Community Bankers Trust Corporation Reports Results for Third Quarter 2014

RICHMOND, Va., Oct. 30, 2014 /PRNewswire/ -- Community Bankers Trust Corporation (the "Company") (NASDAQ: ESXB), the holding company for Essex Bank (the "Bank"), today reported results for the third quarter and first nine months of 2014.

Community Bankers Trust Corporation logo.

OPERATING HIGHLIGHTS

  • Non-covered loans grew $11.9 million during the third quarter, and total non-covered loan growth during the first nine months of 2014 has equaled $43.2 million, or 7.2%. 
  • Asset quality remained sound with no provision for loan losses. The ratio of the allowance for loan losses to total non-covered loans was 1.55% at September 30, 2014. In addition, the ratio of the valuation reserve to non-accrual loans increased to 102.98% at September 30, 2014.
  • Non-accrual loans declined $1.7 million, or 15.2%, during the third quarter. Nonaccrual loans have declined $2.6 million, or 21.7%, since year end 2013.

FINANCIAL HIGHLIGHTS

  • Net income available to common shareholders increased 29.4% to $5.0 million for the first nine months of 2014, as compared with $3.9 million for the first nine months of 2013.
  • Net income available to common shareholders was $1.8 million for the third quarter, increasing 17.9% from the second quarter of this year.
  • Fully diluted earnings per common share were $0.23 for the nine months ended September 30, 2014 compared with $0.18 for the same period in 2013.
  • Fully diluted earnings per common share were $0.08 for the third quarter of 2014 compared with $0.07 for the third quarter of 2013.

MANAGEMENT COMMENTS  

Rex L. Smith, III, President and Chief Executive Officer, stated, "As our results show, we consistently continue to improve our financial performance.  We are especially pleased with the more than 20% reduction in our nonaccrual loans over the past year.  In addition, we have also experienced strong growth in our non-covered loan portfolio.  Since September 30, 2013, we have increased these loans by $75.3 million, which includes, in addition to organic growth, $4.9 million in loans that moved from the FDIC covered loan portfolio earlier this year.  Our loan pipeline remains strong for the rest of 2014 as we gain share from the central Virginia market up and into the Baltimore market."

Smith added, "We are excited about the growth in our branch network in 2014 and into 2015.  Our new branches in Annapolis, Maryland and Richmond, Virginia have contributed to a meaningful increase in our noninterest bearing deposits.  We continue to be active and strategic with our plans for new branch locations and relocations of existing ones."

Smith concluded, "All of our operational results, coupled with the  savings from moving to interest payments from dividend payments following the repayment of our TARP investment with a third-party loan, have resulted in significant increases in our net income available to common shareholders when comparing all periods.  We continue to be bullish about where we are and what we can accomplish in the future."

RESULTS OF OPERATIONS

Net income was $1.8 million for the third quarter of 2014, compared with $1.7 million in the second quarter of 2014 and $1.8 million in the third quarter of 2013.  Net income available to common shareholders was $1.8 million in the third quarter of 2014 compared with $1.5 million in the second quarter of 2014 and $1.5 million in the third quarter of 2013.  The improvement in net income during the third quarter of 2014 versus the second quarter of 2014 was due to increases in net interest and noninterest income of $124,000 and $196,000, respectively, which more than offset the $179,000 increase in noninterest expenses.  Net income for the third quarter of 2014 versus the third quarter of 2013 reflected an increase of $31,000, or 1.7%.

Earnings per common share, basic and fully diluted, were $0.08 per share for the third quarter of 2014 compared with $0.07 per share for the second quarter of 2014 and $0.07 per share for the third quarter of 2013.

Net income was $5.3 million for the nine months ended September 30, 2014 compared with $4.7 million for the first nine months of 2013.  The $544,000, or 11.5%, improvement year over year was primarily driven by an $828,000 reduction in noninterest expenses.  Net income available to common shareholders was $5.0 million in the first nine months of 2014 compared with $3.9 million in the first nine months of 2013, an increase of 29.4%.  Earnings per common share, basic and fully diluted, were $0.23 per share and $0.18 per share for the respective time frames.

Note: The income statement impact of the Company's repayment of its outstanding TARP preferred stock investment in April 2014, in the amount of $10,680,000, through a term loan with a correspondent bank is reflected in the Company's net income available to common shareholders.  The dividends paid on the TARP investment up to the date of repayment were at a rate of 5% until February 2014 (and 9% thereafter) and were included in net income available to common shareholders, but not in net income.  The interest on the term loan, which was 3.73% at September 30, 2014, is interest expense and is reflected in both net income and net income available to common shareholders.

The following table presents summary income statements for the three and nine months ended September 30, 2014 and September 30, 2013, respectively.

SUMMARY INCOME STATEMENT









(Dollars in thousands)


For the three months ended


For the nine months ended



30-Sep-14


30-Sep-13


30-Sep-14


30-Sep-13

Interest income

$

12,665

$

13,171

$

36,999

$

37,828

Interest expense


1,783


1,749


5,050


5,434

Net interest income


10,882


11,422


31,949


32,394

Provision for loan losses


-


-


-


-

Net interest income after provision









for loan losses


10,882


11,422


31,949


32,394

Noninterest income


1,166


593


3,437


3,257

Noninterest expense


9,538


9,433


28,074


28,902

Net income before income taxes


2,510


2,582


7,312


6,749

Income tax expense


697


800


2,055


2,036

Net income


1,813


1,782


5,257


4,713

Dividends on preferred stock


-


208


247


650

Accretion of preferred stock discount


-


73


-


190

Net income available









to common shareholders

$

1,813

$

1,501

$

5,010

$

3,873










EPS Basic

$

0.08

$

0.07

$

0.23

$

0.18

EPS Diluted

$

0.08

$

0.07

$

0.23

$

0.18










 

Net Interest Income

Linked Quarter Basis
Net interest income was $10.9 million for the quarter ended September 30, 2014, compared with $10.8 million for the quarter ended June 30, 2014.  This represents an increase of $124,000, or 1.2%.  Interest income on a linked quarter basis increased $210,000, or 1.7%, to equal $12.7 million.  While FDIC covered loan interest income declined $819,000, non-covered loan interest income increased $834,000, or 11.4%, during the third quarter.  The decline in FDIC covered interest income was a direct result of lower cash payments on ADC loans, which had been previously written down to a zero carrying value.  These cash payments totaled $706,000 in the second quarter of 2014 and $221,000 in the third quarter.    Non-covered loan interest income growth was the direct result of higher average loan balances in the third quarter influenced by a full quarter's effect of the significant loan growth noted in the second quarter and continued solid loan growth in the third quarter. Average non-covered loan balances increased $29.5 million, or 4.8%, on a linked quarter basis.  Furthermore, the yield on the non-covered portfolio increased 24 basis points during the quarter.  This  increase was influenced by $286,000 in cash basis interest received on a non-accrual loan, as well as $110,000 less in premium amortization on the USDA portfolio in the third quarter versus the second quarter.  Absent of these two changes, the adjusted yield would have been flat when compared to the prior quarter.

