Attached files

file filename
8-K - FORM 8-K - PALMETTO BANCSHARES INCd470692d8k.htm

Exhibit 99.1

 

LOGO

 

FOR IMMEDIATE RELEASE    For More Information Contact:
January 23, 2013    Roy D. Jones, Chief Financial Officer
   (864) 240-5104 or rjones@palmettobank.com

The Palmetto Bank Reports Fourth Quarter Net Income of $2.7 Million

Compared to Third Quarter Net Income of $3.2 Million

Greenville, S.C. – Palmetto Bancshares, Inc. (NASDAQ: PLMT) (the “Company”) reported fourth quarter 2012 net income of $2.7 million ($0.21 per diluted share) compared to third quarter 2012 net income of $3.2 million ($0.25 per diluted share). The Company has now reported two consecutive quarters of net income and expects to remain profitable in 2013.

For the full year, the Company’s net loss improved to $1.9 million in 2012 from $23.4 million in 2011. “Our improving annual results, including our profitable results for the third and fourth quarters, continue to reflect the underlying earnings strength of our franchise,” said Samuel L. Erwin, Chief Executive Officer. “Over the past year we significantly reduced problem assets, improved our operating efficiency, and enhanced the delivery of products and services to our clients. We enter 2013 with positive momentum and are continuing our focus on enhancing the client experience and further improving our profitability.”

Credit-related expenses increased to $3.4 million in the fourth quarter 2012 from $1.5 million in the third quarter 2012 due primarily to proactive problem asset resolution activities resulting in charge-offs and writedowns totaling $2.8 million on three of the Company’s remaining problem loans. The fourth quarter 2012 also included gains on the sales of investment securities of $635 thousand while the third quarter 2012 included a net gain on the sale of two branches of $568 thousand. Excluding these gains and credit-related expenses (credit-related expenses include the provision for loan losses, loan workout expenses, foreclosed real estate writedowns and expenses, and loss on other loans held for sale), pre-tax operating earnings improved to $4.6 million in the fourth quarter 2012 compared to $3.7 million in the third quarter 2012.

Highlights for the fourth quarter 2012 are summarized as follows:

 

 

Net income was $2.7 million, a decline from the third quarter due to a $1.8 million increase in credit-related expenses to resolve three of the Company’s remaining problem assets, which was partially offset by increased noninterest income and lower non-credit expenses.

 

Nonperforming assets decreased $4.7 million during the fourth quarter to $26.8 million, which represents an 81% decline from the peak at March 31, 2010 and the tenth quarterly decline in the last eleven quarters.

 

The allowance for loan losses coverage ratio was reduced to 2.41% of gross loans from 2.50% at September 30, 2012.

 

Net interest margin declined 9 basis points to 3.50%, reflecting an increase in interest income reversals on one loan placed on nonaccrual status and lower earning asset yields.

 

Excluding gains on the sales of investment securities and two branches, noninterest income increased $400 thousand from the third quarter 2012 primarily as a result of higher mortgage banking income, gains on sales of SBA loans and higher deposit service charges.

 

Non-credit expenses declined $630 thousand from the third quarter 2012 due to a decrease in the provision for unfunded commitments and lower salaries and personnel costs.

 

Income tax benefits of $871 thousand and $436 thousand were recorded in the fourth and third quarters 2012, respectively. The quarterly income tax benefit represents changes in deferred taxes related to unrealized gains and losses in the available for sale securities portfolio and defined benefit pension plan included in other comprehensive income.

The discussion of the Company’s results of operations and financial condition below is supplemented by the accompanying financial tables.

 

LOGO


LOGO

Net Interest Income

Net interest income decreased $160 thousand during the quarter to $9.7 million due to higher interest income reversals primarily on one loan placed on nonaccrual status and a decline in loan and investment securities yields. The overall decline in loan and securities yields reflects the continuation of the low interest rate environment and resulted from the reinvestment of proceeds from sales of securities during 2012 into lower yielding securities at current market rates. The Federal Reserve’s monetary policy continues to keep interest rates low, which has had an overall negative impact on earning asset yields and makes improvement in our net interest income and margin challenging. Average loans increased $4.9 million during the fourth quarter, which helped to offset a portion of the impact of lower earning asset yields.

