Filed by Bowne Pure Compliance
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2008
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 000 51044
COMMUNITY BANCORP
(Exact name of registrant as specified in its charter)
|
|
|
Nevada
|
|
01-0668846 |
(State or other jurisdiction of incorporation)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
400 South 4th Street, Suite 215, Las Vegas, NV
|
|
89101 |
(Address of principal executive offices)
|
|
(Zip Code) |
(702) 878 0700
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
(Check one):
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer þ
|
|
Non-accelerated filer o
|
|
Smaller reporting company o |
|
|
|
|
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date.
|
|
|
Title of Class
|
|
Outstanding as of October 31, 2008 |
|
|
|
Common Stock, $0.001 par value
|
|
10,249,874 shares |
COMMUNITY
BANCORP
TABLE OF CONTENTS
2
PART I FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)
3
COMMUNITY BANCORP AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands, except share data) |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
14,175 |
|
|
$ |
19,243 |
|
Interest bearing deposits in other banks |
|
|
739 |
|
|
|
141 |
|
Federal funds sold |
|
|
73,881 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
88,795 |
|
|
|
19,404 |
|
|
|
|
|
|
|
|
|
|
Interest bearing certificate of deposits at other financial institutions |
|
|
2,000 |
|
|
|
|
|
Securities available for sale, at fair value |
|
|
60,212 |
|
|
|
88,217 |
|
Securities held to maturity, at amortized cost (fair value of $645 as of September 30, 2008 and $817 as of December 31, 2007) |
|
|
632 |
|
|
|
801 |
|
Required equity investments, at cost |
|
|
9,748 |
|
|
|
14,014 |
|
Loans, net of allowance for loan losses of $34,332 as of September 30, 2008 and $17,098 as of December 31, 2007 |
|
|
1,441,518 |
|
|
|
1,396,890 |
|
Premises and equipment, net |
|
|
23,476 |
|
|
|
27,535 |
|
Other real estate owned |
|
|
10,666 |
|
|
|
|
|
Accrued interest and dividends receivable |
|
|
6,354 |
|
|
|
8,046 |
|
Deferred income taxes, net |
|
|
1,575 |
|
|
|
1,503 |
|
Bank owned life insurance |
|
|
10,816 |
|
|
|
10,521 |
|
Goodwill |
|
|
113,636 |
|
|
|
113,636 |
|
Core deposit intangible, net of accumulated amortization of $3,483 as of September 30, 2008 and $2,478 as of December 31, 2007 |
|
|
6,476 |
|
|
|
7,481 |
|
Other assets |
|
|
11,639 |
|
|
|
5,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,787,543 |
|
|
$ |
1,693,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Non-interest bearing |
|
$ |
135,568 |
|
|
$ |
170,725 |
|
Interest bearing: |
|
|
|
|
|
|
|
|
Demand |
|
|
659,726 |
|
|
|
672,567 |
|
Savings |
|
|
17,493 |
|
|
|
28,465 |
|
Time, $100,000 or more |
|
|
199,867 |
|
|
|
171,664 |
|
Other time |
|
|
416,187 |
|
|
|
187,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
|
1,428,841 |
|
|
|
1,230,462 |
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
46,849 |
|
|
|
146,684 |
|
Accrued interest payable and other liabilities |
|
|
8,049 |
|
|
|
9,090 |
|
Junior subordinated debt |
|
|
72,166 |
|
|
|
72,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,555,905 |
|
|
|
1,458,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Preferred stock, par value: $0.001; shares authorized: 20,000,000 at September 30, 2008 and none at December 31,
2007; shares issued: none |
|
|
|
|
|
|
|
|
Common stock, par value: $0.001; shares authorized: 50,000,000 at September 30, 2008 and 30,000,000 at December 31,
2007; shares issued: 10,602,990 as of September 30, 2008 (including 139,694 shares of unvested restricted stock) and
10,620,529 as of December 31, 2007 (including 161,137 shares of unvested restricted stock) |
|
|
11 |
|
|
|
11 |
|
Additional paid-in capital |
|
|
170,192 |
|
|
|
168,931 |
|
Retained earnings |
|
|
67,893 |
|
|
|
72,797 |
|
Accumulated other comprehensive income, net of tax |
|
|
226 |
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
238,322 |
|
|
|
241,803 |
|
Less cost of treasury stock, 350,575 shares as of September 30, 2008 and December 31, 2007 |
|
|
(6,684 |
) |
|
|
(6,684 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
231,638 |
|
|
|
235,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,787,543 |
|
|
$ |
1,693,521 |
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements (Unaudited).
4
COMMUNITY BANCORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands, except per share data) |
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees |
|
$ |
23,278 |
|
|
$ |
31,613 |
|
|
$ |
77,336 |
|
|
$ |
90,986 |
|
Securities and investments |
|
|
888 |
|
|
|
1,345 |
|
|
|
2,955 |
|
|
|
4,229 |
|
Federal funds sold |
|
|
431 |
|
|
|
301 |
|
|
|
458 |
|
|
|
1,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest and dividend income |
|
|
24,597 |
|
|
|
33,259 |
|
|
|
80,749 |
|
|
|
96,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
9,962 |
|
|
|
12,279 |
|
|
|
28,720 |
|
|
|
34,902 |
|
Borrowings |
|
|
663 |
|
|
|
1,209 |
|
|
|
3,063 |
|
|
|
3,510 |
|
Junior subordinated debt |
|
|
1,042 |
|
|
|
1,543 |
|
|
|
3,230 |
|
|
|
4,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
11,667 |
|
|
|
15,031 |
|
|
|
35,013 |
|
|
|
43,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income before provision for loan losses |
|
|
12,930 |
|
|
|
18,228 |
|
|
|
45,736 |
|
|
|
53,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
8,000 |
|
|
|
533 |
|
|
|
26,394 |
|
|
|
1,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
4,930 |
|
|
|
17,695 |
|
|
|
19,342 |
|
|
|
52,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and other income |
|
|
824 |
|
|
|
621 |
|
|
|
2,225 |
|
|
|
1,806 |
|
Bank owned life insurance |
|
|
97 |
|
|
|
111 |
|
|
|
295 |
|
|
|
340 |
|
Net swap settlements |
|
|
(108 |
) |
|
|
52 |
|
|
|
(223 |
) |
|
|
144 |
|
Rental income |
|
|
35 |
|
|
|
38 |
|
|
|
122 |
|
|
|
114 |
|
Gain on sale of securities |
|
|
|
|
|
|
|
|
|
|
196 |
|
|
|
4 |
|
(Loss) gain on sale of property |
|
|
(3 |
) |
|
|
|
|
|
|
1,207 |
|
|
|
|
|
Net gain on sale of loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
845 |
|
|
|
822 |
|
|
|
3,822 |
|
|
|
2,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and employee benefits |
|
|
4,606 |
|
|
|
5,337 |
|
|
|
15,701 |
|
|
|
16,638 |
|
Occupancy, equipment and depreciation |
|
|
1,351 |
