Attached files

file filename
8-K - 8-K - Guaranty Bancorpa13-3815_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 2012 Annual and Fourth Quarter Financial Results

·                  Loan growth of $60.6 million, or 5.5% during 2012

·                  Increase in pre-tax net income of $5.5 million, or 87.2%, as compared to 2011

·                  Reduction in classified assets of $24.7 million, or 29.6%, during 2012, further reduced by an additional $10.9 million due to the sale of our largest classified asset in January 2013

·                  Previously announced redemption of $15.0 million of our trust preferred securities scheduled for first quarter 2013 will reduce interest expense by $1.6 million annually

 

DENVER, January 28, 2013 — Guaranty Bancorp (Nasdaq: GBNK), a Colorado-based community bank holding company, today reported fourth quarter 2012 net income of $3.1 million, or $0.03 earnings per basic and diluted common share, compared to net income of $2.3 million, or $0.02 earnings per basic and diluted common share in the fourth quarter 2011.

 

“We could not be more pleased with our performance in 2012,” said Paul W. Taylor, President and CEO. “We successfully executed on our business plans to grow loans, increase deposits, and improve our credit quality. Our 2012 loan growth was $60.6 million, or 5.5%, despite a $71.5 million reduction in our purchased loan participations. We also grew our core deposits by $153.6 million, or 13.8% during 2012, further enhancing our high liquidity level. Continued focus on improving our credit quality metrics resulted in a substantial reduction in our classified asset ratio to 25.2% at the end of 2012 as compared to 36.6% at the end of the previous year. On a proforma basis, our classified asset ratio at December 31, 2012 improved to 20.5% after consideration of the sale of our largest classified asset on January 28, 2013.”

 

Taylor continued, “Private Capital Management, the Colorado based investment management firm we acquired in July of 2012, also delivered outstanding results in just five short months. Assets under management grew by $14.5 million, or 8.7%, since the close of the acquisition. Additionally, the firm contributed $0.5 million to noninterest income in 2012. These accomplishments, in addition to a continued focus on enhancing profitability, make Guaranty Bancorp well positioned for further growth in 2013.”

 

The $0.8 million improvement in net income in the fourth quarter 2012 compared to the same quarter in 2011 was primarily due to a $2.3 million increase in pre-tax income, offset by a $1.5 million increase in tax expense. The improvement in pre-tax income was primarily due to a $4.5 million decrease in provision for loan loss, due to improvements in credit quality and reduced charge-off levels, and an increase in noninterest income of $1.0 million, primarily due to increases in customer service fees and gains on sale of securities. These improvements were partially offset

 

1



 

by a $3.1 million increase in noninterest expense, primarily driven by a $3.0 million write-down on the Company’s single largest other real estate owned (“OREO”) property, which was subsequently sold in January 2013.

 

Earnings per basic and diluted common share improved to $0.14 for the year ended December 31, 2012 as compared to a loss per basic and diluted common share of $0.21 from the prior year. The prior year loss per common share calculation included a non-cash adjustment of approximately $19.8 million, or $0.30 per basic and diluted common share, related to three quarters of paid-in-kind preferred stock dividends and the mandatory accelerated conversion of the Company’s Series A Convertible Preferred Stock into common stock in September 2011.

 

For the year ended December 31, 2012, net income improved by $8.7 million, or 137.1%, to $15.1 million compared to $6.4 million for the year ended December 31, 2011, primarily due to the lower level of provision for loan losses of $7.0 million, attributable to continued improvements in credit quality in 2012; the reversal of the remaining deferred tax asset valuation allowance, discussed below; and the reduction in interest expense of $5.3 million, mostly due to reductions in deposit rates and the early payoff of several Federal Home Loan Bank (“FHLB”) borrowings in 2011. These improvements were partially offset by a reduction in interest income of $4.7 million, due to declines in average earning assets yields, an increase in noninterest expense of $1.6 million and a decrease in noninterest income of $0.4 million, primarily due to reductions in net gains on sales of securities. The increase in noninterest expense was due to the net increase in OREO expense of $2.8 million, mostly due to the write-down discussed above, and the impairment related to the closure of two branches of $2.8 million, offset by a decrease in intangible amortization of $1.0 million and the FHLB prepayment penalty of $2.7 million recorded in 2011.

 

The Company had a deferred tax asset valuation allowance of $6.6 million at December 31, 2011. During the second quarter 2012, the remaining deferred tax asset valuation allowance of $5.7 million was reversed based on the Company’s determination that it was more likely than not that the entire deferred tax asset would be realized. Subsequent to the reversal of the deferred tax asset valuation allowance, the Company resumed recording income tax expense.