Noninterest Income

Noninterest income, excluding the gain on the sales of securities of $635 thousand in the fourth quarter 2012 and the net gain on sale of two branches of $568 thousand in the third quarter 2012, increased $400 thousand in the fourth quarter 2012 to $4.2 million. The increase is attributable to higher mortgage banking income, which reflects strong loan originations and pricing; gains on sales of SBA loans; and growth in nonsufficient funds, overdraft fees and service charges on deposit accounts. The Company began selling the guaranteed portion of SBA loans in the fourth quarter 2012.

Noninterest Expense

The Company maintained its focus on strategic efficiency during the fourth quarter. Expense management is necessary to address the ongoing environmental impact of increased regulatory and compliance costs and the revenue pressures attributable to the continued low interest rate environment and regulatory pressures on fee income. Total noninterest expense increased $469 thousand during the fourth quarter, reflecting a $1.1 million increase in credit-related expenses; partially offset by a $630 thousand decline in non-credit expenses. Credit-related expenses included writedowns of $1.3 million on two problem loans in a single relationship that are included in other loans held for sale that are scheduled to be sold during the first quarter 2013, and loan workout expenses of $443 thousand related to a single nonperforming loan. Credit-related expenses are influenced by the level of problem assets, the timing of the receipt of updated appraisals on such problem assets, and the level of problem asset resolution activity. Credit-related expenses will continue to fluctuate from quarter to quarter as the Company continues to resolve the lower number of remaining problem assets. The level of these expenses is expected to be lower and more predictable in 2013.

Reductions in non-credit expenses reflected lower personnel expenses and a lower provision for unfunded loan commitments, which resulted from increased utilization of loan commitments issued in prior periods. Occupancy and equipment expenses increased slightly as a result of investments in improved processes and technology which were implemented during 2012. These investments were designed to enhance the client experience and include an improved online banking platform, mobile banking, e-Treasury services and deposit-accepting ATMs at select locations.

Credit Quality

During the fourth quarter 2012, the Company continued its proactive problem asset resolution efforts as total nonperforming assets decreased $4.7 million to $26.8 million and have now decreased 81% from the peak at March 31, 2010. Net charge-offs were $1.8 million during the fourth quarter 2012, compared to $541 thousand in the prior quarter. Net charge-offs in the fourth quarter included a $1.5 million charge-off on a single problem loan that was restructured during the quarter. In addition, past due loans were 1.03% at December 31, 2012 compared to 0.59% and 0.62% of loans at September 30, 2012 and December 31, 2011, respectively.

The overall improvement in credit quality trends and reduced risk profile of the loan portfolio led to a 9 basis point reduction in the allowance for loan losses coverage ratio to 2.41% at December 31, 2012.

 

LOGO


LOGO

Investment Securities

During the fourth quarter 2012, the Company sold $28.5 million of investment securities, resulting in gains on sales of $635 thousand. The securities were sold as part of a strategic decision to realize gains on the investment securities portfolio to offset a portion of the incremental credit-related expenses resulting from problem asset resolution activities during the fourth quarter. The overall yield on the investment securities portfolio continues to decline as a result of the sustained low interest rate environment and the repositioning of the portfolio as a result of sales of $170.5 million of investment securities during the year ended December 31, 2012. At December 31, 2012, the average yield on the investment securities portfolio was 1.51% compared to 1.66% and 2.70% at September 30, 2012 and December 31, 2011, respectively.

