x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
FOR
THE QUARTERLY PERIOD ENDED SEPTEMBER 30,
2009
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
26-0734029
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employer
|
Incorporation
or Organization)
|
Identification
No.)
|
Class
|
Outstanding as of October 29,
2009
|
Common
stock, $.001 par value
|
5,513,482
|
PART I.
FINANCIAL INFORMATION
|
|||
|
Item
1.
|
Financial
Statements
|
3
|
Item
2.
|
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
|
20
|
|
Item
3.
|
Quantitative
and Qualitative Disclosure about Market Risk
|
37
|
|
Item
4.
|
Controls
and Procedures
|
38
|
|
PART II. OTHER INFORMATION
|
|||
Item
1
|
Legal
Proceedings
|
38
|
|
Item
1A.
|
Risk
Factors
|
38
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
39
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
39
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
39
|
|
Item
5.
|
Other
Information
|
39
|
|
Item
6.
|
Exhibits
|
39
|
|
EX-31.01
SECTION 302, CERTIFICATION OF THE CEO
|
|||
EX-31.02
SECTION 302, CERTIFICATION OF THE CFO
|
|||
EX-31.01
SECTION 906, CERTIFICATION OF THE CEO
|
|||
EX-31.01
SECTION 906, CERTIFICATION OF THE CFO
|
September 30,
2009
|
December 31,
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 20,918 | $ | 22,844 | ||||
Interest-bearing
balances due from depository institutions
|
165,924 | 30,774 | ||||||
Federal
funds sold
|
384 | 19,300 | ||||||
Cash
and cash equivalents
|
$ | 187,226 | 72,918 | |||||
Securities
available for sale
|
137,624 | 102,339 | ||||||
Restricted
equity securities
|
3,241 | 2,659 | ||||||
Mortgage
loans held for sale
|
5,087 | 3,320 | ||||||
Loans
|
1,154,090 | 968,233 | ||||||
Less
allowance for loan losses
|
(14,596 | ) | (10,602 | ) | ||||
Loans,
net
|
1,139,494 | 957,631 | ||||||
Premises
and equipment, net
|
5,223 | 3,884 | ||||||
Accrued
interest and dividends receivable
|
5,163 | 4,026 | ||||||
Deferred
tax assets
|
3,256 | 3,585 | ||||||
Other
real estate owned
|
13,453 | 10,473 | ||||||
Other
assets
|
2,438 | 1,437 | ||||||
Total
assets
|
$ | 1,502,205 | $ | 1,162,272 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
|
$ | 175,089 | $ | 121,459 | ||||
Interest-bearing
|
1,186,394 | 915,860 | ||||||
Total
deposits
|
1,361,483 | 1,037,319 | ||||||
Other
borrowings
|
24,918 | 20,000 | ||||||
Trust
preferred securities
|
15,194 | 15,087 | ||||||
Accrued
interest payable
|
1,103 | 1,280 | ||||||
Other
liabilities
|
2,286 | 1,803 | ||||||
Total
liabilities
|
1,404,984 | 1,075,489 | ||||||
Stockholders'
equity:
|
||||||||
Common
stock, par value $.001 per share; 15,000,000 shares
authorized; 5,513,482 and 5,374,022 shares issued and
outstanding
|
6 | 5 | ||||||
Preferred
stock, par value $.001 per share; 1,000,000 shares authorized; no
shares outstanding
|
- | - | ||||||
Additional
paid-in capital
|
74,877 | 70,729 | ||||||
Retained
earnings
|
18,974 | 15,087 | ||||||
Accumulated
other comprehensive income
|
3,364 | 962 | ||||||
Total
stockholders' equity
|
97,221 | 86,783 | ||||||
Total
liabilities and stockholders' equity
|
$ | 1,502,205 | $ | 1,162,272 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Interest
income:
|
||||||||||||||||
Interest
and fees on loans
|
$ | 14,598 | $ | 12,657 | $ | 40,690 | $ | 36,969 | ||||||||
Taxable
securities
|
1,006 | 951 | 3,117 | 2,832 | ||||||||||||
Nontaxable
securities
|
402 | 233 | 1,022 | 677 | ||||||||||||
Federal
funds sold
|
77 | 12 | 148 | 449 | ||||||||||||
Other
interest and dividends
|
9 | 28 | 30 | 130 | ||||||||||||
Total
interest income
|
16,092 | 13,881 | 45,007 | 41,057 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Deposits
|
4,031 | 4,640 | 12,391 | 14,819 | ||||||||||||
Borrowed
funds
|
617 | 364 | 1,626 | 580 | ||||||||||||
Total
interest expense
|
4,648 | 5,004 | 14,017 | 15,399 | ||||||||||||
Net
interest income
|
11,444 | 8,877 | 30,990 | 25,658 | ||||||||||||
Provision
for loan losses
|
3,209 | 1,381 | 8,277 | 4,900 | ||||||||||||
Net
interest income after provision for loan losses
|
8,235 | 7,496 | 22,713 | 20,758 | ||||||||||||
Noninterest
income:
|
||||||||||||||||
Service
charges on deposit accounts
|
419 | 358 | 1,151 | 904 | ||||||||||||
Other
operating income
|
548 | 314 | 2,018 | 1,007 | ||||||||||||
Total
noninterest income
|
967 | 672 | 3,169 | 1,911 | ||||||||||||
Noninterest
expenses:
|
||||||||||||||||
Salaries
and employee benefits
|
3,398 | 2,684 | 10,354 | 7,910 | ||||||||||||
Equipment
and occupancy expense
|
767 | 546 | 1,977 | 1,598 | ||||||||||||
Professional
services
|
228 | 254 | 657 | 829 | ||||||||||||
Other
operating expenses
|
2,579 | 1,977 | 7,299 | 4,484 | ||||||||||||
Total
noninterest expenses
|