Interest expense increased $86,000, or 5.1%, on a linked quarter basis and was primarily driven by higher average balances on all interest bearing liabilities.  The Company's cost of interest bearing liabilities remained relatively flat at 0.75% versus 0.74% in the prior quarter.  Despite the change in covered loan interest income noted above, the tax equivalent net interest margin declined only 7 basis points from 4.35% in the second quarter of 2014 to 4.28% in the third quarter of 2014. Likewise, the interest spread decreased from 4.29% to 4.22% on a linked quarter basis. 

Year-Over-Year
Net interest income declined $540,000, or 4.7%, from the third quarter of 2013 to the third quarter of 2014.  Interest income declined $506,000, or 3.8%, over this time period.  The most significant decline was evidenced in the FDIC covered portfolio.  Cash payments on loans related to pools that had previously been written down to a zero carrying value equaled $887,000 in the third quarter of 2013.  Cash payments in the third quarter of 2014 were $221,000, representing a $666,000, or 75.1%, swing from the second quarter.  Correspondingly, the yield on the covered loan portfolio fell from 18.11% for the third quarter of 2013 to 15.00% in the third quarter of 2014.  While this loss in cash income was noteworthy and resulted in a decline in loan yields and the net interest margin, it was partially offset by the increase in non-covered loan income.  Non-covered loan interest income increased $612,000, or 8.1%, when comparing the third quarter of 2014 with the third quarter of 2013.  This increase was the direct result of robust loan growth noted during the second and third quarters of 2014. 

Interest expense increased a modest $34,000, or 2.0%, when comparing the third quarter of 2014 and the third quarter of 2013. Interest expense on deposits declined $64,000, or 4.1%, while interest expense on other borrowings increased $97,000.  The average balances on deposits declined $26.7 million year over year, which was primarily the result of the sale of four branches in Georgia.  Meanwhile, the Company increased its level of FHLB borrowings to fund the sale.  Over the same time frame, average FHLB advances increased $30.2 million, yet the expense associated with the borrowings declined $10,000.  Lower advance rates more than offset the increased volume as the cost of these borrowings improved 49 basis points over this time frame.  This increase is solely due to the interest related to the loan that the Company closed in the second quarter of 2014 for which the proceeds were used to pay off TARP.  The interest on the loan equaled $107,000 for the third quarter of 2014, which approximates 56% of the expense of a TARP dividend, on an after tax basis.  

The tax equivalent net interest margin declined 27 basis points from 4.55% in the third quarter of 2013 to 4.28% in the third quarter of 2014. Likewise, the interest spread decreased from 4.49% to 4.22% over the same time period.  The decline in the margin was precipitated by the reduction in cash basis covered income which drove overall loan yields down 60 basis points.

Nine Month Period
Net interest income declined $445,000, or 1.4%, from the nine months ended September 30, 2013 to the first nine months of 2014.  An $829,000 decline in interest income more than offset a decline of $384,000 in interest expense over this time period.  Interest and fees on non-covered loans were $22.5 million compared with $22.6 million for the first nine months of 2014 and 2013, respectively.  Despite a $30.6 million increase in average non-covered loan balances, the yield earned on these balances declined 29 basis points to 4.88% at September 30, 2014.  Interest and fees on FDIC covered loans declined $272,000 when comparing the nine months ended September 30, 2014 to the same period in 2013.    Cash payments on loans related to pools that were written down to a zero carrying value equaled $1.3 million during the first nine months of 2014 compared to cash payments of $991,000 for the same period in 2013.  Interest income on securities was $5.8 million for the first nine months of 2014 compared with $6.2 million for the same period in 2013, a decrease of $388,000.  Average balances on securities were $17.6 million lower in the third quarter of 2014 compared with the third quarter of 2013 as loan growth was robust, and the tax equivalent yield on the portfolio remained relatively unchanged at 2.74%.

The net interest margin declined only 5 basis points to 4.30% for the nine months ended September 30, 2014 versus the same period ended September 30, 2013.   Despite the decline, lower average interest bearing deposits coupled with a 5 basis point improvement in the Company's overall cost of funds positively impacted the margin.

The following table compares the Company's net interest margin, on a tax-equivalent basis, for the three months ended September 30, 2014, September 30, 2013 and June 30, 2014 and for the nine months ended September 30, 2014 and September 30, 2013.

NET INTEREST MARGIN









(Dollars in thousands)


For the three months ended



30-Sep-14



30-Sep-13



30-Jun-14

Average interest earning assets

$

1,022,220


$

1,004,053


$

999,963

Interest income

$

12,665


$

13,171


$

12,455

Interest income - tax-equivalent

$

12,804


$

13,261


$

12,542

Yield on interest earning assets


4.97%



5.24%



5.03%

Average interest bearing liabilities

$

938,127


$

923,193


$

924,910

Interest expense

$

1,783


$

1,749


$

1,697

Cost of interest bearing liabilities


0.75%



0.75%



0.74%

Net interest income

$

10,882


$

11,422


$

10,758

Net interest income - tax-equivalent

$

11,021


$

11,512


$

10,845

Interest spread


4.22%



4.49%



4.29%

Net interest margin


4.28%



4.55%



4.35%












For the nine months ended






30-Sep-14



30-Sep-13




Average interest earning assets

$

1,002,210


$

1,003,813




Interest income

$

36,999


$

37,828




Interest income - tax-equivalent

$

37,305


$

38,079




Yield on interest earning assets


4.98%



5.07%




Average interest bearing liabilities

$

922,681


$

922,534




Interest expense

$

5,050


$

5,434




Cost of interest bearing liabilities


0.74%



0.79%




Net interest income

$

31,949


$

32,394




Net interest income - tax-equivalent

$

32,255


$

32,645




Interest spread


4.24%



4.28%




Net interest margin


4.30%



4.35%















 

Provision for Loan Losses

The Company did not have a provision for loan losses in 2013 or during the first nine months of 2014 with respect to either its non-covered loan portfolio or its FDIC covered loan portfolio.  For the non-covered loan portfolio, this was the direct result of continued improvement in loan quality.  The Company's level of nonperforming assets and nonaccrual loans continues to improve, as discussed below.

