 years |
$ | 2,527 | 3.67 | % | ||||||
Due after 10
years |
22,666 | 3.23 | % | |||||||
Total U.S.
Agency mortgage-backed securities |
25,193 | 3.26 | % | |||||||
U.S.
Government and Agency Securities |
||||||||||
Due after 1
but within 5 years |
3,135 | 5.10 | % | |||||||
Total U.S.
Government and Agency Securities |
3,135 | 5.10 | % | |||||||
State and
Political Subdivisions (1) |
||||||||||
Due after 1
but within 5 years |
2,966 | 3.54 | % | |||||||
Due after 5
but within 10 years |
492 | 7.19 | % | |||||||
Total State
and Political Subdivisions |
3,458 | 4.06 | % | |||||||
Total debt
securities |
31,786 | 3.52 | % | |||||||
Mutual
fund |
352 | 3.94 | % | |||||||
Equity
securities |
2,133 | 0.93 | % | |||||||
Total
Securities |
$ | 34,271 | 3.36 | % |
(1) | Yields on tax-exempt securities have not been stated on a tax equivalent basis. |
24
Deposit Liabilities and Time Deposit Maturities
Years ended December 31, |
|||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 Average |
2002 Average |
2001 Average |
|||||||||||||||||||||||||
Deposit Liabilities |
Amount |
Rate Paid |
Amount |
Rate Paid |
Amount |
Rate Paid |
|||||||||||||||||||||
Demand |
$ | 213,639 | N/A | $ | 173,105 | N/A | $ | 144,994 | N/A | ||||||||||||||||||
Interest-bearing demand |
281,438 | 0.87 | % | 195,526 | 1.17 | % | 162,766 | 2.54 | % | ||||||||||||||||||
Savings |
26,888 | 0.41 | % | 21,421 | 0.68 | % | 18,073 | 1.37 | % | ||||||||||||||||||
Time |
47,973 | 1.87 | % | 62,287 | 2.67 | % | 72,125 | 4.86 | % | ||||||||||||||||||
Total
Deposits |
$ | 569,938 | $ | 452,339 | $ | 397,958 |
Time deposits of $100,000 or more (1) |
All other Time deposits (2) |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Remaining time to maturity |
Amount |
Percent |
Amount |
Percent |
|||||||||||||||
3 months or
less |
$ | 5,299 | 33.17 | % | $ | 8,893 | 31.44 | % | |||||||||||
Over 3 months
through 6 months |
2,634 | 16.49 | 6,694 | 23.66 | |||||||||||||||
Over 6 months
through 12 months |
3,434 | 21.49 | 6,692 | 23.65 | |||||||||||||||
Over 12
months |
4,610 | 28.85 | 6,013 | 21.25 | |||||||||||||||
Total |
$ | 15,977 | 100.00 | % | $ | 28,292 | 100.00 | % |
(1) | Time deposits of $100,000 or more represent 2.45% of total deposits as of December 31, 2003. |
(2) | All other time deposits represent 4.34% of total deposits as of December 31, 2003. |
LIQUIDITY AND SOURCES OF FUNDS
25
demand, including money market balances, and is split almost evenly between business and consumer deposits. In 2003, because deposit growth exceeded the increase in loans, the Company had ample excess liquidity. Management invested these excess funds in short-term and overnight money market instruments, in anticipation that such funds would be deployed to fund incremental loan growth, especially in new markets.
Borrowings
December 31, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
|||||||||||||
FHLB
short-term advances <90 days |
$ | | $ | | $ | 15,000 | |||||||||
FHLB
long-term advances >90 days |
13,865 | 18,000 | | ||||||||||||
FRB
borrowings |
| | 350 | ||||||||||||
Total
borrowings outstanding at year-end |
$ | 13,865 | $ | 18,000 | $ | 15,350 | |||||||||
Weighted
average interest rate at year-end |
3.17 | % | 2.98 | % | 1.88 | % | |||||||||
Maximum
amount outstanding at any month-end during the year |
$ | 29,831 | $ | 37,477 | $ | 26,000 | |||||||||
Daily average
amount outstanding during the year |
$ | 20,424 | $ | 26,606 | $ | 19,655 | |||||||||
Weighted
average interest rate during the year |
2.68 | % | 2.13 | % | 4.51 | % |
26
CAPITAL RESOURCES
CONTRACTUAL OBLIGATIONS
Payments Due by Period |
|||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total |
Less Than 1 Year |
1 to 3 Years |
3 to 5 Years |
More Than 5 Years |
|||||||||||||||||||
Time deposits
of $100,000 and over |
$ | 15,977 | $ | 11,367 | $ | 4,610 | $ | | $ | | |||||||||||||
Federal Home
Loan Bank advances |
13,865 | | 8,000 | 5,865 | | ||||||||||||||||||
Operating
Leases |
10,476 | 1,283 | 2,065 | 1,746 | 5,382 | ||||||||||||||||||
Total
contractual obligations |
$ | 40,318 | $ | 12,650 | $ | 14,675 | $ | 7,611 | $ | 5,382 |
OFF-BALANCE SHEET ARRANGEMENTS
Commitments
to extend credit |
$ | 176,919 | ||||
Commitments
under credit card lines of credit |
16,985 | |||||
Standby
letters of credit |
5,617 |
INFLATION
ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Interest Rate Risk and Asset and Liability Management
27
establishes a wide range of possible interest rate scenarios over a two-year forecast period. Such scenarios include a Stable or unchanged scenario and an Estimated or most likely scenario given current and forecast economic conditions. In addition, scenarios titled Rising Rate and Declining Rate are established to stress test the impact of more dramatic rate movements that are perceived as less likely, but may still possibly occur. Next, net interest income and earnings are simulated in each scenario. Simulated earnings are compared over a two-year time horizon. The following table defines the market interest rates used in the model for Estimated (most likely), Rising and Declining interest rate scenarios. These market rates shown are reached gradually over the 2-year simulation horizon.
Actual Market Rates at December 2003 |
Estimated Rates at December 2005 |
Declining Rates at December 2005 |
Rising Rates at December 2005 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Federal Funds
Rate |
1.00% | 3.50% | 0.25% | 7.00% | ||||||||||||||
Prime
Rate |
4.00% | 6.50% | 3.25% | 9.50% | ||||||||||||||
Treasury
Yield Curve Spread |
||||||||||||||||||
30-year to 3
month |
4.15% Unchanged Over Horizon Period |
4.15% flattening to 2.71% |
4.15% flattening to 2.45% |
4.15% flattening to .40% |
Stable Rate Scenario compared to |
First Twelve Month Average % Change in Pro-forma Earnings |
Second Twelve Month Average % Change in Pro-forma Earnings |
24th Month % Change in Pro-forma Earnings |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Estimated
Rate Scenario |
(1.53 | %) | .35 | % | 1.87 | % | ||||||||
Rising Rate
Scenario |
(1.76 | %) | (2.50 | %) | (3.68 | %) | ||||||||
Declining
Rate Scenario |
(4.18 | %) | (11.64 | %) | (14.06 | %) |
28
or rate of change, or changes in the shape of the yield curve. Nor does the simulation anticipate changes in credit conditions that could affect results. The results do not include possible changes in volumes, pricing or portfolio management tactics that may enable management to moderate the effect of such interest rate changes.
Interest Rate Gap Table
Within 90 days |
After 90 days within one year |
After one year within five years |
After five years |
Total |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
INTEREST
EARNING ASSETS: |
||||||||||||||||||||||
Investments
& fed funds sold |
$ | 14,800 | $ | | $ | 33,982 | $ | 289 | $ | 49,071 | ||||||||||||
Interest
bearing balances with FHLB |
38,789 | | | | 38,789 | |||||||||||||||||
Loans |
262,649 | 55,473 | 232,424 | 38,945 | 589,491 | |||||||||||||||||
Total
interest earning assets |
$ | 316,238 | $ | 55,473 | $ | 266,406 | $ | 39,234 | $ | 677,351 | ||||||||||||
INTEREST
BEARING LIABILITIES: |
||||||||||||||||||||||
Interest-bearing demand deposits |
$ | 103,130 | $ | 104,512 | $ | 14,994 | $ | 110,157 | $ | 332,793 | ||||||||||||
Savings
deposits |
| | 12,481 | 16,234 | 28,715 | |||||||||||||||||
Time
deposits |
14,192 | 19,454 | 10,623 | | 44,269 | |||||||||||||||||
Total
interest bearing deposits |
117,322 | 123,966 | 38,098 | 126,391 | 405,777 | |||||||||||||||||
Other
borrowings |
| | 8,000 | 5,865 | 13,865 | |||||||||||||||||
Total
interest bearing liabilities |
$ | 117,322 | $ | 123,966 | $ | 46,098 | $ | 132,256 | $ | 419,642 | ||||||||||||
Interest rate
sensitivity gap |
$ | 198,916 | $ | (68,493 | ) | $ | 220,308 | $ | (93,022 | ) | $ | 257,709 | ||||||||||
Cumulative
interest rate sensitivity gap |
$ | 198,916 | $ | 130,423 | $ | 350,731 | $ | 257,709 | $ | 257,709 | ||||||||||||
Interest rate
gap as a percentage of total interest earning assets |
29.37 | % | (10.11 | )% | 32.52 | % | (13.73 | )% | 38.05 | % | ||||||||||||
Cumulative
interest rate gap as a percentage of total earning assets |
29.37 | % | 19.25 | % | 51.78 | % | 38.05 | % | 38.05 | % |
29
Item 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
Page |
||||||
---|---|---|---|---|---|---|
Report of
Independent Auditors |
31 | |||||
Consolidated
Balance Sheets at December 31, 2003 and 2002 |
32 | |||||
For the Years
Ended December 31, 2003, 2002 and 2001: |
||||||
Consolidated
Statements of Income |
33 | |||||
Consolidated
Statements of Changes in Stockholders Equity |
34 | |||||
Consolidated
Statements of Cash Flows |
35 | |||||
Notes to
Consolidated Financial Statements |
36 |
30
REPORT OF SYMONDS, EVANS & COMPANY, P.C.,
INDEPENDENT
AUDITORS
To the Board of Directors and
Stockholders of Cascade
Bancorp
We have audited the accompanying consolidated balance sheets of Cascade
Bancorp and subsidiary as of December 31, 2003 and 2002, and the related consolidated statements of income, changes in stockholders equity, and
cash flows for each of the three years in the period ended December 31, 2003. These consolidated financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated
financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures
in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management,
as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Cascade Bancorp and subsidiary as of December 31, 2003 and 2002, and the results of
their operations and their cash flows for each of the three years in the period ended December 31, 2003 in conformity with accounting principles
generally accepted in the United States.