6,972 | 5,461 | 20,287 | 14,821 | ||||||||||||
Income
before income taxes
|
2,230 | 2,707 | 5,595 | 7,848 | ||||||||||||
Provision
for income taxes
|
622 | 983 | 1,708 | 2,803 | ||||||||||||
Net
income
|
$ | 1,608 | $ | 1,724 | $ | 3,887 | $ | 5,045 | ||||||||
Basic
earnings per share
|
$ | 0.29 | $ | 0.34 | $ | 0.71 | $ | 0.99 | ||||||||
Diluted
earnings per share
|
$ | 0.28 | $ | 0.32 | $ | 0.67 | $ | 0.95 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
income
|
$ | 1,608 | $ | 1,724 | $ | 3,887 | $ | 5,045 | ||||||||
Other
comprehensive income (loss), net of tax:
|
||||||||||||||||
Unrealized
holding gains (losses) arising during period from securities available for
sale, net of tax (benefit) of $1,304 and $1,330 for the three and nine
months ended September 30, 2009, respectively, and $(177) and $(643) for
the three and nine months ended September 30, 2008,
respectively
|
2,532 | (344 | ) | 2,582 | (1,248 | ) | ||||||||||
Unrealized
holding gains arising during period from derivative, net of tax of $35,
for the nine months ended September 30, 2008
|
- | - | - | 68 | ||||||||||||
Reclassification
adjustment for net gains realized on derivatives in net income, net of tax
benefit of $93 for the nine months ended September 30, 2009, and $46 and
$138 for the three and nine months ended September 30, 2008,
respectively
|
- | (90 | ) | (180 | ) | (270 | ) | |||||||||
Other
comprehensive income (loss)
|
2,532 | (434 | ) | 2,402 | (1,450 | ) | ||||||||||
Comprehensive
income
|
$ | 4,140 | $ | 1,290 | $ | 6,289 | $ | 3,595 |
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Total
Stockholders'
Equity
|
||||||||||||||||
Balance,
December 31, 2008
|
$ | 5 | $ | 70,729 | $ | 15,087 | $ | 962 | $ | 86,783 | ||||||||||
Sale
of 139,460 shares
|
1 | 3,478 | - | - | 3,479 | |||||||||||||||
Issuance
of warrants related to subordinated notes payable
|
- | 86 | - | - | 86 | |||||||||||||||
Other
comprehensive income
|
- | - | - | 2,402 | 2,402 | |||||||||||||||
Stock
based compensation expense
|
- | 584 | - | - | 584 | |||||||||||||||
Net
income
|
- | - | 3,887 | - | 3,887 | |||||||||||||||
Balance,
September 30, 2009
|
$ | 6 | $ | 74,877 | $ | 18,974 | $ | 3,364 | $ | 97,221 |
2009
|
2008
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net
income
|
3,887 | $ | 5,045 | |||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Deferred
tax benefit
|
(909 | ) | (818 | ) | ||||
Provision
for loan losses
|
8,277 | 4,900 | ||||||
Depreciation
and amortization
|
802 | 683 | ||||||
Net
accretion of investments
|
(326 | ) | (248 | ) | ||||
Amortized
gain on derivative
|
(272 | ) | 408 | |||||
Increase
in accrued interest and dividends receivable
|
(1,137 | ) | (119 | ) | ||||
Stock
compensation expense
|
584 | 492 | ||||||
(Decrease)
increase in accrued interest payable
|
(177 | ) | 408 | |||||
Proceeds
from sale of mortgage loans held for sale
|
148,071 | 60,553 | ||||||
Originations
of mortgage loans held for sale
|
(151,699 | ) | (62,149 | ) | ||||
Gain
on sale of securities available for sale
|
(42 | ) | - | |||||
Loss
on sale of other real estate
|
817 | 172 | ||||||
Loss
on disposal of premises and equipment
|
2 | - | ||||||
Net
change in other assets, liabilities, and other operating
activities
|
(457 | ) | (1,774 | ) | ||||
Net
cash provided by operating activities
|
7,421 | 7,553 | ||||||
INVESTMENT
ACTIVITIES
|
||||||||
Purchase
of securities available for sale
|
(45,913 | ) | (11,960 | ) | ||||
Proceeds
from maturities, calls and paydowns of securities available for
sale
|
12,825 | 7,419 | ||||||
Increase
in loans
|
(197,275 | ) | (233,285 | ) | ||||
Purchase
of premises and equipment
|
(2,144 | ) | (391 | ) | ||||
Purchase
of restricted equity securities
|
(582 | ) | (1,457 | ) | ||||
Proceeds
from sale of securities available for sale
|
2,083 | - | ||||||
Proceeds
from disposal of premises and equipment
|
1 | - | ||||||
Proceeds
from sale of other real estate owned and repossessions
|
5,249 | 1,505 | ||||||
Net
cash used in investing activities
|
(225,756 | ) | (238,169 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Net
increase in noninterest-bearing deposits
|
53,630 | 20,866 | ||||||
Net
increase in interest-bearing deposits
|
270,534 | 167,189 | ||||||
Repayment
of other borrowings
|
- | (73 | ) | |||||
Proceeds
from other borrowings
|
5,000 | 20,000 | ||||||
Proceeds
from issuance of trust preferred securities
|
- | 15,000 | ||||||
Proceeds
from sale of stock, net
|
3,479 | - | ||||||
Net
cash provided by financing activities
|
332,643 | 222,982 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
114,308 | (7,634 | ) | |||||
Cash
and cash equivalents at beginning of year
|
72,918 | 66,422 | ||||||
Cash
