Attached files

file filename
8-K - FORM 8-K - Community Bankers Trust Corpv238429_8k.htm
Exhibit 99.1
 
Community Bankers Trust Corporation
Reports 3rd Quarter 2011 Results

Glen Allen, VA, October 28, 2011 - Community Bankers Trust Corporation (the “Company”) (NYSE Amex: BTC), the holding company for Essex Bank (the “Bank”), today reported third quarter 2011 net income of $1.4 million. This compares with a net loss of $1.3 million in the third quarter of 2010 and net income of $521,000 in the second quarter of 2011.  Net income available to common stockholders was $1.2 million in the third quarter of 2011 compared with a net loss available to common stockholders of $1.6 million in the third quarter of 2010 and net income available to common stockholders of $247,000 in the second quarter of 2011.  For the nine months ended September 30, 2011, the Company reported net income of $748,000 and a net loss available to common stockholders of $70,000.  Net loss for the nine month period ended September 30, 2010 was $23.7 million and net loss available to common stockholders was $24.5 million.

Rex L. Smith, III, President and Chief Executive Officer of the Company and the Bank, stated: “The earnings for the quarter show marked improvement for the Company in numerous areas. Most important is the decrease in the level of nonperforming loans and the continued resolution of nonaccrual loans and other real estate owned. When I assumed the role as CEO last March, my goal was to rapidly remediate operational and credit problems, gain efficiencies through consolidation, and begin down a path to increase earnings through core banking operations. Through intense focus on our strategic objectives, the results are beginning to prove that we are well on the way to meeting that vision.”

Mr. Smith added, “We will continue to improve our profitability by reducing our cost of funds, finding quality loans in market niches that are being ignored, and increasing our fee based lines of business, all of which are evident in the results of this quarter. Despite the slow economy, I believe each quarter going forward will show improvement in the level of nonperforming loans, the net interest margin and overall earnings. We are working closely with our regulators to show that the Company has successfully completed the first phase of its long term strategy to become a premier provider of financial products in our marketplace for many years to come. We look forward to what the future holds for our Company and for our shareholders.”

Key highlights for the third quarter of 2011 include the following:

 
·
Non-covered nonperforming assets declined 10.0%, or $5.0 million, from $50.1 million to $45.1 million on a linked quartered basis.
 
·
Net charged-off loans continue to decline and were $1.0 million for the third quarter of 2011, down from $4.7 million in the second quarter of 2011, $5.5 million in the first quarter of 2011 and $8.7 million in the fourth quarter of 2010.
 
·
Noninterest expenses were $27.2 million for the nine months ended September 30, 2011, a decline of $9.2 million, or 25.2%, compared with noninterest expenses of $36.4 million for the first nine months of 2010. Excluding goodwill impairment charges of $5.7 million in the first nine months of 2010, noninterest expenses would have declined $3.5 million, or 11.3%.
 
·
Net interest income was $11.3 million for the third quarter of 2011, an increase of 5.9%, over the third quarter of 2010.
 
·
Non-covered nonaccrual loans declined 4.1% during the quarter, or $1.6 million, ending the period at $36.2 million.
 
·
Non-covered other real estate owned decreased $3.5 million, to $8.9 million, on a linked quarter basis.
 
·
Non-covered nonperforming assets to loans and other real estate owned declined from 9.76% to 8.78% on a linked quarter basis.
 
·
Excluding FDIC covered assets, the ratio for the allowance for loan losses to total loans was 3.12% at September 30, 2011, compared with 3.35% at June 30, 2011.

 
1

 

RESULTS OF OPERATIONS
Net income available to common stockholders was $1.2 million, or $0.05 per common share on a diluted basis, for the quarter ended September 30, 2011 compared with a net loss available to common stockholders of $1.6 million, or $0.07 per common share on a diluted basis, for the quarter ended September 30, 2010. Net income was driven by a decrease in noninterest expenses of $1.7 million, an increase in noninterest income of $865,000 and an increase in net interest income of $629,000. Additionally, there was no provision for loan losses in the third quarter of 2011, compared with $1.1 million in the third quarter of 2010.

The following table presents summary income statements for the three months ended September 30, 2011 and 2010, and nine months ended September 30, 2011 and 2010.

SUMMARY INCOME STATEMENT
(Dollars in thousands)

    
For the three months ended
   
For the nine months ended
 
   
September 30,
2011
   
September 30,
2010
   
September 30,
2011
   
September 30,
2010
 
Interest income
  $ 14,272     $ 15,153     $ 42,159     $ 45,332  
Interest expense
    2,974       4,484       9,364       14,492  
Net interest income
    11,298       10,669       32,795       30,840  
Provision for loan losses
    -       1,116       1,498       27,440  
Net interest income after provision for  loan losses
    11,298       9,553       31,297       3,400  
Noninterest income
    (662 )     (1,527 )     (3,498 )     (1,227 )
Noninterest expense
    8,682       10,387       27,229       36,422  
Net income/(loss) before income taxes
    1,954       (2,361 )     570       (34,249 )
Income tax (expense) benefit
    (532 )     1,062       178       10,570  
Net income (loss)
  $ 1,422     $ (1,299 )   $ 748     $ (23,679 )
Dividends on preferred stock
    -       -       -       442  
Accretion of preferred stock discount
    51       48       155       145  
Preferred dividends not paid
    221       221       663       221  
Net income (loss) available to common stockholders
  $ 1,150     $ (1,568 )   $ (70 )   $ (24,487 )
                                 
Net income (loss) per share available to common stockholders:
                               
Basic
  $ 0.05     $ (0.07 )   $ (0.00 )   $ (1.14 )
Diluted
  $ 0.05     $ (0.07 )   $ (0.00 )   $ (1.14 )

Interest Income
Interest income was $14.3 million for the third quarter of 2011, a decrease of $220,000, or 1.5%, from interest income of $14.5 million in the second quarter of 2011.  Interest and fees on covered loans was the primary contributor to this decrease, down $171,000 on a linked quarter basis to $4.7 million for the third quarter of 2011.  Covered FDIC loans are a self-liquidating business line and will consistently exhibit declining balances as the carrying value of these loans is reduced.  The carrying value of FDIC covered loans was $104.3 million at June 30, 2011 and $100.0 million at September 30, 2011.

Interest income declined $881,000, or 5.8%, when comparing the third quarter of 2010 and 2011.  Interest income was $15.2 million in the third quarter of 2010 and declined to $14.3 million in the third quarter of 2011.  Interest and fees on non-covered loans declined $921,000 when comparing the third quarter of 2011 to the third quarter of 2010.  This was due to both rate and volume decreases.  Total securities income decreased $944,000 when comparing the third quarter of 2011 to the third quarter of 2010.  This also was the result of rate and volume decreases.  Offsetting these decreases was improved performance on the FDIC covered loan portfolio, which increased $975,000, from $3.7 million in the third quarter of 2010 to $4.7 million in the third quarter of 2011.
 