Portland, Oregon
January 16, 2004
31
CASCADE BANCORP AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
DECEMBER
31, 2003 AND 2002
2003 |
2002 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
ASSETS |
||||||||||
Cash and cash
equivalents: |
||||||||||
Cash and due
from banks |
$ | 34,930,921 | $ | 23,962,389 | ||||||
Interest
bearing deposits with Federal Home Loan Bank |
38,789,177 | 20,791 | ||||||||
Federal funds
sold |
14,800,000 | 6,000,000 | ||||||||
Total cash
and cash equivalents |
88,520,098 | 29,983,180 | ||||||||
Investment
securities available-for-sale |
33,609,058 | 27,781,266 | ||||||||
Investment
securities held-to-maturity, estimated fair value of $716,221 ($838,538 in 2002) |
661,686 | 789,586 | ||||||||
Federal Home
Loan Bank stock |
2,295,600 | 2,174,400 | ||||||||
Loans,
net |
577,801,194 | 491,503,539 | ||||||||
Premises and
equipment, net |
13,828,138 | 10,000,023 | ||||||||
Accrued
interest and other assets |
17,996,170 | 16,127,347 | ||||||||
Total
assets |
$ | 734,711,944 | $ | 578,359,341 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||
Liabilities: |
||||||||||
Deposits: |
||||||||||
Demand |
$ | 245,378,530 | $ | 209,523,869 | ||||||
Interest
bearing demand |
332,792,532 | 220,683,909 | ||||||||
Savings |
28,715,391 | 22,471,480 | ||||||||
Time |
44,268,539 | 49,283,000 | ||||||||
Total
deposits |
651,154,992 | 501,962,258 | ||||||||
Borrowings |
13,864,605 | 18,000,000 | ||||||||
Accrued
interest and other liabilities |
7,936,653 | 7,209,368 | ||||||||
Total
liabilities |
672,956,250 | 527,171,626 | ||||||||
Stockholders equity: |
||||||||||
Common stock,
no par value; 20,000,000 shares authorized; 12,621,275 shares issued and outstanding (12,513,638 in 2002) |
19,147,285 | 18,253,082 | ||||||||
Retained
earnings |
42,100,708 | 32,172,221 | ||||||||
Unearned
compensation on restricted stock |
(280,665 | ) | | |||||||
Accumulated
other comprehensive income |
788,366 | 762,412 | ||||||||
Total
stockholders equity |
61,755,694 | 51,187,715 | ||||||||
Total
liabilities and stockholders equity |
$ | 734,711,944 | $ | 578,359,341 |
See accompanying notes.
32
CASCADE BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
YEARS
ENDED DECEMBER 31, 2003, 2002 AND 2001
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Interest and
dividend income: |
||||||||||||||
Interest and
fees on loans |
$ | 39,299,069 | $ | 36,622,537 | $ | 36,863,554 | ||||||||
Taxable
interest on investment securities |
1,018,475 | 1,021,769 | 1,211,172 | |||||||||||
Nontaxable
interest on investment securities |
65,815 | 36,710 | 38,587 | |||||||||||
Interest on
interest bearing deposits with Federal Home Loan Bank |
214,027 | 794 | 2,646 | |||||||||||
Interest on
federal funds sold |
116,405 | 85,595 | 51,645 | |||||||||||
Dividends on
Federal Home Loan Bank stock |
121,392 | 129,300 | 130,753 | |||||||||||
Total
interest and dividend income |
40,835,183 | 37,896,705 | 38,298,357 | |||||||||||
Interest
expense: |
||||||||||||||
Deposits: |
||||||||||||||
Interest
bearing demand |
2,448,717 | 2,277,794 | 4,135,846 | |||||||||||
Savings |
109,453 | 146,545 | 247,686 | |||||||||||
Time |
898,014 | 1,665,889 | 3,502,272 | |||||||||||
Borrowings |
546,935 | 567,135 | 885,766 | |||||||||||
Total
interest expense |
4,003,119 | 4,657,363 | 8,771,570 | |||||||||||
Net interest
income |
36,832,064 | 33,239,342 | 29,526,787 | |||||||||||
Loan loss
provision |
2,695,000 | 2,680,000 | 3,690,000 | |||||||||||
Net interest
income after loan loss provision |
34,137,064 | 30,559,342 | 25,836,787 | |||||||||||
Noninterest
income: |
||||||||||||||
Service
charges on deposit accounts, net |
6,035,350 | 4,268,990 | 3,501,452 | |||||||||||
Mortgage
banking income, net |
4,114,738 | 2,721,753 | 2,084,970 | |||||||||||
Gains
(losses) on sales of investment securities available-for-sale, net |
236,435 | 152,746 | (12,554 | ) | ||||||||||
Card issuer
and merchant service fees, net |
1,692,456 | 1,439,868 | 1,279,346 | |||||||||||
Other |
1,321,421 | 1,079,853 | 975,788 | |||||||||||
Total
noninterest income |
13,400,400 | 9,663,210 | 7,829,002 | |||||||||||
Noninterest
expenses: |
||||||||||||||
Salaries and
employee benefits |
15,730,367 | 12,625,971 | 11,190,550 | |||||||||||
Equipment |
1,017,960 | 890,318 | 803,932 | |||||||||||
Occupancy |
1,901,901 | 1,477,050 | 1,337,252 | |||||||||||
Supplies |
392,405 | 316,077 | 494,792 | |||||||||||
Communications |
681,661 | 621,435 | 563,650 | |||||||||||
Advertising |
408,424 | 464,654 | 315,031 | |||||||||||
Other |
4,721,858 | 4,627,012 | 4,608,127 | |||||||||||
Total
noninterest expenses |
24,854,576 | 21,022,517 | 19,313,334 | |||||||||||
Income before
income taxes |
22,682,888 | 19,200,035 | 14,352,455 | |||||||||||
Provision for
income taxes |
8,728,000 | 7,485,000 | 5,670,700 | |||||||||||
Net
income |
$ | 13,954,888 | $ | 11,715,035 | $ | 8,681,755 | ||||||||
Basic
earnings per common share |
$ | 1.11 | $ | 0.94 | $ | 0.70 | ||||||||
Diluted
earnings per common share |
$ | 1.07 | $ | 0.91 | $ | 0.68 |
See accompanying notes.
33
CASCADE BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN
STOCKHOLDERS EQUITY
YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
Number of shares |
Comprehensive income |
Common stock |
Retained earnings |
Unearned compensation on restricted stock |
Accumulated other comprehensive income (loss) |
Total stockholders equity |
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balances at
December 31, 2000 |
12,383,791 | $ | 17,768,806 | $ | 17,583,393 | $ | | $ | (370,746 | ) | $ | 34,981,453 | ||||||||||||||||||
Comprehensive
income: |
||||||||||||||||||||||||||||||
Net
income |
| $ | 8,681,755 | | 8,681,755 | | | 8,681,755 | ||||||||||||||||||||||
Other
comprehensive income unrealized gains on investment securities available-for-sale of approximately $482,000 (net of income taxes of
approximately $296,000), net of reclassification adjustment for net losses on sales of investment securities available-for-sale included in net income
of approximately $8,000 (net of income taxes of approximately $5,000) |
| 489,962 | | | | 489,962 | 489,962 | |||||||||||||||||||||||
Comprehensive
income |
| $ | 9,171,717 | | | | | | ||||||||||||||||||||||
Cash dividends
paid (aggregating $.21 per share) |
| | (2,563,577 | ) | | | (2,563,577 | ) | ||||||||||||||||||||||
Stock options
exercised |
27,699 | 90,477 | | | | 90,477 | ||||||||||||||||||||||||
Balances at
December 31, 2001 |
12,411,490 | 17,859,283 | 23,701,571 | | 119,216 | 41,680,070 | ||||||||||||||||||||||||
Comprehensive
income: |
||||||||||||||||||||||||||||||
Net
income |
| $ | 11,715,035 | | 11,715,035 | | | 11,715,035 | ||||||||||||||||||||||
Other
comprehensive income unrealized gains on investment securities available-for-sale of approximately $737,000 (net of income taxes of
approximately $453,000), net of reclassification adjustment for net gains on sales of investment securities available-for-sale included in net income
of approximately $94,000 (net of income taxes of approximately $59,000) |
| 643,196 | | | | 643,196 | 643,196 | |||||||||||||||||||||||
Comprehensive
income |
| $ | 12,358,231 | | | | | | ||||||||||||||||||||||
Cash dividends
paid (aggregating $.26 per share) |
| | (3,244,385 | ) | | | (3,244,385 | ) | ||||||||||||||||||||||
Stock options
exercised |
102,148 | 393,799 | | | | 393,799 | ||||||||||||||||||||||||
Balances at
December 31, 2002 |
12,513,638 | 18,253,082 | 32,172,221 | | 762,412 | 51,187,715 | ||||||||||||||||||||||||
Comprehensive
income: |
||||||||||||||||||||||||||||||
Net
income |
| $ | 13,954,888 | | 13,954,888 | | | 13,954,888 | ||||||||||||||||||||||
Other
comprehensive income unrealized gains on investment securities available-for-sale of approximately $172,000 (net of income taxes of
approximately $107,000), net of reclassification adjustment for net gains on sales of investment securities available-for-sale included in net income
of approximately $146,000 (net of income taxes of approximately $91,000) |
| 25,954 | | | | 25,954 | 25,954 | |||||||||||||||||||||||
Comprehensive
income |
| $ | 13,980,842 | | | | | | ||||||||||||||||||||||
Fair value of
restricted stock grants |
| 311,850 | | (311,850 | ) | | | |||||||||||||||||||||||
Amortization of
unearned compensation on restricted stock |
| | | 31,185 | | 31,185 | ||||||||||||||||||||||||
Cash dividends
paid (aggregating $.32 per share) |
| | (4,026,401 | ) | | | (4,026,401 | ) | ||||||||||||||||||||||
Stock options
exercised |
107,637 | 576,609 | | | | 576,609 | ||||||||||||||||||||||||
Tax benefit
from non-qualified stock options exercised |
| 5,744 | | | | 5,744 | ||||||||||||||||||||||||
Balances at
December 31, 2003 |
12,621,275 | $ | 19,147,285 | $ | 42,100,708 | $ | (280,665 | ) | $ | 788,366 | $ | 61,755,694 |
See accompanying notes.