and cash equivalents at end of year
|
187,226 | $ | 58,788 | |||||
SUPPLEMENTAL
DISCLOSURE
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$ | 14,194 | $ | 15,807 | ||||
Income
taxes
|
3,117 | 3,561 | ||||||
NONCASH
TRANSACTIONS
|
||||||||
Transfers
of loans from held for sale to held for investment
|
$ | 1,861 | $ | - | ||||
Other
real estate acquired in settlement of loans
|
9,464 | 7,492 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(In Thousands, Except Shares and Per Share Data)
|
||||||||||||||||
Weighted
average common shares outstanding
|
5,513,482 | 5,113,482 | 5,476,701 | 5,113,482 | ||||||||||||
Net
income
|
$ | 1,608 | $ | 1,724 | $ | 3,887 | $ | 5,045 | ||||||||
Basic
earnings per share
|
$ | 0.29 | $ | 0.34 | $ | 0.71 | $ | 0.99 | ||||||||
Weighted
average common shares outstanding
|
5,513,482 | 5,113,482 | 5,476,701 | 5,113,482 | ||||||||||||
Dilutive
effects of assumed conversions and exercise of stock options and
warrants
|
307,849 | 230,448 | 297,740 | 225,011 | ||||||||||||
Weighted
average common and dilutive potential common shares
outstanding
|
5,821,331 | 5,343,930 | 5,774,441 | 5,338,493 | ||||||||||||
Net
income
|
$ | 1,608 | $ | 1,724 | $ | 3,887 | $ | 5,045 | ||||||||
Diluted
earnings per share
|
$ | 0.28 | $ | 0.32 | $ | 0.67 | $ | 0.95 |
Amortized
Cost
|
Gross
Unrealized
Gain
|
Gross
Unrealized
Loss
|
Market
Value
|
|||||||||||||
(In
Thousands)
|
||||||||||||||||
Securities
Available for Sale
|
||||||||||||||||
September
30, 2009:
|
||||||||||||||||
U.S.
Treasury and government agencies
|
$ | 24,936 | $ | 371 | $ | - | $ | 25,307 | ||||||||
Mortgage-backed
securities
|
54,141 | 3,057 | (6 | ) | 57,192 | |||||||||||
State
and municipal securities
|
50,448 | 2,058 | (397 | ) | 52,109 | |||||||||||
Corporate
debt
|
3,002 | 58 | (44 | ) | 3,016 | |||||||||||
Total
|
$ | 132,527 | $ | 5,544 | $ | (447 | ) | $ | 137,624 | |||||||
Securities
Available for Sale
|
||||||||||||||||
December
31, 2008:
|
||||||||||||||||
U.S.
Treasury and government agencies
|
$ | 5,093 | $ | 42 | $ | (18 | ) | $ | 5,117 | |||||||
Mortgage-backed
securities
|
60,211 | 2,338 | (5 | ) | 62,544 | |||||||||||
State
and municipal securities
|
29,879 | 457 | (857 | ) | 29,479 | |||||||||||
Corporate
debt
|
5,971 | - | (772 | ) | 5,199 | |||||||||||
Total
|
$ | 101,154 | $ | 2,837 | $ | (1,652 | ) | $ | 102,339 |
Less Than Twelve Months
|
Twelve Months or More
|
|||||||||||||||
Gross
Unrealized
Losses
|
Fair Value
|
Gross
Unrealized
Losses
|
Fair Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
September
30, 2009:
|
||||||||||||||||
U.S.
Treasury and government agencies
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Mortgage-backed
securities
|
(6 | ) | 2,099 | - | - | |||||||||||
State
and municipal securities
|
(397 | ) | 6,274 | - | - | |||||||||||
Corporate
debt
|
- | - | (44 | ) | 1,967 | |||||||||||
$ | (403 | ) | $ | 8,373 | $ | (44 | ) | $ | 1,967 | |||||||
December
31, 2008.:
|
||||||||||||||||
U.S.
Treasury and government agencies
|
$ | (18 | ) | $ | 3,089 | $ | - | $ | - | |||||||
Mortgage-backed
securities
|
(5 | ) | 1,868 | - | - | |||||||||||
State
and municipal securities
|
(857 | ) | 14,814 | - | - | |||||||||||
Corporate
debt
|
(772 | ) | 5,199 | - | - | |||||||||||
$ | (1,652 | ) | $ | 24,970 | $ | - | $ | - |
2009
|
2008
|
|||||||
Expected
volatility
|
20.00 | % | 20.00 | % | ||||
Expected
dividends
|
0.50 | % | 0.50 | % | ||||
Expected
term (in years)
|
7 | 7 | ||||||
Risk-free
rate
|
1.70 | % | 2.93 | % |
Shares
|
Weighted
Average
Exercise Price
|
Weighted
Average
Remaining
Contractual
Term (years)
|
Aggregate
Intrinsic
Value
|
|||||||||||||
(In Thousands)
|
||||||||||||||||
Nine
Months Ended September 30, 2009:
|
||||||||||||||||
Outstanding
at January 1, 2009
|
796,000 | $ | 14.50 | 7.7 | $ | 8,363 | ||||||||||
Granted
|
40,000 | 25.00 | 9.4 | - | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
(2,500 | ) | 15.00 | 7.2 | - | |||||||||||
Outstanding
at September 30, 2009
|
833,500 | 15.00 | 7.1 | $ | 8,338 | |||||||||||
Exercisable
at September 30, 2009
|
136,864 | $ | 11.84 | 6.4 | $ | 1,801 | ||||||||||
Nine
Months Ended September 30, 2008:
|
||||||||||||||||
Outstanding
at January 1, 2008
|
712,500 | $ | 13.12 | 8.4 | $ | 4,905 | ||||||||||
Granted
|
98,500 | 24.31 | - | - | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
Outstanding
at September 30, 2008
|
811,000 | 14.48 | 8.0 | $ | 8,536 | |||||||||||
Exercisable
at September 30, 2008
|
61,932 | $ | 11.77 | 7.2 | $ | 819 |
Level
1:
|
Quoted
prices (unadjusted) in active markets that are accessible at the
measurement date for assets or liabilities. The fair value hierarchy gives
the highest priority to Level 1
inputs.