Noninterest Income

Linked Quarter Basis
Noninterest income was $1.2 million for the third quarter of 2014 compared with $970,000 for the second quarter of 2014.  The $196,000 increase in noninterest income on a linked quarter basis is primarily the result of higher securities gains coupled with gains on the sale of USDA loans during the third quarter of 2014.  Securities gains equaled $115,000 for the third quarter of 2014 increasing $91,000.  Management actively monitors the investment portfolio and looks for opportunities that provide a better mix, enhance yield, and support overall balance sheet management.  Gains on the sales of USDA loans totaled $78,000 during the third quarter, increasing $51,000 from the prior quarter.  Other noninterest income increased by $31,000, or 18.8%, on a linked quarter basis, the result of $55,000 in insurance commission received during the quarter.  Service charges on deposit accounts increased $23,000, or 4.1%. 

Year-Over-Year
Noninterest income increased $573,000, or 96.6%, from the third quarter of 2013 to the third quarter of 2014.   The primary reason for the increase in noninterest income during the third quarter of 2014 versus the prior year was the loss of $614,000 on the sale of a loan in the third quarter of 2013.  Otherwise, service charge income declined $157,000, or 21.2%, over the same time frame to equal $584,000 for the third quarter of 2014.  This decline was driven by the reduction of service charge income from the former Georgia branches.   Securities gains in the third quarter of 2013 were $38,000 versus $115,000 for the third quarter of 2014, an increase of 202.6%.   Other operating income declined slightly by $33,000, or 14.4%, from the quarter ended September 30, 2013 to September 30, 2014.  The major reason for this decline was a one-time $60,000 insurance benefit received in the third quarter of 2013.

Nine Month Period
For the nine months ended September 30, 2014, noninterest income totaled $3.4 million, an $180,000, or 5.5%, increase from the first nine months of 2013.  Gains on the sales of loans were the single largest impetus for the increase.  Loan sale gains increased $767,000 from the first nine months of 2013 to the first nine months of 2014.  As noted earlier, management has selectively sold USDA loans to mitigate accelerated premium amortization, due to early payoff of loans held above per value. The Company also incurred a $614,000 loss on the sale of a non-USDA loan in the third quarter of 2013.  This change year over year, more than offset a $471,000 reduction in service charge income as well as a $195,000 reduction in other operating income.  The loss of service fee income was due to the sale of the Georgia branches.  The reduction in other income was evidenced in a decline in mortgage income coupled with the one-time insurance benefit in the third quarter of 2013.

Noninterest Expenses

Linked Quarter Basis
Noninterest expenses totaled $9.5 million for the three months ended September 30, 2014 and $9.4 million for the second quarter of 2014, an increase of $179,000, or 1.9%.  OREO expenses were $392,000 for the third quarter and $100,000 for the second quarter of 2014.  The increase was the direct result of a $444,000 write-down on one OREO property during the third quarter, which was partially offset by rental income and gains on other properties sold. Other operating expenses increased $103,000, or 6.8%, on a linked quarter basis.  The largest components driving this were increases of $61,000 and $40,000 in advertising expenses and credit expenses, respectively, from the second quarter to the third quarter of 2014. The single largest reduction in noninterest expenses noted on a linked quarter basis was in data processing fees.  Data processing fees declined $108,000, or 23.3%, to $355,000 during the third quarter of 2014. 

Year-Over-Year
Noninterest expenses increased a modest $105,000, or 1.1%, when comparing the third quarter of 2013 to the same period in 2014.  The two largest increases in noninterest expenses noted during this time frame were evidenced in OREO expenses and other operating expenses.  OREO expenses equaled $392,000 for the third quarter of 2014, increasing $425,000 from the same quarter in the prior year.  This was solely due to the aforementioned write-down in the third quarter of 2014.  Other operating expenses increased $274,000, or 20.5%, over the same time frame.  Advertising expense and bank franchise tax increased $103,000 and $71,000, respectively.  These expenses collectively resulted in the majority of the increase in other operating expenses and were partially mitigated by improvement in FDIC indemnification asset amortization, data processing fees, and intangible amortization.  The Company benefitted from a $277,000, or 16.1%, decline in the indemnification asset amortization from the third quarter of 2013 to the third quarter of 2014. Data processing fees declined $130,000, or 26.8%, and intangible amortization improved $88,000, or 15.6%, over this time frame.  The latter two savings were influenced heavily by the sale of the Georgia branches in the last quarter of 2013.

Nine Month Period
Noninterest expenses declined $828,000, or 2.9%, when comparing the first nine months of 2013 and 2014.  The majority of the decline was evidenced in four categories: OREO expenses, data processing fees, amortization of intangibles, and FDIC indemnification asset amortization.  OREO expenses declined $431,000, or 35.7%, during the first nine months of 2014 when compared to the same period in 2013 despite the large write-down in the third quarter of this year.  Data processing fees were $261,000 lower in the first nine months of 2014 compared with the same period in 2013, and intangible amortization was $265,000, or 15.6%, lower over the same time frame.  These expense reductions were due in part to the sale of the Georgia branches.  Lastly, the Company benefitted from a decrease of $394,000, or 8.2%, in indemnification asset amortization for the first nine months of 2014 versus the first nine months of 2013.  Other operating expenses offset these expense improvements and were $4.4 million for the first nine months of 2014 compared with $3.8 million for the same period in 2013.