 
2

 

Interest income was $42.2 million for the nine months ended September 30, 2011, a decrease of $3.2 million from interest income of $45.3 million for the nine months ended September 30, 2010.  Average earning assets declined from $1.041 billion for the first nine months of 2010 to $935.9 million for the first nine months in 2011.

Interest Expense
Interest expense was $3.0 million for the third quarter of 2011, a decrease of $105,000 from interest expense of $3.1 million in the second quarter of 2011.  Average interest bearing liabilities declined $8.6 million, or 1.0%, during the quarter.  The cost of interest bearing liabilities declined from 1.37% in the second quarter of 2011 to 1.34% in the third quarter of 2011.

Interest expense declined $1.5 million from $4.5 million in the third quarter of 2010 to $3.0 million in the third quarter of 2011. The 33.7% decrease resulted from decreases in both the amount of interest bearing liabilities and their cost, as time deposits renewed at lower rates. First, the average balance of interest bearing liabilities declined $123.4 million, or 12.2% from the third quarter of 2010 to the third quarter of 2011.  Second, the cost of interest bearing liabilities declined from 1.77% for the third quarter of 2010 to 1.34% in the third quarter of 2011.

Interest expense declined $5.1 million from $14.5 million for the nine months ended September 30, 2010 to $9.4 million for the nine months ended September 30, 2011.  This decline of 35.4% was driven by a decline in average interest bearing liabilities, from $1.018 billion for the first nine months of 2010 to $901.4 million for the same period in 2011.  As previously mentioned, time deposits renewed at lower rates, and thus contributed to the decrease in the cost of interest bearing liabilities from 1.90% for the first nine months of 2010 to 1.39% for the first nine months in 2011.

Net Interest Income
Net interest income was $11.3 million for the quarter ended September 30, 2011, compared with $11.4 million for the quarter ended June 30, 2011.  This represents a decrease of $115,000 or 1.0%.  On a tax equivalent basis, net interest income was $11.4 million for the third quarter of 2011 compared with tax equivalent net interest income of $11.5 million for the second quarter of 2011.  The tax equivalent net interest margin decreased from 5.01% in the second quarter of 2011 to 4.91% in the third quarter of 2011. This was due to a decline in net interest spread, from 4.97% to 4.85%, on a linked quarter basis.

Net interest income increased $629,000 from $10.7 million in the third quarter of 2010 to $11.3 million in the third quarter of 2011.  This represents an increase of 5.9% and was primarily the result of an increase in the Company’s interest spread, from 4.26% in the third quarter of 2010 to 4.85% in the third quarter of 2011.  This increased the Company’s net interest margin from 4.30% in the third quarter of 2010 to 4.91% for the same period in 2011.  A decline in the cost of interest bearing liabilities, from 1.77% for the third quarter of 2010 to 1.34% for the third quarter of 2011, coupled with an increase of 16 basis points, from 6.03% to 6.19%, in the yield on earning assets were the drivers of this increase.

Net interest income was $32.8 million for the nine months ended September 30, 2011, compared with $30.8 million for the nine months ended September 30, 2010.  The increase in net interest income was primarily the result of decreases of $116.4 million, or 11.4%, in the average balances of interest-bearing liabilities coupled with lower rates, which has reduced interest expense 35.4%, from $14.5 million in the first nine months of 2010 to $9.4 million for the first nine months of 2011.  The tax equivalent net interest margin increased to 4.73% in the first nine months of 2011 from 4.12% in the first nine months of 2010.
 
 
3

 

The following table compares the Company’s net interest margin, on a tax-equivalent basis, for the three months ended September 30, 2011 and 2010,  and June 30, 2011, and for the nine months ended September 30, 2011 and 2010.

NET INTEREST MARGIN
(Dollars in thousands)
 
 
For the three months ended
 
   
9/30/2011
   
6/30/2011
   
9/30/2010
 
                   
Average interest earning assets
  $ 928,574     $ 921,089     $ 1,034,289  
Interest income
  $ 14,272     $ 14,492     $ 15,153  
Interest income - tax equivalent
  $ 14,377     $ 14,610     $ 15,597  
Yield on interest earning assets
    6.19 %     6.34 %     6.03 %
Average interest bearing liabilities
  $ 888,366     $ 896,970     $ 1,011,755  
Interest expense
  $ 2,975     $ 3,079     $ 4,484  
Cost of interest bearing liabilities
    1.34 %     1.37 %     1.77 %
Net interest income
  $ 11,298     $ 11,413     $ 10,669  
Net interest income - tax equivalent
  $ 11,402     $ 11,531     $ 11,113  
Interest spread
    4.85 %     4.97 %     4.26 %
Net interest margin
    4.91 %     5.01 %     4.30 %

 
 
For the nine months ended
 
   
9/30/2011
   
9/30/2010
 
             
Average interest earning assets
  $ 935,873     $ 1,040,937  
Interest income
  $ 42,159     $ 45,332  
Interest income - tax equivalent
  $ 42,593     $ 46,691  
Yield on interest earning assets
    6.07 %     5.98 %
Average interest bearing liabilities
  $ 901,404     $ 1,017,833  
Interest expense
  $ 9,364     $ 14,492  
Cost of interest bearing liabilities
    1.39 %     1.90 %
Net interest income
  $ 32,795     $ 30,840  
Net interest income - tax equivalent
  $ 33,229     $ 32,199  
Interest spread
    4.68 %     4.08 %
Net interest margin
    4.73 %     4.12 %

Provision for Loan Losses
There was no provision for loan losses for non-covered loans for the quarter ended September 30, 2011.  There was also no provision for loan losses for the second quarter of 2011, but there was a provision for loan losses of $1.1 million for the quarter ended September 30, 2010. The allowance for loan losses equaled 43.6% of non-covered nonaccrual loans at September 30, 2011, compared with 44.5% of non-covered nonaccrual loans at June 30, 2011. The ratio of allowance for loan losses to total non-covered loans was 3.12% at September 30, 2011, compared with 3.35% at June 30, 2011 and 6.27% at September 30, 2010. The decrease in the allowance for loan losses to total non-covered loans from September 2010 to September 2011 is primarily the result of earlier recognition and resolution of problem credits and aggressive charge-offs, in addition to work-outs of nonperforming loans. Net charged-off loans have sequentially decreased over the previous four quarters.   Net charged-off loans have declined from $8.7 million in the fourth quarter of 2010, $5.5 million in the first quarter of 2011 and $4.7 million in the second quarter of 2011 and were $1.0 million in the third quarter of 2011.
 