34
CASCADE BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash flows
from operating activities: |
||||||||||||||
Net
income |
$ | 13,954,888 | $ | 11,715,035 | $ | 8,681,755 | ||||||||
Adjustments
to reconcile net income to net cash provided by operating activities: |
||||||||||||||
Depreciation
and amortization |
3,426,792 | 2,322,473 | 2,342,132 | |||||||||||
Loan loss
provision |
2,695,000 | 2,680,000 | 3,690,000 | |||||||||||
Provision
(credit) for deferred income taxes |
(1,028,000 | ) | (1,000 | ) | 77,000 | |||||||||
Discounts on
sales of mortgage loans, net |
694,125 | 1,118,756 | 1,425,448 | |||||||||||
Losses
(gains) on sales of investment securities available-for-sale, net |
(236,435 | ) | (152,746 | ) | 12,554 | |||||||||
Dividends on
Federal Home Loan Bank stock |
(121,392 | ) | (129,300 | ) | (130,753 | ) | ||||||||
Deferred
benefit plan expenses |
681,000 | 625,000 | 504,000 | |||||||||||
Amortization
of unearned compensation on restricted stock |
31,185 | | | |||||||||||
Increase in
accrued interest and other assets |
(3,041,233 | ) | (2,881,285 | ) | (2,517,771 | ) | ||||||||
Increase in
accrued interest and other liabilities |
46,285 | 118,955 | 1,347,279 | |||||||||||
Originations
of mortgage loans |
(304,691,027 | ) | (224,307,826 | ) | (179,970,852 | ) | ||||||||
Proceeds from
sales of mortgage loans |
305,699,939 | 223,323,026 | 175,552,079 | |||||||||||
Net cash
provided by operating activities |
18,111,127 | 14,431,088 | 11,012,871 | |||||||||||
Cash flows
from investing activities: |
||||||||||||||
Purchases of
investment securities available-for-sale |
(16,963,356 | ) | (15,328,195 | ) | (17,349,909 | ) | ||||||||
Proceeds from
maturities, calls and prepayments of investment securities available-for-sale |
10,989,640 | 13,268,711 | 15,117,027 | |||||||||||
Proceeds from
sales of investment securities available-for-sale |
427,835 | 410,483 | 1,022,446 | |||||||||||
Proceeds from
maturities and calls of investment securities held-to-maturity |
124,479 | 152,768 | 396,618 | |||||||||||
Loan
originations, net |
(90,695,692 | ) | (79,167,608 | ) | (63,308,192 | ) | ||||||||
Purchases of
premises and equipment, net |
(4,750,406 | ) | (1,540,411 | ) | (1,435,948 | ) | ||||||||
Purchases of
life insurance contracts |
(320,000 | ) | (187,000 | ) | (226,900 | ) | ||||||||
Net cash used
in investing activities |
(101,187,500 | ) | (82,391,252 | ) | (65,784,858 | ) | ||||||||
Cash flows
from financing activities: |
||||||||||||||
Net increase
in deposits |
149,192,734 | 76,704,629 | 67,059,868 | |||||||||||
Net increase
(decrease) in borrowings |
(4,135,395 | ) | 2,650,000 | (10,150,000 | ) | |||||||||
Cash
dividends paid |
(4,026,401 | ) | (3,244,385 | ) | (2,563,577 | ) | ||||||||
Stock options
exercised |
576,609 | 393,799 | 90,477 | |||||||||||
Tax benefit
from non-qualified stock options exercised |
5,744 | | | |||||||||||
Net cash
provided by financing activities |
141,613,291 | 76,504,043 | 54,436,768 | |||||||||||
Net increase
(decrease) in cash and cash equivalents |
58,536,918 | 8,543,879 | (335,219 | ) | ||||||||||
Cash and cash
equivalents at beginning of year |
29,983,180 | 21,439,301 | 21,774,520 | |||||||||||
Cash and cash
equivalents at end of year |
$ | 88,520,098 | $ | 29,983,180 | $ | 21,439,301 |
See accompanying notes.
35
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
DECEMBER 31, 2003
1. | Basis of presentation and summary of significant accounting policies |
Basis of presentation
The accompanying consolidated financial statements include the accounts of Cascade Bancorp (Bancorp), a financial holding company, and its wholly-owned subsidiary, Bank of the Cascades (the Bank) (collectively, the Company). All significant intercompany accounts and transactions have been eliminated in consolidation.
All share and per share information in the accompanying consolidated financial statements have been adjusted to give retroactive effect to a 50% stock split in 2002 and a 20% stock split in 2001.
Certain amounts in 2002 and 2001 have been reclassified to conform with the 2003 presentation.
Description of business
The Bank conducts a general banking business and primarily operates in one business segment. Its activities include the usual lending and deposit functions of a commercial bank: commercial, real estate, installment, credit card and mortgage loans; checking, money market, time deposit and savings accounts; internet banking and bill payment; automated teller machines and safe deposit facilities. Additionally, the Bank originates and sells mortgage loans into the secondary market and offers trust and investment services.
Method of accounting
The Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United States and prevailing practices within the banking industry. The Company utilizes the accrual method of accounting which recognizes income when earned and expenses when incurred. The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of income and expenses during the reporting periods. Actual results could differ from those estimates.
Cash and cash equivalents
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, interest bearing deposits with Federal Home Loan Bank (FHLB) and federal funds sold. Generally, any interest bearing deposits are invested for a maximum of 90 days. Federal funds are generally sold for one-day periods.
The Bank maintains balances in correspondent bank accounts which, at times, may exceed federally insured limits. Management believes that its risk of loss associated with such balances is minimal due to the financial strength of the correspondent banks. The Bank has not experienced any losses in such accounts.
Supplemental disclosures of cash flow information
For the periods reported, noncash transactions resulted from stock splits; unrealized gains on investment securities available-for-sale, net of income taxes, as disclosed in the accompanying consolidated statements of changes in stockholders equity; and the net capitalization of originated mortgage-servicing rights, as disclosed in Note 6.
During 2003, 2002 and 2001, the Bank paid approximately $4,069,000, $4,775,000 and $8,906,000, respectively, in interest expense.
The Company made income tax payments of approximately $9,225,000, $7,830,000 and $5,210,000 during 2003, 2002 and 2001, respectively.
36
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
Investment securities
Investment securities that management has the positive intent and ability to hold to maturity are classified as held-to-maturity securities and reported at cost, adjusted for premiums and discounts that are recognized in interest income using the interest method over the period to maturity.
Investment securities that are purchased and held principally for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses included in noninterest income. The Company had no trading securities during 2003, 2002 or 2001.
Investment securities that are not classified as either held-to-maturity securities or trading securities are classified as available-for-sale securities and are reported at fair value, with unrealized gains and losses excluded from earnings and reported as other comprehensive income or loss, net of income taxes.
Gains and losses on the sales of available-for-sale securities are determined using the specific-identification method. Premiums and discounts on available-for-sale securities are recognized in interest income using the interest method generally over the period to maturity.
Declines in the fair value of individual held-to-maturity and available-for-sale securities below their cost that are other than temporary would result in write-downs of the individual securities to their fair value. The related write-downs would be included in earnings as realized losses. Management believes that all unrealized losses on investment securities at December 31, 2003 and 2002 are temporary.
FHLB stock
The Banks investment in FHLB stock is carried at par value, which approximates fair value. As a member of the FHLB system, the Bank is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding mortgages, total assets or FHLB advances. At December 31, 2003, the Bank met its minimum required investment. The Bank may request redemption at par value of any FHLB stock in excess of the minimum required investment. Stock redemptions are at the discretion of the FHLB.
Loans
Loans are stated at the amount of unpaid principal, reduced by the reserve for loan losses and deferred loan fees.
Interest income on all loans is accrued as earned on the simple interest method. The accrual of interest on loans is discontinued when, in managements opinion, the borrower may be unable to make payments as they become due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received.
Loan origination and commitment fees, net of certain direct loan origination costs, are generally recognized as an adjustment of the yield of the related loan.
Reserve for loan losses
The reserve for loan losses represents managements recognition of the assumed risks of extending credit. The reserve is established to absorb known and inherent losses in the loan portfolio as of the balance sheet date. The reserve is maintained at a level considered adequate to provide for potential loan losses based on managements assessment of various factors affecting the portfolio. The reserve is based on estimates, and ultimate losses may vary from the current estimates. These estimates are reviewed periodically, and, as adjustments become necessary, they are reported in earnings in the periods in which they become known. The reserve is increased by provisions charged to operations and reduced by loans charged-off, net of recoveries.
The Companys methodology for assessing the appropriate level of the reserve for loan losses consists of several key elements, which include the allocated allowance, specific allowances for impaired loans and the unallocated allowance.
37
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
The allocated portion of the allowance is calculated by applying loss factors to outstanding loan balances segregated by differing risk categories. Loss factors are based on historical loss experience, adjusted for current economic trends, portfolio concentrations and other conditions affecting the portfolio.
Impaired loans are either specifically allocated for in the reserve for loan losses or reflected as a partial charge-off of the loan balance. The Bank considers loans to be impaired when management believes that it is probable that all amounts due will not be collected according to the contractual terms. Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price or the fair value of the loans underlying collateral or related guaranty. Since a significant portion of the Banks loans are collateralized by real estate, the Bank primarily measures impairment based on the fair value of the underlying collateral or related guaranty. In certain other cases, impairment is measured based on the present value of expected future cash flows discounted at the loans effective interest rate. Smaller balance homogeneous loans (typically installment loans) are collectively evaluated for impairment. Accordingly, the Bank does not separately identify individual installment loans for impairment disclosures. Generally, the Bank evaluates a loan for impairment when it is placed on nonaccrual status. All of the Banks impaired loans at December 31, 2003 and 2002 were on nonaccrual status.
The unallocated portion of the allowance is based upon managements evaluation of various factors that are not directly measured in the determination of the allocated and specific allowances. Such factors include uncertainties in economic conditions, uncertainty in identifying triggering events that directly correlate to subsequent loss rates, risk factors that have not yet manifested themselves in loss allocation factors and historical loss experience data that may not precisely correspond to the current portfolio. Also, loss data representing a complete economic cycle is not available for all sections of the loan portfolio. Accordingly, the unallocated allowance helps to minimize the risk related to the margin of imprecision inherent in the estimation of allocated loan losses. Due to the subjectivity involved in the determination of the unallocated portion of the reserve for loan losses, the relationship of the unallocated component to the total reserve for loan losses may fluctuate from period to period.
Various regulatory agencies, as an integral part of their examination process, periodically review the Banks reserve for loan losses. Such agencies may require the Bank to recognize additions to the reserve in the future based on their judgment of the information available to them at the time of their examinations.