Income Taxes

Income tax expense was $697,000 for the three months ended September 30, 2014, compared with income tax expense of $649,000 and $800,000 for the second quarter of 2014 and third quarter of 2013, respectively.   Income tax expense was $2.1 million and $2.0 million for the first nine months of 2014 and 2013, respectively.

FINANCIAL CONDITION

During the first nine months of 2014, total assets increased $39.3 million, or 3.6%, to $1.129 billion at September 30, 2014.  Total assets increased $13.8 million, or 1.2%, over the past year from $1.115 billion at September 30, 2013.  Total loans were $708.6 million at September 30, 2014, increasing $39.1 million since December 31, 2013.  Total loans grew $62.3 million, or 9.6%, since September 30, 2013.  Total non-covered loans were $644.2 million at September 30, 2014 and $596.2 million at December 31, 2013, increasing $48.1 million, or 8.1%.  Total non-covered loans increased $75.3 million, or 13.2%, since September 30, 2013.

The September 30, 2014 total includes $4.9 million of loans formerly categorized under the FDIC loss share arrangement, which are now categorized as non-covered loans (the "PCI loans").  While these loans no longer have FDIC loss guaranties, they are subject to SOP 03-3 accounting rules; thus, they will not receive consideration under the allowance for loan losses under the normal non-covered portfolio.  Excluding the $4.9 million mentioned above, non-covered loans would have increased $43.2 million, or 7.2%, and $70.3 million, or 12.4%, since December 31, 2013 and September 30, 2013, respectively.

The majority of the loan growth as evidenced by the chart below has been in the commercial real estate and residential real estate categories.  Commercial real estate loans grew $35.0 million, or 14.2%, while residential real estate loans grew $18.2 million, or 12.6%, since year end.

The following table shows the composition of the Company's non-covered loan portfolio at September 30, 2014, December 31, 2013, and September 30, 2013.

NON-COVERED LOANS










(Dollars in thousands)

30-Sep-14

31-Dec-13

30-Sep-13



Amount

% of Non-Covered Loans

Amount

% of Non-Covered Loans

Amount

% of Non-Covered Loans

Mortgage loans on real estate:











Residential 1-4 family

$

162,572

25.23%

$

144,382

24.21%

$

140,137

24.63%


Commercial


282,281

43.80%


247,284

41.47%


233,699

41.07%


Construction and land development


53,529

8.31%


55,278

9.27%


53,117

9.33%


Second mortgages


6,576

1.02%


6,854

1.15%


6,577

1.16%


Multifamily


34,108

5.29%


35,774

6.00%


34,640

6.09%


Agriculture


7,500

1.16%


9,565

1.60%


8,369

1.47%


Total real estate loans


546,566

84.81%


499,137

83.70%


476,539

83.75%

Commercial loans


90,707

14.08%


90,142

15.12%


85,440

15.01%

Consumer installment loans


5,667

0.88%


5,623

0.94%


5,563

0.98%

All other loans


1,489

0.23%


1,435

0.24%


1,480

0.26%


Gross loans


644,429

100.00%


596,337

100.00%


569,022

100.00%

Allowance for loan losses


(9,862)



(10,444)



(10,653)


Net unearned income/unamortized premium











on loans


(188)



(164)



(62)


Non-covered loans, net of unearned income

$

634,379


$

585,729


$

558,307


















 

The Company's securities portfolio, excluding equity securities, increased $10.3 million, or 3.5%, from $294.3 million at December 31, 2013 to $304.7 million at September 30, 2014.  Realized gains of $494,000 occurred during the first nine months of 2014 through sales and call activity.  During the third quarter of 2014, management purchased longer term, high quality tax-exempt municipal securities, which resulted in the growth noted above.

The Company had cash and cash equivalents of $18.5 million and $23.8 million at September 30, 2014 and December 31, 2013, respectively.  Cash and cash equivalents were $30.1 million at September 30, 2013.  Federal funds purchased at September 30, 2014 aggregated $3.3 million  compared with $0 at December 31, 2013 and there were no securities sold under agreements to repurchase (repos) at September 30, 2014, versus $6.0 million in repos at December 31, 2013.

The following table shows the composition of the Company's securities portfolio, excluding equity securities, at September 30, 2014, December 31, 2013 and September 30, 2013.

SECURITIES PORTFOLIO













(Dollars in thousands)


30-Sep-14


31-Dec-13


30-Sep-13



 Amortized Cost


 Fair   Value


 Amortized Cost


 Fair   Value


 Amortized Cost


 Fair   Value

Securities Available for Sale













U.S. Treasury issue and other













      U.S. Government agencies

$

82,019

$

80,931

$

99,789

$

98,987

$

100,518

$

99,829

U.S. Government sponsored agencies


-


-


487


486


487


489

State, county and municipal


135,469


136,928


138,884


134,096


137,396


134,144

Corporate and other bonds


12,011


11,942


6,369


6,349


7,398


7,408

Mortgage backed securities - U.S. Government agencies


2,507


2,402


3,608


3,439


7,777


7,693

Mortgage backed securities - U.S. Government sponsored agencies


26,113


26,008


22,631


22,420


21,156


21,074














  Total securities available for sale

$

258,119

$

258,211

$

271,768

$

265,777

$

274,732

$

270,637





























30-Sep-14


31-Dec-13


30-Sep-13



Amortized Cost


Fair Value


Amortized Cost


Fair Value


Amortized Cost


Fair Value

Securities Held to Maturity













State, county and municipal

$

32,040

$

32,855

$

9,385

$

10,103

$

11,455

$

12,219

Mortgage backed securities - U.S. Government agencies


5,186


5,478


6,604


7,002


7,244


7,644

Mortgage backed securities - U.S. Government agencies


9,250


9,729


12,574


13,200


14,211


14,899














  Total securities held to maturity

$

46,476

$

48,062

$

28,563

$

30,305

$

32,910

$

34,762

















 

Interest bearing deposits at September 30, 2014 were $840.2 million, an increase of $18.0 million from December 31, 2013. NOW, MMDA and Savings account balances increased $2.7 million, $3.5 million, and $2.5 million, respectively, since December 31, 2013.  Time deposit account balances increased $9.2 million, or 1.7%, during the first nine months of 2014.  Brokered time deposits declined $18.6 million, or 17.7%, since year end as management allowed brokered time deposits to mature as needed.  Brokered funding was used, in part, to fund the sale of the Georgia branches, and the corresponding generation of retail deposits was precipitated by several promotions management ran during the first nine months 2014.  This was a strategic initiative to retain core retail funding while not increasing interest expense substantively. 