 
4

 

The provision for loan losses on non-covered loans was $1.5 million for the nine months ended September 30, 2011 compared with $27.4 million for the nine months ended September 30, 2010.  Charged-off loans were $11.8 million for the nine months ended September 30, 2011 compared to $11.2 million for the nine months ended September 30, 2010.  Loan recoveries were $548,000 for the first nine months of 2011 compared with $786,000 for the same period in 2010.

The following table reconciles the activity in the Company’s non-covered allowance for loan losses, by quarter, for the past six quarters.

CREDIT QUALITY
(Dollars in thousands)
   
2011
   
2010
 
   
Third
   
Second
   
First
   
Fourth
   
Third
   
Second
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
Allowance for loan losses:
                                   
                                     
Beginning of period
  $ 16,803     $ 21,542     $ 25,543     $ 34,353     $ 38,785     $ 19,798  
Provision for loan losses
    -       -       1,498       (77 )     1,116       20,402  
Charge-offs
    (1,366 )     (4,825 )     (5,634 )     (8,898 )     (5,647 )     (2,029 )
Recoveries
    327       86       135       165       99       614  
Net charge-offs
  $ (1,039 )   $ (4,739 )   $ (5,499 )   $ (8,733 )   $ (5,548 )   $ (1,415 )
                                                 
End of period
  $ 15,764     $ 16,803     $ 21,542     $ 25,543     $ 34,353     $ 38,785  

Noninterest Income
Noninterest income was negative $662,000 for the third quarter of 2011 compared with negative $1.4 million for the second quarter of 2011. Noninterest income in both periods is negative due to two factors—FDIC indemnification asset amortization and loss on OREO.  The largest component of noninterest income was FDIC indemnification asset amortization, which reduces noninterest income, and was $2.4 million in the third quarter of 2011 and $2.7 million in the second quarter of 2011. By amortizing the FDIC indemnification asset, the Company is reducing the asset and recognizing interest income from borrowers of loans covered by FDIC shared loss agreements.  Loss on OREO was $1.7 million in the third quarter of 2011 and $249,000 in the second quarter of 2011. Management proactively assesses other real estate owned and as a result wrote down values by $1.1 million in the third quarter of 2011.

Noninterest income was positively affected by $1.7 million in gain on sale of securities recognized in the third quarter of 2011 and $176,000 in the second quarter of 2011.  Also positively affecting noninterest income on a linked quarter basis was an increase in other noninterest income of $338,000, from $662,000 in the second quarter of 2011 to $1.0 million in the third quarter of 2011.  Service charges on deposit accounts were $643,000 and $637,000, respectively, in the third quarter and second quarter of 2011.

Noninterest income increased $865,000, from negative $1.5 million in the third quarter of 2010, to negative $662,000 for the third quarter of 2011.  Gains on sale of securities were the largest contributor to this increase and were $1.7 million in the third quarter of 2011 compared with $296,000 of losses in the third quarter of 2010. Other income increased by $868,000 from the third quarter of 2010 to the third quarter of 2011.  These increases were reduced by an increase of $901,000 in loss on OREO, from $770,000 in the third quarter of 2010 to $1.7 million in the third quarter of 2011, and by an increase of $1.1 million in FDIC indemnification asset amortization, from $1.3 million in the third quarter of 2010 to $2.4 million in the third quarter of 2011.

For the nine months ended September 30, 2011, noninterest income equaled negative $3.5 million, compared with negative $1.2 million for the nine months ended September 30, 2010. This change was due primarily to accelerated FDIC indemnification asset amortization of $5.8 million, from $2.0 million for the first nine months of 2010 to $7.8 million for the same period in 2011.  The increase in FDIC indemnification asset amortization has resulted in the increased yield realized in interest and fees on FDIC covered loans over the same time frame, as projected losses carried within the FDIC indemnification asset have been realized instead, through payment performance of the associated borrowers.  Other noninterest income declined in the nine month period ended September 30, 2011 compared with the same period in 2010.  Other noninterest income was $3.6 million for the nine months ended September 30, 2010 and $2.4 million for the nine months ended September 30, 2011.  This decrease reflects fewer reimbursable loss events in FDIC covered loans.
 
 
5

 

Positively affecting noninterest income over the nine month comparison periods were gains/(losses) on sales of securities, which increased by $3.0 million, from a loss of $394,000 in the first nine months of 2010 to gains realized of $2.6 million for the same period in 2011.  Additionally, there was a reduction in losses on OREO properties of $1.8 million, from $4.3 million for the first nine months of 2010 to $2.5 million for the same period in 2011.

Noninterest Expense
On a linked quarter basis, noninterest expenses totaled $8.7 million for the three months ended September 30, 2011 compared with $9.3 million for the quarter ended June 30, 2011, a decrease of $652,000, or 7.0%. All expense categories declined, on a linked quarter basis, with the exception of legal fees and data processing expense, which increased $206,000 and $2,000, respectively, in the third quarter of 2011 compared with the second quarter of 2011. Legal fees were $241,000 in the third quarter of 2011, compared with $35,000 in the second quarter of 2011. The increase reflects a $155,000 one time settlement relating to a put-back requirement in a note sale agreement from early 2008. Data processing expenses were $478,000 in the third quarter of 2011 and $476,000 in the second quarter of 2011.

Other operating expenses decreased $351,000, or 16.9%, from $2.1 million in the second quarter of 2011 to $1.7 million in the third quarter of 2011. Of this decrease, $183,000 was related to the issuance of annual stock retainers for Directors fully recognized in the second quarter of 2011. Additionally, direct expenses on other real estate owned decreased $104,000 on a linked quarter basis.

FDIC assessment expense was $580,000 in the third quarter of 2011 compared with $761,000 in the second quarter of 2011, a decrease of $181,000, or 23.8%.  A change in the methodology used to calculate this assessment lowered the expense in the third quarter of 2011 compared with the second quarter of 2011.  Professional fees were $68,000 and decreased 65.7%, or $130,000, in the third quarter of 2011 compared with $198,000 in the second quarter of 2011.

Salaries and employee benefits were $4.1 million, a decline of $121,000, or 2.9%, in the third quarter of 2011, compared with $4.2 million in the second quarter of 2011.  Occupancy expenses were $687,000 in the third quarter of 2011, a decline of $46,000, or 6.3%, from the second quarter of 2011 total of $733,000.  Equipment expense declined $31,000, or 9.7%, and were $289,000 in the third quarter of 2011 compared with $320,000 in the second quarter of 2011.