Mortgage loans
The Bank sells a predominant share of the mortgage loans it originates into the secondary market. However, it has retained the right to service sold loans with principal balances totaling approximately $514 million, $454 million and $375 million as of December 31, 2003, 2002, and 2001, respectively. These balances are not included in the accompanying consolidated balance sheets. The sales of these mortgage loans are subject to technical underwriting exceptions and related repurchase risks. However, as of December 31, 2003 and 2002, management is not aware of any mortgage loans which will have to be repurchased. Mortgage loans held for sale are carried at the lower of cost or estimated market value. Market value is determined on an aggregate loan basis. At December 31, 2003 and 2002, mortgage loans held for sale were carried at cost, which approximated estimated market value.
Mortgage Servicing Rights (MSRs) represent a contract to service mortgage loans under which the Company is obligated to perform specific loan administration functions and is compensated with contractually specified servicing fees (see Note 6). Fees earned for servicing mortgage loans are reported as income when the related mortgage loan payments are received. The Company recognizes MSRs in accrued interest and other assets in the accompanying consolidated balance sheets. MSRs are carried at cost, net of amortization and any valuation allowance to recognize impairment. MSRs are amortized in proportion to, and over the period of, estimated net servicing income.
The estimated fair value of MSRs at December 31, 2003 and 2002 was determined based on comparisons to current market transactions involving MSRs with similar portfolio characteristics and estimates of the net present value
38
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
of expected future cash flows. Such estimates of fair value are affected by point-in-time market assumptions relative to interest rates, increasing or decreasing mortgage prepayment speeds, the seasoning of the portfolio, discount rates, portfolio coupon rates, interest rate types (i.e., fixed or variable) and product maturities. In the event that the estimated fair value of MSRs falls below the Companys carrying value, accounting principles generally accepted in the United States require the Company to record an impairment loss. To mitigate this risk, management amortizes the MSRs over their expected life and fully amortizes MSRs that are specifically associated with any serviced mortgage loans that are paid off. The Company does not employ specific hedges to mitigate fair value changes that may occur due to market fluctuations. There can be no assurance regarding the possible impairment of MSRs in future periods.
Premises and equipment
Premises and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation and amortization is computed on the straight-line method over the shorter of the estimated useful lives of the assets or terms of the leases. Amortization of leasehold improvements is included in depreciation and amortization expense in the accompanying consolidated financial statements.
Other real estate
Other real estate, acquired through foreclosure or deeds in lieu of foreclosure, is carried at the lower of cost or estimated net realizable value. When the property is acquired, any excess of the loan balance over the estimated net realizable value is charged to the reserve for loan losses. Holding costs, subsequent write-downs to net realizable value, if any, or any disposition gains or losses are included in noninterest income and expenses. Other real estate was insignificant at December 31, 2003 and 2002.
Stockholders equity
In April 2002, the Company increased the number of authorized shares of common stock from 10,000,000 shares to 20,000,000 shares.
Advertising
Advertising costs are generally charged to expense during the year in which they are incurred.
Income taxes
Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision (credit) for income taxes.
Recently issued accounting standards
In June 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 143, Accounting for Asset Retirement Obligations. SFAS No. 143 addresses financial accounting and reporting obligations associated with the retirement of long-lived assets and the associated asset retirement costs. SFAS No. 143 was effective for fiscal years beginning after June 15, 2002. The adoption of SFAS No. 143 did not have a material effect on the Companys consolidated financial statements.
In November 2002, the FASB issued FASB Interpretation No. 45 (FIN 45), Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. This interpretation expands the disclosures to be made by a guarantor in its financial statements about its obligations under certain guarantees and requires the guarantor to recognize a liability for the fair value of an obligation assumed under a guarantee. Certain guarantees are subject to the disclosure requirements of FIN 45 but not to the recognition provisions. Such guarantees include, among others, a guarantee accounted for as a derivative instrument under SFAS No. 133,
39
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
Accounting for Derivative Instruments and Hedging Activities, a parents guarantee of debt owed to a third party by its subsidiary or vice versa, and a guarantee which is based on performance, not price. The disclosure requirements of FIN 45 were effective for the Company as of December 31, 2002, and required disclosure of the nature of the guarantee, the maximum potential amount of future payments that the guarantor could be required to make under the guarantee, and the current amount of the liability, if any, for the guarantors obligations under the guarantee. The recognition requirements of FIN 45 are applied prospectively to guarantees issued or modified after December 31, 2002. Significant guarantees that have been entered into by the Company are disclosed in Note 10. The adoption of FIN 45 did not have a material effect on the Companys consolidated financial statements.
In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure. SFAS No. 148 amended SFAS No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for an entity that voluntarily changes to the fair value based method of accounting for stock-based compensation. It also amended the disclosure provisions of SFAS No. 123 to require prominent disclosure about the effects on reported net income of an entitys accounting policy decisions with respect to stock-based compensation. In addition, SFAS No. 148 amended Accounting Principles Board (APB) Opinion No. 28, Interim Financial Reporting, to require disclosure about those effects in interim financial information. The Company has adopted SFAS No. 148 and has elected to continue to account for stock-based compensation under APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations (APB No. 25).
In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities. FIN 46 was generally effective upon issuance and provides accounting requirements for business enterprises to consolidate related entities in which they are determined to be the primary beneficiary as a result of their variable economic interests. FIN 46 provides guidance in judging multiple economic interests in an entity and in determining the primary beneficiary. FIN 46 outlines disclosure requirements for variable interest entities (VIEs) in existence prior to January 31, 2003, and provides consolidation requirements for VIEs created after January 31, 2003. Subsequent to the issuance of FIN 46, the FASB issued a revised interpretation, the provisions of which must be applied to certain VIEs by March 31, 2004. The effect of adopting FIN 46 and related revisions did not have a material effect on the Companys consolidated financial statements.
In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under SFAS No. 133. SFAS No. 149 was effective for contracts entered into or modified after June 30, 2003 and did not have a material effect on the Companys 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 No. 150 establishes standards for how a company classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that a company classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. SFAS No. 150 was effective for financial instruments entered into or modified after May 31, 2003, and otherwise was effective at the beginning of the first interim period beginning after June 15, 2003, except for mandatory redeemable financial instruments of nonpublic companies. The effect of adopting SFAS No. 150 did not have a material effect on the Companys consolidated financial statements.
Stock-based compensation
The Company measures its stock-based compensation arrangements under the recognition and measurement principles of APB No. 25. Accordingly, since the exercise price of each stock option which the Company has granted has been equal to the market value of the underlying common stock on the date of grant, no compensation expense has been recognized.
The following table illustrates the effects on net income and earnings per common share if the Company had applied the fair value recognition provisions of SFAS No. 123 to stock-based compensation:
40
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net income,
as reported |
$ | 13,954,888 | $ | 11,715,035 | $ | 8,681,755 | ||||||||
Deduct: Total
stock-based compensation expense determined under fair value based method for all awards, net of related income tax effects |
(541,294 | ) | (523,797 | ) | (392,064 | ) | ||||||||
Pro forma net
income |
$ | 13,413,594 | $ | 11,191,238 | $ | 8,289,691 | ||||||||
Earnings per
common share: |
||||||||||||||
Basic
as reported |
$ | 1.11 | $ | 0.94 | $ | 0.70 | ||||||||
Basic
pro forma |
1.07 | 0.90 | 0.67 | |||||||||||
Diluted
as reported |
1.07 | 0.91 | 0.68 | |||||||||||
Diluted
pro forma |
1.03 | 0.87 | 0.65 |
The effect of applying SFAS No. 123 to stock options granted in the years ended December 31, 2003, 2002 and 2001 resulted in an estimated weighted-average grant date fair value of $5.64, $3.59 and $2.39, respectively. The Company used the Black-Scholes option-pricing model with the following weighted-average assumptions to value options granted for the years ended December 31, 2003, 2002 and 2001:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dividend
yield |
2.3 | % | 1.9 | % | 2.4 | % | ||||||||
Expected
volatility |
47.8 | % | 34.2 | % | 37.8 | % | ||||||||
Risk-free
interest rate |
3.0 | % | 2.9 | % | 4.5 | % | ||||||||
Expected
option lives |
5
years |
5
years |
5
years |
2. | Cash and due from banks |
By regulation, the Bank must meet reserve requirements as established by the Federal Reserve Bank (FRB) in the form of deposits and/or cash. Accordingly, the Bank held average reserves of approximately $5,119,000 and $5,079,000 at December 31, 2003 and 2002, respectively.
3. Investment securities
Investment securities at December 31, 2003 and 2002 consisted of the following:
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Estimated fair value |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
||||||||||||||||||
Available-for-sale |
||||||||||||||||||
U.S. Agency
mortgage-backed securities |
$ | 25,075,018 | $ | 174,776 | $ | 56,525 | $ | 25,193,269 | ||||||||||
U.S.
Government and agency securities |
3,000,000 | 135,151 | | 3,135,151 | ||||||||||||||
Obligations
of state and political subdivisions |
2,800,665 | 8,260 | 13,476 | 2,795,449 | ||||||||||||||
Equity
securities |
1,120,492 | 1,012,373 | | 2,132,865 | ||||||||||||||
Mutual
fund |
341,324 | 11,000 | | 352,324 | ||||||||||||||
$ | 32,337,499 | $ | 1,341,560 | $ | 70,001 | $ | 33,609,058 | |||||||||||
Held-to-maturity |
||||||||||||||||||
Obligations
of state and political subdivisions |
$ | 661,686 | $ | 54,535 | $ | | $ | 716,221 |
41
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
2002 |
||||||||||||||||||
Available-for-sale |
||||||||||||||||||
U.S. Agency
mortgage-backed securities |
$ | 18,978,850 | $ | 512,270 | $ | 31,874 | $ | 19,459,246 | ||||||||||
U.S.
Government and agency securities |
6,000,000 | 215,930 | | 6,215,930 | ||||||||||||||
Equity
securities |
1,245,107 | 515,165 | | 1,760,272 | ||||||||||||||
Mutual
fund |
327,613 | 18,205 | | 345,818 | ||||||||||||||
$ | 26,551,570 | $ | 1,261,570 | $ | 31,874 | $ | 27,781,266 | |||||||||||
Held-to-maturity |
||||||||||||||||||
Obligations
of state and political subdivisions |
$ | 789,586 | $ | 48,952 | $ | | $ | 838,538 |
The amortized cost and estimated fair value of investment securities at December 31, 2003, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized cost |
Estimated fair value |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Available-for-sale |
||||||||||
Due after one
year through five years |
$ | 8,110,245 | $ | 8,254,337 | ||||||
Due after
five years through ten years |
200,000 | 203,128 | ||||||||
Due after ten
years |
22,565,438 | 22,666,404 | ||||||||
Equity
securities |
1,120,492 | 2,132,865 | ||||||||
Mutual
fund |
341,324 | 352,324 | ||||||||
$ | 32,337,499 | $ | 33,609,058 | |||||||
Held-to-maturity |
||||||||||
Due after one
year through five years |
$ | 372,609 | $ | 400,332 | ||||||
Due after
five years through ten years |
289,077 | 315,889 | ||||||||
$ | 661,686 | $ | 716,221 |
Investment securities with a carrying value of approximately $31,487,000 and $23,450,000 at December 31, 2003 and 2002, respectively, were pledged to secure public deposits and for other purposes as required or permitted by law.