 

Key Financial Measures

Income Statement

 

 

 

Quarter Ended

 

Year Ended

 

 

 

 December 31,
 2012

 

September 30,
2012

 

December 31,
2011

 

 December 31,
2012

 

December 31,
2011

 

 

 

(Dollars in thousands, except per share amounts)

 

Net income

 

$

3,120

 

$

2,830

 

$

2,276

 

$

15,059

 

$

6,352

 

Net income (loss) to common stockholders

 

$

3,120

 

$

2,830

 

$

2,276

 

$

15,059

 

$

(13,434

)

Earnings (loss) per common share

 

$

0.03

 

$

0.02

 

$

0.02

 

$

0.14

 

$

(0.21

)

Return on average assets

 

0.67

%

0.63

%

0.54

%

0.86

%

0.36

%

Net interest margin

 

3.48

%

3.46

%

3.86

%

3.67

%

3.61

%

Efficiency ratio (tax equivalent)

 

88.16

%

71.56

%

74.84

%

77.05

%

77.75

%

 

2



 

Balance Sheet

 

 

 

December 31,
2012

 

September 30,
2012

 

%
Change

 

December 31,
2011

 

%
Change

 

 

 

(Dollars in thousands, except per share amounts)

 

Cash and cash equivalents

 

$

121,217

 

$

127,823

 

(5.2

)%

$

109,225

 

11.0

%

Time deposits with banks

 

50,000

 

40,000

 

25.0

%

 

100.0

%

Total investments

 

458,927

 

436,386

 

5.2

%

386,141

 

18.8

%

Total loans, net of unearned discount

 

1,158,749

 

1,118,968

 

3.6

%

1,098,140

 

5.5

%

Allowance for loan losses

 

(25,142

)

(28,597

)

(12.1

)%

(34,661

)

(27.5

)%

Total assets

 

1,886,938

 

1,834,978

 

2.8

%

1,689,668

 

11.7

%

Average earning assets, quarter-to-date

 

1,740,273

 

1,670,300

 

4.2

%

1,575,193

 

10.5

%

Total deposits

 

1,454,756

 

1,395,096

 

4.3

%

1,313,786

 

10.7

%

Book value per common share

 

1.78

 

1.74

 

2.3

%

1.62

 

9.9

%

Tangible book value per common share

 

1.69

 

1.65

 

2.4

%

1.53

 

10.5

%

Equity ratio — GAAP

 

9.97

%

10.09

%

(1.2

)%

10.12

%

(1.5

)%

Tangible common equity ratio

 

9.53

%

9.59

%

(0.6

)%

9.59

%

(0.6

)%

Total risk-based capital ratio

 

16.27

%

16.46

%

(1.2

)%

16.33

%

(0.4

)%

 

Net Interest Income and Margin

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

December 31,
2012

 

December 31,
2011

 

 

 

(Dollars in thousands)

 

Net interest income

 

$

15,217

 

$

14,511

 

$

15,325

 

$

60,411

 

$

59,894

 

Interest rate spread

 

3.21

%

3.15

%

3.54

%

3.37

%

3.25

%

Net interest margin

 

3.48

%

3.46

%

3.86

%

3.67

%

3.61

%

Net interest margin, fully tax equivalent

 

3.57

%

3.55

%

3.95

%

3.77

%

3.68

%

Average cost of deposits, including noninterest bearing deposits

 

0.19

%

0.20

%

0.26

%

0.21

%

0.49

%

 

Net interest income increased $0.7 million from $14.5 million in the third quarter 2012 to $15.2 million in the fourth quarter 2012 and decreased $0.1 million as compared to $15.3 million for the fourth quarter 2011. Net interest margin increased two basis points from 3.46% in the third quarter 2012 to 3.48% in the fourth quarter 2012 and declined 38 basis points from 3.86% in the fourth quarter 2011.

 

The increase in net interest income of $0.7 million from the third quarter 2012 to the fourth quarter 2012 was due to an increase in interest income of $0.6 million and a decrease in interest expense of $0.1 million. Interest income increased primarily due to increases in average loan and investment balances of $33.5 million and $48.3 million, respectively. The decrease in interest expense was the result of a reduction in subordinated debentures interest due to the payment of compounding, deferred interest during the third quarter 2012.

 

The decline in net interest income of $0.1 million for the fourth quarter 2012 as compared to the same quarter in 2011 was due to a reduction in interest income of $0.4 million, partially offset by a reduction in interest expense of $0.3 million. The decline in interest income was mostly due to a decline in loan income of $0.2 million and a decline in investment income of $0.2 million. The decline in interest expense was due to a change in the deposit mix from higher-cost time and money market deposits to lower yielding demand accounts, reductions in average time deposit rates and a reduction in subordinated debentures interest due to the payment of compounding, deferred interest during the third quarter 2012.

 

On a year-to-date basis, the net interest margin improved six basis points from 3.61% in 2011 to 3.67% in 2012, as a result of an increase in net interest income of $0.5 million and a reduction in average earning assets of $13.8 million. The improvement in net interest income was primarily due

 

3



 

to a decrease in interest expense of $5.3 million caused by reductions in both average balances and average rates on time certificates of deposit. The improvement in interest expense was partially offset by a decrease in interest income of $4.7 million, primarily due to declines in yields on loans and investments.