FHLB advances were $81.6 million at September 30, 2014, compared with $77.1 million at December 31, 2013.  The Company increased the level of FHLB advances due to the low cost nature of this funding source and to assist with funding the sale of the Georgia franchise in the fourth quarter of 2013.  Long term debt totaled $9.7 million at September 30, 2014.  This borrowing, initially in the amount of $10.7 million, was obtained in April 2014, and the proceeds were used to redeem the Company's remaining outstanding TARP preferred stock.  The Company made a $1.0 million principal payment during the third quarter.

The following table compares the mix of interest bearing deposits for September 30, 2014, December 31, 2013 and September 30, 2013.

INTEREST BEARING DEPOSITS







(Dollars in thousands)









30-Sep-14


31-Dec-13


30-Sep-13

NOW

$

104,788

$

102,111

$

93,026

MMDA


97,718


94,170


92,814

Savings


77,664


75,159


73,996

Time deposits less than $100,000


240,045


235,482


222,657

Time deposits $100,000 and over


319,971


315,287


213,011

Total interest bearing deposits

$

840,186

$

822,209

$

695,504

 

Shareholders' equity was $104.5 million at September 30, 2014 and $106.7 million at December 31, 2013. While $11.5 million in equity was redeemed in connection with the repurchase of the TARP preferred stock and the associated warrant, shareholders' equity declined only $2.1 million, or 2.0%.  The offset was solid earnings retention as well as a $4.0 million improvement in other comprehensive income related to the unrealized gains and losses in the investment portfolio.

Asset Quality – non-covered assets

Nonaccrual loans were $9.5 million at September 30, 2014, declining $2.6 million from December 31, 2013 and $3.6 million from September 30, 2013.  The $2.6 reduction in nonaccrual loans since December 31, 2013 was the net result of $2.8 million in additions to nonaccrual loans and $5.4 million in reductions.  With respect to the reductions to nonaccrual loans, $1.2 million were returned to accruing status, $1.1 million were charged-off, $1.1 million were moved to OREO, and $2.0 million were the result of payments or payoffs to existing credits. 

Total non-performing assets totaled $15.9 million at September 30, 2014, declining $2.4 million since December 31, 2013.  The decline in non-performing assets was virtually all due to a reduction in nonaccrual loans as OREO balances increased slightly since year end 2013.  There were net charge-offs of $392,000 in the third quarter of 2014 compared with $254,000 in the second quarter of 2014 and $870,000 in the third quarter of 2013. 

The allowance for loan losses equaled 102.98% of non-covered nonaccrual loans at September 30, 2014 compared with 90.82% at June 30, 2014 and 81.67% at September 30, 2013. The ratio of the allowance for loan losses to total nonperforming assets was 62.03% at September 30, 2014 compared with 57.79% at June 30, 2014 and 49.45% at September 30, 2013.  The ratio of nonperforming assets to loans and other real estate owned continued to decline.  The ratio was 2.46% at September 30, 2014 compared with 2.77% at June 30, 2014 and 3.73% at September 30, 2013.

The following table reconciles the activity in the Company's non-covered allowance for loan losses excluding PCI loans, by quarter, for the past five quarters.

CREDIT QUALITY













(Dollars in thousands)



2014



2013




Third


Second


First



Fourth


Third




Quarter


Quarter


Quarter



Quarter


Quarter

Allowance for loan losses:













Beginning of period


$

10,156

$

10,410

$

10,444


$

10,653

$

11,523

Provision for loan losses



-


-


-



-


-

Charge-offs



(603)


(446)


(152)



(263)


(1,018)

Recoveries



211


192


118



54


148

Net charge-offs



(392)


(254)


(34)



(209)


(870)

End of period


$

9,764

$

10,156

$

10,410


$

10,444

$

10,653

 

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

ASSET QUALITY (NON-COVERED)












(Dollars in thousands)

2014



2013



30-Sep


30-Jun


31-Mar



31-Dec


30-Sep













Non-accruing loans

$

9,481

$

11,183

$

12,645


$

12,105

$

13,044

Loans past due over 90 days and accruing interest


178


-


-



-


-

Total nonperforming non-covered loans


9,659


11,183


12,645



12,105


13,044

Other real estate owned non-covered


6,261


6,390


5,439



6,244


8,496

Total nonperforming non-covered assets

$

15,920

$

17,573

$

18,084


$

18,349

$

21,540













Allowance for loan losses to loans


1.55%


1.62%


1.75%



1.75%


1.87%

Allowance for loan losses to nonperforming assets


62.03%


57.79%


57.56%



56.92%


49.45%

Allowance for loan losses to nonaccrual loans


102.98%


90.82%


82.33%



86.28%


81.67%

Nonperforming assets to loans and other real estate


2.46%


2.77%


3.02%



3.05%


3.73%

Net charge-offs for quarter to average loans,












   annualized


0.25%


0.17%


0.02%



0.14%


0.59%

 

A further breakout of nonaccrual loans, excluding PCI and covered loans, at September 30, 2014, December 31, 2013 and September 30, 2013 is below:

NON-COVERED NONACCRUAL LOANS










(Dollars in thousands)

30-Sep-14


31-Dec-13


30-Sep-13



Amount

% of Non-Covered Loans


Amount

% of Non-Covered Loans



Amount

% of Non-Covered Loans

Mortgage loans on real estate:













Residential 1-4 family

$

3,748

0.58%


$

4,229

0.71%


$

4,492

0.79%


Commercial


624

0.10%



1,382

0.23%



1,530

0.27%


Construction and land development


4,950

0.77%



5,882

0.99%



6,500

1.14%


Second mortgages


61

0.01%



225

0.04%



135

0.02%


Agriculture


-

-



205

0.03%



208

0.04%


Total real estate loans

$

9,383

1.46%


$

11,923

2.00%


$

12,865

2.26%

Commercial loans


8

0.00%



127

0.02%



127

0.02%

Consumer installment loans


90

0.01%



55

0.01%



52

0.01%

All other loans


-

-



-

-



-

-


Gross loans


$

9,481

1.47%


$

12,105

2.03%


$

13,044

2.29%

















 

Capital Requirements

The Company's ratio of total risk-based capital was 14.7% at September 30, 2014 compared with 16.8% at December 31, 2013.  The tier 1 risk-based capital ratio was 13.5% at September 30, 2014 and 15.6% at December 31, 2013. The Company's tier 1 leverage ratio was 9.3% at September 30, 2014 and 9.5% at December 31, 2013.  All capital ratios exceed regulatory minimums to be considered well capitalized.  The decline in the ratios is primarily from the repayment of the TARP.