Gross realized gains and losses on sales of investment securities during the years ended December 31, 2003, 2002 and 2001 were as follows:
Gross realized gains |
Gross realized losses |
Net gains (losses) on sales |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
$ | 236,435 | $ | | $ | 236,435 | ||||||||
2002 |
152,746 | | 152,746 | |||||||||||
2001 |
14,978 | (27,532 | ) | (12,554 | ) |
42
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
4. Loans
Loans at December 31, 2003 and 2002 consisted of the following:
2003 |
2002 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Commercial |
$ | 142,765,505 | $ | 106,750,996 | ||||||
Real
estate: |
||||||||||
Construction/lot |
123,892,102 | 105,584,546 | ||||||||
Mortgage |
46,140,163 | 43,004,558 | ||||||||
Commercial |
244,203,103 | 208,539,566 | ||||||||
Consumer |
32,489,742 | 37,044,655 | ||||||||
589,490,615 | 500,924,321 | |||||||||
Less: |
||||||||||
Reserve for
loan losses |
9,398,584 | 7,669,145 | ||||||||
Deferred loan
fees |
2,290,837 | 1,751,637 | ||||||||
11,689,421 | 9,420,782 | |||||||||
Loans,
net |
$ | 577,801,194 | $ | 491,503,539 |
Included in mortgage loans as of December 31, 2003 and 2002 were approximately $2,482,000 and $4,185,000, respectively, in mortgage loans held for sale.
A substantial portion of the Banks loans are collateralized by real estate in the Central Oregon and Salem, Oregon geographic areas, and, accordingly, the ultimate collectibility of a substantial portion of the Banks loan portfolio is susceptible to changes in the local market conditions in these areas.
In the normal course of business, the Bank participates portions of loans to third parties in order to extend the Banks lending capability or to mitigate risk. At December 31, 2003 and 2002, the portion of these loans participated to third parties (which are not included in the accompanying consolidated financial statements) totaled approximately $11,901,000 and $3,975,000, respectively.
5. Reserve for loan losses
Transactions in the reserve for loan losses for the years ended December 31, 2003, 2002 and 2001 were as follows:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at
beginning of year |
$ | 7,669,145 | $ | 6,555,256 | $ | 5,020,212 | ||||||||
Loan loss
provision |
2,695,000 | 2,680,000 | 3,690,000 | |||||||||||
Loans
charged-off |
(1,473,867 | ) | (2,070,590 | ) | (2,488,005 | ) | ||||||||
Recoveries of
loans previously charged-off |
508,306 | 504,479 | 333,049 | |||||||||||
Balance at
end of year |
$ | 9,398,584 | $ | 7,669,145 | $ | 6,555,256 |
Loans on nonaccrual status at December 31, 2003 and 2002 were approximately $56,000 and $971,000, respectively. Interest income, which would have been realized on such nonaccrual loans outstanding at year-end, if they had remained current, was approximately $3,000, $100,000 and $456,000 during the years ended December 31, 2003, 2002 and 2001, respectively. Loans contractually past due 90 days or more on which the Company continued to accrue interest at December 31, 2003 and 2002 were insignificant.
At December 31, 2003 and 2002, impaired loans and any related specific valuation allowances were insignificant. The average recorded investment in impaired loans was insignificant for the years ended December 31, 2003 and 2002. Interest income recognized on impaired loans for the years ended December 31, 2003, 2002 and 2001 was insignificant.
43
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
6. Mortgage banking activities
Transactions in the Companys MSRs for the years ended December 31, 2003, 2002 and 2001 were as follows:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at
beginning of year |
$ | 4,071,370 | $ | 3,602,536 | $ | 3,018,997 | ||||||||
Additions |
3,096,576 | 2,311,094 | 1,967,511 | |||||||||||
Amortization |
(2,504,501 | ) | (1,492,260 | ) | (1,383,972 | ) | ||||||||
Impairment
adjustments |
25,000 | (350,000 | ) | | ||||||||||
Balance at
end of year |
$ | 4,688,445 | $ | 4,071,370 | $ | 3,602,536 |
At December 31, 2003 and 2002, the fair value of the Companys MSRs were approximately $5.2 million and $4.1 million, respectively (see Managements Discussion and Analysis of Financial Condition and Results of Operations for further analysis of MSRs). The key assumptions used in estimating the fair value of MSRs at December 31, 2003 include weighted-average mortgage prepayment rates (PSA) of approximately 301% for the first year, 237% for the second year and 196% thereafter. A 9% discount rate was also applied.
Changes in the valuation allowance for MSRs for the years ended December 31, 2003, 2002 and 2001 were as follows:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at
beginning of year |
$ | 350,000 | $ | | $ | | ||||||||
Impairment
adjustments |
(25,000 | ) | 350,000 | | ||||||||||
Balance at
end of year |
$ | 325,000 | $ | 350,000 | $ | |
The Company analyzes its MSRs by underlying loan type (primarily fixed and adjustable) and interest rate. The estimated fair values are obtained through an independent third-party valuation, utilizing future cash flows which incorporate numerous assumptions including servicing income, servicing costs, market discount rates, prepayment speeds, default rates and other market-driven data. Accordingly, changes in such assumptions could significantly effect the estimated fair values of the Companys MSRs.
Mortgage banking noninterest income, net, consisted of the following for the years ended December 31, 2003, 2002 and 2001:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Origination
and processing fees |
$ | 3,389,614 | $ | 2,723,600 | $ | 2,264,747 | ||||||||
Gains on
sales of mortgage loans, net |
1,976,242 | 804,098 | 375,312 | |||||||||||
Servicing
fees, net of amortization and impairment adjustments |
(1,251,118 | ) | (805,945 | ) | (555,089 | ) | ||||||||
Mortgage
banking noninterest income, net |
$ | 4,114,738 | $ | 2,721,753 | $ | 2,084,970 |
7. Premises and equipment
Premises and equipment at December 31, 2003 and 2002 consisted of the following:
2003 |
2002 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Land |
$ | 1,853,299 | $ | 1,098,715 | ||||||
Buildings and
leasehold improvements |
8,915,544 | 8,444,367 | ||||||||
Furniture and
equipment |
7,258,844 | 6,156,263 | ||||||||
18,027,687 | 15,699,345 | |||||||||
Less
accumulated depreciation and amortization |
6,872,548 | 6,176,981 | ||||||||
11,155,139 | 9,522,364 | |||||||||
Construction
in progress |
2,672,999 | 477,659 | ||||||||
Premises and
equipment, net |
$ | 13,828,138 | $ | 10,000,023 |
44
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
8. Time deposits
Time deposits in excess of $100,000 aggregated approximately $15,977,000 and $18,457,000 at December 31, 2003 and 2002, respectively.
At December 31, 2003, the scheduled annual maturities of all time deposits were approximately as follows:
2004 |
$ | 32,490,000 | ||||
2005 |
6,832,000 | |||||
2006 |
3,308,000 | |||||
2007 |
1,522,000 | |||||
2008 |
117,000 | |||||
$ | 44,269,000 |
9. Borrowings
The Bank participates in the FHLBs Cash Management Advance Program (the Program). As of December 31, 2003, the Bank had approximately $13,865,000 ($18,000,000 at December 31, 2002) in borrowings outstanding from the FHLB under the Program with fixed interest at rates ranging from 2.87% to 3.47%. All outstanding borrowings with the FHLB are collateralized by a blanket pledge agreement on the Banks FHLB stock, any funds on deposit with the FHLB, investment securities and loans. As of December 31, 2003, the Bank had remaining available borrowings from the FHLB of approximately $34 million.
The Bank also has approximately $24 million in available borrowings from the FRB, collateralized by certain of the Banks loans. The FRB funds available include participation in the Treasury Tax and Loan program of the federal government. Access to this funding source is limited to $5.6 million and is fully at the discretion of the U.S. Treasury. As an additional source of liquidity, the Bank has federal fund borrowing agreements with correspondent banks aggregating approximately $24 million at December 31, 2003.
At December 31, 2003, the contractual maturities of borrowings outstanding were approximately as follows:
2005 |
$ | 4,000,000 | ||||
2007 |
4,000,000 | |||||
Thereafter |
5,865,000 | |||||
$ | 13,865,000 |
10. Commitments, guarantees and contingencies
In the ordinary course of business, the Bank is a party to financial instruments with off-balance sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit, commitments under credit card lines of credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of amounts recognized in the accompanying consolidated balance sheets. The contractual amounts of these instruments reflect the extent of the Banks involvement in these particular classes of financial instruments. As of December 31, 2003 and 2002, the Bank had no commitments to extend credit at below-market interest rates and held no significant derivative financial instruments.
The Banks exposure to credit loss, in the event of nonperformance by the other party, to the financial instrument for commitments to extend credit, commitments under credit card lines of credit and standby letters of credit is represented by the contractual amount of these instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
45
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
A summary of the Banks off-balance sheet financial instruments at December 31, 2003 and 2002 is approximately as follows:
2003 |
2002 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Commitments
to extend credit |
$ | 176,919,000 | $ | 130,665,000 | ||||||
Commitments
under credit card lines of credit |
16,985,000 | 16,131,000 | ||||||||
Standby
letters of credit |
5,617,000 | 1,626,000 | ||||||||
Total
off-balance sheet financial instruments |
$ | 199,521,000 | $ | 148,422,000 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if it is deemed necessary by the Bank upon extension of credit, is based on managements credit evaluation of the counterparty.
The Bank typically does not obtain collateral related to credit card commitments. Collateral held for other commitments varies but may include accounts receivable, inventory, property and equipment, residential real estate and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third-party. These guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held, if required, varies as specified above.
The Company also has certain lending commitments for conforming residential mortgage loans to be sold into the secondary market which are considered derivative instruments under the guidelines of SFAS No. 133. However, in the opinion of management, such derivative amounts are not significant, and, therefore, no derivative assets or liabilities are recorded in the accompanying consolidated financial statements.