 

Noninterest Income

 

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

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

December 31,
2012

 

December 31,
2011

 

 

 

(In thousands)

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

$

2,640

 

$

2,616

 

$

2,320

 

$

9,909

 

$

9,413

 

Gain on sale of securities

 

817

 

746

 

283

 

2,527

 

3,703

 

Gain on sale of SBA loans

 

 

203

 

 

203

 

 

Other

 

309

 

250

 

197

 

952

 

829

 

Total noninterest income

 

$

3,766

 

$

3,815

 

$

2,800

 

$

13,591

 

$

13,945

 

 

Overall noninterest income remained relatively consistent in the fourth quarter 2012, as compared to prior quarter. Increases in gains on sale of securities and a gain on sale of bank facilities of $0.1 million each during the fourth quarter 2012 were offset by the gain on sale of Small Business Administration (“SBA”) loans of $0.2 million during the third quarter 2012.

 

Noninterest income increased $1.0 million to $3.8 million in the fourth quarter 2012, as compared to $2.8 million in the fourth quarter 2011, primarily due to an increase in the gain on sale of securities of $0.5 million, an increase in customer service fees of $0.3 million related to investment management fees generated by Private Capital Management (“PCM”), acquired in July 2012, and net gains on sales of bank facilities of $0.1 million.

 

For the year ended December 31, 2012, noninterest income decreased $0.3 million to $13.6 million, as compared to $13.9 million during the prior year, primarily due to the decrease in the net gains on sales of securities of $1.2 million, partially offset by the gains on sales of SBA loans and bank facilities of $0.4 million, as well as the increase in customer service fees of $0.5 million, primarily investment management fees generated by PCM, as discussed in the preceding paragraph.

 

4



 

Noninterest Expense

 

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

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

December 31,
2012

 

December 31,
2011

 

 

 

(In thousands)

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

6,832

 

$

6,466

 

$

6,716

 

$

26,769

 

$

26,059

 

Occupancy expense

 

1,550

 

1,712

 

1,967

 

7,253

 

7,513

 

Furniture and equipment

 

760

 

779

 

846

 

3,143

 

3,508

 

Amortization of intangible assets

 

812

 

803

 

1,017

 

3,138

 

4,091

 

Other real estate owned

 

3,209

 

348

 

240

 

4,370

 

1,559

 

Insurance and assessment

 

677

 

771

 

845

 

3,137

 

4,053

 

Professional fees

 

1,543

 

1,062

 

690

 

4,089

 

3,528

 

Prepayment penalty on long term debt

 

 

 

 

 

2,672

 

Impairment of long-lived assets

 

 

 

 

2,750

 

 

Other general and administrative

 

2,539

 

2,253

 

2,528

 

9,465

 

9,504

 

Total noninterest expense

 

$

17,922

 

$

14,194

 

$

14,849

 

$

64,114

 

$

62,487

 

 

Noninterest expense increased $3.7 million to $17.9 million in the fourth quarter 2012 as compared to $14.2 million in the third quarter 2012. The increase was primarily due to an increase in OREO expenses driven by a $3.0 million write-down of a single property, which was subsequently sold in January 2013. In addition, professional fees increased $0.5 million, primarily due to legal expenses, and salary and benefits increased $0.4 million. These increases were partially of offset by a decline in occupancy expense of $0.2 million.

 

As compared to the fourth quarter 2011, noninterest expense increased $3.1 million primarily due to the OREO write-down discussed above. In addition, professional fees increased $0.9 million primarily related to legal expenses, which were partially offset by declines in occupancy expense of $0.4 million due to savings related to branch closures and declines in insurance and assessment expense of $0.2 million related to decreases in FDIC and other insurance premiums.

 

Noninterest expense increased $1.6 million to $64.1 million for the year ended December 31, 2012 as compared to $62.5 million for the same period in 2011. Increases in noninterest expense consisted of the increases in OREO expenses of $2.8 million, mostly due to the write-down discussed above, the impairment charge related to the closure of two branches of $2.8 million, an increase in professional fees of $0.6 million related to legal expenses, and an increase in salary and benefit expense of $0.7 million, primarily related to annual salary increases. These increases in noninterest expense were partially offset by the prepayment penalty on FHLB borrowings of $2.7 million incurred in September 2011; reductions in loan collection expenses of $1.0 million, as the result of improved credit quality; decrease in amortization of intangible assets of $1.0 million; reductions in insurance and assessments of $0.9 million, related to lower insurance premiums and FDIC assessments; and reductions in occupancy and furniture and equipment of $0.6 million due to savings related to branch closures in 2012.