Noninterest expenses declined $1.7 million when comparing the third quarter of 2011 to the same period in 2010.  Salaries and employee benefits were the largest category decrease and were $5.3 million in the third quarter of 2010 and $4.1 million in the third quarter of 2011, a decrease of $1.2 million, or 22.9%.  Also seeing significant declines were professional fees and data processing expenses. Professional fees declined 84.0%, or $357,000, when comparing the third quarter 2011 total of $68,000 to the third quarter 2010 total of $425,000.  Data processing expenses declined $257,000, or 35.0%, from $735,000 in the third quarter of 2010 to $478,000 in the third quarter of 2011. Partially offsetting these declines were increases of $124,000 in legal fees and $109,000 in other operating expenses when comparing the third quarter of 2011 to the same period in 2010.

For the nine months ended September 30, 2011, noninterest expense declined $9.2 million when compared with the same period in 2010.  Excluding goodwill impairment charges of $5.7 million in 2010, noninterest expenses would have declined $3.5 million, or 11.3%.  Noninterest expenses, excluding goodwill, were $30.7 million for the first nine months of 2010 and declined to $27.2 million for the first nine months in 2011.  The two major drivers of this decrease were salaries and employee benefits, which declined $2.8 million over the nine months comparison periods, and professional fees, which decreased $1.0 million.  Salaries and employee benefits were $15.2 million for the first nine months of 2010 and $12.4 million for the first nine months of 2011, a decrease of 18.2%.  Professional fees were $1.5 million for the first nine months of 2010 and $457,000 for the first nine months of 2011, a decrease of 69.6%.  Additionally, data processing expenses declined $406,000 when comparing the first nine months of 2010 to the same period in 2011.
 
 
6

 

Income Taxes
Income tax expense was $532,000 for the three months ended September 30, 2011, compared with income tax expense of $127,000 in the second quarter of 2011.  There was an income tax benefit recorded of $1.1 million in the third quarter of 2010. For the nine months ended September 30, 2011, income tax benefits were $178,000 compared with income tax benefit of $10.6 million for the nine months ended September 30, 2010.

FINANCIAL CONDITION
At September 30, 2011, the Company had total assets of $1.073 billion, a decrease of $43.0 million, or 3.9%, from total assets of $1.116 billion at December 31, 2010. Total loans, including $100.0 million in loans covered by the FDIC shared loss agreements, were $605.2 million at September 30, 2011, decreasing $35.9 million, or 5.6%, from $641.1 million at December 31, 2010.   The carrying value of covered loans declined $15.5 million, or 13.4%, from December 31, 2010. Non-covered loans equaled $505.2 million at September 30, 2011, declining $20.4 million, or 3.9%, since December 31, 2010.  Non-covered loans increased $4.1 million from June 30, 2011 to September 30, 2011.  

On a linked quarter basis, total real estate loans increased $1.6 million and were $440.0 million at September 30, 2011.  Commercial lending activity increased $2.5 million, or 4.9%, during the third quarter of 2011 and was $54.0 million at September 30, 2011.

The following table shows the composition of the Company’s non-covered loan portfolio on a linked quarter basis.

NON-COVERED LOANS
(Dollars in thousands)

   
September 30, 2011
   
June 30, 2011
 
   
Amount
   
% of Non-
Covered
Loans
   
Amount
   
% of Non-
Covered Loans
 
Mortgage loans on real estate:
                       
Residential 1-4 family
  $ 129,520       25.63 %   $ 131,205       26.18 %
Commercial
    198,872       39.36 %     197,897       39.49 %
Construction and land development
    81,274       16.07 %     85,002       16.96 %
Second mortgages
    8,319       1.65 %     8,306       1.66 %
Multifamily
    13,782       2.73 %     13,397       2.67 %
Agriculture
    8,232       1.63 %     2,566       0.51 %
Total real estate loans
    439,999       87.07 %     438,373       87.47 %
Commercial loans
    54,025       10.69 %     51,511       10.28 %
Consumer installment loans
    9,609       1.90 %     9,600       1.92 %
All other loans
    1,696       0.34 %     1,710       0.33 %
Gross loans
    505,329       100.00 %     501,194       100.00 %
Allowance for loan losses
    (15,764 )             (16,803 )        
Net unearned income on loans
    (164 )             (138 )        
Non-covered loans, net of unearned income
  $ 489,401             $ 484,253          
 
 
7

 

The Company’s securities portfolio decreased $15.7 million, or 5.1%, during the first nine months of 2011 to $291.8 million with realized gains of $2.6 million through sales activity. The Company had cash and cash equivalents of $53.4 million at September 30, 2011, compared with $33.4 million at December 31, 2010.  There were no Federal funds sold at September 30, 2011, compared with $2.0 million at December 31, 2010. 

On a linked quarter basis, the Company’s securities portfolio, excluding equity securities, decreased $19.8 million, from $304.7 million at June 30, 2011 to $284.9 million at September 30, 2011, and $1.7 million in gains were realized during the third quarter.  U.S. Government agency mortgage backed securities declined by $75.2 million and balances in U.S. Treasury issues increased by $50.6 million.

The following table shows the composition of the Company’s securities portfolio, excluding equity securities, on a linked quarter basis.

SECURITIES PORTFOLIO
(Dollars in thousands)
 
September 30, 2011
   
June 30, 2011
 
   
Amortized Cost
   
Fair Value
   
Amortized Cost
   
Fair Value
 
Securities Available for Sale
                       
U.S. Treasury issue and other
                       
      U.S. Government agencies
  $ 60,374     $ 60,582     $ 9,820     $ 10,018  
State, county and municipal
    54,848       59,547       48,748       50,308  
Corporate and other bonds
    4,809       4,696       5,067       5,075  
Mortgage backed securities
    92,692       91,720       165,163       166,877  
Total securities available for sale
  $ 212,723     $ 216,545     $ 228,798     $ 232,278  

   
September 30, 2011
   
June 30, 2011
 
   
Amortized Cost
   
Fair Value
   
Amortized Cost
   
Fair Value
 
Securities Held to Maturity
                       
State, county and municipal
  $ 12,174     $ 13,381     $ 12,181     $ 13,097  
Mortgage backed securities
    56,168       59,321       60,207       63,592  
Total securities held to maturity
  $ 68,342     $ 72,702     $ 72,388     $ 76,689  

Interest bearing deposits at September 30, 2011 were $847.6 million, a decrease of $51.8 million from December 31, 2010. Time deposits declined $50.6 million during the first nine months of 2011 as management kept rates low among all regions as loan demand remained weak and covered loans continued to decline in volume. The Company is attempting to restructure the deposit mix away from higher priced deposits and more into lower cost transactional accounts. Money market deposit accounts were $117.9 million at September 30, 2011, a decline of $9.7 million, or 7.6% from money market deposit account balances of $127.6 million at December 31, 2010.