|
|
|
1,351 |
|
|
|
3,924 |
|
|
|
3,774 |
|
Core deposit intangible amortization |
|
|
335 |
|
|
|
335 |
|
|
|
1,005 |
|
|
|
1,005 |
|
Data processing |
|
|
295 |
|
|
|
246 |
|
|
|
828 |
|
|
|
829 |
|
Advertising and public relations |
|
|
387 |
|
|
|
651 |
|
|
|
1,169 |
|
|
|
1,388 |
|
Professional fees |
|
|
463 |
|
|
|
486 |
|
|
|
1,669 |
|
|
|
1,186 |
|
Telephone and postage |
|
|
153 |
|
|
|
214 |
|
|
|
479 |
|
|
|
608 |
|
Stationery and supplies |
|
|
171 |
|
|
|
189 |
|
|
|
573 |
|
|
|
547 |
|
Directors fees |
|
|
106 |
|
|
|
71 |
|
|
|
342 |
|
|
|
249 |
|
Insurance |
|
|
469 |
|
|
|
170 |
|
|
|
1,129 |
|
|
|
429 |
|
Software maintenance |
|
|
175 |
|
|
|
106 |
|
|
|
494 |
|
|
|
327 |
|
Loan related |
|
|
266 |
|
|
|
74 |
|
|
|
489 |
|
|
|
251 |
|
Foreclosed assets, net |
|
|
798 |
|
|
|
|
|
|
|
952 |
|
|
|
|
|
Loss on interest rate swaps |
|
|
191 |
|
|
|
|
|
|
|
206 |
|
|
|
|
|
Other operating expenses |
|
|
590 |
|
|
|
813 |
|
|
|
1,788 |
|
|
|
1,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
10,356 |
|
|
|
10,043 |
|
|
|
30,748 |
|
|
|
29,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income tax provision |
|
|
(4,581 |
) |
|
|
8,474 |
|
|
|
(7,584 |
) |
|
|
25,603 |
|
Income tax (benefit) provision |
|
|
(1,621 |
) |
|
|
2,943 |
|
|
|
(2,680 |
) |
|
|
8,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
|
(2,960 |
) |
|
|
5,531 |
|
|
|
(4,904 |
) |
|
|
16,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income unrealized gain on available-for-sale securities, net of income
taxes of $176, $351, $150 and $89, respectively |
|
|
388 |
|
|
|
640 |
|
|
|
162 |
|
|
|
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income |
|
$ |
(2,572 |
) |
|
$ |
6,171 |
|
|
$ |
(4,742 |
) |
|
$ |
16,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) EARNINGS PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.29 |
) |
|
$ |
0.53 |
|
|
$ |
(0.49 |
) |
|
$ |
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.29 |
) |
|
$ |
0.53 |
|
|
$ |
(0.49 |
) |
|
$ |
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements (Unaudited).
5
COMMUNITY BANCORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the nine months ended
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(4,904 |
) |
|
$ |
16,623 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation of premises and equipment |
|
|
1,432 |
|
|
|
1,441 |
|
Gain on sales of fixed assets |
|
|
(1,207 |
) |
|
|
(20 |
) |
Change in fair value of other real estate owned |
|
|
870 |
|
|
|
|
|
Amortization of core deposit intangible |
|
|
1,005 |
|
|
|
1,005 |
|
Loss on interest rate swaps |
|
|
206 |
|
|
|
|
|
Income from bank owned life insurance |
|
|
(295 |
) |
|
|
(340 |
) |
Gain on sale of loans |
|
|
|
|
|
|
(285 |
) |
Gain on sale of securities |
|
|
(196 |
) |
|
|
(4 |
) |
Proceeds from sales of loans held for sale |
|
|
|
|
|
|
3,559 |
|
Originations of loans held for sale |
|
|
|
|
|
|
(2,458 |
) |
Deferred taxes, net |
|
|
(222 |
) |
|
|
1,308 |
|
Provision for loan losses |
|
|
26,394 |
|
|
|
1,501 |
|
Share-based compensation expense |
|
|
1,292 |
|
|
|
740 |
|
Net amortization (accretion) of investment premium and discount |
|
|
45 |
|
|
|
(100 |
) |
Decrease (increase) in accrued interest receivable |
|
|
1,692 |
|
|
|
(977 |
) |
(Increase) decrease in other assets |
|
|
(6,166 |
) |
|
|
441 |
|
Decrease in accrued interest payable and other liabilities |
|
|
(1,247 |
) |
|
|
(667 |
) |
Income from required equity investments stock dividends |
|
|
(281 |
) |
|
|
(183 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
18,418 |
|
|
|
21,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in loans |
|
|
(86,885 |
) |
|
|
(119,791 |
) |
(Payments) receipts on net swap settlements |
|
|
(223 |
) |
|
|
144 |
|
Proceeds from maturities of and principal paydowns on securities held to maturity |
|
|
169 |
|
|
|
444 |
|
Purchase of securities available for sale |
|
|
(1,152 |
) |
|
|
(4,685 |
) |
Proceeds from maturities, calls and principal paydowns of securities available for sale |
|
|
29,590 |
|
|
|
18,714 |
|
Proceeds from sale of securities available for sale |
|
|
30 |
|
|
|
3,272 |
|
Purchase of investments from other financial institutions |
|
|
(2,000 |
) |
|
|
|
|
Net investment in required equity investments |
|
|
4,547 |
|
|
|
(6,948 |
) |
Purchase of premises and equipment |
|
|
(1,187 |
) |
|
|
(2,698 |
) |
Proceeds from sale of other real estate owned |
|
|
4,550 |
|
|
|
|
|
Proceeds from sale of premises and equipment |
|
|
5,021 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(47,540 |
) |
|
|
(111,528 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Net (decrease) increase in borrowings |
|
|
(96,081 |
) |
|
|
23,572 |
|
Net increase in deposits |
|
|
198,379 |
|
|
|
82,627 |
|
Repayment of long-term debt |
|
|
(3,754 |
) |
|
|
|
|
Redemption of long-term subordinated debentures |
|
|
|
|
|
|
(15,464 |
) |
Purchase of treasury stock |
|
|
|
|
|
|
(985 |
) |
Excess tax benefit related to exercise of stock options |
|
|
(31 |
) |
|
|
51 |
|
Proceeds from exercise of stock options |
|
|
|
|
|
|
265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
98,513 |
|
|
|
90,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
69,391 |
|
|
|
122 |
|
Cash and cash equivalents, beginning of the year |
|
|
19,404 |
|
|
|
46,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of the period |
|
$ |
88,795 |
|
|
$ |
46,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
34,748 |
|
|
$ |
42,512 |
|
|
|
|
|
|
|
|
Income taxes paid |
|
$ |
3,003 |
|
|
$ |
9,904 |
|
|
|
|
|
|
|
|
Transfer of loans to other real estate owned |
|
$ |
16,086 |
|
|
$ |
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements (Unaudited).
6
COMMUNITY BANCORP AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Nature of Business
Community Bancorp is a bank holding company headquartered in Las Vegas, Nevada with four
wholly-owned subsidiaries: 1) Community Bank of Nevada, 2) Community Bank of Arizona, 3) Community
Bancorp (NV) Statutory Trust II and 4) Community Bancorp (NV) Statutory Trust III. Community
Bancorp exists primarily for the purpose of holding the stock of its wholly-owned subsidiaries and
facilitating their activities. Community Bancorp and its consolidated subsidiaries discussed below
are collectively referred to herein as the Company.