The Bank leases certain land and facilities under operating leases, some of which include renewal options and escalation clauses. At December 31, 2003, the aggregate minimum rental commitments under operating leases that have initial or remaining noncancelable lease terms in excess of one year were approximately as follows:
2004 |
$ | 1,283,000 | ||||
2005 |
1,138,000 | |||||
2006 |
927,000 | |||||
2007 |
927,000 | |||||
2008 |
819,000 | |||||
Thereafter |
5,382,000 | |||||
Total minimum
payments |
$ | 10,476,000 |
Total rental expense was approximately $1,032,000, $701,000 and $627,000 in 2003, 2002 and 2001, respectively.
In the ordinary course of business, the Bank becomes involved in various litigation arising from normal banking activities. In the opinion of management, the ultimate disposition of these actions will not have a material adverse effect on the Companys consolidated financial statements as of and for the year ended December 31, 2003.
46
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
11. Income taxes
The provision (credit) for income taxes for the years ended December 31, 2003, 2002 and 2001 was approximately as follows:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current: |
||||||||||||||
Federal |
$ | 8,282,000 | $ | 6,242,000 | $ | 4,642,000 | ||||||||
State |
1,474,000 | 1,244,000 | 951,700 | |||||||||||
9,756,000 | 7,486,000 | 5,593,700 | ||||||||||||
Deferred |
(1,028,000 | ) | (1,000 | ) | 77,000 | |||||||||
Provision for
income taxes |
$ | 8,728,000 | $ | 7,485,000 | $ | 5,670,700 |
The provision for income taxes results in effective tax rates which are different than the federal income tax statutory rate. The nature of the differences for the years ended December 31, 2003, 2002 and 2001 were approximately as follows:
2003 |
2002 |
2001 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Expected
federal income tax provision at statutory rates |
$ | 7,939,000 | $ | 6,720,000 | $ | 4,923,400 | ||||||||
State income
taxes, net of federal effect |
958,000 | 808,600 | 618,600 | |||||||||||
Other,
net |
(169,000 | ) | (43,600 | ) | 128,700 | |||||||||
Provision for
income taxes |
$ | 8,728,000 | $ | 7,485,000 | $ | 5,670,700 |
The components of the net deferred tax assets and liabilities at December 31, 2003 and 2002 were approximately as follows:
2003 |
2002 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Deferred tax
assets: |
||||||||||
Reserve for
loan losses |
$ | 3,235,000 | $ | 2,428,000 | ||||||
Deferred
benefit plan expenses, net |
838,000 | 542,000 | ||||||||
Other |
299,000 | 320,000 | ||||||||
Total
deferred tax assets |
4,372,000 | 3,290,000 | ||||||||
Deferred tax
liabilities: |
||||||||||
Accumulated
depreciation |
476,000 | 261,000 | ||||||||
Deferred loan
income |
130,000 | 515,000 | ||||||||
Mortgage
servicing rights |
1,838,000 | 1,596,000 | ||||||||
FHLB stock
dividends |
474,000 | 426,000 | ||||||||
Net
unrealized gains on investment securities |
483,000 | 468,000 | ||||||||
Other |
504,000 | 570,000 | ||||||||
Total
deferred tax liabilities |
3,905,000 | 3,836,000 | ||||||||
Net deferred
tax assets (liabilities) |
$ | 467,000 | $ | (546,000 | ) |
Management believes, based upon the Companys historical performance, that the net deferred tax assets will be recognized in the normal course of operations, and, accordingly, management has not reduced deferred tax assets by a valuation allowance.
12. Basic and diluted earnings per common share
The Companys basic earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the period. The Companys diluted earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding plus dilutive common shares related to stock options and restricted stock.
47
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
The numerators and denominators used in computing basic and diluted earnings per common share for the years ended December 31, 2003, 2002 and 2001 can be reconciled as follows:
Net income (numerator) |
Shares (denominator) |
Per-share amount |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
||||||||||||||
Basic
earnings per common share Income available to common stockholders |
$ | 13,954,888 | 12,583,847 | $ | 1.11 | |||||||||
Effect of
stock options and restricted stock |
| 414,987 | ||||||||||||
Diluted
earnings per common share |
$ | 13,954,888 | 12,998,834 | $ | 1.07 | |||||||||
2002 |
||||||||||||||
Basic
earnings per common share Income available to common stockholders |
$ | 11,715,035 | 12,474,325 | $ | .94 | |||||||||
Effect of
stock options |
| 396,553 | ||||||||||||
Diluted
earnings per common share |
$ | 11,715,035 | 12,870,878 | $ | .91 | |||||||||
2001 |
||||||||||||||
Basic
earnings per common share Income available to common stockholders |
$ | 8,681,755 | 12,403,767 | $ | .70 | |||||||||
Effect of
stock options |
| 271,662 | ||||||||||||
Diluted
earnings per common share |
$ | 8,681,755 | 12,675,429 | $ | .68 |
13. Transactions with related parties
Certain officers and directors (and the companies with which they are associated) are customers of, and have had banking transactions with, the Bank in the ordinary course of the Banks business. In addition, the Bank expects to continue to have such banking transactions in the future. All loans, and commitments to loan, to such parties are generally made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons. In the opinion of management, these transactions do not involve more than the normal risk of collectibility or present any other unfavorable features.
An analysis of activity with respect to loans to officers and directors of the Bank for the year ended December 31, 2003 was approximately as follows:
Balance at
December 31, 2002 |
$ | 1,487,000 | ||||
Additions |
1,201,000 | |||||
Repayments |
(1,057,000 | ) | ||||
Balance at
December 31, 2003 |
$ | 1,631,000 |
14. Benefit plans
401(k) profit sharing plan
The Company maintains a 401(k) profit sharing plan (the Plan) that covers substantially all full-time employees. Employees may make voluntary tax-deferred contributions to the Plan, and the Companys contributions related to the Plan are at the discretion of the Companys Board of Directors (the Board), not to exceed the amount deductible for federal income tax purposes.
Employees have the option to receive a portion of the Companys contributions to the Plan in cash. Employees vest in the Companys contributions to the Plan over a period of five years. The total amounts charged to operations
48
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
under the Plan were approximately $1,338,000, $1,229,000 and $1,235,000 for the years ended December 31, 2003, 2002 and 2001, respectively.
Other benefit plans
The Bank has deferred compensation plans for members of the Board and certain key executives and managers, a salary continuation plan for certain key executives and a fee continuation plan for members of the Board.
In accordance with the provisions of the deferred compensation plans, participants can elect to defer portions of their annual compensation or fees. The deferred amounts generally vest as deferred. The deferred compensation plus interest is generally payable upon termination in either a lump sum or monthly installments.
The salary continuation plan for certain key executives and the fee continuation plan for the Board provide defined benefits to the participants upon termination. The defined benefits for substantially all of the key executives and the Board are for periods of fifteen years and ten years, respectively. The benefits are subject to certain vesting requirements, and vested amounts are generally payable upon termination in either a lump sum or monthly installments.
The Bank annually expenses amounts sufficient to accrue for the present value of the benefits payable to the participants under these plans.
These plans also include death benefit provisions for certain participants. To assist in the funding of these plans, the Bank has purchased life insurance policies on the majority of the participants. The cash surrender value of these policies at December 31, 2003 and 2002 was approximately $8,558,000 and $7,863,000, respectively, and is included in accrued interest and other assets in the accompanying consolidated balance sheets. As of December 31, 2003 and 2002, the liabilities related to the deferred compensation plans included in accrued interest and other liabilities in the accompanying consolidated balance sheets totaled approximately $2,085,000 and $1,614,000, respectively. The amount of expense charged to operations in 2003, 2002 and 2001 related to the deferred compensation plans was approximately $481,000, $439,000 and $289,000, respectively. As of December 31, 2003 and 2002, the liabilities related to the salary continuation and fee continuation plans included in accrued interest and other liabilities in the accompanying consolidated balance sheets totaled approximately $1,410,000 and $1,247,000, respectively. The amount of expense charged to operations in 2003, 2002 and 2001 for the salary continuation and fee continuation plans was approximately $200,000, $186,000 and $215,000, respectively. For financial reporting purposes, such expense amounts have not been adjusted for income earned on the life insurance policies. The amount of income earned (net of related policy load charges, mortality costs and surrender charges incurred) on the life insurance policies which was included in other noninterest income in the accompanying consolidated statements of income was approximately $375,000, $359,000 and $320,000 in 2003, 2002 and 2001, respectively.
15. Stock-based compensation plans
Under the Companys stock-based compensation plans approved by shareholders, the Company may grant Incentive Stock Options (ISOs), Non-qualified Stock Options (NSOs) and/or restricted stock to key employees and directors. These stock-based compensation plans were established to reward employees and directors who contribute to the success and profitability of the Company and to give such employees and directors a proprietary interest in the Company, thereby enhancing their personal interest in the Companys continued success. These plans also assist the Company in attracting and retaining key employees and qualified corporate directors.
The stock-based compensation plans prescribe various terms and conditions for the granting of stock-based compensation and the total number of shares authorized for this purpose. For ISOs, the option strike price must be no less than 100% of stock price at the grant date; and for NSOs, the option strike price can be no less than 85% of stock price at the grant date. At December 31, 2003, 478,366 shares reserved under the stock-based
49
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
compensation plans were available for future grant. Restricted stock grants are limited to 30% of the shares available under the stock-based compensation plans. Generally, options become exercisable in varying amounts based on years of employee service and vesting schedules. All options expire after a period of ten years from date of grant.
Activity related to the stock-based compensation plans for the years ended December 31, 2003, 2002 and 2001 was as follows:
2003 |
2002 |
2001 |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Options outstanding |
Weighted- average exercise price |
Options outstanding |
Weighted- average exercise price |
Options outstanding |
Weighted- average exercise price |
||||||||||||||||||||||
Balance at
beginning of year |
774,042 | $ | 7.01 | 744,402 | $ | 5.87 | 648,099 | $ | 5.44 | ||||||||||||||||||
Granted |
163,066 | 14.23 | 141,000 | 10.80 | 134,595 | 7.50 | |||||||||||||||||||||
Forfeited |
(15,230 | ) | 10.00 | (9,212 | ) | 8.44 | (10,593 | ) | 7.44 | ||||||||||||||||||
Exercised |
(107,637 | ) | 5.36 | (102,148 | ) | 3.86 | (27,699 | ) | 3.27 | ||||||||||||||||||
Balance at
end of year |
814,241 | $ | 8.62 | 774,042 | $ | 7.01 | 744,402 | $ | 5.87 |
Information regarding the number, weighted-average exercise price and weighted-average remaining contractual life of options by range of exercise price at December 31, 2003 is as follows:
Options outstanding |
Exercisable options |
||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Exercise price range |
Number of options |
Weighted- average exercise price |
Weighted- average remaining contractual life (years) |
Number of options |
Weighted- average exercise price |
||||||||||||||||||
Under
$4.00 |
175,525 | $ | 2.93 | 2.3 | 175,525 | $ | 2.93 | ||||||||||||||||
$4.01
$8.00 |
190,340 | 7.21 | 6.4 | 177,109 | 7.20 | ||||||||||||||||||
$8.01
$12.00 |
287,293 | 9.89 | 6.0 | 271,400 | 9.85 | ||||||||||||||||||
$12.01
$16.00 |
161,083 | 14.21 | 9.0 | 46,000 | 14.18 | ||||||||||||||||||
814,241 | $ | 8.62 | 5.9 | 670,034 | $ | 7.63 |
Exercisable options as of December 31, 2002 and 2001 totaled 694,288 and 649,927, respectively.