|
Level
2:
|
Observable
prices that are based on inputs not quoted on active markets, but
corroborated by market data.
|
Level
3:
|
Unobservable
inputs are used when little or no market data is available. The fair value
hierarchy gives the lowest priority to Level 3
inputs.
|
(In
Thousands)
|
||||||||||||||||
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
Total
|
|||||||||||||
Assets
Measured on a Recurring Basis:
|
||||||||||||||||
Available
for sale securities
|
$ | - | $ | 137,624 | $ | - | $ | 137,624 | ||||||||
Interest
rate swap agreements
|
- | 552 | 552 | |||||||||||||
Total
assets at fair value
|
$ | - | $ | 138,176 | $ | - | $ | 138,176 | ||||||||
Liabilities
Measured on a Recurring Basis:
|
||||||||||||||||
Interest
rate swap agreements
|
$ | - | $ | 552 | $ | - | $ | 552 | ||||||||
Assets
Measured on a Nonrecurring Basis:
|
||||||||||||||||
Impaired
loans
|
$ | - | $ | - | $ | 26,716 | $ | 26,716 | ||||||||
Other
real estate owned
|
- | - | 13,453 | 13,453 | ||||||||||||
Total
assets at fair value
|
$ | - | $ | - | $ | 40,169 | $ | 40,169 |
September 30, 2009
|
December 31, 2008
|
|||||||||||||||
Carrying
Amount
|
Fair Value
|
Carrying
Amount
|
Fair Value
|
|||||||||||||
(In
Thousands)
|
(In
Thousands)
|
|||||||||||||||
Financial
Assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 187,226 | $ | 187,226 | $ | 72,918 | $ | 72,918 | ||||||||
Investment
securities
|
137,624 | 137,624 | 102,339 | 102,339 | ||||||||||||
Restricted
equity securities
|
3,241 | 3,241 | 2,659 | 2,659 | ||||||||||||
Mortgage
loans held for sale
|
5,087 | 5,087 | 3,320 | 3,320 | ||||||||||||
Loans,
net
|
1,139,494 | 1,142,522 | 957,631 | 979,656 | ||||||||||||
Accrued
interest and dividends receivable
|
5,163 | 5,163 | 4,026 | 4,026 | ||||||||||||
Derivative
|
552 | 552 | 823 | 823 | ||||||||||||
Financial
Liabilities:
|
||||||||||||||||
Deposits
|
$ | 1,361,483 | $ | 1,361,800 | $ | 1,037,319 | $ | 1,038,502 | ||||||||
Borrowings
|
24,918 | 25,544 | 20,000 | 20,270 | ||||||||||||
Trust
preferred securities
|
15,194 | 14,519 | 15,087 | 12,544 | ||||||||||||
Accrued
interest payable
|
1,103 | 1,103 | 1,280 | 1,280 | ||||||||||||
Derivative
|
552 | 552 | 823 | 823 |
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
Less Than
One Year
|
One Year to
Five Years
|
Five Years to
Ten Years
|
More Than
Ten Years
|
Total
|
||||||||||||||||
(In
Thousands)
|
||||||||||||||||||||
U.S.