Community Bank of Nevada is a Nevada state chartered bank providing a full range of commercial
and consumer bank products through thirteen branches located in the greater Las Vegas area.
Community Bank of Arizona is an Arizona state chartered bank providing a full range of
commercial and consumer bank products through three branches located in the greater Phoenix,
Arizona area. Community Bank of Arizona was acquired in September 2006.
The statutory trusts were formed for the exclusive purpose of issuing and selling trust
preferred securities (see Note 2 and Note 8). The trust preferred securities issued through
Community Bancorp (NV) Statutory Trust I were redeemed in September 2007 and management has
dissolved this entity.
Community Bancorps principal source of income is currently dividends from its two bank
subsidiaries, Community Bank of Nevada and Community Bank of Arizona. The expenses of Community
Bancorp, including interest from junior subordinated debt, other long-term debt, salaries, legal,
accounting and NASDAQ listing fees, have been and will generally be paid from dividends and
management fees paid to Community Bancorp by its bank subsidiaries.
Note 2. Basis of Presentation
The unaudited consolidated financial statements include the accounts of Community Bancorp,
Community Bank of Nevada and Community Bank of Arizona. Intercompany items and transactions have
been eliminated in consolidation. The statutory trusts are not consolidated, as disclosed in Note
8.
The interim consolidated financial statements are presented in accordance with accounting
principles generally accepted in the United States of America (GAAP) for interim financial
statements. The information furnished in these interim statements reflects all adjustments that
are, in the opinion of management, necessary for the fair statement of results for the periods
presented. All adjustments are of a normal and recurring nature. Results for the three months and
nine months ended September 30, 2008 are not necessarily indicative of the results that may be
expected for any other interim period or for the year as a whole. Certain information and note
disclosures normally included in annual financial statements prepared in accordance with GAAP have
been condensed or omitted. The unaudited consolidated financial statements should be read in
conjunction with the audited financial statements and notes included in the Consolidated Financial
Statements in the Companys Annual Report on Form 10-K for the year ended December 31, 2007.
A consolidated statement of stockholders equity is not included as part of these interim
financial statements since there have been no material changes, other than a net loss, during the
nine months ended September 30, 2008.
Note 3. Significant Accounting Policies
Accounting policies are fully described in Note 2 of the Consolidated Financial Statements in
the Companys Annual Report on Form 10-K for the year ended December 31, 2007 and there have been
no material changes during the nine months ended September 30, 2008 (also see Note 4 and Note 17).
Note 4. Recent Accounting Pronouncements
In September 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 157, Fair
Value Measurements, which addresses how companies should measure fair value when they are required
to use a fair value measure for recognition or disclosure purposes under GAAP. SFAS No. 157
provides a common definition of fair value to be used throughout GAAP. The FASB believes that the
new standard will make the measurement of fair value more consistent and comparable and improve
disclosures about those measures. SFAS No. 157 is effective for fiscal years beginning after
November 15, 2007. The Company adopted SFAS No. 157 effective January 1, 2008. The adoption of SFAS
No. 157 had no effect on the Companys Consolidated Balance Sheet or Consolidated Statement of
Operations and Comprehensive Income (Loss) (also see Note 17).
7
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and
Financial Liabilities-Including an Amendment of FASB Statement No. 115. SFAS No. 159 permits an
entity to choose to measure many financial instruments and certain other items at fair value. SFAS
No. 159 applies to all reporting entities, including not-for-profit organizations, and contains
financial statement presentation and disclosure requirements for assets and liabilities reported at
fair value. For companies electing the fair value option for financial instruments under SFAS No.
159, unrealized gains and losses will be reported in earnings. SFAS No. 159 is effective for fiscal
years beginning after November 15, 2007. However, early adoption was permitted subject to certain
conditions including the adoption of SFAS No. 157 at the same time. The Company adopted SFAS No.
159 on January 1, 2008. The adoption of SFAS No. 159 had no effect on the Companys Consolidated
Balance Sheet and Consolidated Statement of Operations and Comprehensive Income (Loss).
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activities, an amendment of FASB Statement No. 133. SFAS No. 161 requires enhanced
disclosures about derivative instruments and hedging activities. It is effective for financial
statements issued for fiscal years and interim periods beginning after November 15, 2008. The
Company is currently assessing the extent, if any, of any additional required disclosures.
On October 10, 2008, The FASB issued FASB Staff Position (FSP) FAS 157-3, Determining the Fair
Value of a Financial Asset When the Market for That Asset is not Active. The FSP is effective
October 10, 2008 and for prior periods for which financial statements have not been issued. FSP
157-3 clarifies the application of SFAS No. 157, in a market that is not active and provides an
example to illustrate key considerations in determining the fair value of a financial asset when
the market for that financial asset is not active. The issuance of FSP 157-3 and the Companys
adoption of FSP 157-3 had no effect on the Companys Consolidated Balance Sheet or Consolidated
Statement of Operations and Comprehensive Income (Loss).
Note 5. Loans
The composition of the Companys loan portfolio as of September 30, 2008 and December 31, 2007
is as follows:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
217,379 |
|
|
$ |
210,614 |
|
Real estate: |
|
|
|
|
|
|
|
|
Commercial |
|
|
401,597 |
|
|
|
370,464 |
|
Residential |
|
|
42,024 |
|
|
|
43,212 |
|
Construction and land development |
|
|
813,412 |
|
|
|
789,185 |
|
Consumer and other |
|
|
4,755 |
|
|
|
5,707 |
|
|
|
|
|
|
|
|
Total gross loans |
|
|
1,479,167 |
|
|
|
1,419,182 |
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
34,332 |
|
|
|
17,098 |
|
Net unearned loan fees and discounts |
|
|
3,317 |
|
|
|
5,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net loans |
|
$ |
1,441,518 |
|
|
$ |
1,396,890 |
|
|
|
|
|
|
|
|
8
Changes in the allowance for loan losses for the three months and nine months ended September
30, 2008 and 2007 are as follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months |
|
|
For the nine months |
|
|
|
ended September 30, |
|
|
ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
28,050 |
|
|
$ |
15,985 |
|
|
$ |
17,098 |
|
|
$ |
14,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
8,000 |
|
|
|
533 |
|
|
|
26,394 |
|
|
|
1,501 |
|
Less amounts charged off |
|
|
(1,798 |
) |
|
|
(349 |
) |
|
|
(9,469 |
) |
|
|
(577 |
) |
Recoveries of amounts charged off |
|
|
80 |
|
|
|
15 |
|
|
|
309 |
|
|
|
287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
34,332 |
|
|
$ |
16,184 |
|
|
$ |
34,332 |
|
|
$ |
16,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys allowance for loan losses increased to $34.3 million as of September 30, 2008,
or 2.32% of total gross loans, compared to $17.1 million, or 1.20% of total gross loans, at
December 31, 2007. The increase in the allowance for loan losses includes an increase in both the
general allowance for loan losses and the specific allowance for loan losses on impaired loans.