Balance Sheet and Capital

Total assets were $1.1 billion at December 31, 2012 and increased $5.7 million during the quarter primarily due to a $7.0 million increase in deposits which increased available cash balances. Loans held for investment grew $4.3 million during the quarter as loan origination activity increased and commitments originated in prior quarters began to fund. Loan origination activity was relatively strong in both the third and fourth quarters of 2012 and is at its highest level since 2008. The current level of loan originations is a positive sign; however the economic environment remains sluggish, loan demand is volatile and the pricing on new loan originations remains extremely competitive.

The Company’s banking subsidiary, The Palmetto Bank, met all regulatory required minimum capital ratios and continued to be categorized as “well-capitalized” at December 31, 2012.

“We are pleased to finish 2012 with profitable earnings momentum,” continued Erwin. “During the fourth quarter 2012 we continued to focus on increasing revenues through additional commercial banking products and services such as Small Business Administration lending, Corporate Banking and e-Treasury services. We also improved electronic delivery of our retail banking services through an enhanced on-line banking platform, mobile banking and deposit-accepting ATMs at select locations. In addition, we better leveraged our wealth management services to existing clients and are engaging proactively in business development efforts.”

Headquartered in Greenville, South Carolina, The Palmetto Bank is a 106-year old independent state-chartered commercial bank and is the fourth largest banking institution headquartered in South Carolina. The Palmetto Bank has assets of $1.1 billion and serves the Upstate through 25 branch locations in the nine counties of Abbeville, Anderson, Cherokee, Greenville, Greenwood, Laurens, Oconee, Pickens, and Spartanburg. The Bank specializes in providing personalized community banking services to individuals and small to mid-size businesses including Retail Banking (including Mortgage, Credit Cards and Indirect Auto), Commercial Banking (including Small Business Administration loans, Business Banking, Corporate Banking, Treasury Management and Merchant Services), and Wealth Management (including Trust, Investments, Financial Planning, and Insurance). Additional information may be found at the Company’s web site at www.palmettobank.com.

# # #

Addendum to News Release – Use of Certain Non-GAAP Financial Measures and Forward-Looking Statements

This News Release contains financial information determined by methods other than in accordance with Generally Accepted Accounting Principles (“GAAP”). This News Release discusses both GAAP net income and pre-tax income excluding credit-related items and gains on branch sales and sales of investment securities, which are non-GAAP measures. We believe that such non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare the Company’s operating results from period to period in a meaningful manner. Non-GAAP measures should not be considered as an alternative to any measure of performance as promulgated under GAAP. Investors should consider the Company’s recording of gains on branch sales and sales of investment securities, provision for loan losses, loan workout expenses, foreclosed real estate writedowns and expenses and loss on other loans held for sale in the periods presented when assessing the performance of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.

 

LOGO


LOGO

Certain statements in this News Release contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future plans and expectations, and are thus prospective. Such forward-looking statements are identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” and “projects,” as well as similar expressions. Forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Factors which could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements include, but are not limited to: (1) the strength of the United States economy in general and the strength of the local economies in which the Company conducts its operations which could result in, among other things, a deterioration in the credit quality or a reduced demand for credit, including the resultant effect on our loan portfolio and allowance for loan losses and the rate of delinquencies and amounts of charge-offs, or adverse changes in asset quality in our loan portfolio, which may result in increased credit risk-related losses and expenses; (2) adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) and the impact of such conditions on the Company, and the timing and amount of future capital raising activities by the Company, if any; and (3) actions taken by banking regulatory agencies related to the banking industry in general and the Company or the Bank specifically. The assumptions underlying the forward-looking statements could prove to be inaccurate. Therefore, we can give no assurance that the results contemplated in the forward-looking statements will be realized. The inclusion of this forward-looking information should not be construed as a representation by our Company or any person that the future events, plans, or expectations contemplated by our Company will be achieved. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found in our reports (such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K) filed with the U.S. Securities and Exchange Commission (the “SEC”) and available at the SEC’s Internet site (http://www.sec.gov), including the “Risk Factors” included therein. All subsequent written and oral forward-looking statements concerning the Company or any person acting on its behalf is expressly qualified in its entirety by the cautionary statements above. We do not undertake any obligation to update any forward-looking statement to reflect changes in circumstances or events that occur after the date the forward-looking statements are made.