Treasury and government agencies
|
$ | - | $ | 21,098 | $ | 2,997 | $ | 841 | $ | 24,936 | ||||||||||
Mortgage-backed
securities
|
- | 52,115 | 2,026 | - | 54,141 | |||||||||||||||
State
and municipal securities
|
- | 4,383 | 28,102 | 17,963 | 50,448 | |||||||||||||||
Corporate
debt
|
- | - | 1,991 | 1,011 | 3,002 | |||||||||||||||
$ | - | $ | 77,596 | $ | 35,116 | $ | 19,815 | $ | 132,527 | |||||||||||
Tax-equivalent
Yield
|
0.00 | % | 4.34 | % | 5.57 | % | 5.82 | % | 4.89 | % |
September
30, 2009
|
December 31,
2008
|
|||||||
(In
Thousands)
|
||||||||
Commercial,
financial and agricultural
|
$ | 440,255 | $ | 325,968 | ||||
Real
estate - construction (1)
|
227,867 | 235,162 | ||||||
Real
estate - mortgage:
|
||||||||
Owner
occupied
|
187,647 | 147,197 | ||||||
1-4
Family
|
152,963 | 137,019 | ||||||
Other
|
115,346
|
93,412 | ||||||
Total
Real Estate Mortgage
|
455,956 | 377,628 | ||||||
Consumer
|
30,012 | 29,475 | ||||||
Total
Loans
|
1,154,090 | 968,233 | ||||||
Allowance
for loan losses
|
(14,596 | ) | (10,602 | ) | ||||
Total
Loans, Net
|
$ | 1,139,494 | $ | 957,631 |
(1)
|
includes
Owner Occupied real estate construction loans in the amount of $18,868 and
$7,247 at September 30, 2009 and December 31, 2008,
respectively
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(In
Thousands)
|
(In
Thousands)
|
|||||||||||||||
Allowance
for Loan Losses
|
||||||||||||||||
Balance,
beginning of period
|
$ | 13,567 | $ | 9,438 | $ | 10,602 | $ | 7,732 | ||||||||
Charge-offs:
|
||||||||||||||||
Commercial,
financial and agricultural
|
(1,089 | ) | (94 | ) | (1,897 | ) | (95 | ) | ||||||||
Real
estate - construction
|
(832 | ) | (78 | ) | (2,040 | ) | (1,826 | ) | ||||||||
Real
estate - mortgage:
|
||||||||||||||||
Owner
Occupied
|
- | - | - | - | ||||||||||||
1-4
family mortgage
|
(172 | ) | (155 | ) | (212 | ) | (232 | ) | ||||||||
Other
|
(9 | ) | - | (9 | ) | - | ||||||||||
Total
real estate mortgage
|
(181 | ) | (155 | ) | (221 | ) | (232 | ) | ||||||||
Consumer
|
(81 | ) | (108 | ) | (167 | ) | (114 | ) | ||||||||
Total
charge-offs
|
(2,183 | ) | (435 | ) | (4,325 | ) | (2,267 | ) | ||||||||
Recoveries:
|
||||||||||||||||
Commercial,
financial and agricultural
|
- | - | - | 19 | ||||||||||||
Real
estate - construction
|
- | - | 39 | - | ||||||||||||
Real
estate - mortgage:
|
||||||||||||||||
Owner
Occupied
|
- | - | - | - | ||||||||||||
1-4
family mortgage
|
- | - | - | - | ||||||||||||
Other
|
- | - | - | - | ||||||||||||
Total
real estate mortgage
|
- | - | - | - | ||||||||||||
Consumer
|
3 | - | 3 | - | ||||||||||||
Total
recoveries
|
3 | - | 42 | 19 | ||||||||||||
Net
charge-offs
|
(2,180 | ) | (435 | ) | (4,283 | ) | (2,248 | ) | ||||||||
Provision
for loan losses charged to expense
|
3,209 | 1,381 | 8,277 | 4,900 | ||||||||||||
Balance,
end of period
|
$ | 14,596 | $ | 10,384 | $ | 14,596 | $ | 10,384 | ||||||||
As
a percent of year to date average loans:
|
||||||||||||||||
Annualized
net charge-offs
|
0.76 | % | 0.20 | % | 0.54 | % | 0.38 | % | ||||||||
Annualized
provision for loan losses
|
1.12 | % | 0.64 | % | 1.04 | % | 0.83 | % |
September 30, 2009
|
December 31, 2008
|
September 30, 2008
|
||||||||||||||||||||||
Amount
|
Percentage of
Loans in
Each
Category of
Total Loans
|
Amount
|
Percentage of
Loans in
Each
Category of
Total Loans
|
Amount
|
Percentage of
Loans in
Each
Category of
Total Loans
|
|||||||||||||||||||
(In
Thousands)
|
(In
Thousands)
|
(In
Thousands)
|
||||||||||||||||||||||
Commercial,
financial and agricultural
|
$ | 3,252 | 38.15 | % | $ | 1,502 | 33.67 | % | $ | 1,175 | 32.63 | % | ||||||||||||
Real
estate - construction
|
6,290 | 19.74 | % | 5,473 | 24.29 | % | 5,334 | 26.05 | % | |||||||||||||||
Real
estate - mortgage
|
895 | 39.51 | % | 428 | 39.00 | % | 987 | 38.20 | % | |||||||||||||||
Consumer
|
2 | 2.60 | % | 5 | 3.04 | % | 51 | 3.12 | % | |||||||||||||||
Other
|
4,157 | - | 3,194 | - | 2,837 | - | ||||||||||||||||||
Total
|
$ | 14,596 | 100.00 | % | $ | 10,602 | 100.00 | % | $ | 10,384 | 100.00 | % |
September 30,
2009
|
December 31,
2008
|
September 30,
2008
|
||||||||||
(In
Thousands)
|
||||||||||||
Nonaccrual
loans
|
$ | 13,794 | (1) | $ | 7,713 | $ | 6,663 | |||||
Past
due 90 days and still accruing
|
1,324 | 1,939 | (2) | 489 | ||||||||
Troubled
debt restructures
|
750 | - | - | |||||||||
All
other real estate owned
|
13,453 | 10,473 | 8,211 | |||||||||
Total
non-performing assets
|
$ | 29,321 | $ | 20,125 | $ | 15,363 |
(1)
|
$1,785
of this amount represents a loan as to which the full balance of principal
and interest is guaranteed by the United States Department of
Agriculture.
|
(2)
|
$1,804
of this amount represents a loan as to which the full balance of principal
and interest is guaranteed by the United States Department of
Agriculture.
