Attached files

file filename
8-K - 8-K - Guaranty Bancorpa12-3604_18k.htm

Exhibit 99.1

 

GRAPHIC

 

Contact:

Paul W. Taylor

 

Christopher G. Treece

 

President and Chief Executive Officer

 

E.V.P., Chief Financial Officer and Secretary

 

Guaranty Bancorp

 

Guaranty Bancorp

 

1331 Seventeenth Street, Suite 345

 

1331 Seventeenth Street, Suite 345

 

Denver, CO 80202

 

Denver, CO 80202

 

303/293-5563

 

303/675-1194

 

FOR IMMEDIATE RELEASE:

 

Guaranty Bancorp Announces 2011 Annual and Fourth Quarter Financial Results

·                  Net income rose for the fourth consecutive quarter

·                  Net loans grew in the fourth quarter despite continued reductions in nonperforming loans

·                  Adversely classified assets declined by 50.5% through 2011

·                  Net interest margin improvement of 24 basis points on a linked quarter basis to 3.86%

·                  Tangible common equity rose to 9.6% of tangible assets at 12/31/2011 while book equity increased to 10.1% of total assets

 

DENVER, January 25, 2012 — Guaranty Bancorp (Nasdaq: GBNK), a Colorado-based, community bank holding company, today reported fourth quarter 2011 net income of $2.3 million, or $0.02 earnings per basic and diluted common share, compared to a fourth quarter 2010 net loss of $22.6 million, or $0.44 loss per basic and diluted common share, including the effect of preferred stock dividends.

 

Paul W. Taylor, Guaranty Bancorp’s President and Chief Executive Officer, stated, “We are pleased with our accomplishments in 2011, as demonstrated by significant improvements in the key operating metrics of our Company. We finished 2011 with net income of $6.4 million, while substantially improving our asset quality. Our asset quality ratio of classified assets to Tier 1 capital and allowance fell to 36.6% at the end of the fourth quarter 2011 as compared to 74.2% at end of the prior year, due to a 50.5% decline in adversely classified assets in 2011.”

 

Mr. Taylor continued, “In addition, we grew our loan portfolio in the fourth quarter by $9.8 million, furthering our investment in local Colorado companies. From the prior year, our core deposit balances grew by 12.2%, while high-cost time deposits declined by 56.9%. In addition, the early conversion of our preferred stock in the third quarter of this year positively impacted several of our key capital ratios. Our leverage ratio improved to 12.1% at December 31, 2011 as compared to 6.2% at the end of the prior year and our tangible common equity ratio increased to 9.6% at December 31, 2011 as compared to 4.3% at the end of the prior year. Our total equity ratio increased to 10.1% from 8.6% during the same period.”

 

For the year ended December 31, 2011, net income was $6.4 million, compared to a net loss of $31.3 million for the year ended December 31, 2010. The earnings per common share calculation for the year 2011 included a non-cash adjustment of approximately $19.8 million, or $0.30 per basic and diluted common share, related to the regular quarterly paid-in-kind dividends on the Company’s Series A Convertible Preferred Stock of $4.6 million and the accelerated conversion of

 

1



 

the Series A Convertible Preferred Stock into common stock of $15.2 million. After giving effect to the preferred stock dividends and mandatory accelerated conversion of the preferred stock, the loss per basic and diluted common share was $0.21 for the year ended December 31, 2011.  For the same period in 2010, the loss per basic and diluted common share was $0.72, including the effect of preferred stock dividends. The improvement in net income is due to a $29.4 million reduction in provision for loan losses, due to lower levels of charge-offs and improved asset quality in 2011, a $13.2 million reduction in noninterest expense, mostly due to lower expenses related to other real estate owned in 2011, and a $5.8 million increase in noninterest income, due to higher net gains on sales of investments in 2011, as well as an other-than-temporary impairment loss recognized in 2010. These improvements were partially offset by a $6.3 million decrease in income tax benefit and a $4.5 million decrease in net interest income, due to a reduced level of earning assets in 2011.

 

Key Financial Measures

Income Statement

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

December 31,
2011

 

December 31,
2010

 

 

 

(Dollars in thousands, except per share amounts)

 

Income (loss) before income taxes

 

$

2,276

 

$

2,153

 

$

(21,133

)

$

6,352

 

$

(37,629

)

Net income (loss)

 

2,276

 

2,153

 

(21,133

)

6,352

 

(31,339

)

Net income (loss) to common stockholders

 

2,276

 

(14,649

)

(22,586

)

(13,434

)

(36,963

)

Earnings (loss) per common share

 

$

0.02

 

$

(0.28

)

$

(0.44

)

$

(0.21

)

$

(0.72

)

Return on average assets

 

0.54

%

0.49

%

(4.32

)%

0.36

%

(1.57

)%

Net interest margin

 

3.86

%

3.62

%

3.39

%

3.61

%

3.47

%

 

Balance Sheet

 

 

 

December 31,
2011

 

September 30,
2011

 

%
Change

 

December 31,
2010

 

%
Change

 

 

 

(Dollars in thousands, except per share amounts)

 

Cash and cash equivalents

 

$

109,225

 

$

93,226

 

17.2

%

$

141,465

 

(22.8

)%

Total investments

 

386,141

 

314,420

 

22.8

%

418,668

 

(7.8

)%

Total loans, net of unearned discount

 

1,098,140

 

1,088,358

 

0.9

%

1,204,580

 

(8.8

)%

Loans held for sale

 

 

14,200

 

(100.0

)%

14,200

 

(100.0

)%

Allowance for loan losses

 

(34,661

)

(35,852

)

(3.3

)%

(47,069

)

(26.4

)%

Total assets

 

1,689,668

 

1,692,368

 

(0.2

)%

1,870,052

 

(9.6

)%

Average earning assets, quarter-to-date

 

1,575,193

 

1,655,601

 