 

LOGO


Palmetto Bancshares, Inc. and Subsidiary

Consolidated Balance Sheets

(dollars in thousands, except per share data)

 

    December 31,
2012
(unaudited)
    September 30,
2012
(unaudited)
    June 30,
2012
(unaudited)
    March 31,
2012
(unaudited)
    December 31,
2011
    December 31,
2012 vs. 2011
% Change
 

Cash and cash equivalents

  $ 101,385      $ 69,060      $ 152,363      $ 117,275      $ 102,952        (1.5 )% 

Investment securities available for sale, at fair value

    264,502        290,805        247,400        269,841        260,992        1.3   

Mortgage loans held for sale

    6,114        3,795        3,789        2,841        3,648        67.6   

Other loans held for sale

    776        7,088        14,446        14,703        14,178        (94.5

Loans, gross

    738,282        733,940        723,986        761,687        773,558        (4.6

Less: allowance for loan losses

    (17,825     (18,338     (18,278     (23,388     (25,596     (30.4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

    720,457        715,602        705,708        738,299        747,962        (3.7

Foreclosed real estate

    10,911        11,609        14,683        26,701        27,663        (60.6

Other assets

    41,311        41,772        42,571        44,501        45,757        (9.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,145,456      $ 1,139,731      $ 1,180,960      $ 1,214,161      $ 1,203,152        (4.8 )% 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest bearing deposits

  $ 179,695      $ 176,909      $ 178,669      $ 173,837      $ 155,406        15.6

Interest bearing deposits

    843,547        839,320        884,008        900,246        908,775        (7.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

    1,023,242        1,016,229        1,062,677        1,074,083        1,064,181        (3.8

Retail repurchase agreements

    15,357        18,636        18,260        26,531        23,858        (35.6

Other liabilities

    8,477        10,979        10,251        11,147        11,631        (27.1
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    1,047,076        1,045,844        1,091,188        1,111,761        1,099,670        (4.8

Shareholders’ equity

    98,380        93,887        89,772        102,400        103,482        (4.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

  $ 1,145,456      $ 1,139,731      $ 1,180,960      $ 1,214,161      $ 1,203,152        (4.8 )% 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Other Data and Ratios            

% of loans past due

    1.03     0.59     0.57     1.59     0.62     66.1

Nonperforming loans

  $ 15,848      $ 19,879      $ 24,176      $ 45,544      $ 53,028        (70.1

Nonperforming assets

    26,839        31,526        38,922        72,333        80,852        (66.8

ALL as % of loans held for investment

    2.41     2.50     2.52     3.07     3.31     (27.2

Net charge-offs (quarterly)

  $ 1,838      $ 541      $ 13,560      $ 4,908      $ 3,304        (44.4

Outstanding common shares

    12,754,045        12,751,690        12,752,040        12,744,020        12,726,388        0.2   

Book value per common share

  $ 7.71      $ 7.36      $ 7.04      $ 8.04      $ 8.13        (5.2

Closing market price per share of common stock

    8.33        8.50        7.50        5.50        5.11        63.0   

Tier 1 risk-based capital (consolidated)

    13.16     12.59     12.25     12.31     12.22     7.7   

Total risk-based capital (consolidated)

    14.42        13.85        13.52        13.58        13.49        6.9   

Tier 1 leverage ratio (consolidated)

    9.18        8.95        8.16        8.75        8.59        6.9   


Palmetto Bancshares, Inc. and Subsidiary

Consolidated Statements of Income (Loss)

(dollars in thousands)

(unaudited)

 

    For the Three Months Ended        
 

 

 

   
    December 31, 2012     September 30, 2012     June 30, 2012     March 31, 2012     December 31, 2011     December 31, 2012
vs. 2011 % Change
 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income