 

5



 

Balance Sheet

 

 

 

December 31,
2012

 

September 30,
2012

 

%
Change

 

December 31,
2011

 

% Change

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,886,938

 

$

1,834,978

 

2.8

%

$

1,689,668

 

11.7

%

Average assets, quarter-to-date

 

1,843,212

 

1,776,557

 

3.8

%

1,682,168

 

9.6

%

Total loans, net of unearned discount

 

1,158,749

 

1,118,968

 

3.6

%

1,098,140

 

5.5

%

Total deposits

 

1,454,756

 

1,395,096

 

4.3

%

1,313,786

 

10.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Equity ratio — GAAP

 

9.97

%

10.09

%

(1.2

)%

10.12

%

(1.5

)%

Tangible common equity ratio

 

9.53

%

9.59

%

(0.6

)%

9.59

%

(0.6

)%

 

At December 31, 2012, the Company had total assets of $1.9 billion, which represented a $52.0 million increase as compared to September 30, 2012 and a $197.3 million increase as compared to December 31, 2011. The increase in assets from September 30, 2012 consisted primarily of an increase in loans, net of unearned discount, of $39.8 million and an increase in investments of $22.5 million, partially offset by a decline in other assets of $11.2 million related to securities sold not yet settled. As compared to December 31, 2011, the increase in total assets was primarily due to an increase in investments of $72.8 million, an increase in loans, net of unearned discount, of $60.6 million, an increase in time deposits with banks of $50.0 million, and an increase in cash and cash equivalents of $12.0 million, partially offset by a decrease in OREO of $9.5 million. In addition, the allowance for loan losses decreased by $9.5 million.

 

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

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

 

 

(In thousands)

 

Loans on real estate:

 

 

 

 

 

 

 

Residential and Commercial

 

$

737,537

 

$

725,498

 

$

712,368

 

Construction

 

72,842

 

53,172

 

44,087

 

Equity lines of credit

 

45,308

 

44,131

 

44,601

 

Commercial loans

 

237,199

 

226,205

 

223,479

 

Agricultural loans

 

9,417

 

10,634

 

11,527

 

Installment loans to individuals

 

17,787

 

19,481

 

22,937

 

SBA

 

37,207

 

39,043

 

37,876

 

Other

 

3,043

 

2,521

 

3,092

 

Gross loans

 

1,160,340

 

1,120,685

 

1,099,967

 

Unearned discount

 

(1,591

)

(1,717

)

(1,827

)

Loans, net of unearned discount

 

$

1,158,749

 

$

1,118,968

 

$

1,098,140

 

 

For the year ending December 31, 2012, loans, net of unearned discount, grew $60.6 million, despite a $71.5 million reduction in our purchased loan participations. The increase in loans is due to a $28.8 million increase in construction loans, a $25.2 million increase in residential and commercial real estate and a $13.7 million increase in commercial loans. These increases were partially offset by declines in consumer loans of $5.2 million and agricultural loans of $2.1 million. The growth in construction loans was primarily due to construction of multi-tenant retail and long-term care facilities with full lease commitments. Residential and commercial real estate growth was primarily due to commercial real estate loans for multi-tenant retail or industrial-flex office buildings that are either owner-occupied or substantially leased. Excluding reductions in our energy portfolio of $30.7 million, our commercial loans grew $45.1 million during 2012, or 27.6%. At December 31, 2012, the overall loan portfolio included 29.9% owner-occupied properties; 18.2% retail and industrial properties; 10.7% office properties; 8.9% other commercial real estate properties; and 5.4% multi-family properties. The Bank has capacity to extend additional credit on

 

6



 

residential and commercial real estate loans pursuant to the Bank’s concentration ratios discussed below.

 

Since December 31, 2011, the ratio of construction, land and land development loans to capital increased by five percentage points to 57% at December 31, 2012. During the same period, the ratio of commercial real estate loans to capital increased by 24 percentage points to 278%. These concentration ratios remain below the regulatory commercial real estate concentration guidelines of 100% for land and construction loans and 300% for all investor real estate loans.

 

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

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

 

 

(In thousands)

 

Noninterest-bearing deposits

 

$

564,215

 

$

514,912

 

$

450,451

 

Interest-bearing demand and NOW

 

285,679

 

286,888

 

289,987

 

Money market

 

312,724

 

290,520

 

277,997

 

Savings

 

100,704

 

99,654

 

91,260

 

Time

 

191,434

 

203,122

 

204,091

 

Total deposits

 

$

1,454,756

 

$

1,395,096

 

$

1,313,786

 

 

Non-maturing deposits increased $71.3 million, or 6.0%, in the fourth quarter 2012 as compared to the third quarter 2012 and $153.6 million, or 13.8%, as compared to fourth quarter 2011. The growth in non-maturing deposits in 2012 included approximately $50.0 million in balances from five customers. We expect these funds will be withdrawn during the first and second quarters of 2013. Time deposits decreased $11.7 million as of December 31, 2012 as compared to September 30, 2012 and $12.7 million as compared to December 31, 2011. At December 31, 2012, noninterest-bearing deposits as a percentage of total deposits increased to 38.8% as compared to 36.9% at September 30, 2012 and 34.3% at December 31, 2011.

 

Securities sold under agreements to repurchase decreased $16.7 million from September 30, 2012 and increased $50.4 million from December 31, 2011 to $67.0 million at December 31, 2012. The increase from prior year was primarily related to a single depositor whose balance is expected to be re-deployed into the depositor’s operations during the first quarter in 2013.

 

Total borrowings were $110.2 million at December 31, 2012, September 30, 2012 and December 31, 2011. The entire balance of borrowings at each balance sheet date consisted of term notes with the FHLB.