(4.9

)%

1,802,518

 

(12.6

)%

Total deposits

 

1,313,786

 

1,330,661

 

(1.3

)%

1,462,351

 

(10.2

)%

Book value per common share

 

1.62

 

1.61

 

0.6

%

1.76

 

(8.0

)%

Tangible book value per common share

 

1.53

 

1.50

 

2.0

%

1.50

 

2.0

%

Equity ratio — GAAP

 

10.12

%

10.01

%

1.1

%

8.57

%

18.1

%

Tangible common equity ratio

 

9.59

%

9.42

%

1.8

%

4.32

%

121.9

%

Total risk-based capital ratio

 

16.33

%

16.64

%

(1.9

)%

14.99

%

8.9

%

 

Net Interest Income and Margin

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

December 31,
2011

 

December 31,
2010

 

 

 

(Dollars in thousands)

 

Net interest income

 

$

15,325

 

$

15,112

 

$

15,394

 

$

59,894

 

$

64,355

 

Interest rate spread

 

3.54

%

3.26

%

3.02

%

3.25

%

3.09

%

Net interest margin

 

3.86

%

3.62

%

3.39

%

3.61

%

3.47

%

Net interest margin, fully tax equivalent

 

3.95

%

3.69

%

3.46

%

3.68

%

3.55

%

Average cost of deposits, including noninterest bearing deposits

 

0.26

%

0.40

%

0.84

%

0.49

%

1.00

%

 

2



 

Fourth quarter 2011 net interest income of $15.3 million increased by $0.2 million compared to the third quarter 2011, and was relatively flat from the fourth quarter 2010. The Company’s net interest margin of 3.86% for the fourth quarter 2011 reflected an increase of 24 basis points from the third quarter 2011 and an increase of 47 basis points from the fourth quarter 2010.

 

In the fourth quarter 2011, interest income and interest expense decreased by $0.7 million and $0.9 million, respectively, from the prior quarter, resulting in an increase in net interest income of $0.2 million. The decline in interest income was due to a reduced level of average earning assets, while the decrease in interest expense was due to the early payoff of $51.0 million of Federal Home Loan Bank (FHLB) term notes and a $56.9 million decrease in average time deposits, mostly higher-cost, brokered time deposits. At December 31, 2011, our remaining brokered deposit is $10.2 million which will mature in March 2012.

 

Net interest income was relatively flat in the fourth quarter 2011, as compared to the same quarter in 2010, due to a decline in interest income of $2.8 million, offset by an equal decline in interest expense. The decline in interest income was primarily due to an unfavorable volume variance of $2.7 million and a slight unfavorable rate variance of $0.2 million. The unfavorable volume variance was due mostly to the $173.4 million decrease in average loan balances. The decline in interest expense is due to a favorable volume variance of $1.4 million, in addition to a favorable rate variance of $1.4 million. These favorable volume and rate variances are a result of a $309.7 million reduction in higher-cost average time deposits and the prepayment of $51.0 million in FHLB term notes bearing an average cost of 3.5%. Despite a relatively flat variance in net interest income comparatively, overall net interest margin improved by 47 basis points to 3.86% in the fourth quarter 2011 as compared to 3.39% in the same quarter in 2010.

 

During 2011, net interest income decreased by $4.5 million, from $64.4 million in 2010 to $59.9 million. Interest income in 2011 was $13.6 million lower than in 2010 due to an unfavorable volume variance of $11.5 million, in addition to a $2.1 million unfavorable rate variance. The unfavorable volume variance was due to a $256.3 million decline in average loan balances, partially offset by a $61.0 million increase in the average balance of all other earning assets, mostly investment securities. The unfavorable rate variance was due to $2.7 million decline in loan income, partially offset by a $0.6 million increase in investment income. The decline in interest income was partially offset by the decrease in interest expense of $9.2 million. This decrease was the result of a favorable volume variance of $5.0 million and a favorable rate variance of $4.2 million. These favorable variances are due to reductions in high-cost, time deposits of $299.9 million and prepayments of FHLB notes, discussed above. Although net interest income declined in 2011 compared to 2010, overall net interest margin increased 14 basis points from 3.47% in 2010 to 3.61% in 2011.

 

3



 

Noninterest Income

 

The following table presents noninterest income as of the dates indicated:

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

December 31,
2011

 

December 31,
2010

 

 

 

(In thousands)

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

$

2,320

 

$

2,393

 

$

2,430

 

$

9,413

 

$

9,241

 

Gain on sale of securities

 

283

 

3,018

 

216

 

3,703

 

313

 

Gain on sale of loans

 

 

 

 

 

1,196

 

Other-than-temporary impairment (OTTI) of securities

 

 

 

(3,500

)

 

(3,500

)

Other

 

197

 

118

 

256

 

829

 

852

 

Total noninterest income

 

$

2,800

 

$

5,529

 

$

(598

)

$

13,945

 

$

8,102

 

 

The $2.7 million decrease in noninterest income in the fourth quarter 2011 as compared to the third quarter 2011 reflects a $2.7 million change in gain on sale of securities from the $3.0 million gain recognized in the third quarter to the $0.3 million gain recognized in the fourth quarter. The gain in the third quarter was due to the sale of several mortgage-backed securities, based on the expectation that these securities were expected to have significant increases in prepayment speeds. The gain recognized in the fourth quarter was due to the sale of a single adjustable rate agency security. Non-interest income increased $3.4 million in the fourth quarter 2011 as compared to the fourth quarter 2010. This variance is primarily due to a $3.5 million other-than-temporary impairment on a single, local, non-rated municipal bond that was recognized in the fourth quarter 2010.