Non-performing loans totaled $185.5 million, or 12.5% of total gross loans, at September 30,
2008, compared to $12.1 million, or 0.85% of total gross loans, at December 31, 2007. A $14.6
million specific allowance for loan losses was established for non-performing loans, which is a
component of the $18.1 million specific allowance on impaired loans.
The following table sets forth information regarding non-performing loans as of September 30,
2008 and December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Non-accrual loans, not restructured |
|
$ |
185,539 |
|
|
$ |
12,076 |
|
Accruing loans past due 90 days or more |
|
|
8 |
|
|
|
20 |
|
Restructured loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing loans |
|
$ |
185,547 |
|
|
$ |
12,096 |
|
|
|
|
|
|
|
|
The composite of non-accrual loans as of September 30, 2008 and December 31, 2007 was as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
December 31, 2007 |
|
|
|
Non-Accrual |
|
|
|
|
|
|
Percent of |
|
|
Non-Accrual |
|
|
|
|
|
|
Percent of |
|
|
|
Balance |
|
|
% |
|
|
Total Loans |
|
|
Balance |
|
|
% |
|
|
Total Loans |
|
|
|
(In thousands, except percentage data) |
|
Commercial and industrial |
|
$ |
3,516 |
|
|
|
1.9 |
% |
|
|
0.24 |
% |
|
$ |
2,042 |
|
|
|
16.9 |
% |
|
|
0.15 |
% |
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
21,970 |
|
|
|
11.8 |
% |
|
|
1.48 |
% |
|
|
4,291 |
|
|
|
35.5 |
% |
|
|
0.30 |
% |
Residential |
|
|
290 |
|
|
|
0.2 |
% |
|
|
0.02 |
% |
|
|
|
|
|
|
0.0 |
% |
|
|
0.00 |
% |
Construction and land development |
|
|
159,743 |
|
|
|
86.1 |
% |
|
|
10.80 |
% |
|
|
5,738 |
|
|
|
47.6 |
% |
|
|
0.40 |
% |
Consumer and Other |
|
|
20 |
|
|
|
0.0 |
% |
|
|
0.00 |
% |
|
|
5 |
|
|
|
0.0 |
% |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
|
$ |
185,539 |
|
|
|
100.0 |
% |
|
|
12.54 |
% |
|
$ |
12,076 |
|
|
|
100.0 |
% |
|
|
0.85 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans totaled $195.1 million at September 30, 2008, compared to $29.8 million at
December 31, 2007. Impaired loans include all non-performing loans in the amount of $185.5 million
and other loans in the amount of $9.6 million that, while currently performing, were deemed
impaired by management. Management anticipates the losses associated with these loans will
approximate $18.1 million and has established a specific allowance for loan losses in this amount
The
following table sets forth information regarding impaired loans as of
September 30, 2008 and December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Impaired loans with a valuation allowance |
|
$ |
58,962 |
|
|
$ |
3,097 |
|
Impaired loans without a valuation allowance |
|
|
136,182 |
|
|
|
26,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
195,144 |
|
|
$ |
29,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balance of impaired loans (1) |
|
$ |
106,221 |
|
|
$ |
15,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related valuation allowance |
|
$ |
18,063 |
|
|
$ |
1,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income recognized on impaired loans (1) |
|
$ |
644 |
|
|
$ |
1,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income recognized on a cash basis on
impaired loans (1) |
|
$ |
318 |
|
|
$ |
948 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
For the nine months ended September 30, 2008 and twelve months ended December 31, 2007. |
Note 6. Other Real Estate Owned
OREO is real estate that is held for sale and is initially recorded at fair value, net of
estimated disposition costs and is subsequently carried at the lower of its carrying amount or fair
value. The Companys OREO as of September 30, 2008 consists of six properties totaling $10.7
million, compared to no OREO at December 31, 2007. During the nine months ended September 30,
2008, the Company has foreclosed on eight properties totaling $16.1 million and sold two properties
totaling $4.5 million which approximated the carrying value of the property at the time of sale.
Subsequent to establishing the initial carrying value of the OREO, management has written down two
properties by a combined total of $870,000.
OREO is evaluated to ensure the recorded amount is supported by its current fair value.
Reductions in the carrying amount are recorded as necessary. Costs relating to the development and
improvement of the OREO are capitalized to the extent that the total does not exceed the propertys
net realizable value.
Note 7. Borrowings
The Company has commitments from the Federal Home Loan Bank of San Francisco (FHLB) for
borrowings, which are collateralized by certain securities and a blanket lien on loans secured by
real estate and all business loans. The agreement can be terminated by the FHLB at any time. As
of September 30, 2008 and December 31, 2007, loans with a balance of approximately $253.6 million
and $245.3 million, respectively, were pledged as collateral on advances from the FHLB as part of
the blanket lien. The Company regularly uses the FHLB for short term and long term borrowings.
FHLB term debt, which matures from January 2009 through March 2009, amounted to $36.0 million at
September 30, 2008. Interest on all FHLB borrowings accrued at an average rate of 4.39% and 4.20%
for the three and nine months ended September 30, 2008, respectively. Remaining available debt
financing based upon the current collateral pledged through the FHLB amounted to $122.5 million at
September 30, 2008.
In September 2008, the Company entered into a commitment with the Federal Reserve Bank of San
Francisco (FRB) for borrowings, which are collateralized by certain securities and loans. The
Company can terminate the agreement at any time by giving written notice. The borrowing capacity
with the FRB totaled $252.7 million, none of which was used or outstanding as of September 30,
2008.
9
The Company also has agreements with other lending institutions under which it can purchase up
to $120.0 million of federal funds. The interest rate charged on borrowings is determined by the
lending institutions at the time of borrowings. Each line is unsecured. As of September 30, 2008
and December 31, 2007, there were no federal funds purchased.
In
September 2007, the Company borrowed $15.5 million and used the
proceeds to redeem junior subordinated debt owed to Community Bancorp
(NV) Statutory Trust I which used the proceeds to redeem its trust
preferred issuances. The borrowing is unsecured, bears interest at the one
month LIBOR plus 1.50% (equal to 3.97% at September 30, 2008), is payable
in the amount of approximately $475,000 monthly with all unpaid interest
and principal due on September 26, 2010 and requires the lender’s
approval prior to issuing dividends to shareholders. The outstanding balance on
the note was $10.5 million and $14.3 million as of September 30,
2008 and December 31, 2007, respectively.
At September 30, 2008, the Company was not in compliance with the debt service coverage ratio
requirement of this loan agreement. The Company is currently negotiating a waiver from the lender
of this requirement and is current on all scheduled interest and principal payments. In the event
these negotiations are not successful, the Company has the right and ability to prepay the note
without penalty.
Note 8. Junior Subordinated Debt
The Company had $72.2 million of subordinated debentures outstanding at September 30, 2008,
which bore interest at an average rate of 5.74% and 5.98% for the three months and nine months
ended September 30, 2008, respectively. The subordinated debentures were issued in three separate
series. Each issuance has a maturity of thirty years from its date of issue. The subordinated
debentures were issued to trusts established by the Company, which in turn issued trust preferred
securities. The proceeds from the issuance of the securities were used to fund the Companys 2005
and 2006 acquisitions.