 

7



 

Regulatory Capital Ratios

 

The following table provides the capital ratios of the Company and the Bank as of the dates presented, along with the applicable regulatory capital requirements:

 

 

 

Ratio at
December 31, 
2012

 

Ratio at
December 31,
2011

 

Minimum
Capital
Requirement

 

Minimum
Requirement for
“Well
Capitalized”
Institution

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

16.27

%

16.33

%

8.00

%

N/A

 

Guaranty Bank and Trust Company

 

15.52

%

15.59

%

8.00

%

10.00

%

Tier 1 Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

15.02

%

15.06

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

14.26

%

14.32

%

4.00

%

6.00

%

Leverage Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

11.93

%

12.12

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

11.35

%

11.53

%

4.00

%

5.00

%

 

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, 2012, approximately $7.0 million of the Bank’s allowance for loan losses was disallowed from being included in total risk-based capital under the regulatory capital rules, or approximately 0.48% of the Company’s consolidated risk-weighted assets.

 

As previously announced, the Company has submitted redemption notices to the trustee with respect to all of its $10.0 million CenBank I 10.6% and $5.0 million CenBank II 10.2% trust preferred securities. The trust preferred securities will be redeemed at a price equal to 104.24% (CenBank I) and 104.08% (CenBank II) of the liquidation amount of $1,000 per trust preferred security, respectively, plus all accrued and unpaid distributions to the respective redemption dates. The redemption of the trust preferred securities will be funded by a dividend from the Bank. The Company expects to redeem these securities during the first quarter 2013. As a result of the redemption, our consolidated total risk-based capital ratio and our Tier 1 risk-based capital ratio will decline by approximately one percentage point and our leverage ratio will decline by approximately 0.8 percentage points. All three ratios will continue to remain well above the minimum capital requirements for holding companies and well capitalized requirements for banks.

 

8



 

Asset Quality

 

The following table presents select asset quality data as of the dates indicated:

 

 

 

December 31,
2012
Pro Forma (1)

 

December 31,
2012

 

September 30,
2012

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases

 

$

13,692

 

$

13,692

 

$

21,185

 

$

21,291

 

$

29,648

 

$

26,801

 

Other nonperforming loans

 

224

 

224

 

543

 

 

1,301

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans (NPLs)

 

$

13,916

 

$

13,916

 

$

21,728

 

$

21,291

 

$

30,949

 

$

26,807

 

Other real estate owned and foreclosed assets

 

8,730

 

19,580

 

23,532

 

24,640

 

28,072

 

29,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets (NPAs)

 

$

22,646

 

$

33,496

 

$

45,260

 

$

45,931

 

$

59,021

 

$

55,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more (2)

 

$

224

 

$

224

 

$

543

 

$

 

$

1,301

 

$

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days (2)

 

$

4,270

 

$

4,270

 

$

7,678

 

$

18,448

 

$

10,798

 

$

10,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

25,142

 

$

25,142

 

$

28,597

 

$

29,307

 

$

30,075

 

$

34,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

NPLs to loans, net of unearned discount

 

1.20

%

1.20

%

1.94

%

1.92

%

2.79

%

2.44

%

NPAs to total assets

 

1.20

%

1.78

%

2.47

%

2.62

%

3.44

%

3.30

%

Allowance for loan losses to NPAs

 

111.02

%

75.06

%

63.18

%

63.81

%

50.96

%

62.08

%

Allowance for loan losses to NPLs

 

180.67

%

180.67

%

131.61

%

137.65

%

97.17

%

129.30

%

Allowance for loan losses to loans

 

2.17

%

2.17

%

2.56

%

2.64

%

2.71

%

3.16

%

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

 

0.37

%

0.37

%

0.69

%

1.66

%

0.97

%

0.98

%

Texas ratio (3)

 

9.72

%

14.37

%

19.49

%

19.92

%

25.93

%

24.55

%

Classified asset ratio (4)

 

20.50

%

25.16

%

32.10

%

33.79

%

35.64

%

36.62

%

 


(1)December 31, 2012 Pro Forma represents data subsequent to the sale of our largest OREO property in January 2013.

(2)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 is in the process of renewal, but continues to be current with respect to payments.

(3)Texas ratio defined as total NPAs divided by subsidiary bank only Tier 1 Capital plus allowance for loan losses.

(4)Classified asset ratio defined as total classified assets to subsidiary bank only Tier 1 Capital plus allowance for loan losses.

 

The following tables summarize past due loans by class as of the dates indicated:

 

December 31, 2012

 

30-89 Days
Past Due

 

90 days +Past
Due and Still
Accruing

 

Non-Accrual
Loans

 

Total Past
Due

 

Total
Loans

 

 

 

(In thousands)

 

Commercial and residential real estate

 

$

832

 

$

224

 

$

8,034

 

$

9,090

 

$

736,524

 

Construction loans

 

 

 

 

 

72,742

 

Commercial loans

 

2,671

 

 

3,005

 

5,676

 

236,874

 

Consumer loans

 

140

 

 

1,332

 

1,472

 

64,307

 

Other

 

627

 

 

1,321

 

1,948

 

48,302

 

Total

 

$

4,270

 

$

224

 

$

13,692

 

$

18,186

 