 

Noninterest income increased $5.8 million from $8.1 million in 2010 to $13.9 million in 2011. This variance is attributable to the $3.4 million increase in net gains on sales of securities year over year, as well as the net impact of two 2010 transactions. These transactions consisted of a $3.5 million other-than-temporary impairment on a single, local, non-rated bond, as discussed above, offset by a $1.2 million gain on sale of loans.  Additionally, customer service and other fees increased by $0.2 million year over year, primarily as a result of higher overdraft and interchange fee income.

 

Noninterest Expense

 

The following table presents noninterest expense as of the dates indicated:

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

December 31,
2011

 

December 31,
2010

 

 

 

(In thousands)

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

6,716

 

$

6,408

 

$

6,456

 

$

26,059

 

$

26,042

 

Occupancy expense

 

1,967

 

1,871

 

1,783

 

7,513

 

7,399

 

Furniture and equipment

 

846

 

855

 

927

 

3,508

 

3,720

 

Amortization of intangible assets

 

1,017

 

1,018

 

1,283

 

4,091

 

5,168

 

Other real estate owned

 

240

 

90

 

1,209

 

1,559

 

14,909

 

Insurance and assessment

 

845

 

1,017

 

1,336

 

4,053

 

6,569

 

Professional fees

 

690

 

1,016

 

824

 

3,528

 

3,117

 

Prepayment penalty

 

 

2,672

 

 

2,672

 

 

Other general and administrative

 

2,528

 

2,541

 

2,611

 

9,504

 

8,762

 

Total noninterest expense

 

$

14,849

 

$

17,488

 

$

16,429

 

$

62,487

 

$

75,686

 

 

4



 

The $2.6 million decrease in noninterest expense in the fourth quarter 2011 as compared to the third quarter 2011 is due mostly to a $2.7 million prepayment penalty on the early payoff of $51.0 million FHLB term notes. Other variances include increases in salaries and benefits of $0.3 million and net other real estate owned expenses of $0.2 million, offset by decreases in insurance and assessments of $0.2 million, and other professional expenses of $0.3 million. The increase in salary and benefit expense is due to higher claims related to our self-insured medical plan and the increase in net other real estate expense is due to lower operating income related to a single property. The decrease in insurance and assessments is due to lower insurance premiums related to the annual renewal of our insurance policies. In addition, professional fees decreased due to costs incurred in the third quarter related to our special shareholder meeting and preferred stock conversion.

 

Noninterest expense decreased $1.6 million to $14.8 million in the fourth quarter 2011 from $16.4 million in the same period in 2010. Net expenses related to other real estate owned contributed to the largest portion of this variance with a decline of $1.0 million. Other declines were realized in insurance and assessments of $0.5 million, mostly due to lower FDIC assessments of $0.4 million.

 

Noninterest expense declined $13.2 million to $62.5 million in 2011 from $75.7 million in 2010, primarily due to a $13.4 million decrease in expenses related to other real estate owned. This decrease is due to a reduction in net write-downs resulting from valuation adjustments and sales, as well as a reduced level of net operating expenses related to these properties. In addition to these declines, insurance and assessment expense decreased $2.5 million, mostly due to lower FDIC assessments, and amortization of intangible assets decreased $1.1 million based on an accelerated amortization schedule. Partially offsetting these reductions in expenses were prepayment penalties of $2.7 million related to the early payoff of high-cost, FHLB term notes, increases in other general and administrative expenses of $0.7 million related to increases in advertising and business development of $0.5 million, and increases in other professional fees of $0.4 million. The decrease in FDIC assessment expense for 2011 as compared to 2010 is due primarily to a favorable change in our risk classification in the third quarter 2010 as well as the implementation of new rules mandated by the Dodd-Frank Wall Street Reform and Consumer Protection Act. These new rules changed the assessment base from total deposits to average total assets less tangible capital, but also significantly lowered the assessment rates, causing a net favorable impact on our FDIC insurance premiums.

 

At December 31, 2011, our income tax valuation allowance was approximately $6.6 million, compared to $8.5 million at December 31, 2010 and $7.4 million at September 30, 2011.  In assessing the realization of deferred tax assets, management evaluates both positive and negative evidence, including the existence of any cumulative losses in the current year and the prior two years, the amount of taxes paid in available carry-back years, the forecasts of future income, taking into account applicable tax planning strategies, and assessments of current and future economic and business conditions.  This analysis is updated quarterly and adjusted as necessary.  In 2010, based on various tax planning strategies, the Company recorded a partial valuation allowance for deferred tax assets in the amount of $8.5 million. Based upon the updated quarterly analysis at December 31, 2011, this partial valuation allowance was reduced from $7.4 million as of September 30, 2011 to $6.6 million as of December 31, 2011.

 

5



 

Balance Sheet

 

 

 

December 31,
2011

 

September 30,
2011

 

%
Change

 

December 31,
2010

 

%
Change

 

 

 

(Dollars in thousands)

 

Total assets

 

$

1,689,668

 

$

1,692,368

 

(0.2

)%

$

1,870,052

 

(9.6

)%

Average assets, quarter-to-date

 

1,682,168

 

1,758,422

 

(4.3

)%

1,940,513

 

(13.3

)%

Loans, net of unearned discount

 

1,098,140

 

1,088,358

 

0.9

%

1,204,580

 

(8.8

)%

Total deposits

 

1,313,786

 

1,330,661

 

(1.3

)%

1,462,351

 

(10.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

Equity ratio — GAAP

 

10.12

%

10.01

%

1.1

%

8.57

%

18.1

%

Tangible common equity ratio

 

9.59

%

9.42

%

1.8

%

4.32

%

121.9

%

 

At December 31, 2011, the Company had total assets of $1.7 billion, which represented a $2.7 million decline as compared to September 30, 2011 and a $180.4 million decline as compared to December 31, 2010. The decline in assets from September 30, 2011 consists primarily of a $89.2 million decline in securities sold, not yet settled, partially offset by an increase in cash and due from bank balances of $16.0 million, an increase in investments of $71.7 million, and an increase in loans, net of unearned discount, of $9.8 million. The decline in total assets year over year is primarily due to a decline in loans, net of unearned discount, of $106.4 million. The decrease in loans is primarily due to a $127.2 million decline in commercial loans, partially offset by an increase in residential and commercial real estate loans of $50.2 million. In addition, investments decreased by $32.5 million and cash and due from bank balances decreased by $32.2 million.