|
Payments
due by Period
|
||||||||||||||||||||
Total
|
1 year or less
|
Over 1 -
3
years
|
Over 3 -
5
years
|
Over 5 years
|
||||||||||||||||
(In
Thousands)
|
||||||||||||||||||||
Contractual
Obligations (1)
|
||||||||||||||||||||
Deposits
without a stated maturity
|
$ | 1,127,127 | $ | - | $ | - | $ | - | $ | - | ||||||||||
Certificates
of deposit (2)
|
234,356 | 176,933 | 45,799 | 11,624 | - | |||||||||||||||
FHLB
borrowings
|
20,000 | - | 10,000 | 10,000 | - | |||||||||||||||
Subordinated
debentures
|
15,194 | - | - | - | 15,194 | |||||||||||||||
Subordinated
note payable
|
4,918 | - | - | - | 4,918 | |||||||||||||||
Operating
lease commitments
|
17,713 | 1,687 | 3,319 | 3,427 | 9,280 | |||||||||||||||
Total
|
$ | 1,419,308 | $ | 178,620 | $ | 59,118 | $ | 25,051 | $ | 29,392 |
(1)
|
Excludes
interest
|
(2)
|
Certificates
of deposit give customers the right to early withdrawal. Early
withdrawals may be subject to
penalties.
|
Actual
|
For Capital Adequacy
Purposes
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of September 30, 2009:
|
||||||||||||||||||||||||
Total
Capital to Risk Weighted Assets:
|
||||||||||||||||||||||||
Consolidated
|
$ | 128,371 | 10.99 | % | $ | 93,477 | 8.00 | % | $ | 116,846 | 10.00 | % | ||||||||||||
ServisFirst
Bank
|
127,649 | 10.93 | % | 93,421 | 8.00 | % | 116,777 | 10.00 | % | |||||||||||||||
Tier
I Capital to Risk Weighted Assets:
|
||||||||||||||||||||||||
Consolidated
|
108,857 | 9.32 | % | 46,738 | 4.00 | % | 70,108 | 6.00 | % | |||||||||||||||
ServisFirst
Bank
|
108,135 | 9.26 | % | 46,711 | 4.00 | % | 70,066 | 6.00 | % | |||||||||||||||
Tier
I Capital to Average Assets:
|
||||||||||||||||||||||||
Consolidated
|
108,857 | 7.64 | % | 57,017 | 4.00 | % | 71,272 | 5.00 | % | |||||||||||||||
ServisFirst
Bank
|
108,135 | 7.59 | % | 56,987 | 4.00 | % | 71,234 | 5.00 | % | |||||||||||||||
As
of December 31, 2008:
|
||||||||||||||||||||||||
Total
Capital to Risk Weighted Assets:
|
||||||||||||||||||||||||
Consolidated
|
$ | 111,424 | 11.25 | % | $ | 79,247 | 8.00 | % | $ | 99,058 | 10.00 | % | ||||||||||||
ServisFirst
Bank
|
110,242 | 11.14 | % | 79,182 | 8.00 | % | 98,977 | 10.00 | % | |||||||||||||||
Tier
I Capital to Risk Weighted Assets:
|
||||||||||||||||||||||||
Consolidated
|
100,822 | 10.18 | % | 39,623 | 4.00 | % | 59,435 | 6.00 | % | |||||||||||||||
ServisFirst
Bank
|
99,640 | 10.07 | % | 39,591 | 4.00 | % | 59,386 | 6.00 | % | |||||||||||||||
Tier
I Capital to Average Assets:
|
||||||||||||||||||||||||
Consolidated
|
100,822 | 9.01 | % | 44,746 | 4.00 | % | 55,933 | 5.00 | % | |||||||||||||||
ServisFirst
Bank
|
99,640 | 8.91 | % | 44,746 | 4.00 | % | 55,933 | 5.00 | % | |||||||||||||||
As
of September 30, 2008:
|
||||||||||||||||||||||||
Total
Capital to Risk Weighted Assets:
|
||||||||||||||||||||||||
Consolidated
|
$ | 102,592 | 11.26 | % | $ | 72,917 | 8.00 | % | $ | 91,146 | 10.00 | % | ||||||||||||
ServisFirst
Bank
|
101,499 | 11.14 | % | 72,874 | 8.00 | % | 91,092 | 10.00 | % | |||||||||||||||
Tier
I Capital to Risk Weighted Assets:
|
||||||||||||||||||||||||
Consolidated
|
92,208 | 10.12 | % | 36,458 | 4.00 | % | 54,687 | 6.00 | % | |||||||||||||||
ServisFirst
Bank
|
91,115 | 10.00 | % | 36,437 | 4.00 | % | 54,655 | 6.00 | % | |||||||||||||||
Tier
I Capital to Average Assets:
|
||||||||||||||||||||||||
Consolidated
|
92,208 | 9.27 | % | 39,778 | 4.00 | % | 49,723 | 5.00 | % | |||||||||||||||
ServisFirst
Bank
|
91,115 | 9.16 | % | 39,778 | 4.00 | % | 49,723 | 5.00 | % |
(In Thousands)
|
||||
Commitments
to extend credit
|
$ | 382,021 | ||
Credit
card arrangements
|
18,416 | |||
Standby
letters of credit
|
36,243 | |||
$ | 436,680 |
2009
|
2008
|
|||||||||||||||||||||||
Average
Balance |
Interest
Earned / Paid |
Average
Yield / Rate |
Average
Balance |
Interest
Earned / Paid |
Average
Yield / Rate |
|||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans,
net of unearned income (1)
|
$ | 1,133,506 | $ | 14,560 | 5.10 | % | $ | 864,523 | $ | 12,620 | 5.79 | % | ||||||||||||
Mortgage
loans held for sale
|
3,329 | 38 | 4.53 | 2,416 | 37 | 6.08 | ||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Taxable
|
77,267 | 1,154 | 5.93 | 67,759 | 951 | 5.57 | ||||||||||||||||||
Tax-exempt
(2)
|
41,835 | 579 | 5.49 | 23,661 | 335 | 5.62 | ||||||||||||||||||
Total
investment securities (3)
|