$

1,158,749

 

 

9



 

September 30, 2012

 

30-89 Days
Past Due

 

90 days +Past
Due and Still
Accruing

 

Non-Accrual
Loans

 

Total Past
Due

 

Total
Loans

 

 

 

(In thousands)

 

Commercial and residential real estate

 

$

6,280

 

$

543

 

$

15,056

 

$

21,879

 

$

724,388

 

Construction loans

 

 

 

 

 

53,091

 

Commercial loans

 

753

 

 

3,217

 

3,970

 

225,858

 

Consumer loans

 

612

 

 

1,541

 

2,153

 

63,749

 

Other

 

33

 

 

1,371

 

1,404

 

51,882

 

Total

 

$

7,678

 

$

543

 

$

21,185

 

$

29,406

 

$

1,118,968

 

 

During the fourth quarter 2012, nonaccrual loans declined $7.5 million as compared to third quarter 2012, primarily due to the payoff of the largest single nonaccrual loan. In addition, classified loans declined $11.7 million and loans classified as special mention and watch loans declined by $14.5 million. OREO decreased by $4.0 million during the fourth quarter 2012 as compared to the third quarter 2012, primarily driven by the $3.0 million write down on the Company’s single largest OREO property, which was subsequently sold in January 2013.

 

At December 31, 2012, classified assets as a percentage of capital and allowance for loan losses were 25.2%, a favorable decline from 32.1% at September 30, 2012 and 36.6% at December 31, 2011.

 

Net charge-offs in the fourth quarter 2012 were negligible as compared to $0.7 million in the third quarter 2012 and $2.2 million in the fourth quarter 2011.

 

The general component of the allowance for loan losses decreased from $24.8 million at September 30, 2012 to $22.5 million at December 31, 2012. The general component represented 1.9% of loans, net of unearned discount, at December 31, 2012 as compared to 2.2% of loans, net of unearned discount, at the end of the previous quarter. The coverage ratio, defined as allowance for loan losses divided by nonperforming loans, increased from 131.6% at September 30, 2012 to 180.7% at December 31, 2012.

 

The Company recorded a $3.5 million negative provision for loan losses in the fourth quarter 2012, as compared to no provision in the third quarter 2012 and $1.0 million in the fourth quarter 2011.  The decrease in provision for loan losses over the last year reflects an overall improvement in asset quality and the declines in net historical charge-offs.

 

Shares Outstanding

 

As of December 31, 2012, the Company had 105,847,607 shares of common stock outstanding, consisting of 100,752,607 shares of voting common stock and 5,095,000 shares of non-voting common stock. At December 31, 2012, total common shares outstanding include 1,696,796 shares of unvested stock awards.

 

10



 

Non-GAAP Financial Measures

 

This press release includes non-GAAP financial measures related to tangible assets, including tangible book value and the 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.

 

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,
2012

 

September 30,
2012

 

December 31,
2011

 

 

 

(Dollars in thousands, except per share amounts)

 

Tangible Book Value per Common Share

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

188,200

 

$

185,073

 

$

171,011

 

Less: Intangible assets

 

(9,348

)

(10,161

)

(9,963

)

Tangible common equity

 

$

178,852

 

$

174,912

 

$

161,048

 

 

 

 

 

 

 

 

 

Number of common shares outstanding

 

105,847,607

 

106,256,654

 

105,436,623

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

1.78

 

$

1.74

 

$

1.62

 

Tangible book value per common share

 

$

1.69

 

$

1.65

 

$

1.53

 

 

 

 

 

 

 

 

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

 

 

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Tangible Common Equity Ratio

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

188,200

 

$

185,073

 

$

171,011

 

Less: Intangible assets

 

(9,348

)

(10,161

)

(9,963

)

Tangible common equity

 

$

178,852

 

$

174,912

 

$

161,048

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,886,938

 

$

1,834,978

 

$

1,689,668

 

Less: Intangible assets

 

(9,348

)

(10,161

)

(9,963

)

Tangible assets

 

$

1,877,590

 

$

1,824,817

 

$

1,679,705

 

 

 

 

 

 

 

 

 

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

 

9.97

%

10.09

%

10.12

%

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

 

9.53

%

9.59

%

9.59

%

 

11



 

About Guaranty Bancorp

 

Guaranty Bancorp is a bank holding company that operates 28 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 and its subsidiary also provide wealth management services, including private banking, investment management and trust services. 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; 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 the bank subsidiary to declare dividends to the Company; adequacy of the allowance for loan losses, changes in credit quality and the effect of credit quality on the 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 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 terms of other 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.