 

In the fourth quarter 2011, our loans held for investment, net of unearned discount, increased by $9.8 million. Residential and commercial real estate loans increased by $36.1 million, partially offset by declines in commercial loans of $14.0 million, construction loans of $6.5 million,  equity lines of credit of $2.4 million and consumer installment loans of $1.6 million. At December 31, 2011, our residential and commercial real estate portfolio consisted of 33.6% owner occupied properties and 6.6% multi-family properties. In addition to the net growth in our overall loan portfolio during the fourth quarter, our pipeline for new loan opportunities has continued to grow each month.

 

The following table sets forth the amounts of our loans outstanding (excluding loans held for sale) at the dates indicated:

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

 

 

(In thousands)

 

Loans on real estate:

 

 

 

 

 

 

 

Residential and Commercial

 

$

731,107

 

$

695,027

 

$

680,895

 

Construction

 

44,087

 

50,614

 

57,351

 

Equity lines of credit

 

44,601

 

47,040

 

50,289

 

Commercial loans

 

223,479

 

237,454

 

350,725

 

Agricultural loans

 

11,527

 

11,810

 

14,413

 

Lease financing

 

2,269

 

3,143

 

3,143

 

Installment loans to individuals

 

22,937

 

24,523

 

28,582

 

Overdrafts

 

254

 

382

 

565

 

SBA and other

 

19,706

 

20,082

 

20,443

 

 

 

1,099,967

 

1,090,075

 

1,206,406

 

Unearned discount

 

(1,827

)

(1,717

)

(1,826

)

Loans, net of unearned discount

 

$

1,098,140

 

$

1,088,358

 

$

1,204,580

 

 

6



 

Since December 31, 2010, the ratio of construction, land and land development loans to capital fell by 33 percentage points to 52% at December 31, 2011. Similarly, the ratio of commercial real estate loans to capital fell by 39 percentage points to 254% at December 31, 2011. These concentration ratios are below the regulatory commercial real estate concentration guidelines of 100% for land and construction loans and 300% for all investor real estate loans, respectively.

 

The following table sets forth the amounts of our deposits outstanding at the dates indicated:

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

 

 

(In thousands)

 

Noninterest-bearing deposits

 

$

450,451

 

$

443,682

 

$

374,500

 

Interest-bearing demand and NOW

 

289,987

 

185,136

 

178,042

 

Money market

 

277,997

 

366,367

 

357,036

 

Savings

 

91,260

 

89,636

 

79,100

 

Time

 

204,091

 

245,840

 

473,673

 

Total deposits

 

$

1,313,786

 

$

1,330,661

 

$

1,462,351

 

 

Noninterest-bearing deposits as a percentage of total deposits increased to 34.3% at December 31, 2011, as compared to 25.6% at December 31, 2010.

 

Non-maturing deposits at December 31, 2011 increased by $121.0 million as compared to December 31, 2010 and increased by $24.9 million compared to September 30, 2011. The increase in interest-bearing demand and NOW accounts and offsetting decline in money market accounts in the fourth quarter 2011 is primarily due to a change in the type of account used for our cash sweep product. The decision to utilize an interest-bearing demand account rather than a money market account for our sweep product was based on our ability to deliver a nearly identical sweep product with a less restrictive account type.

 

Time deposits continue to decrease primarily as a result of management’s efforts to reduce the overall level of higher cost time deposits, particularly brokered and internet deposits. Total brokered deposits at December 31, 2011 were $10.2 million as compared to $179.9 million at December 31, 2010. Brokered deposits represented 0.8% of total deposits at December 31, 2011 as compared to 12.2% at December 31, 2010. In addition to this $169.7 million decline in brokered deposits over the past twelve months, we also experienced a $28.6 million decline in internet time deposits over the same time period. The remaining decline in time deposits is primarily related to the non-renewal of other higher cost certificates of deposits. Management monitors time deposit maturities and renewals on a daily basis and our current retention ratio is in excess of 60.0%.

 

Borrowings were $110.2 million at December 31, 2011 as compared to $110.2 million at September 30, 2011 and $163.2 million at December 31, 2010. The Company elected to payoff $51 million of FHLB term notes in September 2011. The weighted average rate of these advances was 3.5% with maturity dates that ranged from November 2011 to February 2014. The entire balance of borrowings at each balance sheet date consists of term notes with the FHLB.

 

7



 

Regulatory Capital Ratios

 

All of the Company’s and our subsidiary bank’s regulatory capital ratios are above the highest regulatory capital threshold of “well-capitalized” at December 31, 2011. The Company’s and our subsidiary bank’s actual capital ratios for December 31, 2011 and December 31, 2010 are presented in the table below:

 

 

 

Ratio at
December 31,
2011

 

Ratio at
December 31,
2010

 

Minimum
Capital
Requirement

 

Minimum
Requirement for
“Well
Capitalized”
Institution

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

16.33

%

14.99

%

8.00

%

N/A

 

Guaranty Bank and Trust Company

 

15.59

%

14.07

%

8.00

%

10.00

%

Tier 1 Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

15.06

%

8.57

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

14.32

%

12.80

%

4.00

%

6.00

%

Leverage Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

12.12

%

6.25

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

11.53

%

9.33

%

4.00

%

5.00

%

 

The improvements in the consolidated Tier 1 risk-based capital ratio and leverage ratio are primarily attributable to the mandatory accelerated conversion of preferred stock in the third quarter 2011. In prior periods, the preferred stock was treated for Tier 1 capital purposes as a restricted core capital element limited to 25% of total Tier 1 capital. Post-conversion, the newly converted common stock is treated as an unrestricted core capital element, which significantly improves our Tier 1 and leverage ratios.