119,102 | 1,733 | 5.77 | 91,420 | 1,286 | 5.58 | ||||||||||||||||||
Federal
funds sold
|
126,321 | 77 | 0.24 | 2,190 | 12 | 2.17 | ||||||||||||||||||
Restricted
equity securities
|
3,241 | 9 | 1.10 | 2,659 | 26 | 3.88 | ||||||||||||||||||
Interest-bearing
balances with banks
|
5,397 | - | 0.00 | 13 | - | 0.00 | ||||||||||||||||||
Total
interest-earning assets
|
$ | 1,390,896 | $ | 16,417 | 4.68 | % | $ | 963,221 | $ | 13,981 | 5.76 | % | ||||||||||||
Non-interest-earning
assets:
|
||||||||||||||||||||||||
Cash
and due from banks
|
19,357 | 21,524 | ||||||||||||||||||||||
Net
fixed assets and equipment
|
4,701 | 3,928 | ||||||||||||||||||||||
Allowance
for loan losses, accrued
|
||||||||||||||||||||||||
interest
and other assets
|
10,478 | 5,782 | ||||||||||||||||||||||
Total
assets
|
$ | 1,425,432 | $ | 994,455 | ||||||||||||||||||||
Liabilities
and stockholders' equity:
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 165,781 | $ | 369 | 0.88 | % | $ | 92,480 | $ | 387 | 1.66 | % | ||||||||||||
Savings
deposits
|
991 | 1 | 0.40 | 443 | 1 | 0.90 | ||||||||||||||||||
Money
market accounts
|
741,626 | 2,202 | 1.18 | 540,314 | 2,810 | 2.06 | ||||||||||||||||||
Time
deposits
|
232,474 | 1,459 | 2.49 | 147,918 | 1,443 | 3.87 | ||||||||||||||||||
Fed
funds purchased
|
- | - | 0.00 | 13,695 | 88 | 2.55 | ||||||||||||||||||
Other
borrowings
|
40,093 | 617 | 6.11 | 24,945 | 275 | 4.37 | ||||||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,180,965 | $ | 4,648 | 1.56 | $ | 819,795 | $ | 5,004 | 2.42 | ||||||||||||||
Non-interest-bearing
liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing
demand
|
||||||||||||||||||||||||
deposits
|
146,164 | 95,634 | ||||||||||||||||||||||
Other
liabilities
|
3,725 | 2,736 | ||||||||||||||||||||||
Stockholders'
equity
|
92,959 | 76,109 | ||||||||||||||||||||||
Unrealized
gains on
|
||||||||||||||||||||||||
securities
and derivatives
|
1,619 | 181 | ||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
stockholders'
equity
|
$ | 1,425,432 | $ | 994,455 | ||||||||||||||||||||
Net
interest spread
|
3.12 | % | 3.34 | % | ||||||||||||||||||||
Net
interest margin
|
3.36 | % | 3.70 | % |
(1)
|
Non-accrual
loans are included in average loan balances in all
periods. Loan fees of $145,000 are included in interest
income
in 2009 and 2008.
|
(2)
|
Interest
income and yields are presented on a fully taxable equivalent basis using
a tax rate of 34%.
|
(3)
|
Unrealized
gains (losses) of $2,453,000 and ($216,000) are excluded from the yield
calculation in 2009 and 2008,
respectively.
|
Three Months Ended September 30,
|
||||||||||||
2009 Compared to 2008 Increase (Decrease)
in Interest Income and Expense Due to Changes in: |
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Interest-earning
assets:
|
||||||||||||
Loans,
net of unearned income
|
3,927 | (1,987 | ) | 1,940 | ||||||||
Mortgages
held for sale
|
14 | (13 | ) | 1 | ||||||||
Investment
securities:
|
||||||||||||
Securities
- taxable
|
133 | 70 | 203 | |||||||||
Securities
- non taxable
|
258 | (14 | ) | 244 | ||||||||
Federal
funds sold
|
680 | (615 | ) | 65 | ||||||||
Restricted
equity securities
|
6 | (23 | ) | (17 | ) | |||||||
Interest-bearing
balances with banks
|
- | - | - | |||||||||
Total
interest-earning assets
|
5,018 | (2,582 | ) | 2,436 | ||||||||
Interest-bearing
liabilities:
|
||||||||||||
Interest-bearing
demand deposits
|
307 | (325 | ) | (18 | ) | |||||||
Savings
|
1 | (1 | ) | - | ||||||||
Money
market accounts
|
1,047 | (1,655 | ) | (608 | ) | |||||||
Time
deposits
|
825 | (809 | ) | 16 | ||||||||
Fed
funds purchased
|
(88 | ) | - | (88 | ) | |||||||
Other
borrowed funds
|
167 | 175 | 342 | |||||||||
Total
interest-bearing liabilities
|
2,259 | (2,615 | ) | (356 | ) | |||||||
Increase
in net interest income
|
2,759 | 33 | 2,792 |
2009
|
2008
|
|||||||||||||||||||||||
Average
Balance |
Interest
Earned / Paid |
Average
Yield / Rate |
Average
Balance |
Interest
Earned / Paid |
Average
Yield / Rate |
|||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans,
net of unearned income (1)
|
$ | 1,064,027 | $ | 40,477 | 5.09 | % | $ | 790,918 | $ | 36,858 | 6.23 | % | ||||||||||||
Mortgage
loans held for sale
|
6,459 | 213 | 4.41 | 2,562 | 111 | 5.79 | ||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Taxable
|