 

12



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Balance Sheets

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

121,217

 

$

127,823

 

$

109,225

 

Time deposits with banks

 

50,000

 

40,000

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

413,382

 

395,632

 

353,152

 

Securities held to maturity

 

31,283

 

26,286

 

18,424

 

Bank stocks, at cost

 

14,262

 

14,468

 

14,565

 

Total investments

 

458,927

 

436,386

 

386,141

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

1,158,749

 

1,118,968

 

1,098,140

 

Less allowance for loan losses

 

(25,142

)

(28,597

)

(34,661

)

Net loans

 

1,133,607

 

1,090,371

 

1,063,479

 

Premises and equipment, net

 

46,918

 

47,083

 

53,851

 

Other real estate owned and foreclosed assets, net

 

19,580

 

23,532

 

29,027

 

Other intangible assets, net

 

9,348

 

10,161

 

9,963

 

Securities sold, not yet settled

 

5,878

 

15,628

 

 

Other assets

 

41,463

 

43,994

 

37,982

 

Total assets

 

$

1,886,938

 

$

1,834,978

 

$

1,689,668

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

564,215

 

$

514,912

 

$

450,451

 

Interest-bearing demand and NOW

 

285,679

 

286,888

 

289,987

 

Money market

 

312,724

 

290,520

 

277,997

 

Savings

 

100,704

 

99,654

 

91,260

 

Time

 

191,434

 

203,122

 

204,091

 

Total deposits

 

1,454,756

 

1,395,096

 

1,313,786

 

Securities sold under agreements to repurchase and federal funds purchased

 

67,040

 

83,734

 

16,617

 

Borrowings

 

110,163

 

110,166

 

110,177

 

Subordinated debentures

 

41,239

 

41,239

 

41,239

 

Securities purchased, not yet settled

 

16,943

 

12,311

 

20,800

 

Interest payable and other liabilities

 

8,597

 

7,359

 

16,038

 

Total liabilities

 

1,698,738

 

1,649,905

 

1,518,657

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Common stock and additional paid-in capital—common stock

 

705,389

 

705,238

 

704,698

 

Accumulated deficit

 

(417,957

)

(421,077

)

(433,016

)

Accumulated other comprehensive income

 

3,165

 

3,277

 

1,683

 

Treasury stock

 

(102,397

)

(102,365

)

(102,354

)

Total stockholders’ equity

 

188,200

 

185,073

 

171,011

 

Total liabilities and stockholders’ equity

 

$

1,886,938

 

$

1,834,978

 

$

1,689,668

 

 

13



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

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

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

14,303

 

$

14,552

 

$

57,326

 

$

59,985

 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,127

 

2,441

 

8,746

 

11,277

 

Tax-exempt

 

691

 

582

 

2,558

 

2,066

 

Dividends

 

156

 

158

 

631

 

653

 

Federal funds sold and other

 

99

 

71

 

304

 

332

 

Total interest income

 

17,376

 

17,804

 

69,565

 

74,313

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

693

 

878

 

2,878

 

6,746

 

Securities sold under agreement to repurchase and federal funds purchased

 

22

 

14

 

67

 

74

 

Borrowings

 

836

 

836

 

3,327

 

4,727

 

Subordinated debentures

 

608

 

751

 

2,882

 

2,872

 

Total interest expense

 

2,159

 

2,479

 

9,154

 

14,419

 

Net interest income

 

15,217

 

15,325

 

60,411

 

59,894

 

Provision (credit) for loan losses

 

(3,500

)

1,000

 

(2,000

)

5,000

 

Net interest income, after provision for loan losses

 

18,717

 

14,325

 

62,411

 

54,894

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

2,640

 

2,320

 

9,909

 

9,413

 

Gain on sale of securities

 

817

 

283

 

2,527

 

3,703

 

Gain on sale of SBA loans

 

 

 

203

 

 

Other

 

309

 

197

 

952

 

829

 

Total noninterest income

 

3,766

 

2,800

 

13,591

 

13,945

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,832

 

6,716

 

26,769

 

26,059

 

Occupancy expense

 

1,550

 

1,967

 

7,253

 

7,513

 

Furniture and equipment

 

760

 

846

 

3,143

 

3,508

 

Amortization of intangible assets

 

812

 

1,017

 

3,138

 

4,091

 

Other real estate owned, net

 

3,209

 

240

 

4,370

 

1,559

 

Insurance and assessments

 

677

 

845

 

3,137

 

4,053

 

Professional fees

 

1,543

 

690

 

4,089

 

3,528

 

Prepayment penalty on long term debt

 

 

 

 

2,672

 

Impairment of long-lived assets

 

 

 

2,750

 

 

Other general and administrative

 

2,539

 

2,528

 

9,465

 

9,504

 

Total noninterest expense

 

17,922

 

14,849

 

64,114

 

62,487

 

Income before income taxes

 

4,561

 

2,276

 

11,888

 

6,352

 

Income tax expense (benefit)

 

1,441

 

 

(3,171

)

 

Net Income

 

$

3,120

 

$

2,276

 

$

15,059

 

$

6,352

 

Net income (loss) applicable to common stockholders

 

$

3,120

 

$

2,276

 

$

15,059

 

$

(13,454

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share—basic:

 

$

0.03

 

$

0.02

 

$

0.14

 

$

(0.21

)

Earnings (loss) per common share—diluted:

 

0.03

 

0.02

 

0.14

 

(0.21

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding-basic

 

103,988,407

 

103,840,990

 

103,934,009

 

64,941,731

 

Weighted average common shares outstanding-diluted

 

104,337,595

 

104,060,096

 