 

Generally, the allowance for loan losses is included in total capital for regulatory purposes; however, it is limited to 1.25% of total risk-weighted assets. At December 31, 2011, approximately $17.8 million of the subsidiary bank’s allowance for loan losses was disallowed from being included in total risk-based capital under the regulatory capital rules, or approximately 1.32% of our consolidated risk-weighted assets. No deferred tax assets were disallowed for purposes of computing consolidated Tier 1 capital due to increases in consolidated Tier 1 capital.

 

8



 

Asset Quality

 

The following table presents select asset quality data (including loans held for sale) as of the dates indicated:

 

 

 

December 31,
2011

 

September 30,
2011

 

June 30,
2011

 

March 31,
2011

 

December 31,
2010

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases

 

$

26,801

 

$

45,790

 

$

56,342

 

$

76,850

 

$

88,504

 

Other nonperforming loans

 

6

 

583

 

1,675

 

1,506

 

3,317

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans (NPLs)

 

$

26,807

 

$

46,373

 

$

58,017

 

$

78,356

 

$

91,821

 

Other real estate owned and foreclosed assets

 

29,027

 

22,008

 

28,362

 

33,611

 

22,898

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets (NPAs)

 

$

55,834

 

$

68,381

 

$

86,379

 

$

111,967

 

$

114,719

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more (1)

 

$

6

 

$

583

 

$

1,675

 

$

1,506

 

$

3,317

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days (1)

 

$

10,805

 

$

9,358

 

$

4,750

 

$

14,593

 

$

21,555

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

34,661

 

$

35,852

 

$

38,855

 

$

46,879

 

$

47,069

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

 

 

NPLs to loans, net of unearned discount

 

2.44

%

4.21

%

5.25

%

6.87

%

7.53

%

NPAs to total assets

 

3.30

%

4.04

%

4.94

%

6.10

%

6.13

%

Allowance for loan losses to NPAs (2)

 

62.08

%

66.17

%

53.83

%

47.95

%

46.83

%

Allowance for loan losses to NPLs (2)

 

129.30

%

111.43

%

88.67

%

73.07

%

60.64

%

Allowance for loan losses to loans (2)

 

3.16

%

3.29

%

3.56

%

4.16

%

3.91

%

Loans 30-89 days past due to loans, net of unearned discount

 

0.98

%

0.85

%

0.43

%

1.28

%

1.77

%

 


(1)Past due loans include both loans that are past due with respect to payments and loans that are past due because the loan has matured, and are in the process of renewal, but continue to be current with respect to payments.

(2) Excludes loans held for sale.

 

The following table summarizes our past due loans by class (including loans held for sale) as of the dates indicated:

 

December 31, 2011

 

30-89 Days
Past Due

 

90 days +Past
Due and Still
Accruing

 

Non-Accrual
Loans

 

Total Past
Due

 

Related
Allowance

 

Total
Loans

 

 

 

(In thousands)

 

Commercial and Residential Real Estate

 

$

4,551

 

$

 

$

17,152

 

$

21,703

 

$

1,686

 

$

740,110

 

Construction Loans

 

 

 

294

 

294

 

 

33,042

 

Commercial Loans

 

3,233

 

 

6,990

 

10,223

 

1,551

 

223,107

 

Consumer Loans

 

1,611

 

6

 

1,793

 

3,410

 

153

 

67,680

 

Other

 

1,410

 

 

572

 

1,982

 

100

 

34,201

 

Total

 

$

10,805

 

$

6

 

$

26,801

 

$

37,612

 

$

3,490

 

$

1,098,140

 

 

9



 

September 30, 2011

 

30-89 Days
Past Due

 

90 days +Past
Due and Still
Accruing

 

Non-Accrual
Loans

 

Total Past
Due

 

Related
Allowance

 

Total
Loans

 

 

 

(In thousands)

 

Commercial and Residential Real Estate

 

$

5,005

 

$

291

 

$

37,562

 

$

42,858

 

$

2,710

 

$

708,132

 

Construction Loans

 

 

 

418

 

418

 

 

50,534

 

Commercial Loans

 

2,534

 

291

 

4,684

 

7,509

 

1,273

 

237,080

 

Consumer Loans

 

694

 

1

 

2,322

 

3,017

 

322

 

71,833

 

Other

 

1,125

 

 

804

 

1,929

 

178

 

34,979

 

Total

 

$

9,358

 

$

583

 

$

45,790

 

$

55,731

 

$

4,483

 

$

1,102,558

 

 

During the fourth quarter 2011, nonaccrual loans decreased by $19.0 million and other classified loans decreased by $0.6 million. The decrease in nonaccrual loans is mostly due to the transfer of a loan held for sale in the amount of $14.2 million to other real estate owned, due to the foreclosure of the property. Other real estate owned increased by $7.0 million compared to the prior quarter due to the aforementioned transfer of the loan held for sale into other real estate owned, offset by the sale of a hotel for $7.0 million. The remaining decline in nonaccrual loans of $4.8 million is due to loan payments, net of new additions. Loans classified as special mention or watch increased by $1.6 million mostly due to the downgrade of a single loan in the amount of $4.7 million.

 

As compared to December 31, 2010, our nonaccrual loans have declined 69.7% from $88.5 million to $26.8 million at December 31, 2011. The decrease in nonaccrual loans is the result of management’s successful efforts to work through and dispose of our problem loans. Other real estate owned has increased by $6.1 million, mostly due to the transfer from loans held for sale discussed above. Loans classified as special mention or watch decreased by $28.1 million from $128.9 million at December 31, 2010 to $100.8 million at December 31, 2011.