In accordance with FIN 46 (revised December 2004), Consolidation of Variable Interest
Entities-an interpretation of ARB No. 51, statutory trusts are not reported on a consolidated
basis. Therefore, the trust preferred debt securities of $70.0 million do not appear on the
Consolidated Balance Sheets. Instead, the junior subordinated debentures of $72.2 million payable
by Community Bancorp to the statutory trusts and the investment in the statutory trusts common
stock of $2.2 million (included in other assets) are reported on the Consolidated Balance Sheets.
The Company has the option to defer payments of interest on the trust preferred securities for
a period of up to five years, as long as the Company is not in default on the payment of interest.
If the Company elects to defer payments of interest by extending the interest distribution period,
then the Company may not declare or pay any dividends or distributions on, or redeem, purchase,
acquire, or make a liquidation payment with respect to any of the Companys common stock, until
such time as all deferred interest is paid.
In the event of certain changes or amendments to regulatory requirements or federal tax rules,
the debt is redeemable in whole. Certain obligations under these instruments are fully and
unconditionally guaranteed by the Company and rank subordinate and junior in right of payment to
all other liabilities of the Company.
In March 2005, the Federal Reserve Bank adopted a final rule that allows the continued
inclusion of trust preferred securities in the Tier I capital of bank holding companies, subject to
stricter quantitative limits and qualitative standards. Under the final ruling, qualifying
mandatory preferred securities may be included in Tier I capital, subject to a limit of 25% of all
core capital. Amounts of restricted core capital elements in excess of this limit generally may be
included in Tier II capital. The quantitative limits become effective on March 31, 2009. As of
September 30, 2008, the trust preferred securities have been included in Tier I capital for
regulatory capital purposes up to the specified limit ($70.0 million).
Note 9. Commitments and Contingencies
Financial Instruments with Off-Balance Sheet Risk
The Company is party to financial instruments with off-balance sheet risk in the normal course
of business in order to meet the financing needs of its customers. These financial instruments
include commitments to extend credit and standby letters of credit. They involve, to varying
degrees, elements of credit risk in excess of amounts recognized in the Consolidated Balance
Sheets.
The Companys exposure to credit loss for these commitments, in the event of nonperformance,
is represented by the contractual amounts of those instruments. The Company uses the same credit
policies in making commitments and conditional obligations as it does for on-balance sheet
instruments.
10
A summary of the contract amount of the Companys exposure to off-balance sheet risk as of
September 30, 2008 and December 31, 2007 is as follows:
|
|
|
|
|
|
|
|
|
Outstanding commitments |
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit, including unsecured commitments of approximately $17,284 for 2008 and $28,137
for 2007 |
|
$ |
282,082 |
|
|
$ |
430,093 |
|
|
|
|
|
|
|
|
|
|
Credit card commitments, including unsecured amounts of approximately $848 for 2008 and $818 for 2007 |
|
|
848 |
|
|
|
818 |
|
|
|
|
|
|
|
|
|
|
Standby letters of credit, including unsecured commitments of approximately $2,263 for 2008 and $2,485 for 2007 |
|
|
3,966 |
|
|
|
4,083 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
286,896 |
|
|
$ |
434,994 |
|
|
|
|
|
|
|
|
Commitments to extend credit are agreements to lend to a customer as long as there are no
violations of any condition established in the contract. Commitments generally have fixed
expiration dates or other termination clauses and may require payment of a fee. Since many of the
commitments are expected to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. The Company evaluates each customers
creditworthiness on a case-by-case basis. The amount of collateral obtained is based on
managements credit evaluation of the party. Collateral held varies, but may include accounts
receivable; inventory; property and equipment; residential real estate; income-producing commercial
properties; and owner-occupied commercial properties. The Company had approximately $989,000 and
$877,000 at September 30, 2008 and December 31, 2007, respectively, reflected in other liabilities
for losses associated with off-balance sheet risk associated with commitments to extend credit.
Standby letters of credit are conditional commitments issued by the Company to guarantee the
performance of a customer to a third party. Those guarantees are primarily issued to support public
and private borrowing arrangements. The credit risk involved in issuing letters of credit is
essentially the same as that involved in extending loan facilities to customers. Collateral held
varies as specified above and is required as the Company deems necessary. Essentially all letters
of credit issued have expiration dates within one year. Upon entering into letters of credit, the
Company records the related liability at fair value pursuant to FASB Interpretation No. 45
(FIN 45). Thereafter, the liability is evaluated pursuant to FASB Statement No. 5, Accounting for
Contingencies. As of September 30, 2008 and December 31, 2007, the amount of the liability related
to guarantees was approximately $10,000.
In connection with standby letters of credit, the Company recognizes the related commitment
fee received from the third party as a liability at the inception of the guarantee arrangement
pursuant to FIN 45. Commitment fees, where the likelihood of exercise of the commitment is remote,
are generally recognized as service fee income on a straight line basis over the commitment period.
All other commitment fees are deferred over the entire commitment period and are not recognized as
service fee income until the expiration of the commitment period.
Financial Instruments with Concentrations of Credit Risk
The Company makes commercial, commercial real estate, residential real estate and consumer
loans to customers primarily in the greater Las Vegas, Nevada and Phoenix, Arizona areas. Real
estate loans accounted for approximately 85% of the total gross loans as of September 30, 2008.
Substantially all of these loans are secured by first liens with an initial loan-to-value ratio of
generally not more than 75%. Approximately 2% of total gross loans were unsecured as of September
30, 2008. The Companys loans are expected to be repaid from cash flows or from proceeds from the
sale of selected assets of the borrowers.
At September 30, 2008 the Companys impaired loans totaled $195.1 million, including $185.5
million in non-accrual loans. Approximately 86% and 84% of the non-accrual loans and impaired
loans, respectively, were related to borrowers in the greater Las Vegas, Nevada geographic region.
At September 30, 2008, eight customer balances totaling $615.9 million comprised 43.1% of
total deposits. These customer balances constitute all brokered deposits at September 30, 2008.
Of these deposits at September 30, 2008, $441.3 million were interest bearing wholesale demand
deposits and $174.6 million were other time deposits.
11
Lease Commitments
The Company leases certain branches and office facilities under operating leases. The Company
has lease obligations for twelve of its branch locations and its corporate headquarters and
administrative offices under various non-cancelable agreements with expiration dates through
October 2018, which require various minimum annual rentals.
In January 2008, the Company also executed a new land lease agreement for property on which it
will construct a new branch. The Company took possession of the property on March 21, 2008 and has
commenced construction of the branch. The initial term of the lease is ten years with four ten year
renewal options. Monthly rent will commence on the date the branch facility is open for business
or at the latest in November 2008.
In April 2008, the Company executed a new land lease agreement for property on which it will
construct a new branch. Construction of the branch will commence once the necessary improvements
have been completed by the landlord as specified under the lease agreement. The initial term of
the lease is ten years with two five year renewal options. The initial first year rent is
approximately $153,000 and increases 3% annually.
In July 2008, the Company executed a sale/leaseback agreement for its Jones property. The
term of the lease is for five years and includes two five year renewal options. The initial first
year rent is approximately $210,000 and increases 3% annually. The lease also includes an early
termination clause that states the Company has the absolute right to early termination of the lease
following the first thirty-sixth months of the lease term. If early termination is elected, written
notice must be provided to the landlord as specified in the lease agreement and the Company will
also be subject to an early termination penalty.