74,058 | 3,116 | 5.62 | 67,268 | 2,831 | 5.63 | ||||||||||||||||||
Tax-exempt
(2)
|
35,307 | 1,468 | 5.56 | 22,961 | 973 | 5.67 | ||||||||||||||||||
Total
investment securities (3)
|
109,365 | 4,584 | 5.60 | 90,229 | 3,804 | 5.64 | ||||||||||||||||||
Federal
funds sold
|
79,145 | 148 | 0.25 | 23,502 | 449 | 2.55 | ||||||||||||||||||
Restricted
equity securities
|
3,053 | 10 | 0.44 | 2,230 | 79 | 4.74 | ||||||||||||||||||
Interest-bearing
balances with banks
|
9,109 | 21 | 0.31 | 1,742 | 53 | 4.07 | ||||||||||||||||||
Total
interest-earning assets
|
$ | 1,271,158 | $ | 45,453 | 4.78 | % | $ | 911,183 | $ | 41,354 | 6.07 | % | ||||||||||||
Non-interest-earning
assets:
|
||||||||||||||||||||||||
Cash
and due from banks
|
18,359 | 19,743 | ||||||||||||||||||||||
Net
fixed assets and equipment
|
4,224 | 4,027 | ||||||||||||||||||||||
Allowance
for loan losses, accrued
|
||||||||||||||||||||||||
interest
and other assets
|
9,381 | 4,354 | ||||||||||||||||||||||
Total
assets
|
$ | 1,303,122 | $ | 939,307 | ||||||||||||||||||||
Liabilities
and stockholders' equity:
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 153,727 | $ | 1,248 | 1.09 | % | $ | 85,275 | $ | 1,101 | 1.73 | % | ||||||||||||
Savings
deposits
|
909 | 4 | 0.59 | 417 | 2 | 0.64 | ||||||||||||||||||
Money
market accounts
|
682,205 | 6,943 | 1.36 | 537,217 | 9,682 | 2.41 | ||||||||||||||||||
Time
deposits
|
206,830 | 4,196 | 2.71 | 127,757 | 4,034 | 4.22 | ||||||||||||||||||
Fed
funds purchased
|
- | - | 0.00 | 6,272 | 118 | 0.00 | ||||||||||||||||||
Other
borrowings
|
36,887 | 1,626 | 5.89 | 16,127 | 462 | 3.83 | ||||||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,080,558 | $ | 14,017 | 1.73 | $ | 773,065 | $ | 15,399 | 2.66 | ||||||||||||||
Non-interest-bearing
liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing
demand
|
||||||||||||||||||||||||
deposits
|
127,564 | 86,537 | ||||||||||||||||||||||
Other
liabilities
|
3,782 | 4,535 | ||||||||||||||||||||||
Stockholders'
equity
|
89,839 | 74,323 | ||||||||||||||||||||||
Unrealized
gains on
|
||||||||||||||||||||||||
securities
and derivatives
|
1,379 | 847 | ||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
stockholders'
equity
|
$ | 1,303,122 | $ | 939,307 | ||||||||||||||||||||
Net
interest spread
|
3.05 | % | 3.40 | % | ||||||||||||||||||||
Net
interest margin
|
3.31 | % | 3.81 | % |
(1)
|
Non-accrual
loans are included in average loan balances in all
periods. Loan fees of $454,000 and $761,000 are included in
interest income
in 2009 and 2008, respectively.
|
(2)
|
Interest
income and yields are presented on a fully taxable equivalent basis using
a tax rate of 34%.
|
(3)
|
Unrealized
gains of $1,992,000 and $986,000 are excluded from the yield calculation
in 2009 and 2008, respectively.
|
Nine Months Ended September 30,
|
||||||||||||
2009 Compared to 2008 Increase (Decrease)
in Interest Income and Expense Due to Changes in: |
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Interest-earning
assets:
|
||||||||||||
Loans,
net of unearned income
|
12,727 | (9,108 | ) | 3,619 | ||||||||
Mortgages
held for sale
|
169 | (67 | ) | 102 | ||||||||
Investment
securities:
|
||||||||||||
Securities
- taxable
|
286 | (1 | ) | 285 | ||||||||
Securities
- non taxable
|
523 | (28 | ) | 495 | ||||||||
Federal
funds sold
|
1,063 | (1,364 | ) | (301 | ) | |||||||
Restricted
equity securities
|
29 | (98 | ) | (69 | ) | |||||||
Interest-bearing
balances with banks
|
224 | (256 | ) | (32 | ) | |||||||
Total
interest-earning assets
|
15,021 | (10,922 | ) | 4,099 | ||||||||
Interest-bearing
liabilities:
|
||||||||||||
Interest-bearing
demand deposits
|
884 | (737 | ) | 147 | ||||||||
Savings
|
2 | - | 2 | |||||||||
Money
market accounts
|
2,613 | (5,352 | ) | (2,739 | ) | |||||||
Time
deposits
|
2,497 | (2,335 | ) | 162 | ||||||||
Fed
funds purchased
|
(118 | ) | - | (118 | ) | |||||||
Other
borrowed funds
|
595 | 569 | 1,164 | |||||||||
Total
interest-bearing liabilities
|
6,473 | (7,855 | ) | (1,382 | ) | |||||||
Increase
in net interest income
|
8,548 | (3,067 | ) | 5,481 |
SERVISFIRST
BANCSHARES, INC.
|
|
Date:
October 30, 2009
|
By
/s/ Thomas A.
Broughton, III
|
Thomas
A. Broughton, III
|
|
President
and Chief Executive Officer
|
|
Date:
October 30, 2009
|
By
/s/ William M.
Foshee
|
William
M. Foshee
|
|
Chief Financial
Officer.01,
Doc:
|