 

Net charge-offs in the fourth quarter 2011 were $2.2 million as compared to $4.0 million in the third quarter 2011 and $14.3 million in the fourth quarter 2010. Net charge-offs in 2011 decreased by $21.9 million from $39.3 million in 2010 to $17.4 million in 2011.

 

The general component of the allowance for loan losses decreased from $31.4 million at September 30, 2011 to $31.2 million at December 31, 2011. The general component represented 2.8% of loans, net of unearned discount, at December 31, 2011 as compared to 2.9% of loans, net of unearned discount, at the end of the previous quarter.  The coverage ratio, defined as nonaccrual loans divided by total allowance, has improved from 60.6% at year end 2010, to 129.3% at December 31, 2011.

 

The Company recorded a provision for loan losses in the fourth quarter 2011 of $1.0 million, as compared to $1.0 million in the third quarter 2011 and $19.5 million in the fourth quarter 2010. In 2011, the provision for loan loss was $5.0 million, which was $29.4 million less than the provision for 2010 of $34.4 million. The lower level of provision for loan loss over the last year reflects the reduction of outstanding balances in our loan portfolio combined with overall improvement in asset quality and lower levels of charge-offs.

 

10



 

Shares Outstanding

 

As of December 31, 2011, the Company had 105,436,623 shares of common stock outstanding, consisting of 100,341,623 shares of voting common stock and 5,095,000 shares of non-voting common stock. At December 31, 2011, total common shares outstanding include 1,546,292 shares of unvested stock awards. In connection with the termination of the Company’s deferred compensation plan, 156,567 shares of voting common stock held by the plan were distributed to participants as of December 15, 2011.

 

Non-GAAP Financial Measures

 

This press release includes non-GAAP financial measures related to tangible assets, including tangible book value, tangible book value after giving effect to conversion of preferred stock, and tangible equity ratio, all of which exclude intangible assets.

 

The Company discloses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of the Company’s core financial performance. Management believes that these non-GAAP financial measures allow for additional transparency and are used by some investors, analysts and other users of the Company’s financial information as performance measures. These non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP. These non-GAAP financial measures presented by the Company may be different from non-GAAP financial measures used by other companies.

 

11



 

The following non-GAAP schedules reconcile the book value per share to the tangible book value per share and the GAAP equity ratio to the tangible equity ratio as of the dates indicated:

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

 

 

(Dollars in thousands, except per share amounts)

 

Tangible Book Value per Common Share

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

171,011

 

$

169,450

 

$

160,283

 

Less: Preferred share liquidation preference

 

 

 

(66,025

)

Stockholders’ equity attributable to common shares

 

171,011

 

169,450

 

94,258

 

Less: Intangible assets

 

(9,963

)

(10,980

)

(14,054

)

Tangible common equity

 

$

161,048

 

$

158,470

 

$

80,204

 

 

 

 

 

 

 

 

 

Number of common shares outstanding and to be issued

 

105,436,623

 

105,457,136

 

53,529,950

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

1.62

 

$

1.61

 

$

1.76

 

Tangible book value per common share

 

$

1.53

 

$

1.50

 

$

1.50

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

171,011

 

$

169,450

 

$

160,283

 

Less: Intangible assets

 

(9,963

)

(10,980

)

(14,054

)

Tangible common equity (after giving effect to conversion of preferred stock)

 

$

161,048

 

$

158,470

 

$

146,229

 

 

 

 

 

 

 

 

 

Number of shares of preferred stock outstanding

 

 

 

66,025

 

Number of shares of common stock to be issued upon conversion of preferred stock

 

 

 

36,680,556

 

Total number of shares of common stock outstanding and to be issued (after giving effect to conversion of preferred stock)

 

105,436,623

 

105,457,136

 

90,210,506

 

 

 

 

 

 

 

 

 

Tangible book value per common share (after giving effect to conversion of preferred stock)

 

$

1.53

 

$

1.50

 

$

1.62

 

 

Tangible Common Equity Ratio

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

 

 

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

171,011

 

$

169,450

 

$

160,283

 

Less: Intangible assets

 

(9,963

)

(10,980

)

(14,054

)

Convertible Preferred Stock

 

 

 

(66,025

)

Tangible common equity

 

$

161,048

 

$

158,470

 

$

80,204

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,689,668

 

$

1,692,368

 

$

1,870,052

 

Less: Intangible assets

 

(9,963

)

(10,980

)

(14,054

)

Tangible assets

 

$

1,679,705

 

$

1,681,388

 

$

1,855,998

 

 

 

 

 

 

 

 

 

Equity ratio — GAAP (Total stockholders’ equity / total assets)

 

10.12

%

10.01

%

8.57

%

Tangible common equity ratio (Tangible common equity / tangible assets)

 

9.59

%

9.42

%

4.32

%

 

12



 

About Guaranty Bancorp

 

Guaranty Bancorp is a bank holding company that operates 34 branches in Colorado through a single bank, Guaranty Bank and Trust Company. The bank provides banking and other financial services including commercial and industrial, real estate, construction, energy, consumer and agricultural loans throughout its targeted Colorado markets to consumers and small to medium-sized businesses, including the owners and employees of those businesses. The bank also provides private banking and trust services, including personal trust administration, estate settlement, investment management accounts and self-directed IRAs. More information about Guaranty Bancorp can be found at www.gbnk.com.