104,391,256

 

64,941,731

 

 

14



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Average Balance Sheets

 

 

 

QTD Average

 

YTD Average

 

 

 

December 31,
2012

 

September 30,
2012

 

December 31,
2011

 

December 31,
2012

 

December 31,
2011

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

$

1,129,893

 

$

1,096,395

 

$

1,085,975

 

$

1,110,267

 

$

1,123,619

 

Securities

 

451,342

 

403,053

 

364,833

 

405,240

 

394,456

 

Other earning assets

 

159,038

 

170,852

 

124,385

 

129,391

 

140,608

 

Average earning assets

 

1,740,273

 

1,670,300

 

1,575,193

 

1,644,898

 

1,658,683

 

Other assets

 

102,939

 

106,257

 

106,975

 

104,217

 

110,249

 

Total average assets

 

$

1,843,212

 

$

1,776,557

 

$

1,682,168

 

$

1,749,115

 

$

1,768,932

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Average deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

521,000

 

$

515,157

 

$

459,031

 

$

496,940

 

$

425,763

 

Interest-bearing deposits

 

895,729

 

861,685

 

869,758

 

867,259

 

953,727

 

Average deposits

 

1,416,729

 

1,376,842

 

1,328,789

 

1,364,199

 

1,379,490

 

Other interest-bearing liabilities

 

232,004

 

208,643

 

173,848

 

197,633

 

215,093

 

Other liabilities

 

8,736

 

8,739

 

9,691

 

7,983

 

8,548

 

Total average liabilities

 

1,657,469

 

1,594,224

 

1,512,328

 

1,569,815

 

1,603,131

 

Average stockholders’ equity

 

185,743

 

182,333

 

169,840

 

179,300

 

165,801

 

Total average liabilities and stockholders’ equity

 

$

1,843,212

 

$

1,776,557

 

$

1,682,168

 

$

1,749,115

 

$

1,768,932

 

 

15



 

GUARANTY BANCORP

Unaudited Credit Quality Measures

 

 

 

Quarter Ended

 

 

 

December 31,
2012

 

September 30,
2012

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases

 

$

13,692

 

$

21,185

 

$

21,291

 

$

29,648

 

$

26,801

 

Other nonperforming loans

 

224

 

543

 

 

1,301

 

6

 

Total nonperforming loans

 

$

13,916

 

$

21,728

 

$

21,291

 

$

30,949

 

$

26,807

 

Other real estate owned and foreclosed assets

 

19,580

 

23,532

 

24,640

 

28,072

 

29,027

 

Total nonperforming assets

 

$

33,496

 

$

45,260

 

$

45,931

 

$

59,021

 

$

55,834

 

 

 

 

 

 

 

 

 

 

 

 

 

Total classified assets

 

$

58,635

 

$

74,514

 

$

77,910

 

$

81,130

 

$

83,317

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

13,916

 

$

21,728

 

$

21,291

 

$

30,949

 

$

26,807

 

Other restructured loans still accruing

 

3,838

 

 

 

 

 

Allocated allowance for loan losses

 

(2,654

)

(3,774

)

(1,859

)

(2,572

)

(3,490

)

Net investment in impaired loans

 

$

15,100

 

$

17,954

 

$

19,432

 

$

28,377

 

$

23,317

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more

 

$

224

 

$

543

 

$

 

$

1,301

 

$

6

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days

 

$

4,270

 

$

7,678

 

$

18,448

 

$

10,798

 

$

10,805

 

 

 

 

 

 

 

 

 

 

 

 

 

Charged-off loans

 

$

1,199

 

$

1,067

 

$

2,062

 

$

6,371

 

$

2,603

 

Recoveries

 

(1,244

)

(357

)

(794

)

(785

)

(412

)

Net charge-offs

 

$

(45

)

$

710

 

$

1,268

 

$

5,586

 

$

2,191

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

$

(3,500

)

$

 

$

500

 

$

1,000

 

$

1,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

25,142

 

$

28,597

 

$

29,307

 

$

30,075

 

$

34,661

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net of unearned discount

 

2.17

%

2.56

%

2.64

%

2.71

%

3.16

%

Allowance for loan losses to nonaccrual loans

 

183.63

%

134.99

%

137.65

%

101.44

%

129.33

%

Allowance for loan losses to nonperforming assets

 

75.06

%

63.18

%

63.81

%

50.96

%

62.08

%

Allowance for loan losses to nonperforming loans

 

180.67

%

131.61

%

137.65

%

97.17

%

129.30

%

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

 

2.84

%

3.96

%

4.05

%

5.19

%

4.95

%

Nonperforming assets to total assets

 

1.78

%

2.47

%

2.62

%

3.44

%

3.30

%

Nonaccrual loans to loans, net of unearned discount

 

1.18

%

1.89

%

1.92

%

2.67

%

2.44

%

Nonperforming loans to loans, net of unearned discount

 

1.20

%

1.94

%

1.92

%

2.79

%

2.44

%

Annualized net charge-offs to average loans

 

(0.02

)%

0.26

%

0.46

%

2.03

%

0.80

%

 

16