During the first nine months of 2011, NOW accounts increased $4.3 million, or 4.0%, from $106.2 million at December 31, 2010 to $110.5 million at September 30, 2011.  Additionally, savings accounts increased $4.2 million, or 6.6%, during the first nine months of 2011.   The Company’s total loan-to-deposit ratio was 66.1% at September 30, 2011 compared with 66.7% at December 31, 2010.
 
 
8

 

On a linked quarter basis, interest bearing deposits increased $1.6 million.  This change consisted of an increase in time deposits $100,000 and over by $8.4 million, partially offset by a decrease in time deposits less than $100,000 of $3.5 million and a decrease in money market deposit accounts of $3.3 million.

The following table details the change in the mix of interest bearing deposits from December 31, 2010 to September 30, 2011.

INTEREST BEARING DEPOSITS
(Dollars in thousands)

   
September 30,
2011
   
June 30,
2011
   
March 31,
2011
   
December 31,
2010
 
NOW
  $ 110,538     $ 111,268     $ 105,870     $ 106,248  
MMDA
    117,910       121,210       127,284       127,594  
Savings
    68,349       67,564       66,733       64,121  
Time deposits less than $100,000
    329,395       332,895       346,018       367,333  
Time deposits $100,000 and over
    221,395       213,043       219,508       234,070  
Total interest bearing deposits
  $ 847,587     $ 845,980     $ 865,413     $ 899,366  

The Company had Federal Home Loan Bank (FHLB) advances of $37.0 million at each of September 30, 2011 and December 31, 2010.

Stockholders’ equity at September 30, 2011 was $110.7 million, or 10.3% of total assets, and increased from stockholders’ equity of $107.1 million, or 9.6% of total assets, at December 31, 2010.   Stockholders’ equity was $110.7 million, or 9.4% of total assets, at September 30, 2010.

Since September 30, 2010, the Company, through its balance sheet management strategy, has increased its common tangible equity to common tangible asset ratio from 6.74% at September 30, 2010 to 7.62% at September 30, 2011.  Additionally, the common tangible book value increased from $3.59 at September 30, 2010 to $3.67 at September 30, 2011.  See the “Non-GAAP Financial Measures” table for additional information.

Asset Quality – non-covered assets
Nonaccrual loans were $36.2 million at September 30, 2011, compared with $37.7 million at June 30, 2011. This $1.5 million decrease was comprised of $7.3 million in additions to nonaccrual loans and $8.8 million of loans removed from nonaccrual status. Total nonperforming assets decreased $5.0 million from $50.1 million at June 30, 2011 to $45.1 million at September 30, 2011. Total charge-offs for the third quarter of 2011 were $1.4 million and recoveries were $327,000.  Non-covered other real estate owned decreased $3.5 million, from $12.4 million at June 30, 2011 to $8.9 million at September 30, 2011. The change in non-covered other real estate owned during the third quarter of 2011 was reflected in additions of $673,000 and reductions by sales of $2.4 million, write-downs of $1.1 million and transfers of $700,000.

For the nine months ended September 30, 2011, net charge-offs were $11.3 million compared to $10.4 million for the same period in 2010.  Total charge-offs were $11.8 million for the first nine months of 2011 and $11.2 million for the same period in 2010.  Recoveries for the nine month comparison period were $548,000 in 2011 and $786,000 in 2010. Management’s aggressive strategy to work nonperforming loans and other real estate owned is evidenced in the volume of charge-offs as well as the level of the loan loss reserve.
 
 
9

 

Nonperforming assets to loans and other real estate declined from 9.76% at June 30, 2011 to 8.78% at September 30, 2011. The ratio of the allowance for loan losses to nonperforming assets was 34.94% at September 30, 2011, compared with 33.52% at June 30, 2011 and 72.09% at September 30, 2010.

The following table sets forth selected asset quality data, excluding FDIC covered assets, and ratios for the periods indicated:

ASSET QUALITY (NON-COVERED)
(Dollars in thousands)
 
2011
   
2010
 
   
Third
   
Second
   
First
   
Fourth
   
Third
   
Second
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
                                     
Nonaccruing loans
  $ 36,177     $ 37,736     $ 42,029     $ 36,532     $ 43,298     $ 41,690  
Loans past due over 90 days and accruing interest
    80       -       282       389       35       -  
Total nonperforming non-covered loans
  $ 36,257     $ 37,736     $ 42,311     $ 36,921     $ 43,333     $ 41,690  
Other real estate owned non-covered
    8,858       12,393       7,332       5,928       4,320       4,333  
Total nonperforming non-covered assets
  $ 45,115     $ 50,129     $ 49,643     $ 42,849     $ 47,653     $ 46,023  
                                                 
Allowance for loan losses
  $ 15,764     $ 16,803     $ 21,542     $ 25,543     $ 34,353     $ 38,785  
Average loans during quarter, net of unearned income
  $ 498,201     $ 506,752     $ 517,805     $ 539,503     $ 557,324     $ 575,457  
Loans, net of unearned income
  $ 505,165     $ 501,056     $ 514,276     $ 525,548     $ 547,509     $ 562,539  
                                                 
Allowance for loan losses to loans
    3.12 %     3.35 %     4.19 %     4.86 %     6.27 %     6.89 %
Allowance for loan losses to nonperforming assets
    34.94 %     33.52 %     43.39 %     59.61 %     72.09 %     84.27 %
Allowance for loan losses to nonaccrual loans
    43.57 %     44.53 %     51.26 %     69.92 %     79.34 %     93.03 %
Nonperforming assets to loans and other real estate
    8.78 %     9.76 %     9.52 %     8.06 %     8.64 %     8.12 %
Net charge-offs for quarter to average loans, annualized
    0.83 %     3.74 %     4.25 %     6.47 %     3.98 %     0.98 %
 
 
10

 

A further breakout of nonaccrual loans, excluding covered loans, at September 30, 2011 and June 30, 2011 is below:

NON-COVERED NONACCRUAL LOANS
(Dollars in thousands)

   
September 30, 2011
   
June 30, 2011
 
   
Amount of
Nonaccrual
Loans
   
% of
Non-covered
Loans
   
Amount of
Nonaccrual
Loans
   
% of
Non-covered
Loans
 
Mortgage loans on real estate:
                       
Residential 1-4 family
  $ 6,759       1.34 %   $ 7,041       1.41 %
Commercial
    8,251       1.63 %     8,352       1.67 %
Construction and land development
    19,314       3.82 %     20,700       4.13 %
Second mortgages
    190       0.04 %     199       0.04 %
Multifamily
                       
Agriculture
    53       0.01 %     53       0.01 %
Total real estate loans
    34,567       6.84 %     36,345       7.26 %
Commercial loans
    1,521       0.30 %     1,330       0.27 %
Consumer installment loans
    89       0.02 %     61       0.01 %
All other loans
    -             -        
Gross loans
  $ 36,177       7.16 %   $ 37,736       7.54 %

Capital Requirements
Total Stockholders’ equity was $110.7 million at September 30, 2011.  The Company’s ratio of total risk-based capital was 16.8% at September 30, 2011 compared to 15.6% at December 31, 2010.  The tier 1 risk-based capital ratio was 15.6% at September 30, 2011 and 14.4% at December 31, 2010. The Company’s tier 1 leverage ratio was 9.0% at September 30, 2011 and 8.1% at December 31, 2010.  All capital ratios exceed regulatory minimums.