 

Forward-Looking Statements

 

This press release contains forward-looking statements, which are included in accordance with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue,” or the negative of such terms and other comparable terminology. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: failure to maintain adequate levels of capital and liquidity to support Company’s operations; the effect of the regulatory written agreement the Company and its bank subsidiary have entered into and potential future supervisory action against the Company or its bank subsidiary; general economic and business conditions in those areas in which the Company operates; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; ability to receive regulatory approval for our bank subsidiary to declare dividends to the Company; adequacy of our allowance for loan losses, changes in credit quality and the effect of credit quality on our provision for credit losses and allowance for loan losses; changes in governmental legislation or regulation, including, but not limited to, any increase in FDIC insurance premiums; changes in accounting policies and practices; changes in the deferred tax asset valuation allowance; changes in business strategy or development plans; changes in the securities markets; changes in consumer spending, borrowing and savings habits; the availability of capital from private or government sources; competition for loans and deposits and failure to attract or retain loans and deposits; changes in the financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and other terms of credit agreements; political instability, acts of war or terrorism and natural disasters; and additional “Risk Factors” referenced in the Company’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission, as supplemented from time to time. When relying on forward-looking statements to make decisions with respect to the Company, investors and others are cautioned to consider these and other risks and uncertainties. The Company can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. The forward-looking statements are made as of the date of this press release, and the Company does not intend, and assumes no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

 

13



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Balance Sheets

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

109,225

 

$

93,226

 

$

141,465

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

353,152

 

284,523

 

389,530

 

Securities held to maturity

 

18,424

 

15,591

 

11,927

 

Bank stocks, at cost

 

14,565

 

14,306

 

17,211

 

Total investments

 

386,141

 

314,420

 

418,668

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

1,098,140

 

1,088,358

 

1,204,580

 

Less allowance for loan losses

 

(34,661

)

(35,852

)

(47,069

)

Net loans

 

1,063,479

 

1,052,506

 

1,157,511

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

14,200

 

14,200

 

Premises and equipment, net

 

53,851

 

55,390

 

57,399

 

Other real estate owned and foreclosed assets

 

29,027

 

22,008

 

22,898

 

Other intangible assets, net

 

9,963

 

10,980

 

14,054

 

Securities sold, not yet settled

 

 

89,161

 

 

Other assets

 

37,982

 

40,477

 

43,857

 

Total assets

 

$

1,689,668

 

$

1,692,368

 

$

1,870,052

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

450,451

 

$

443,682

 

$

374,500

 

Interest-bearing demand

 

567,984

 

551,503

 

535,078

 

Savings

 

91,260

 

89,636

 

79,100

 

Time

 

204,091

 

245,840

 

473,673

 

Total deposits

 

1,313,786

 

1,330,661

 

1,462,351

 

Securities sold under agreements to repurchase and federal funds purchased

 

16,617

 

16,392

 

30,113

 

Borrowings

 

110,177

 

110,181

 

163,239

 

Subordinated debentures

 

41,239

 

41,239

 

41,239

 

Securities purchased, not yet settled

 

20,800

 

10,095

 

 

Interest payable and other liabilities

 

16,038

 

14,350

 

12,827

 

Total liabilities

 

1,518,657

 

1,522,918

 

1,709,769

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock and Additional paid-in capital - Preferred stock

 

 

 

64,818

 

Common stock and Additional paid-in capital - Common stock

 

704,698

 

704,562

 

619,509

 

Shares to be issued for deferred compensation obligations

 

 

237

 

237

 

Accumulated deficit

 

(433,016

)

(435,292

)

(419,562

)

Accumulated other comprehensive income (loss)

 

1,683

 

2,505

 

(2,220

)

Treasury Stock

 

(102,354

)

(102,562

)

(102,499

)

Total stockholders’ equity

 

171,011

 

169,450

 

160,283

 

Total liabilities and stockholders’ equity

 

$

1,689,668

 

$

1,692,368

 

$

1,870,052

 

 

14



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

14,552

 

$

17,217

 

$

59,985

 

$

76,462

 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,441

 

2,604

 

11,277

 

7,701

 

Tax-exempt

 

582

 

556

 

2,066

 

2,662

 

Dividends

 

158

 

171

 

653

 

723

 

Federal funds sold and other

 

71

 

93

 

332

 

389

 

Total interest income

 

17,804

 

20,641

 

74,313

 

87,937

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

878

 

3,207

 

6,746

 

15,602

 

Securities sold under agreement to repurchase and federal funds purchased

 

14

 

30

 

74

 

132

 

Borrowings

 

836

 

1,323

 

4,727

 

5,267

 

Subordinated debentures

 

751

 

687

 

2,872

 

2,581

 

Total interest expense

 

2,479

 

5,247

 

14,419

 

23,582

 

Net interest income

 

15,325

 

15,394

 

59,894

 

64,355

 

Provision for loan losses

 

1,000

 

19,500

 

5,000

 

34,400

 

Net interest income, after provision for loan losses

 

14,325

 

(4,106

)

54,894

 

29,955

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

2,320

 

2,430

 

9,413

 

9,241

 

Gain on sale of securities

 

283

 

216

 

3,703

 

313

 

Gain on sale of loans

 

 

 

 

1,196

 

Other-than-temporary-impairment (OTTI) of securities

 

 

(3,500

)

 

(3,500

)

Other

 

197

 

256

 

829

 

852

 

Total noninterest income

 

2,800

 

(598

)

13,945

 

8,102

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,716

 

6,456

 

26,059

 

26,042

 

Occupancy expense

 

1,967

 

1,783

 

7,513

 

7,399

 

Furniture and equipment

 

846

 

927

 

3,508

 

3,720

 

Amortization of intangible assets

 

1,017

 

1,283

 

4,091

 

5,168

 

Other real estate owned, net

 

240

 

1,209

 

1,559

 

14,909

 

Insurance and assessments

 

845

 

1,336

 

4,053

 

6,569

 

Professional fees

 

690

 

824

 

3,528

 

3,117

 

Prepayment penalty

 

 

 

2,672

 

 

Other general and administrative

 

2,528

 

2,611

 

9,504

 

8,762

 

Total noninterest expense

 

14,849

 

16,429

 

62,487

 

75,686

 

Income (loss) before income taxes

 

2,276

 

(21,133

)

6,352

 

(37,629

)

Income tax benefit

 