Contingencies
In the normal course of business, the Company is involved in various legal proceedings. In
the opinion of management, any liability resulting from such proceedings would not have a material
adverse effect on the consolidated financial statements.
Note 10. Derivative Financial Instruments
During 2006, the Company originated two fixed rate loans with an aggregate principal balance
of approximately $20.0 million. The Company also entered into two interest rate swap agreements
with notional values equal to the principal balance of the two fixed rate loans. The interest rate
swap agreements are LIBOR-based where the Companys interest payments are based on a fixed interest
rate and the Companys receipt of interest payments are based on a variable interest rate. The
Company retains any net swap settlement income and pays any net swap settlement expense. As the
Company has not used hedge accounting, the net swap settlement has been recorded in non-interest
income.
The interest rate swap agreements are recorded at fair value as required by SFAS No. 133 and
as amended, by SFAS No. 155. The fair values of the swap agreements are reflected in other assets
or other liabilities, as applicable and any amounts owed to the borrower are recorded in other
liabilities on the Consolidated Balance Sheet. As a result of changes in market value associated
with the interest rate swaps, a loss of $191,000 and $206,000 was recorded in the Companys
Consolidated Statement of Operations and Comprehensive Income (Loss) for the three and nine months
ended September 30, 2008, respectively. For the three and nine months ended September 30, 2007,
there was no corresponding gain or loss on interest rate swaps.
Fair values for the swap agreements are based upon quoted market prices.
Note 11. Stockholders Equity
At the Companys annual stockholders meeting held May 29, 2008, the Companys shareholders
approved an amendment of the Articles of Incorporation, increasing the number of authorized shares
of common stock from 30,000,000 to 50,000,000 and creating a new class of preferred stock in the
amount of 20,000,000 shares that, if issued, will have such terms, rights and features as may be
determined by the Board of Directors. All shares of stock have a par value of $.001.
12
Note 12. Earnings (Loss) per Share
Basic (loss) earnings per share (EPS) are calculated on the basis of weighted-average number
of common shares outstanding (excluding non-vested restricted stock) during the period. Diluted EPS
reflects additional common shares that would have been outstanding if dilutive potential common
shares had been issued. Potential common shares that may be issued by the Company relate to
outstanding
stock options and non-vested restricted stock, and are determined using the treasury stock
method. The diluted loss per share for the three and nine months ended September 30, 2008, was
based only on the weighted-average number of common shares outstanding, as any common stock
equivalents would have been antidilutive.
EPS has been computed based on the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands, except (loss) earnings per share data) |
|
|
(In thousands, except (loss) earnings per share data) |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Net |
|
|
Number |
|
|
Per Share |
|
|
Net |
|
|
Number |
|
|
Per Share |
|
|
Net |
|
|
Number |
|
|
Per Share |
|
|
Net |
|
|
Number |
|
|
Per Share |
|
|
|
(Loss) |
|
|
of Shares |
|
|
Amounts |
|
|
Income |
|
|
of Shares |
|
|
Amounts |
|
|
(Loss) |
|
|
of Shares |
|
|
Amounts |
|
|
Income |
|
|
of Shares |
|
|
Amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS |
|
$ |
(2,960 |
) |
|
|
10,110 |
|
|
$ |
(0.29 |
) |
|
$ |
5,531 |
|
|
|
10,395 |
|
|
$ |
0.53 |
|
|
$ |
(4,904 |
) |
|
|
10,109 |
|
|
$ |
(0.49 |
) |
|
$ |
16,623 |
|
|
|
10,410 |
|
|
$ |
1.59 |
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68 |
|
|
|
|
|
Restricted stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
(2,960 |
) |
|
|
10,110 |
|
|
$ |
(0.29 |
) |
|
$ |
5,531 |
|
|
|
10,497 |
|
|
$ |
0.53 |
|
|
$ |
(4,904 |
) |
|
|
10,109 |
|
|
$ |
(0.49 |
) |
|
$ |
16,623 |
|
|
|
10,493 |
|
|
$ |
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options and restricted stock that could potentially affect basic EPS in the future, that
were not included in the computation of diluted EPS because they would have had an antidilutive
effect, amounted to 669,000 shares and 695,000 shares for the three and nine months ended September
30, 2008, respectively.
Note 13. Share-Based Compensation
Stock options
As of September 30, 2008, the Company has outstanding options under two share-based
compensation plans. The related compensation cost was approximately $155,000 and $198,000 for
the three months ended September 30, 2008 and 2007, respectively, and $531,000 and $615,000
for the nine months ended September 30, 2008 and 2007, respectively. No share-based
compensation was capitalized. No stock options were granted during the nine months ended
September 30, 2008 and 2007.
Restricted stock
In August and September 2007, the Company issued a total of approximately 163,000 shares
of restricted common stock to certain employees and directors. Restricted common stock issued
to employees is subject to a three year cliff vesting and the directors restricted common
stock vest annually over a three year period. Share-based compensation costs associated with
the issuance of the restricted common stock is recognized on a straight-line basis over three
years and amounted to approximately $253,000 and $761,000 for the three months and nine months
ended September 30, 2008, respectively. For the three and nine months ended September 30,
2007, the share-based compensation cost amounted to $125,000.
Stock appreciation rights
In July 2000, the Companys Board of Directors approved the 2000 Stock Appreciation
Rights Plan. The Company accounts for the Stock Appreciation Rights (SAR) using liability
accounting which requires the Company to record the liability of the SAR at fair value, rather
than intrinsic value. All outstanding SAR were settled, with cash payments made in April 2007
and, accordingly, there was no accrued liability for SAR at September 30, 2008. There was no
SAR expense recognized for the three months ended September 30, 2008 and 2007. SAR expense
for the nine months ended September 30, 2008 and 2007 was $0 and $32,000, respectively.
The compensation cost related to share-based compensation plans was included in salaries,
wages and employee benefits expense for grants to employees and directors fees for grants to board
members in the Consolidated Statement of Operations and Comprehensive Income (Loss).