Earnings Conference Call and Webcast

The Company will host a conference call for the financial community on Thursday, October 30, 2014, at 10:00 a.m. Eastern Time to discuss the third quarter and year-to-date 2014 financial results. The public is invited to listen to this conference call by dialing 877-870-4263 at least five minutes prior to the call.  Interested parties may also listen to this conference call through the internet by accessing the "Corporate Overview – Corporate Profile" page of the Company's internet site at www.cbtrustcorp.com.

A replay of the conference call will be available from 12:00 noon Eastern Time on October 30, 2014, until 9:00 a.m. Eastern Time on November 7, 2014. The replay will be available by dialing 877-344-7529 and entering access code 10054157 or  through the internet by accessing the "Corporate Overview – Corporate Profile" page of the Company's internet site at www.cbtrustcorp.com.

About Community Bankers Trust Corporation and Essex Bank

Community Bankers Trust Corporation is the holding company for Essex Bank, a Virginia state bank with 20 full-service offices, 14 of which are in Virginia and six of which are in Maryland.  The Bank also operates two loan production offices in Virginia. The Bank closed its branch office in Landover Hills, Maryland on October 24, 2014.

Additional information on the Bank is available on the Bank's website at www.essexbank.com.  For information on Community Bankers Trust Corporation, please visit its website at www.cbtrustcorp.com.

Forward-Looking Statements

This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements with respect to the Company's operations, performance, future strategy and goals. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in the following: the quality or composition of the Company's loan or investment portfolios, including collateral values and the repayment abilities of  borrowers and issuers; assumptions that underlie the Company's allowance for loan losses; general economic and market conditions, either nationally or in the Company's market areas; the interest rate environment; competitive pressures among banks and financial institutions or from companies outside the banking industry; real estate values; the demand for deposit, loan, and investment products and other financial services; the demand, development and acceptance of new products and services; the performance of vendors or other parties with which the Company does business; time and costs associated with de novo branching, acquisitions, dispositions and similar transactions; the realization of gains and expense savings from acquisitions, dispositions and similar transactions; assumptions and estimates that underlie the accounting for loan pools under the shared-loss agreements; consumer profiles and spending and savings habits; levels of fraud in the banking industry; the level of attempted cyber-attacks in the banking industry; the securities and credit markets; costs associated with the integration of banking and other internal operations; the soundness of other financial institutions with which the Company does business; inflation; technology; and legislative and regulatory requirements.  Many of these factors and additional risks and uncertainties are described in the Company's Annual Report on Form 10-K for the year ended December 31, 2013 and other reports filed from time to time by the Company with the Securities and Exchange Commission. This press release speaks only as of its date, and the Company disclaims any duty to update the information in it.

Consolidated Balance Sheets









Unaudited Condensed









(Dollars in thousands)










30-Sep-14


31-Dec-13


30-Sep-13

Assets









Cash and due from banks

$

8,335


$

10,857


$

11,585

Interest bearing bank deposits


10,160



12,978



18,531

Total cash and cash equivalents


18,495



23,835



30,116










Securities available for sale, at fair value


258,211



265,777



270,637

Securities held to maturity


46,476



28,563



32,910

Equity securities, restricted, at cost


8,149



8,358



6,403

Total securities


312,836



302,698



309,950










Loans held for sale


239



100



25,396










Loans not covered by FDIC shared-loss agreements


644,241



596,173



568,960

Loans covered by FDIC shared-loss agreements


64,338



73,275



77,270

Allowance for loan losses (non-covered)


(9,862)



(10,444)



(10,653)

Allowance for loan losses (covered)


(386)



(484)



(484)

Net loans


698,331



658,520



635,093










Bank premises and equipment


26,255



27,872



28,078

Bank premises and equipment held for sale


3,237



-



5,177

Other real estate owned, non-covered


6,261



6,244



8,496

Other real estate owned, covered by FDIC


1,752



2,692



2,145

FDIC receivable


978



368



330

Bank owned life insurance


21,278



20,795



20,622

Core deposit intangibles, net


5,190



6,621



8,600

FDIC indemnification asset


20,315



25,409



27,115

Other assets


13,631



14,378



13,858

Total assets

$

1,128,798


$

1,089,532


$

1,114,976










Liabilities









Deposits:









Noninterest bearing


81,526



70,132



72,795

Interest bearing


840,186



822,209



695,504

Total deposits


921,712



892,341



768,299

Deposits held for sale


-



-



192,199

Federal funds purchased and securities sold under agreements to repurchase


3,287



6,000



7,000

Federal Home Loan Bank advances


81,584



77,125



31,503

Long term debt




9,680



-



-

Trust preferred capital notes


4,124



4,124



4,124

Other liabilities


3,863



3,283



3,381

Total liabilities

$

1,024,250


$

982,873


$

1,006,506










Shareholders' Equity









Preferred stock (5,000,000 shares authorized $0.01 par value; 0, 10,680 and 13,180 shares issued and outstanding, respectively)


-



10,680



13,180

Discount on preferred stock


-



-



(44)

Warrants on preferred stock


-



1,037



1,037

Common stock (200,000,000 shares authorized $0.01 par value; 21,782,826, 21,709,096, 21,701,131, shares issued and outstanding , respectively)


218



217



217

Additional paid in capital


145,238



144,656



144,595

Accumulated deficit


(40,812)



(45,822)



(46,736)

Accumulated other comprehensive loss


(96)



(4,109)



(3,779)

Total shareholders' equity

$

104,548


$

106,659


$

108,470

Total liabilities and shareholders' equity

$

1,128,798


$

1,089,532


$

1,114,976












 

Consolidated Statements of Operations















Unaudited Condensed















(Dollars in thousands)