           

Interest earned on cash and cash equivalents

  $ 37      $ 49      $ 72      $ 51      $ 64        (42.2 )% 

Dividends received on FHLB stock

    12        10        13        12        10        20.0   

Interest earned on investment securities available for sale

    1,006        1,105        1,312        1,636        1,754        (42.6

Interest and fees earned on loans

    9,812        9,912        10,025        10,326        10,933        (10.3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    10,867        11,076        11,422        12,025        12,761        (14.8

Interest expense

           

Interest paid on deposits

    1,178        1,226        1,339        1,393        1,867        (36.9

Interest paid on retail repurchase agreements

    -            1        -            1        1        (100.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

    1,178        1,227        1,339        1,394        1,868        (36.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    9,689        9,849        10,083        10,631        10,893        (11.1

Provision for loan losses

    1,325        600        8,450        2,700        2,000        (33.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

    8,364        9,249        1,633        7,931        8,893        (5.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income

           

Service charges on deposit accounts, net

    1,713        1,635        1,669        1,674        1,936        (11.5

Fees for trust and investment management and brokerage services

    746        757        870        719        722        3.3   

Mortgage-banking

    797        709        832        801        376        112.0   

Automatic teller machine

    225        210        248        241        227        (0.9

Bankcard services

    64        64        57        62        61        4.9   

Investment securities gains, net

    635        -            9,859        -            101        n/m   

Gain on sale of branches

    -            568        -            -            -            -       

Other

    622        392        428        433        373        66.8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

    4,802        4,335        13,963        3,930        3,796        26.5   

Noninterest expense

           

Salaries and other personnel

    4,940        5,205        5,335        5,608        5,720        (13.6

Occupancy and equipment

    1,913        1,867        1,898        2,155        2,087        (8.3

Professional services

    406        419        424        466        503        (19.3

FDIC deposit insurance assessment

    381        383        446        651        664        (42.6

Marketing

    400        422        374        188        459        (12.9

Foreclosed real estate writedowns and expenses

    258        693        6,966        1,368        2,104        (87.7

Loss on other loans held for sale

    1,122        4        2,406        128        1,091        2.8   

Loan workout expenses

    651        235        158        229        747        (12.9

Other

    1,256        1,630        1,227        1,138        1,766        (28.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

    11,327        10,858        19,234        11,931        15,141        (25.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) before provision (benefit) for income taxes

    1,839        2,726        (3,638     (70     (2,452     (175.0

Provision (benefit) for income taxes

    (871     (436     3,511        517        (170     412.4   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 2,710      $ 3,162      $ (7,149   $ (587   $ (2,282     (218.8 )% 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
          Other Data and Ratios            

Basic earnings (loss) per common share

  $ 0.21      $ 0.25      $ (0.57   $ (0.05   $ (0.18     (216.7 )% 

Diluted earnings (loss) per common share

    0.21        0.25        (0.57     (0.05     (0.18     (216.7

Net interest margin

    3.50     3.59     3.56     3.71     3.65     (4.1

Efficiency ratio - GAAP

    78.2        76.6        80.0        81.9        103.1        (24.2

Operating efficiency ratio - Non-GAAP

    67.1        72.9        68.3        67.8        74.4        (9.8

Full Time Equivalent Employees - including contractors (period end)

    324.0        326.0        326.0        342.5        354.5        (8.6


Palmetto Bancshares, Inc. and Subsidiary

Consolidated Statements of Income (Loss)

(dollars in thousands)

 

     For the Years Ended December 31,         2012 vs. 2011      
  

 

 

   

 

 

 
    

2012

    2011     % Change  
  

 

 

   

 

 

   

 

 

 
     (unaudited)              
                    

Interest income

      

Interest earned on cash and cash equivalents

   $ 209      $ 347        (39.8 )% 

Dividends received on FHLB stock

     47        48        (2.1

Interest earned on investment securities available for sale

     5,059        6,921        (26.9

Interest and fees earned on loans

     40,075        44,502        (9.9
  

 