About Community Bankers Trust Corporation

The Company is the holding company for Essex Bank, a Virginia state bank with 24 full-service offices, 13 of which are in Virginia, seven of which are in Maryland and four of which are in Georgia. The Company also operates one loan production office. Additional information is available on the Company’s website at www.cbtrustcorp.com.

Earnings Conference Call and Webcast

The Company will host a conference call for the financial community on Friday, October 28, 2011, at 11:00 a.m. Eastern Time to discuss the third quarter 2011 financial results. The public is invited to listen to this conference call by dialing 800-860-2442 at least 10 minutes prior to the call.  Interested parties may also listen to this conference call through the internet by accessing the “Investor Information” page of the Company’s internet site at www.cbtrustcorp.com.

A replay of the conference call will be available from 2:00 p.m. Eastern Time on October 28, 2011 until 9:00 a.m. Eastern Time on November 4, 2011. The replay will be available by dialing 877-344-7529 and entering access code 10006029 or through the internet by accessing the “Investor Information” page of the Company’s internet site at www.cbtrustcorp.com.

 
11

 

Forward-Looking Statements
 
This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements with respect to the Company’s operations, growth strategy and goals. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in the following: the quality or composition of the Company’s loan or investment portfolios, including collateral values and the repayment abilities of borrowers and issuers; assumptions that underlie the Company’s allowance for loan losses; general economic and market conditions, either nationally or in the Company’s  market areas; the ability of the Company to comply with regulatory actions, and the costs associated with doing so; the interest rate environment; competitive pressures among banks and financial institutions or from companies outside the banking industry; real estate values; the demand for deposit, loan, and investment products and other financial services; the demand, development and acceptance of new products and services; the Company’s compliance with, and the timing of future reimbursements from the FDIC to the Company under, the shared loss agreements; assumptions and estimates that underlie the accounting for loan pools under the shared loss agreements; consumer profiles and spending and savings habits; the securities and credit markets; costs associated with the integration of banking and other internal operations; management’s evaluation of goodwill and other assets on a periodic basis, and any resulting impairment charges, under applicable accounting standards; the soundness of other financial institutions with which the Company does business; inflation; technology; and legislative and regulatory requirements. Many of these factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 and other reports filed from time to time by the Company with the Securities and Exchange Commission. This press release speaks only as of its date, and the Company disclaims any duty to update the information in it.
 
Contact: Bruce E. Thomas
 
Executive Vice President/Chief Financial Officer
 
Community Bankers Trust Corporation
 
804-443-4343 

 
12

 

 
Consolidated Statements of Financial Condition
Unaudited Condensed
(Dollars in thousands)

   
September 30,
2011
   
December 31,
2010
   
September 30,
2010
 
                   
Assets
                 
Cash and due from banks
  $ 16,138     $ 8,604     $ 12,418  
Interest bearing bank deposits
    37,250       22,777       12,504  
Federal funds sold
    -       2,000       2,942  
Total cash and cash equivalents
    53,388       33,381       27,864  
                         
Securities available for sale, at fair value
    216,545       215,560       237,088  
Securities held to maturity
    68,342       84,771       91,765  
Equity securities, restricted, at cost
    6,954       7,170       6,990  
Total securities
    291,841       307,501       335,843  
                         
Loans
    505,165       525,548       547,509  
Covered FDIC loans
    100,044       115,537       123,172  
Allowance for loan losses (non-covered)
    (15,764 )     (25,543 )     (34,353 )
Allowance for loan losses (covered)
    (776 )     (829 )     (829 )
Net loans
    588,669       614,713       635,499  
                         
Bank premises and equipment
    35,436       35,587       35,985  
Other real estate owned
    8,858       5,928       4,320  
Covered FDIC other real estate owned
    7,235       9,889       10,104  
Covered FDIC receivable
    3,037       7,250       24,269  
Bank owned life insurance
    7,027       6,829       6,759  
Core deposit intangibles, net
    13,123       14,819       15,384  
FDIC indemnification asset
    46,962       58,369       61,170  
Other assets
    16,992       21,328       20,645  
Total assets
  $ 1,072,568     $ 1,115,594     $ 1,177,842  
                         
Liabilities
                       
Deposits:
                       
Demand:
                       
Noninterest bearing
    68,029       62,359       69,494  
Interest bearing
    847,587       899,366       948,251  
Total deposits
    915,616       961,725       1,017,745  
                         
Federal funds purchased
    -       -       -  
Federal Home Loan Bank advances
    37,000       37,000       37,000  
Trust preferred capital notes
    4,124       4,124       4,124  
                         
Other liabilities
    5,102       5,618       8,241  
Total liabilities
    961,842       1,008,467       1,067,110  
                         
Stockholders' Equity
                       
Preferred stock (5,000,000 shares authorized $0.01 par value) 17,680 shares issued and outstanding
    17,680       17,680       17,680  
Discount on preferred stock
    (505 )     (660 )     (709 )
Warrants on preferred stock
    1,037       1,037       1,037  
Common stock (50,000,000 shares authorized $0.01 par value) issued and outstanding of 21,627,549 shares, 21,468,455 shares, and 21,468,455 shares, respectively
    216       215       215  
Additional paid in capital
    144,181       143,999       143,999  
(Accumulated deficit) retained earnings
    (54,406 )     (54,999 )     (57,144 )
Accumulated other comprehensive income (loss)
    2,523       (145 )     5,654  
Total stockholders' equity
    110,726       107,127       110,732  
Total liabilities and stockholders' equity
  $ 1,072,568     $ 1,115,594     $ 1,177,842  
 
 
13

 
 
Consolidated Statements of Operations
Unaudited Condensed
(Dollars in thousands)
    
Three months ended
   
Nine months ended
 
   
9/30/2011
   
6/30/2011
   
9/30/2010
   
9/30/2011
   
9/30/2010
 
Interest and dividend income
                             
Interest and fees on loans
  $ 7,314     $ 7,328     $ 8,235     $ 21,877     $ 25,436  
Interest and fees on FDIC covered loans
    4,667       4,838       3,692       13,325       10,671  
Interest on federal funds sold
    1       2       1       5       5  
Interest on deposits in other banks
    28       10       19       53       73  
Investments (taxable)
    2,058       2,085       2,340       6,055       6,507  
Investments (nontaxable)
    204       229       866       844       2,640  
Total interest income
    14,272       14,492       15,153       42,159       45,332  
Interest expense
                                       