Three months ended




Three months ended




YTD
2014


30-Sep-14


30-Jun-14




YTD
2013



30-Sep-13



Interest and dividend income
















Interest and fees on loans

$

22,467

$

8,125

$

7,291



$

 

22,646


$

 

7,513



Interest and fees on FDIC covered loans


8,670


2,445


3,264




8,942



3,538



Interest on federal funds sold


-


-


-




3



-



Interest on deposits in other banks


46


11


22




33



11



Investments (taxable)


5,221


1,813


1,710




5,717



1,934



Investments (nontaxable)


595


271


168




487



175



Total interest income


36,999


12,665


12,455




37,828



13,171



Interest expense
















Interest on deposits


4,365


1,504


1,453




4,869



1,568



Interest on short-term borrowings


4


2


1




4



1



Interest on other borrowed funds


681


277


243




561



180



Total interest expense


5,050


1,783


1,697




5,434



1,749



















Net interest income


31,949


10,882


10,758




32,394



11,422



















Provision for loan losses


-


-


-




-



-



Net interest income after provision for loan losses


31,949


10,882


10,758




32,394



11,422



















Noninterest income
















Service charges on deposit accounts


1,634


584


561




2,105



741



Gain on sale of securities, net


494


115


24




446



38



Gain/(loss) on sale of other loans, net


153


78


27




(614)



(614)



Income on bank owned life insurance


578


193


193




547



199



Other


578


196


165




773



229



Total noninterest income


3,437


1,166


970




3,257



593



















Noninterest expense
















Salaries and employee benefits


12,023


4,072


4,028




11,990



4,096



Occupancy expenses


1,966


631


687




2,070



690



Equipment expenses


734


255


260




790



276



Legal fees


67


10


29




75



24



Professional fees


328


86


135




241



52



FDIC assessment


611


210


194




615



225



Data processing fees


1,312


355


463




1,573



485



FDIC indemnification asset amortization


4,415


1,439


1,478




4,809



1,716



Amortization of intangibles


1,431


477


477




1,696



565



Other real estate expenses


775


392


100




1,206



(33)



Other operating expenses


4,412


1,611


1,508




3,837



1,337



Total noninterest expense


28,074


9,538


9,359




28,902



9,433



















Net income before income taxes


7,312


2,510


2,369




6,749



2,582



Income tax expense


2,055


697


649




2,036



800



Net income


5,257


1,813


1,720




4,713



1,782



Dividends on preferred stock


247


-


182




650



208



Accretion of discount on preferred stock


-


-


-




190



73



Net income available to common
















shareholders

$

5,010

$

1,813

$

1,538



$

3,873


$

1,501





















 

Income Statement Trend Analysis












Unaudited












(Dollars in thousands)


Three months ended



30-Sep-14

30-Jun-14

31-Mar-14

31-Dec-13

30-Sep-13

Interest and dividend income












Interest and fees on loans


$

8,125

$

7,291

$

7,051

$

7,050

$

7,513

Interest and fees on FDIC covered loans



2,445


3,264


2,961


2,994


3,538

Interest on federal funds sold



-


-


-


-


-

Interest on deposits in other banks



11


22


13


25


11

Investments (taxable)



1,813


1,710


1,698


1,976


1,934

Investments (nontaxable)



271


168


156


172


175

  Total interest income



12,665


12,455


11,879


12,217


13,171

Interest expense












Interest on deposits



1,504


1,453


1,408


1,501


1,568

Interest on short-term borrowings



2


1


1


-


1

Interest on other borrowed funds



277


243


161


143


180

  Total interest expense



1,783


1,697


1,570


1,644


1,749













  Net interest income



10,882


10,758


10,309


10,573


11,422













Provision for loan losses



-


-


-


-


-

Net interest income after provision for loan losses



10,882


10,758


10,309


10,573


11,422













Noninterest income












Service charges on deposit accounts



584


561


489


634


741

Gain on sale of securities, net



115


24


355


72


38

Gain/(loss) on sale of other loans, net



78


27


48


255


(614)

Income on bank owned life insurance



193


193


192


200


199

Other



196


165


217


306


229

  Total noninterest income



1,166


970


1,301


1,467


593













Noninterest expense












Salaries and employee benefits



4,072


4,028


3,923


3,991


4,096

Occupancy expenses



631


687


648


647


690

Equipment expenses



255


260


219


248


276

Legal fees



10


29


28


20


24

Professional fees



86


135


107


49


52

FDIC assessment



210


194


207


228


225

Data processing fees



355


463


494


505


485

FDIC indemnification asset amortization



1,439


1,478


1,498


1,640


1,716

Amortization of intangibles



477


477


477


506


565

Other real estate expenses



392


100


283


828


(33)

Other operating expenses



1,611


1,508


1,293


1,724


1,337

  Total noninterest expense



9,538


9,359


9,177


10,386


9,433













Net income before income taxes



2,510


2,369


2,433


1,654


2,582

Income tax expense



697


649


709


461


800

  Net income



1,813


1,720


1,724


1,193


1,782

Dividends on preferred stock



-


182


65


235


208

Accretion of discount on preferred stock



-


-


-


44


73

Net income available to common












shareholders


$

1,813

$

1,538

$

1,659

$

914

$

1,501

 

COMMUNITY BANKERS TRUST CORPORATION












NET INTEREST MARGIN ANALYSIS














AVERAGE BALANCE SHEETS














(Dollars in thousands)
















Three months ended September 30, 2014


Three months ended September 30, 2013




Average Balance Sheet

 

Interest Income / Expense

 

Average Rates Earned / Paid


Average Balance Sheet

 

Interest Income / Expense

 

Average Rates Earned / Paid










ASSETS:
















Loans non-covered, including fees

$

640,592

$

8,125


5.03%


$

592,172

$

7,513


5.03%



FDIC covered loans,  including fees


64,626


2,445


15.00%



77,497


3,538


18.11%



   Total loans


705,218


10,570


5.95%



669,669


11,051


6.55%



Interest bearing bank balances


14,191


11


0.32%



17,416


11


0.27%



Federal funds sold


179


-


0.10%



1,391


-


0.10%



Securities (taxable)


266,321


1,813


2.72%



293,941


1,934


2.63%



Securities (tax exempt)(1)