In addition, during 2003, the Company granted 15,000 shares of restricted stock at a market value of $20.79 per share (approximately $312,000). The restricted stock is scheduled to vest on the fifth anniversary of the date of grant, or sooner, if certain performance criteria is met. The restricted stock is reported as unearned compensation on restricted stock in the accompanying consolidated balance sheet at December 31, 2003. The unearned compensation on restricted stock is being amortized to expense on a straight-line basis over the expected vesting period of approximately 2.5 years.
16. Estimated fair value of financial instruments
The following disclosures are made in accordance with the provisions of SFAS No. 107, Disclosures about Fair Value of Financial Instruments, which requires the disclosure of fair value information about financial instruments where it is practicable to estimate that value.
In cases where quoted market values are not available, the Company primarily uses present value techniques to estimate the fair value of its financial instruments. Valuation methods require considerable judgment, and the resulting estimates of fair value can be significantly affected by the assumptions made and methods used. Accordingly, the estimates provided herein do not necessarily indicate amounts which could be realized in a current market exchange.
50
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
In addition, as the Company normally intends to hold the majority of its financial instruments until maturity, it does not expect to realize many of the estimated amounts disclosed. The disclosures also do not include estimated fair value amounts for items which are not defined as financial instruments but which may have significant value. The Company does not believe that it would be practicable to estimate a representational fair value for these types of items as of December 31, 2003 and 2002.
Because SFAS No. 107 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements, any aggregation of the fair value amounts presented would not represent the underlying value of the Company.
The Company uses the following methods and assumptions to estimate the fair value of its financial instruments:
Cash and cash equivalents: The carrying amount approximates the estimated fair value of these instruments. |
Investment securities: The market value of investment securities, which is based on quoted market values or the market values for comparable securities, represents estimated fair value. |
FHLB stock: The carrying amount approximates the estimated fair value. |
Loans: The estimated fair value of loans is calculated by discounting the contractual cash flows of the loans using December 31, 2003 and 2002 origination rates. The resulting amounts are adjusted to estimate the effect of changes in the credit quality of borrowers since the loans were originated. |
Deposits: The estimated fair value of demand deposits, consisting of checking, savings and certain interest bearing demand deposit accounts, is represented by the amounts payable on demand. At the reporting date, the estimated fair value of time deposits is calculated by discounting the scheduled cash flows using the December 31, 2003 and 2002 rates offered on those instruments. |
Borrowings: The fair value of the Banks borrowings are estimated using discounted cash flow analyses based on the Banks current incremental borrowing rates for similar types of borrowing arrangements. |
The estimated fair values of the Companys significant on-balance sheet financial instruments at December 31, 2003 and 2002 were approximately as follows:
2003 |
2002 |
||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Carrying value |
Estimated fair value |
Carrying value |
Estimated fair value |
||||||||||||||||
Financial
assets: |
|||||||||||||||||||
Cash and cash
equivalents |
$ | 88,520,098 | $ | 88,520,000 | $ | 29,983,180 | $ | 29,983,000 | |||||||||||
Investment
securities: |
|||||||||||||||||||
Available-for-sale |
33,609,058 | 33,609,000 | 27,781,266 | 27,781,000 | |||||||||||||||
Held-to-maturity |
661,686 | 716,000 | 789,586 | 839,000 | |||||||||||||||
FHLB
stock |
2,295,600 | 2,296,000 | 2,174,400 | 2,174,000 | |||||||||||||||
Loans,
net |
577,801,194 | 589,602,000 | 491,503,539 | 505,658,000 | |||||||||||||||
Financial
liabilities: |
|||||||||||||||||||
Deposits |
651,154,992 | 651,589,000 | 501,962,258 | 502,471,000 | |||||||||||||||
Borrowings |
13,864,605 | 13,480,000 | 18,000,000 | 18,053,000 |
17. Regulatory matters
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Companys consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for
51
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Companys and the Banks capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the tables below) of Tier 1 capital to average assets and Tier 1 and total capital to risk-weighted assets (all as defined in the regulations). Management believes that as of December 31, 2003 and 2002, the Company and the Bank met or exceeded all relevant capital adequacy requirements.
As of December 31, 2003, the most recent notifications from the FRB and the Federal Deposit Insurance Corporation categorized the Company and the Bank as well capitalized under the regulatory framework for prompt correction action. To be categorized as well capitalized, the Company and the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since the notifications from the regulators that management believes would change the Companys or the Banks regulatory capital categorization.
The Companys actual and required capital amounts and ratios are presented in the following table (dollars in thousands):
Actual |
Regulatory minimum to be adequately capitalized |
Regulatory minimum to be well capitalized under prompt corrective action provisions |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||||||
December
31, 2003: |
|||||||||||||||||||||||||||
Tier 1
capital (to average assets) |
$ | 60,498 | 8.6 | % | $ | 28,298 | 4.0 | % | $ | 35,372 | 5.0 | % | |||||||||||||||
Tier 1
capital (to risk-weighted assets) |
60,498 | 9.9 | 24,486 | 4.0 | 36,729 | 6.0 | |||||||||||||||||||||
Total
capital (to risk-weighted assets) |
68,631 | 11.2 | 48,971 | 8.0 | 61,214 | 10.0 | |||||||||||||||||||||
December
31, 2002: |
|||||||||||||||||||||||||||
Tier 1
capital (to average assets) |
50,219 | 8.9 | 22,553 | 4.0 | 28,192 | 5.0 | |||||||||||||||||||||
Tier 1
capital (to risk-weighted assets) |
50,219 | 9.9 | 20,206 | 4.0 | 30,309 | 6.0 | |||||||||||||||||||||
Total
capital (to risk-weighted assets) |
56,789 | 11.2 | 40,412 | 8.0 | 50,515 | 10.0 |
52
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
The Banks actual and required capital amounts and ratios are presented in the following table (dollars in thousands):
Actual |
Regulatory minimum to be adequately capitalized |
Regulatory minimum to be well capitalized under prompt corrective action provisions |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||||||
December
31, 2003: |
|||||||||||||||||||||||||||
Tier 1
capital (to average assets) |
$ | 58,809 | 8.3 | % | $ | 28,207 | 4.0 | % | $ | 35,258 | 5.0 | % | |||||||||||||||
Tier 1
capital (to risk-weighted assets) |
58,809 | 9.6 | 24,414 | 4.0 | 36,622 | 6.0 | |||||||||||||||||||||
Total
capital (to risk-weighted assets) |
66,465 | 10.9 | 48,829 | 8.0 | 61,036 | 10.0 | |||||||||||||||||||||
December
31, 2002: |
|||||||||||||||||||||||||||
Tier 1
capital (to average assets) |
48,350 | 8.6 | 22,537 | 4.0 | 28,171 | 5.0 | |||||||||||||||||||||
Tier 1
capital (to risk-weighted assets) |
48,350 | 9.6 | 20,134 | 4.0 | 30,201 | 6.0 | |||||||||||||||||||||
Total
capital (to risk-weighted assets) |
54,667 | 10.9 | 40,268 | 8.0 | 50,335 | 10.0 |
18. Subsequent event
In January 2004, the Company completed the acquisition of Community Bank of Grants Pass (CBGP). CBGP shareholders received one share of the Companys stock for each share of CBGP stock, aggregating a total purchase of approximately $11.7 million. Upon completion of this acquisition, CBGP was merged into the Bank. The acquisition was accounted for using the purchase method of accounting. The purchase price allocation relating to the acquisition is summarized below (dollars in thousands):
Cash and cash
equivalents |
$ | 9,852 | ||||
Loans,
net |
35,634 | |||||
Premises and
equipment |
1,335 | |||||
Other
assets |
207 | |||||
Goodwill |
7,143 | |||||
Deposits |
(41,932 | ) | ||||
Other
liabilities |
(539 | ) | ||||
Total
purchase price |
$ | 11,700 |
This preliminary purchase price allocation is subject to further refinement, including the determination of core deposit intangibles.