Interest on deposits
    2,621       2,711       4,141       8,312       13,485  
Interest on federal funds purchased
    -       1       1       1       1  
Interest on other borrowed funds
    353       367       342       1,051       1,006  
Total interest expense
    2,974       3,079       4,484       9,364       14,492  
                                         
Net interest income
    11,298       11,413       10,669       32,795       30,840  
                                         
Provision for loan losses
    -       -       1,116       1,498       27,440  
Net interest income after provision for loan losses
    11,298       11,413       9,553       31,297       3,400  
Noninterest income
                                       
Loss on sale of OREO
    (1,671 )     (249 )     (770 )     (2,532 )     (4,329 )
FDIC indemnification asset amortization
    (2,359 )     (2,657 )     (1,252 )     (7,762 )     (1,991 )
Gain/(loss) on sale of securities
    1,725       176       (296 )     2,563       (394 )
Service charges on deposit accounts
    643       637       659       1,856       1,846  
Other
    1,000       662       132       2,377       3,641  
Total noninterest income
    (662 )     (1,431 )     (1,527 )     (3,498 )     (1,227 )
Noninterest expense
                                       
Salaries and employee benefits
    4,050       4,171       5,255       12,425       15,191  
Occupancy expenses
    687       733       774       2,234       2,226  
Equipment expenses
    289       320       322       938       1,097  
Legal fees
    241       35       117       381       259  
Professional fees
    68       198       425       457       1,502  
FDIC assessment
    580       761       579       2,212       1,797  
Data processing fees
    478       476       735       1,407       1,813  
Amortization of intangibles
    565       565       565       1,696       1,696  
Impairment of goodwill
    -       -       -       -       5,727  
Other operating expenses
    1,724       2,075       1,615       5,479       5,114  
                                         
Total noninterest expense
    8,682       9,334       10,387       27,229       36,422  
                                         
Net income/(loss) before income taxes
    1,954       648       (2,361 )     570       (34,249 )
Income tax (expense) benefit
    (532 )     (127 )     1,062       178       10,570  
                                         
Net income/(loss)
  $ 1,422     $ 521     $ (1,299 )   $ 748     $ (23,679 )
Dividends accrued on preferred stock
    -       -       -       -       442  
Accretion of discount on preferred stock
    51       53       48       155       145  
Preferred dividends not paid
    221       221       221       663       221  
Net income/(loss) available to common stockholders
  $ 1,150     $ 247     $ (1,568 )   $ (70 )   $ (24,487 )
 
 
14

 

Income Statement Trend Analysis
Unaudited Condensed
(Dollars in thousands)
    
Three months ended
   
Three months ended
 
   
09/30/2011
   
06/30/2011
   
3/31/2011
   
12/31/2010
   
9/30/2010
 
Interest and dividend income
                             
Interest and fees on loans
  $ 7,314     $ 7,328     $ 7,234     $ 8,008     $ 8,235  
Interest and fees on FDIC covered loans
    4,667       4,838       3,820       3,088       3,692  
Interest on federal funds sold
    1       2       2       4       1  
Interest on deposits in other banks
    28       10       14       27       19  
Investments (taxable)
    2,058       2,085       1,912       1,979       2,340  
Investments (nontaxable)
    204       229       412       488       866  
Total interest income
    14,272       14,492       13,394       13,594       15,153  
Interest expense
                                       
Interest on deposits
    2,621       2,711       2,979       3,557       4,141  
Interest on federal funds purchased
    -       1       -       1       1  
Interest on other borrowed funds
    353       367       332       339       342  
Total interest expense
    2,974       3,079       3,311       3,897       4,484  
                                         
Net interest income
    11,298       11,413       10,083       9,697       10,669  
                                         
Provision for loan losses
    -       -       1,498       (77 )     1,116  
Net interest income after provision for loan losses
    11,298       11,413       8,585       9,774       9,553  
Noninterest income
                                       
Loss on sale of OREO
    (1,671 )     (249 )     (612 )     (723 )     (770 )
FDIC indemnification asset amortization
    (2,359 )     (2,657 )     (2,745 )     (1,174 )     (1,252 )
Gains/(loss) on sale of securities
    1,725       176       661       3,982       (296 )
Service charges on deposit accounts
    643       637       576       618       659  
Other
    1,000       662       714       168       132  
Total noninterest income
    (662 )     (1,431 )     (1,406 )     2,871       (1,527 )
Noninterest expense
                                       
Salaries and employee benefits
    4,050       4,171       4,204       3,999       5,255  
Occupancy expenses
    687       733       814       722       774  
Equipment expenses
    289       320       330       297       322  
Legal fees
    241       35       105       197       117  
Professional fees
    68       198       191       300       425  
FDIC assessment
    580       761       872       598       579  
Data processing fees
    478       476       452       493       735  
Amortization of intangibles
    565       565       565       565       565  
Impairment of goodwill
    -       -       -       -       -  
Other operating expenses
    1,724       2,075       1,678       1,660       1,615  
Total noninterest expense
    8,682       9,334       9,211       8,831       10,387  
                                         
Net income/(loss) before income taxes
    1,954       648       (2,032 )     3,814       (2,361 )
Income tax (expense) benefit
    (532 )     (127 )     838       (1,128 )     1,062  
                                         
Net income/(loss)
  $ 1,422     $ 521     $ (1,194 )   $ 2,686     $ (1,299 )
Dividends accrued on preferred stock
    -       -       -       -       -  
Accretion of discount on preferred stock
    51       53       51       49       48  
Preferred dividends not paid
    221       221       221       221       221  
Net income/(loss) available to common stockholders
  $ 1,150     $ 247     $ (1,466 )   $ 2,416     $ (1,568 )
 
 
15

 

Net Interest Margin Analysis
Average Balance Sheet
(Dollars in thousands)

    
Three months ended September 30, 2011
   
Three months ended September 30, 2010
 
               
Average
               
Average
 
   
Average
   
Interest
   
Rates
   
Average
   
Interest
   
Rates
 
   
Balance
   
Income/
   
Earned/
   
Balance
   
Income/
   
Earned/
 
   
Sheet
   
Expense
   
Paid
   
Sheet
   
Expense
   
Paid
 
ASSETS:
                                   