 

   

 

 

   

 

 

 

Total interest income

     45,390        51,818        (12.4

Interest expense

      

Interest paid on deposits

     5,136        9,334        (45.0

Interest paid on retail repurchase agreements

     2        20        (90.0

Interest paid on FHLB borrowings

     -            72        (100.0
  

 

 

   

 

 

   

 

 

 

Total interest expense

     5,138        9,426        (45.5
  

 

 

   

 

 

   

 

 

 

Net interest income

     40,252        42,392        (5.0

Provision for loan losses

     13,075        20,500        (36.2
  

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     27,177        21,892        24.1   
  

 

 

   

 

 

   

 

 

 

Noninterest income

      

Service charges on deposit accounts, net

     6,691        7,547        (11.3

Fees for trust and investment management and brokerage services

     3,092        3,083        0.3   

Mortgage-banking

     3,139        1,757        78.7   

Automatic teller machine

     924        938        (1.5

Bankcard services

     247        238        3.8   

Investment securities gains, net

     10,494        157        n/m   

Gain on sale of branches

     568        -            n/m   

Other

     1,875        1,706        9.9   
  

 

 

   

 

 

   

 

 

 

Total noninterest income

     27,030        15,426        75.2   

Noninterest expense

      

Salaries and other personnel

     21,088        23,807        (11.4

Occupancy and equipment

     7,833        8,310        (5.7

Professional services

     1,715        1,960        (12.5

FDIC deposit insurance assessment

     1,861        3,012        (38.2

Marketing

     1,384        1,803        (23.2

Foreclosed real estate writedowns and expenses

     9,285        7,470        24.3   

Loss on other loans held for sale

     3,660        8,119        (54.9

Loan workout expenses

     1,273        1,654        (23.0

Other

     5,251        7,247        (27.5
  

 

 

   

 

 

   

 

 

 

Total noninterest expense

     53,350        63,382        (15.8

Net income (loss) before provision (benefit) for income taxes

     857        (26,064     (103.3

Provision (benefit) for income taxes

     2,721        (2,664     (202.1
  

 

 

   

 

 

   

 

 

 

Net loss

   $ (1,864   $ (23,400     (92.0 )% 
  

 

 

   

 

 

   

 

 

 
Other Data and Ratios       

Basic loss per common share

   $ (0.15   $ (1.86     (91.9 )% 

Diluted loss per common share

     (0.15     (1.86     (91.9

Net interest margin

     3.58     3.42     4.7   

Efficiency ratio - GAAP

     79.3        109.6        (27.6

Operating efficiency ratio - Non-GAAP

     69.0        80.0        (13.8

Full Time Equivalent Employees - including contractors (period end)

     324.0        354.5        (8.6


Reconciliation of GAAP to Non-GAAP Financial Statements

(dollars in thousands)

 

     For the Three Months Ended    
  

 

 

 
       December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
    December 31,  
2011
 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) (GAAP)

   $ 2,710      $ 3,162      $ (7,149   $ (587   $ (2,282

Provision (benefit) for income taxes

     (871     (436     3,511        517        (170
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) before provision (benefit) for income taxes

     1,839        2,726        (3,638     (70     (2,452

Provision for loan losses

     1,325        600        8,450        2,700        2,000   

Foreclosed real estate writedowns and expenses

     258        693        6,966        1,368        2,104   

Loss on other loans held for sale

     1,122        4        2,406        128        1,091   

Loan workout expenses

     651        235        158        229        747   

One-time charges associated with branch reductions and other strategic actions

     -            -            13        328        343   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total provision for loan losses, credit-related expenses and one-time charges

     3,356        1,532        17,993        4,753        6,285   

Investment securities gains, net

     (635     -            (9,859     -            (101

Gain on sale of branches

     -            (568     -            -            -       
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-tax operating earnings, excluding non-recurring gains (Non-GAAP)