 

 

 

(6,290

)

Net Income (loss)

 

$

2,276

 

$

(21,133

)

$

6,352

 

$

(31,339

)

Net income (loss) applicable to common stockholders

 

$

2,276

 

$

(22,586

)

$

(13,454

)

$

(36,963

)

 

 

 

 

 

 

 

 

 

 

Loss per common share—basic:

 

$

0.02

 

$

(0.44

)

$

(0.21

)

$

(0.72

)

Loss per common share—diluted:

 

0.02

 

(0.44

)

(0.21

)

(0.72

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding-basic

 

103,840,990

 

51,717,834

 

64,941,731

 

51,671,281

 

Weighted average common shares outstanding-diluted

 

104,060,096

 

51,717,834

 

64,941,731

 

51,671,281

 

 

15



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Average Balance Sheets

 

 

 

QTD Average

 

YTD Average

 

 

 

December 31,
2011

 

September 30,
2011

 

December 31,
2010

 

December 31,
2011

 

December 31,
2010

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

$

1,085,975

 

$

1,103,832

 

$

1,259,392

 

$

1,123,619

 

$

1,379,917

 

Securities

 

364,833

 

401,298

 

402,101

 

394,456

 

320,434

 

Other earning assets

 

124,385

 

150,471

 

141,025

 

140,608

 

153,679

 

Average earning assets

 

1,575,193

 

1,655,601

 

1,802,518

 

1,658,683

 

1,854,030

 

Other assets

 

106,975

 

102,821

 

137,995

 

110,249

 

137,992

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

1,682,168

 

$

1,758,422

 

$

1,940,513

 

$

1,768,932

 

$

1,992,022

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Average deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

459,031

 

$

434,207

 

$

374,004

 

$

425,763

 

$

356,632

 

Interest-bearing deposits

 

869,758

 

918,904

 

1,137,216

 

953,727

 

1,204,239

 

Average deposits

 

1,328,789

 

1,353,111

 

1,511,220

 

1,379,490

 

1,560,871

 

Other interest-bearing liabilities

 

173,848

 

228,534

 

232,459

 

215,093

 

228,032

 

Other liabilities

 

9,691

 

7,844

 

10,520

 

8,548

 

12,493

 

Total average liabilities

 

1,512,328

 

1,589,489

 

1,754,199

 

1,603,131

 

1,801,396

 

Average stockholders’ equity

 

169,840

 

168,933

 

186,314

 

165,801

 

190,626

 

Total average liabilities and stockholders’ equity

 

$

1,682,168

 

$

1,758,422

 

$

1,940,513

 

$

1,768,932

 

$

1,992,022

 

 

16



 

GUARANTY BANCORP

Unaudited Credit Quality Measures

(Includes loans held for sale, except where noted)

 

 

 

Quarter Ended

 

 

 

December 31,
2011

 

September 30,
2011

 

June 30,
2011

 

March 31,
2011

 

December 31,
2010

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases

 

$

26,801

 

$

45,790

 

$

56,342

 

$

76,850

 

$

88,504

 

Other nonperforming loans

 

6

 

583

 

1,675

 

1,506

 

3,317

 

Total nonperforming loans

 

$

26,807

 

$

46,373

 

$

58,017

 

$

78,356

 

$

91,821

 

Other real estate owned and foreclosed assets

 

29,027

 

22,008

 

28,362

 

33,611

 

22,898

 

Total nonperforming assets

 

$

55,834

 

$

68,381

 

$

86,379

 

$

111,967

 

$

114,719

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

26,807

 

$

46,373

 

$

58,017

 

$

78,356

 

$

91,821

 

Allocated allowance for loan losses

 

(3,490

)

(4,483

)

(4,177

)

(12,136

)

(6,659

)

Net investment in impaired loans

 

$

23,317

 

$

41,890

 

$

53,840

 

$

66,220

 

$

85,162

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more

 

$

6

 

$

583

 

$

1,675

 

$

1,506

 

$

3,317

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days

 

$

10,805

 

$

9,358

 

$

4,750

 

$

14,593

 

$

21,555

 

 

 

 

 

 

 

 

 

 

 

 

 

Charged-off loans

 

$

2,603

 

$

4,135

 

$

9,997

 

$

2,850

 

$

14,635

 

Recoveries

 

(412

)

(132

)

(973

)

(660

)

(306

)

Net charge-offs

 

$

2,191

 

$

4,003

 

$

9,024

 

$

2,190

 

$

14,329

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

$

1,000

 

$

1,000

 

$

1,000

 

$

2,000

 

$

19,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

34,661

 

$

35,852

 

$

38,855

 

$

46,879

 

$

47,069

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net of unearned discount (1)

 

3.16

%

3.29

%

3.56

%

4.16

%

3.91

%

Allowance for loan losses to nonaccrual loans (1)

 

129.33

%

113.49

%

92.20

%

74.83

%

63.35

%

Allowance for loan losses to nonperforming assets (1)

 

62.08

%

66.17

%

53.83

%

47.95

%

46.83

%

Allowance for loan losses to nonperforming loans (1)

 

129.30

%

111.43

%

88.67

%

73.07

%

60.64

%

Nonperforming assets to loans, net of unearned discount, and other real estate owned

 

4.95

%

6.08

%

7.62

%

9.54

%

9.24

%

Nonperforming assets to total assets

 

3.30

%

4.04

%

4.94

%

6.10

%

6.13

%

Nonaccrual loans to loans, net of unearned discount

 

2.44

%

4.15

%

5.10

%

6.74

%

7.26

%

Nonperforming loans to loans, net of unearned discount

 

2.44

%

4.21

%

5.25

%

6.87

%

7.53

%

Annualized net charge-offs to average loans

 

0.80

%

1.44

%

3.24

%

0.75

%

4.51

%

 


(1) Excludes loans held for sale

 

17