Loans non-covered, including fees
  $ 498,201     $ 7,314       5.87 %   $ 557,324     $ 8,235       5.91 %
FDIC covered loans, including fees
    101,828       4,667       18.33 %     126,818       3,692       11.65 %
Total loans
    600,029       11,981       7.99 %     684,142       11,927       6.97 %
Interest bearing bank balances
    48,462       28       0.23 %     15,748       19       0.48 %
Federal funds sold
    4,000       1       0.13 %     3,814       1       0.08 %
Investments (taxable)
    254,869       2,058       3.23 %     239,766       2,340       3.90 %
Investments (tax exempt)
    21,214       309       5.81 %     90,819       1,310       5.77 %
Total earning assets
    928,574       14,377       6.19 %     1,034,289       15,597       6.03 %
Allowance for loan losses
    (17,237 )                     (39,044 )                
Non-earning assets
    156,669                       197,548                  
Total assets
  $ 1,068,006                     $ 1,192,793                  
                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Demand - interest bearing
  $ 232,743     $ 345       0.59 %   $ 233,102     $ 385       0.66 %
Savings
    68,714       93       0.54 %     63,400       91       0.57 %
Time deposits
    545,731       2,184       1.60 %     674,080       3,665       2.18 %
Total deposits
    847,188       2,622       1.24 %     970,582       4,141       1.71 %
Fed funds purchased
    54       0       0.61 %     49       1       0.60 %
FHLB and other borrowings
    41,124       353       3.43 %     41,124       342       3.32 %
Total interest bearing liabilities
    888,366       2,975       1.34 %     1,011,755       4,484       1.77 %
Noninterest bearing deposits
    64,706                       63,422                  
Other liabilities
    5,049                       7,622                  
Total liabilities
    958,121                       1,082,799                  
Stockholders' equity
    109,885                       109,994                  
Total liabilities and stockholders' equity
  $ 1,068,006                     $ 1,192,793                  
Net interest earnings
          $ 11,402                     $ 11,113          
Interest spread
                    4.85 %                     4.26 %
Net interest margin
                    4.91 %                     4.30 %

(1)  Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 34%.

 
16

 

Net Interest Margin Analysis
Average Balance Sheet
(Dollars in thousands)

    
Nine months ended September 30, 2011
   
Nine months ended September 30, 2010
 
               
Average
               
Average
 
   
Average
   
Interest
   
Rates
   
Average
   
Interest
   
Rates
 
   
Balance
   
Income/
   
Earned/
   
Balance
   
Income/
   
Earned/
 
   
Sheet
   
Expense
   
Paid
   
Sheet
   
Expense
   
Paid
 
ASSETS:
                                   
Loans non-covered, including fees
  $ 507,484     $ 21,877       5.75 %   $ 570,090     $ 25,436       5.95 %
FDIC covered loans, including fees
    106,672       13,325       16.65 %     137,246       10,671       10.37 %
Total loans
    614,156       35,202       7.64 %     707,336       36,107       6.81 %
Interest bearing bank balances
    25,246       53       0.28 %     18,527       73       0.53 %
Federal funds sold
    4,810       5       0.15 %     4,018       5       0.18 %
Investments (taxable)
    262,209       6,055       3.08 %     219,602       6,507       3.95 %
Investments (tax exempt)
    29,452       1,278       5.79 %     91,454       3,999       5.83 %
Total earning assets
    935,873       42,593       6.07 %     1,040,937       46,691       5.98 %
Allowance for loan losses
    (20,837 )                     (27,091 )                
Non-earning assets
    163,294                       199,365                  
Total assets
  $ 1,078,330                     $ 1,213,211                  
                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Demand - interest bearing
  $ 233,806     $ 1,039       0.59 %   $ 224,204     $ 1,178       0.70 %
Savings
    66,792       265       0.53 %     62,053       271       0.58 %
Time deposits
    559,427       7,008       1.67 %     690,223       12,036       2.32 %
Total deposits
    860,025       8,312       1.29 %     976,480       13,485       1.84 %
Fed funds purchased
    255       1       0.63 %     229       1       0.60 %
FHLB and other borrowings
    41,124       1,051       3.41 %     41,124       1,006       3.26 %
Total interest bearing liabilities
    901,404       9,364       1.39 %     1,017,833       14,492       1.90 %
Noninterest bearing deposits
    63,489                       62,756                  
Other liabilities
    5,177                       9,276                  
Total liabilities
    970,070                       1,089,865                  
Stockholders' equity
    108,260                       123,346                  
Total liabilities and stockholders' equity
  $ 1,078,330                     $ 1,213,211                  
Net interest earnings
          $ 33,229                     $ 32,199          
Interest spread
                    4.68 %                     4.08 %
Net interest margin
                    4.73 %                     4.12 %

(1)  Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 34%.

 
17

 

Non-GAAP Financial Measures
 
The information below presents certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP). Common tangible book value equals total stockholders’ equity less preferred stock, goodwill and identifiable intangible assets, and common tangible book value per share is computed by dividing common tangible book value by the number of common shares outstanding. Common tangible assets equal total assets less preferred stock, goodwill and identifiable intangible assets.
 
Management believes that common tangible book value and the ratio of common tangible book value to common tangible assets are meaningful because they are some of the measures that the Company and investors use to assess capital adequacy. Management believes that presenting the change in common tangible book value per share, the change in stock price to common tangible book value per share, and the change in the ratio of common tangible book value to common tangible assets provide meaningful period-to-period comparisons of these measures.
 
These measures are a supplement to GAAP used to prepare the Company’s financial statements and should not be viewed as a substitute for GAAP measures. In addition, the Company’s non-GAAP measures may not be comparable to non-GAAP measures of other companies. The following table reconcile these non-GAAP measures from their respective GAAP basis measures.
 
   
9/30/2011
   
12/31/2010
   
9/30/2010
 
Common Tangible Book Value
                 
Total Stockholder's Equity
    110,726,000       107,127,000       110,732,000  
Preferred Stock
    18,212,000       18,057,000       18,008,000  
Goodwill
    -       -       -  
Core deposit intangible
    13,123,000       14,819,000       15,584,000  
Common Tangible Book Value
    79,391,000       74,251,000       77,140,000  
Shares Outstanding
    21,627,549       21,468,455       21,468,455  
Common Tangible Book Value Per Share
  $ 3.67     $ 3.46     $ 3.59  
                         
Stock Price
  $ 1.20     $ 1.05     $ 0.99  
                         
Price/Common Tangible Book
    32.7 %     30.4 %     27.6 %
                         
Common Tangible Book/Common Tangible Assets
                       
Total Assets
    1,072,568,000       1,115,594,000       1,177,842,000  
Preferred Stock (net)
    18,212,000       18,057,000       18,008,000  
Goodwill
    -       -       -  
Core deposit intangible
    13,123,000       14,819,000       15,384,000  
Common Tangible Assets
    1,041,233,000       1,082,718,000       1,144,450,000  
Common Tangible Book
  $ 79,391,000     $ 74,251,000     $ 77,340,000  
Common Tangible Equity to Assets
    7.62 %     6.86 %     6.74 %
 
 
18