   $ 4,560      $ 3,690      $ 4,496      $ 4,683      $ 3,732   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense (GAAP)

   $ 11,327      $ 10,858      $ 19,234      $ 11,931      $ 15,141   

Less:

          

Foreclosed real estate writedowns and expenses

     258        693        6,966        1,368        2,104   

Loss on other loans held for sale

     1,122        4        2,406        128        1,091   

Loan workout expenses

     651        235        158        229        747   

One-time charges associated with branch reductions and other strategic actions

     -            -            13        328        343   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total credit-related expenses and one-time charges

     2,031        932        9,543        2,053        4,285   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating noninterest expense (Non-GAAP)

   $ 9,296      $ 9,926      $ 9,691      $ 9,878      $ 10,856   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (GAAP)

   $ 9,689      $ 9,849      $ 10,083      $ 10,631      $ 10,893   

Noninterest income (GAAP)

     4,802        4,335        13,963        3,930        3,796   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     14,491        14,184        24,046        14,561        14,689   

Less:

          

Investment securities gains, net

     (635     -            (9,859     -            (101

Gain on sale of branches

     -            (568     -            -            -       
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenue, excluding non-recurring gains (Non-GAAP)

   $ 13,856      $ 13,616      $ 14,187      $ 14,561      $ 14,588   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (GAAP)

     78.2     76.6     80.0     81.9     103.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating efficiency ratio, excluding non-recurring gains (Non-GAAP)

     67.1        72.9        68.3        67.8        74.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Reconciliation of GAAP to Non-GAAP Financial Statements

(dollars in thousands)

 

     For the Years Ended
December 31,
 
  

 

 

 
     2012     2011  
  

 

 

   

 

 

 

Net loss (GAAP)

   $ (1,864   $ (23,400

Provision (benefit) for income taxes

     2,721        (2,664
  

 

 

   

 

 

 

Net income (loss) before provision (benefit) for income taxes

     857        (26,064

Provision for loan losses

     13,075        20,500   

Foreclosed real estate writedowns and expenses

     9,285        7,470   

Loss on other loans held for sale

     3,660        8,119   

Loan workout expenses

     1,273        1,654   

One-time charges associated with branch reductions and other strategic actions

     341        343   
  

 

 

   

 

 

 

Total provision for loan losses, credit-related expenses and one-time charges

     27,634        38,086   

Investment securities gains, net

     (10,494     (157

Gain on sale of branches

     (568     -       
  

 

 

   

 

 

 

Pre-tax operating earnings, excluding non-recurring gains (Non-GAAP)

   $ 17,429      $ 11,865   
  

 

 

   

 

 

 

Noninterest expense (GAAP)

   $ 53,350      $ 63,382   

Less:

    

Foreclosed real estate writedowns and expenses

     9,285        7,470   

Loss on other loans held for sale

     3,660        8,119   

Loan workout expenses

     1,273        1,654   

One-time charges associated with branch reductions and other strategic actions

     341        -       
  

 

 

   

 

 

 

Total credit-related expenses and one-time charges

     14,559        17,243   
  

 

 

   

 

 

 

Operating noninterest expense (Non-GAAP)

   $ 38,791      $ 46,139   
  

 

 

   

 

 

 

Net interest income (GAAP)

   $ 40,252      $ 42,392   

Noninterest income (GAAP)

     27,030        15,426   
  

 

 

   

 

 

 

Total revenue

     67,282        57,818   

Less:

    

Investment securities gains, net

     (10,494     (157

Gain on sale of branches

     (568     -       
  

 

 

   

 

 

 

Operating revenue, excluding non-recurring gains (Non-GAAP)

   $ 56,220      $ 57,661   
  

 

 

   

 

 

 

Efficiency ratio (GAAP)

     79.3     109.6
  

 

 

   

 

 

 

Operating efficiency ratio, excluding non-recurring gains (Non-GAAP)

     69.0        80.0