36,311


410


4.53%



21,636


265


4.89%



   Total earning assets


1,022,220


12,804


4.97%



1,004,053


13,261


5.24%



Allowance for loan losses


(10,670)







(11,932)







Non-earning assets


113,927







129,392







   Total assets

$

1,125,477






$

1,121,513






















LIABILITIES AND
















SHAREHOLDERS' EQUITY
















Demand - interest bearing

$

207,080

$

151


0.29%


$

245,660

$

194


0.31%



Savings


77,287


60


0.31%



85,836


75


0.35%



Time deposits


556,079


1,293


0.92%



535,699


1,299


0.96%



   Total interest bearing deposits


840,446


1,504


0.71%



867,195


1,568


0.72%



Short-term borrowings


1,744


2


0.61%



654


1


0.68%



FHLB and other borrowings


85,550


170


0.79%



55,344


180


1.28%



Long- term debt


10,387


107


4.02%



-


-


-



   Total interest bearing liabilities


938,127


1,783


0.75%



923,193


1,749


0.75%



Noninterest bearing deposits


79,434







84,428







Other liabilities


4,109







3,808







   Total liabilities


1,021,670







1,011,429







Shareholders' equity


103,807







110,084







   Total liabilities and
















   Shareholders' equity

$

1,125,477






$

1,121,513







Net interest earnings



$

11,021






$

11,512





Interest spread






4.22%







4.49%



Net interest margin






4.28%







4.55%


















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








                                    

COMMUNITY BANKERS TRUST CORPORATION












NET INTEREST MARGIN ANALYSIS















AVERAGE BALANCE SHEETS















(Dollars in thousands)


















Nine months ended September 30, 2014


Nine months ended September 30, 2013




Average Balance
Sheet

Interest Income / Expense

Average Rates Earned / Paid


Average Balance
Sheet

Interest Income / Expense

Average Rates Earned / Paid

ASSETS:
















Loans non-covered, including fees


$

615,921

$

22,467


4.88%


$

585,304

$

22,646


5.17%


FDIC covered loans,  including fees



68,010


8,670


17.04%



80,450


8,942


14.86%


   Total loans



683,931


31,137


6.09%



665,754


31,588


6.34%


Interest bearing bank balances



19,757


46


0.31%



18,079


33


0.25%


Federal funds sold



520


-


0.10%



4,353


3


0.10%


Securities (taxable)



271,680


5,221


2.56%



295,689


5,717


2.58%


Securities (tax exempt)(1)



26,322


901


4.56%



19,938


738


4.93%


   Total earning assets



1,002,210


37,305


4.98%


$

1,003,813

$

38,079


5.07%


Allowance for loan losses



(10,808)







(12,763)






Non-earning assets



115,194







130,516






   Total assets


$

1,106,596






$

1,121,566





















LIABILITIES AND
















SHAREHOLDERS' EQUITY
















Demand - interest bearing


$

199,297

$

441


0.30%


$

244,573

$

574


0.31%


Savings



76,654


192


0.34%



81,974


207


0.34%


Time deposits



556,915


3,732


0.90%



540,923


4,088


1.01%


   Total interest bearing deposits



832,866


4,365


0.70%



867,470


4,869


0.75%


Short-term borrowings



986


4


0.57%



710


4


0.73%


FHLB and other borrowings



82,629


493


0.80%



54,354


561


1.38%


Long- term debt



6,200


188


4.00%



-


-


-


   Total interest bearing liabilities



922,681


5,050


0.74%



922,534


5,434


0.79%


Noninterest bearing deposits



73,962







80,377






Other liabilities



4,186







3,954






   Total liabilities



1,000,829







1,006,865






Shareholders' equity



105,767







114,701






   Total liabilities and
















   Shareholders' equity


$

1,106,596






$

1,121,566






Net interest earnings




$

32,255






$

32,645




Interest spread







4.24%







4.28%


Net interest margin







4.30%







4.35%


















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




























 

Non-GAAP Financial Measures

The information below presents certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP). Common tangible book value equals total shareholders' equity less preferred stock, goodwill and identifiable intangible assets, and common tangible book value per share is computed by dividing common tangible book value by the number of common shares outstanding. Common tangible assets equal total assets less preferred stock, goodwill and identifiable intangible assets.

Management believes that common tangible book value and the ratio of common tangible book value to common tangible assets are meaningful because they are some of the measures that the Company and investors use to assess capital adequacy. Management believes that presenting the change in common tangible book value per share, the change in stock price to common tangible book value per share, and the change in the ratio of common tangible book value to common tangible assets provide meaningful period-to-period comparisons of these measures.

These measures are a supplement to GAAP used to prepare the Company's financial statements and should not be viewed as a substitute for GAAP measures. In addition, the Company's non-GAAP measures may not be comparable to non-GAAP measures of other companies. The following table reconciles these non-GAAP measures from their respective GAAP basis measures.

Common Tangible Book Value


30-Sep-14


30-Jun-14


31-Dec-13


30-Sep-13

(Dollars in thousands)


















Total shareholders' equity

$

104,548

$

102,089

$

106,659

$

108,470

Preferred stock (net)


-


-


11,717


14,173

Core deposit intangible (net)


5,190


5,667


6,621


8,600

Common tangible book value


99,358


96,422


88,321


85,697

Shares outstanding


21,783


21,751


21,709


21,701

Common tangible book value per share

$

4.56

$

4.43

$

4.07

$

3.95










Stock Price

$

4.37

$

4.38

$

3.76

$

3.68










Price/common tangible book


95.8%


98.9%


92.4%


93.2%










Common tangible book/common tangible assets









     Total assets

$

1,128,798

$

1,114,819

$

1,089,532

$

1,114,976

     Preferred stock (net)


-


-


11,717


14,173

     Core deposit intangible


5,190


5,667


6,621


8,600

Common tangible assets


1,123,608


1,109,152


1,071,194


1,092,203

Common tangible book 


99,358


96,422


88,321


85,697

Common tangible equity to common tangible assets


8.84%


8.69%


8.25%


7.85%

 

Logo - http://photos.prnewswire.com/prnh/20140129/PH54398LOGO

SOURCE Community Bankers Trust Corporation

Related Stocks:
Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.