13
Note 14. Segments
The Company provides a full range of banking services through its two consolidated
subsidiaries, Community Bank of Nevada and Community Bank of Arizona. The Company currently
manages its business with a primary focus on each bank subsidiary. Accordingly, the Company has
two reportable segments. Community Bancorps financial information is included in the Other
category, because it represents an overhead function rather than an operating segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended and as of September 30, 2008 |
|
|
For the nine months ended and as of September 30, 2008 |
|
|
|
Community |
|
|
Community |
|
|
|
|
|
|
|
|
|
|
Community |
|
|
Community |
|
|
|
|
|
|
|
|
|
Bank of |
|
|
Bank of |
|
|
|
|
|
|
|
|
|
|
Bank of |
|
|
Bank of |
|
|
|
|
|
|
|
|
|
Nevada |
|
|
Arizona |
|
|
Other (3) |
|
|
Total |
|
|
Nevada |
|
|
Arizona |
|
|
Other (3) |
|
|
Total |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
22,797 |
|
|
$ |
1,783 |
|
|
$ |
17 |
|
|
$ |
24,597 |
|
|
$ |
75,631 |
|
|
$ |
5,120 |
|
|
$ |
(2 |
) |
|
$ |
80,749 |
|
Interest expense |
|
|
9,704 |
|
|
|
829 |
|
|
|
1,134 |
|
|
|
11,667 |
|
|
|
29,483 |
|
|
|
1,994 |
|
|
|
3,536 |
|
|
|
35,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income before provision for loan
losses |
|
|
13,093 |
|
|
|
954 |
|
|
|
(1,117 |
) |
|
|
12,930 |
|
|
|
46,148 |
|
|
|
3,126 |
|
|
|
(3,538 |
) |
|
|
45,736 |
|
Provision for loan losses |
|
|
7,600 |
|
|
|
400 |
|
|
|
|
|
|
|
8,000 |
|
|
|
24,119 |
|
|
|
2,275 |
|
|
|
|
|
|
|
26,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
5,493 |
|
|
|
554 |
|
|
|
(1,117 |
) |
|
|
4,930 |
|
|
|
22,029 |
|
|
|
851 |
|
|
|
(3,538 |
) |
|
|
19,342 |
|
Non-interest income |
|
|
797 |
|
|
|
48 |
|
|
|
|
|
|
|
845 |
|
|
|
3,685 |
|
|
|
137 |
|
|
|
|
|
|
|
3,822 |
|
Non-interest expenses |
|
|
8,357 |
|
|
|
1,202 |
|
|
|
797 |
|
|
|
10,356 |
|
|
|
24,129 |
|
|
|
3,742 |
|
|
|
2,877 |
|
|
|
30,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment pretax (loss) income |
|
$ |
(2,067 |
) |
|
$ |
(600 |
) |
|
$ |
(1,914 |
) |
|
$ |
(4,581 |
) |
|
$ |
1,585 |
|
|
$ |
(2,754 |
) |
|
$ |
(6,415 |
) |
|
$ |
(7,584 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,639,147 |
|
|
$ |
144,593 |
|
|
$ |
3,803 |
|
|
$ |
1,787,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended and as of September 30, 2007 |
|
|
For the nine months ended and as of September 30, 2007 |
|
|
|
Community |
|
|
Community |
|
|
|
|
|
|
|
|
|
|
Community |
|
|
Community |
|
|
|
|
|
|
|
|
|
Bank of |
|
|
Bank of |
|
|
|
|
|
|
|
|
|
|
Bank of |
|
|
Bank of |
|
|
|
|
|
|
|
|
|
Nevada |
|
|
Arizona |
|
|
Other (3) |
|
|
Total |
|
|
Nevada |
|
|
Arizona |
|
|
Other (3) |
|
|
Total |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
31,590 |
|
|
$ |
1,613 |
|
|
$ |
56 |
|
|
$ |
33,259 |
|
|
$ |
91,890 |
|
|
$ |
4,507 |
|
|
$ |
166 |
|
|
$ |
96,563 |
|
Interest expense |
|
|
12,855 |
|
|
|
618 |
|
|
|
1,558 |
|
|
|
15,031 |
|
|
|
36,762 |
|
|
|
1,635 |
|
|
|
4,631 |
|
|
|
43,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income before provision for loan
losses |
|
|
18,735 |
|
|
|
995 |
|
|
|
(1,502 |
) |
|
|
18,228 |
|
|
|
55,128 |
|
|
|
2,872 |
|
|
|
(4,465 |
) |
|
|
53,535 |
|
Provision for loan losses |
|
|
357 |
|
|
|
176 |
|
|
|
|
|
|
|
533 |
|
|
|
1,125 |
|
|
|
376 |
|
|
|
|
|
|
|
1,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
18,378 |
|
|
|
819 |
|
|
|
(1,502 |
) |
|
|
17,695 |
|
|
|
54,003 |
|
|
|
2,496 |
|
|
|
(4,465 |
) |
|
|
52,034 |
|
Non-interest income |
|
|
770 |
|
|
|
52 |
|
|
|
|
|
|
|
822 |
|
|
|
2,388 |
|
|
|
230 |
|
|
|
75 |
|
|
|
2,693 |
|
Non-interest expenses |
|
|
8,275 |
|
|
|
909 |
|
|
|
859 |
|
|
|
10,043 |
|
|
|
24,762 |
|
|
|
2,656 |
|
|
|
1,706 |
|
|
|
29,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment pretax income (loss) |
|
$ |
10,873 |
|
|
$ |
(38 |
) |
|
$ |
(2,361 |
) |
|
$ |
8,474 |
|
|
$ |
31,629 |
|
|
$ |
70 |
|
|
$ |
(6,096 |
) |
|
$ |
25,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,582,481 |
|
|
$ |
92,326 |
|
|
$ |
3,052 |
|
|
$ |
1,677,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Goodwill included in Community Bank of Nevadas and Community Bank of Arizonas segment
assets amounted to $103.7 million and $9.9 million, respectively. |
|
(2) |
|
Goodwill included in Community Bank of Nevadas and Community Bank of Arizonas segment
assets amounted to $105.2 million and $9.9 million, respectively. |
|
(3) |
|
Includes intersegment eliminations and reclassifications. |
14
Note 15. Quarterly Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the three months ended |
|
|
|
September 30, |
|
|
June 30, |
|
|
March 31, |
|
|
September 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2008 |
|
|
2008 |
|
|
2008 |
|
|
2007 |
|
|
2007 |
|
|
2007 |
|
|
|
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
24,597 |
|
|
$ |
26,197 |
|
|
$ |
29,955 |
|
|
$ |
33,259 |
|
|
$ |
32,416 |
|
|
$ |
30,888 |
|
Interest expense |
|
|
11,667 |
|
|
|
10,670 |
|
|
|
12,676 |
|
|
|
15,031 |
|
|
|
14,618 |
|
|
|
13,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income before provision for loan
losses |
|
|
12,930 |
|
|
|
15,527 |
|
|
|
17,279 |
|
|
|
18,228 |
|
|
|
17,798 |
|
|
|
17,509 |
|
Provision for loan losses |
|
|
8,000 |
|
|
|
14,226 |
|
|
|
4,168 |
|
|
|
533 |
|
|
|
486 |
|
|
|
482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
4,930 |
|
|
|
1,301 |
|
|
|
13,111 |
|
|
|
17,695 |
|
|
|
17,312 |
|
|
|
17,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income |
|
|
845 |
|
|
|
821 |
|
|
|
2,156 |
|
|
|
822 |
|
|
|
1,004 |
|
|
|
867 |
|
Non-interest expense |
|
|
10,356 |
|
|
|
9,282 |
|
|
|
11,110 |
|
|
|
10,043 |
|
|
|
9,623 |
|
|
|
9,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income tax provision |
|
|
(4,581 |
) |
|
|
(7,160 |
) |
|
|
4,157 |
|
|
|
8,474 |
|
|
|
8,693 |
|
|
|
8,436 |
|
Income tax (benefit) provision |
|
|
(1,621 |
) |
|
|
(2,524 |
) |
|
|
1,465 |
|
|
|
2,943 |
|
|
|
3,050 |
|
|
|
2,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(2,960 |
) |
|
$ |
(4,636 |
) |
|
$ |
2,692 |
|
|
$ |
5,531 |
|
|
$ |
5,643 |
|
|
$ |
5,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share |
|
$ |
(0.29 |
) |
|
$ |
(0.46 |
) |
|
$ |
0.27 |
|
|
$ |
0.53 |
|
|
$ |
0.54 |
|
|
$ |
0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share |
|
$ |
(0.29 |
) |
|
$ |
(0.46 |
) |
|
$ |
0.26 |
|
|
$ |
0.53 |
|
|
$ |
0.54 |
|
|
$ |
0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 16. Sale of Property
Warm Springs
On February 13, 2008, the Company completed the sale of its Warm Springs branch. Previously,
the Company consolidated the branchs activity with the Stephanie branch. The consolidation of the
two branches and subsequent sale of the Warm Springs branch was implemented due to the close
proximity of the two branches. The Stephanie branch was acquired in October 2006 through the
acquisition of Valley Bancorp.