53
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
19. Parent company financial information
Condensed financial information for Bancorp (Parent company only) is presented as follows:
CONDENSED BALANCE SHEETS
December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
||||||||||
Assets: |
|||||||||||
Cash and cash
equivalents |
$ | 443,417 | $ | 503,321 | |||||||
Investment
securities available-for-sale |
2,122,865 | 1,750,272 | |||||||||
Investment in
subsidiary |
59,438,689 | 48,999,500 | |||||||||
Other
assets |
135,425 | 130,384 | |||||||||
Total
assets |
$ | 62,140,396 | $ | 51,383,477 | |||||||
Liabilities
and stockholders equity: |
|||||||||||
Accrued
liabilities |
$ | 384,702 | $ | 195,762 | |||||||
Stockholders equity |
61,755,694 | 51,187,715 | |||||||||
Total
liabilities and stockholders equity |
$ | 62,140,396 | $ | 51,383,477 |
CONDENSED STATEMENTS OF INCOME
Years ended December 31, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
|||||||||||||
Interest and
other dividend income |
$ | 24,838 | $ | 21,141 | $ | 43,461 | |||||||||
Gains
(losses) on sales of investment securities available-for-sale, net |
236,435 | 152,746 | (12,554 | ) | |||||||||||
Total
income |
261,273 | 173,887 | 30,907 | ||||||||||||
Expenses: |
|||||||||||||||
Administrative |
171,150 | 130,260 | 109,620 | ||||||||||||
Interest |
| | 53,476 | ||||||||||||
Other |
76,738 | 93,073 | 120,440 | ||||||||||||
Total
expenses |
247,888 | 223,333 | 283,536 | ||||||||||||
Net income
(loss) before credit (provision) for income taxes, dividends from the Bank and equity in undistributed net earnings of subsidiary |
13,385 | (49,446 | ) | (252,629 | ) | ||||||||||
Credit
(provision) for income taxes |
(5,000 | ) | 16,000 | 96,000 | |||||||||||
Net income
(loss) before dividends from the Bank and equity in undistributed net earnings of subsidiary |
8,385 | (33,446 | ) | (156,629 | ) | ||||||||||
Dividends
from the Bank |
3,225,000 | 2,975,000 | 2,925,000 | ||||||||||||
Equity in
undistributed net earnings of subsidiary |
10,721,503 | 8,773,481 | 5,913,384 | ||||||||||||
Net
income |
$ | 13,954,888 | $ | 11,715,035 | $ | 8,681,755 |
54
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
CONDENSED STATEMENTS OF CASH FLOWS
Years ended December 31, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2003 |
2002 |
2001 |
|||||||||||||
Cash flows
from operating activities: |
|||||||||||||||
Net
income |
$ | 13,954,888 | $ | 11,715,035 | $ | 8,681,755 | |||||||||
Adjustments
to reconcile net income to net cash provided by operating activities: |
|||||||||||||||
Dividends
from the Bank |
3,225,000 | 2,975,000 | 2,925,000 | ||||||||||||
Equity in
undistributed net earnings of subsidiary |
(13,946,503 | ) | (11,741,304 | ) | (8,838,384 | ) | |||||||||
Losses
(gains) on sales of investment securities available-for-sale, net |
(236,435 | ) | (152,746 | ) | 12,554 | ||||||||||
Increase in
other assets |
(5,041 | ) | (5,493 | ) | (5,230 | ) | |||||||||
Net cash
provided by operating activities |
2,991,909 | 2,790,492 | 2,775,695 | ||||||||||||
Cash flows
from investing activities: |
|||||||||||||||
Proceeds from
sales of investment securities available-for-sale |
427,835 | 410,483 | 1,022,446 | ||||||||||||
Purchase of
investment securities available-for-sale |
(66,785 | ) | | | |||||||||||
Investment in
the Bank |
| | (465,000 | ) | |||||||||||
Net cash
provided by investing activities |
361,050 | 410,483 | 557,446 | ||||||||||||
Cash flows
from financing activities: |
|||||||||||||||
Cash
dividends paid |
(4,026,401 | ) | (3,244,385 | ) | (2,563,577 | ) | |||||||||
Payment from
subsidiary related to amortization of unearned compensation on restricted stock |
31,185 | | | ||||||||||||
Stock options
exercised |
576,609 | 393,799 | 90,477 | ||||||||||||
Payment from
subsidiary related to tax benefit from non-qualified stock options exercised |
5,744 | | | ||||||||||||
Decrease in
due to the Bank |
| | 750,000 | ||||||||||||
Net cash used
in financing activities |
(3,412,863 | ) | (2,850,586 | ) | (3,223,100 | ) | |||||||||
Net increase
(decrease) in cash and cash equivalents |
(59,904 | ) | 350,389 | 110,041 | |||||||||||
Cash and cash
equivalents at beginning of the year |
503,321 | 152,932 | 42,891 | ||||||||||||
Cash and cash
equivalents at end of the year |
$ | 443,417 | $ | 503,321 | $ | 152,932 |
55
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
20. Selected quarterly financial data (unaudited)
The following table sets forth the Companys unaudited data regarding operations for each quarter of 2003 and 2002. This information, in the opinion of management, includes all normal recurring adjustments necessary to fairly state the information set forth therein (in thousands, except per share amounts):
2003 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
||||||||||||||||
Interest and
dividend income |
$ | 10,540 | $ | 10,315 | $ | 10,134 | $ | 9,846 | |||||||||||
Interest
expense |
999 | 994 | 1,005 | 1,005 | |||||||||||||||
Net interest
income |
9,541 | 9,321 | 9,129 | 8,841 | |||||||||||||||
Loan loss
provision |
620 | 675 | 700 | 700 | |||||||||||||||
Net interest
income after loan loss provision |
8,921 | 8,646 | 8,429 | 8,141 | |||||||||||||||
Noninterest
income |
3,547 | 3,765 | 3,287 | 2,801 | |||||||||||||||
Noninterest
expenses |
6,722 | 6,619 | 5,796 | 5,717 | |||||||||||||||
Income before
income taxes |
5,746 | 5,792 | 5,920 | 5,225 | |||||||||||||||
Provision for
income taxes |
2,231 | 2,207 | 2,296 | 1,994 | |||||||||||||||
Net
income |
$ | 3,515 | $ | 3,585 | $ | 3,624 | $ | 3,231 | |||||||||||
Basic
earnings per common share |
$ | 0.28 | $ | 0.28 | $ | 0.29 | $ | 0.26 | |||||||||||
Fully diluted
earnings per common share |
$ | 0.27 | $ | 0.27 | $ | 0.28 | $ | 0.25 |
2002 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
||||||||||||||||
Interest and
dividend income |
$ | 9,722 | $ | 9,762 | $ | 9,422 | $ | 8,990 | |||||||||||
Interest
expense |
1,024 | 1,175 | 1,212 | 1,246 | |||||||||||||||
Net interest
income |
8,698 | 8,587 | 8,210 | 7,744 | |||||||||||||||
Loan loss
provision |
400 | 450 | 900 | 930 | |||||||||||||||
Net interest
income after loan loss provision |
8,298 | 8,137 | 7,310 | 6,814 | |||||||||||||||
Noninterest
income |
2,898 | 2,091 | 2,393 | 2,281 | |||||||||||||||
Noninterest
expenses |
5,882 | 5,106 | 5,043 | 4,991 | |||||||||||||||
Income before
income taxes |
5,314 | 5,122 | 4,660 | 4,104 | |||||||||||||||
Provision for
income taxes |
2,072 | 1,998 | 1,817 | 1,598 | |||||||||||||||
Net
income |
$ | 3,242 | $ | 3,124 | $ | 2,843 | $ | 2,506 | |||||||||||
Basic
earnings per common share (1) |
$ | 0.26 | $ | 0.25 | $ | 0.23 | $ | 0.20 | |||||||||||
Fully diluted
earnings per common share (1) |
$ | 0.25 | $ | 0.24 | $ | 0.22 | $ | 0.20 |
(1) | Adjusted to give retroactive effect to a three-for-two stock split declared in May 2002. |
These financial statements have not been reviewed or confirmed for
accuracy
or relevance by the Federal Deposit Insurance Corporation.
56
ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE |
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Changes in Internal Controls
PART III
PART IV
ITEM 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K |
(a) (1) |
The financial statements required in this Annual Report are listed in the accompanying Index to Consolidated Financial Statements on page 30. |
(2) |
Financial Statement Schedules. |
All financial statement schedules are omitted because they are not applicable or not required, or because the required information is included in the consolidated financial statements or the notes thereto. |
(b) |
Reports on Form 8-K. |
The Company filed a report on Form 8-K on October 9, 2003 in regards to release of the Companys fourth quarter and year-end, 2003 earnings. |
The Company filed a report on Form 8-K on December 23, 2003 in regards to an announcement by press release that shareholders of Community Bank of Grants Pass (CBGP) voted in favor of an acquisition of the company by Cascade Bancorp. |
(c) |
Exhibits. |
The list of exhibits has been intentionally omitted. Upon written request, we will provide to you, without charge, a copy of the list of exhibits as filed with the Securities and Exchange Commission. Additionally, we will furnish you with a copy of any exhibit upon written request. Written requests to obtain a list of exhibits or any exhibit should be sent to Bank of the Cascades, 1100 NW Wall Street, Bend, Oregon 97701, Attention: Investor Relations. |
57
SIGNATURES
CASCADE BANCORP /s/ Patricia L. Moss Patricia L. Moss President/Chief Executive Officer Date: February 26, 2004 |
CASCADE BANCORP /s/ Gregory D. Newton Gregory D. Newton Executive Vice President/Chief Financial Officer Date: February 23, 2004 |
/s/ Jerol E. Andres Jerol E. Andres, Director |
February 23,
2004 Date |
|||||
/s/ Gary L. Capps Gary L. Capps, Director/Chairman |
February 23,
2004 Date |
|||||
/s/ Gary L. Hoffman Gary L. Hoffman, Director/Vice Chairman |
February 23,
2004 Date |
|||||
/s/ Patricia L. Moss Patricia L. Moss, Director/President/CEO |
February 26,
2004 Date |
|||||
/s/ Ryan R. Patrick Ryan R. Patrick, Director |
February 23,
2004 Date |
|||||
/s/ James E. Petersen James E. Petersen, Director/Assistant Secretary |
February 23,
2004 Date |
58
EXHIBITS INDEX
|
3.1 |
|
Articles of Incorporation. As amended, filed as exhibit 3.1 to registrants Form 10-Q report for the quarter ended June 30, 1997, and incorporated herein by reference. |
|
|
|
|
|
|
|
3.2 |
|
Bylaws. As amended and restated, filed as exhibit 3.2 to registrants Form 10-K Annual Report for the fiscal year ended December 31, 2000, and is incorporated herein by reference. |
|
|
|
|
|
|
|
10.1 |
|
Registrants 1994 Incentive Stock Option Plan. Filed as an exhibit to registrants Registration Statement on Form 10-SB, filed in January 1994, and incorporated herein by reference. |
|
|
|
|
|
|
|
10.2 |
|
Incentive Stock Option Plan Letter Agreement. Entered into between registrant and certain employees pursuant to registrants 1994 Incentive Stock Option Plan. Filed as an exhibit to registrants Registration Statement on Form 10-SB, filed in January, 1994, and incorporated herein by reference. |
|
|
|
|
|
|
|
10.3 |
|
Material Contract. Advances, Security and Deposit Agreement, dated November 18, 1991, between Bank of the Cascades and the Federal Home Loan Bank of Seattle. Filed as Exhibit 10.4 to registrants Form 10-KSB filed December 31, 1994, and incorporated herein by reference. |
|
|
|
|
|
|
|
10.4 |
|
Deferred Compensation Plans. Established for the Board, certain key executives and managers during the fourth quarter ended December 31, 1995. Filed as exhibit 10.5 to registrants Form 10-KSB filed December 31, 1995, and incorporated herein by reference. |
|
|
|
|
|
|
|
10.5 |
|
2002 Equity Incentive Plan. Filed as an exhibit to the registrants filing on Form S-8/A, as filed with the Securities and Exchange Commission on April 23, 2003, and incorporated herein by reference. |
|
|
|
|
|
|
|
11.1 |
|
Earnings per Share Computation. The information called for by this item is located on page 47 of this Form 10-K Annual Report, and is incorporated herein by reference. |
|
|
|
|
|
|
|
21.1 |
|
Subsidiaries of registrant. |
|
|
|
|
|
|
|
23.1 |
|
Consent of Symonds, Evans & Company, P.C., Independent Accountants. |
|
|
|
|
|
|
|
31.1 |
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
|
|
31.2 |
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
|
|
32.0 |
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|