Gross proceeds from the sale were approximately $2.7 million (approximately $2.6 million after
selling costs) and the related gain of approximately $1.2 million was recorded in non-interest
income.
Jones Property
On July 21, 2008, the Company completed the sale of its Jones property (an administrative
facility acquired as part of the Valley Bancorp acquisition). Gross proceeds from the sale were
$2.6 million (approximately $2.5 million after selling costs) resulting in a gain of approximately
$41,000.
Concurrent with the closing, the Company executed a leaseback agreement for the property. The
term of the lease is for five years and includes two five year renewal options. The initial first
year rent is approximately $210,000 and increases 3% annually. The lease also includes an early
termination clause that states the Company has the absolute right to early
termination of the lease following the first thirty-sixth months of the lease term. If early
termination is elected, written notice must be provided to the landlord as specified in the lease
agreement and the Company will also be subject to an early termination penalty.
In accordance with SFAS No. 28, Accounting for Sales with Leasebacks, an amendment of SFAS No.
13, the gain will be deferred and amortized over the initial term of the lease.
15
Note 17. Fair Value Accounting
As discussed in Note 4, on January 1, 2008 the Company adopted SFAS No. 157, Fair Value
Measurements, and SFAS
No. 159, The Fair Value Option for Financial Assets and Financial
Liabilities-Including an Amendment of FASB Statement No. 115. The adoption of SFAS No. 157 and
159 had no affect on the Companys Consolidated Balance Sheet or the Consolidated Statements of
Operations and Comprehensive Income (Loss) for the three months and nine months ended September 30,
2008.
SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands
disclosures about fair value. SFAS No. 159 permits an entity to choose to measure many financial
instruments and certain other items at fair value and contains financial statement presentation and
disclosure requirements for assets and liabilities for which the fair value option under this
pronouncement is elected. Upon adoption of SFAS No. 159, none of the Companys assets or
liabilities were valued using the fair value option allowed under this pronouncement.
SFAS No. 157 also establishes a hierarchy for determining fair value measurement. The
hierarchy includes three levels and is based upon the valuation techniques used to measure assets
and liabilities. The three levels are as follow:
|
|
|
Level 1 Inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active markets; |
|
|
|
Level 2 Inputs to the valuation methodology include quoted prices for similar assets
and liabilities in active markets, and inputs that are observable for the asset or
liability, either directly or indirectly, for substantially the full term of the
financial instrument; and |
|
|
|
Level 3 Inputs to the valuation methodology are unobservable and significant to the
fair value measurement. |
The following is a description of the valuation methodologies used for instruments measured at
fair value, as well as the general classification of such instruments pursuant to valuation
methodology.
Securities available for sale, at fair value Where quoted prices are available in an active
market, securities are classified within level 1 of the hierarchy. Level 1 includes securities
that have quoted prices in an active market for identical assets. If quoted market prices are
not available, then fair values are estimated using pricing models, quoted prices of
securities with similar characteristics or discounted cash flows. The Company has categorized
its securities as level 2.
Impaired loans SFAS No. 157 applies to loans measured for impairment using the practical
expedients permitted by SFAS No. 114, Accounting by Creditors for Impairment of a Loan,
including impaired loans measured at an observable market price (if available) or at the fair
value of the loans collateral (if collateral dependent). Fair value of the loans collateral
is determined by appraisals or independent valuation which is then adjusted for the cost
related to liquidation of the collateral. The Company has categorized its impaired loans as
level 2.
Interest rate swaps The Company determines the fair value of its interest rate swaps based
on termination estimates provided by the counter party to the swaps. These values are then
validated by management using internal valuation models based on market information. The
Company has categorized its interest rate swaps as level 2.
16
The following table represents the assets and liabilities measured at fair value on a
recurring basis by the Company.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using: |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
|
|
|
|
Significant |
|
|
|
|
|
|
|
Active Markets for |
|
|
Significant Other |
|
|
Unobservable |
|
|
|
|
|
|
|
Identical Assets |
|
|
Observable Inputs |
|
|
Inputs |
|
Description |
|
September 30, 2008 |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available
for sale, at fair
value |
|
$ |
60,212 |
|
|
$ |
|
|
|
$ |
60,212 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
60,212 |
|
|
$ |
|
|
|
$ |
60,212 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps (1) |
|
$ |
586 |
|
|
$ |
|
|
|
$ |
586 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
586 |
|
|
$ |
|
|
|
$ |
586 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Included in accrued interest
payable and other liabilities. |
For the three months and nine months ended September 30, 2008, the increase in fair value of
securities available for sale was $564,000 and $312,000, respectively, which is included in other
comprehensive income (loss) (net of taxes). The change in fair value of interest rate swaps
resulting in a loss of $191,000 and $206,000 for the three and nine months ended September 30,
2008, respectively, is included in non-interest expense. Methods of measuring fair values at
September 30, 2008 for securities available-for-sale and interest rate swaps are consistent with
those used in prior reporting periods.
Certain assets are measured at fair value on a nonrecurring basis (e.g., the instruments are
not measured at fair value on an ongoing basis but are subject to fair value adjustments when there
is evidence of impairment). The following table represents the assets measured at fair value on a
nonrecurring basis by the Company.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using: |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
|
|
|
|
Significant |
|
|
|
|
|
|
|
Active Markets for |
|
|
Significant Other |
|
|
Unobservable |
|
|
|
|
|
|
|
Identical Assets |
|
|
Observable Inputs |
|
|
Inputs |
|
Description |
|
September 30, 2008 |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans with
specific valuation
allowance under
SFAS No. 114 |
|
$ |
40,899 |
|
|
$ |
|
|
|
$ |
40,899 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2008, impaired loans in the amount of $59.0 million (all collateral
dependent) were written down to fair value of the underlying collateral, less cost to sell, through
establishing a specific allowance for loan losses of $18.1 million. Methods of measuring fair
values at September 30, 2008 for impaired loans are consistent with those used in prior reporting
periods.
Note 18. Goodwill
Goodwill represents the excess of the consideration over the fair value of the net assets
acquired through the 2005 and 2006 acquisitions of Bank of Commerce, Community Bank of Arizona and
Valley Bancorp. Under SFAS No. 142, Goodwill and Other Intangible Assets, goodwill is not
amortized but rather tested for impairment, at least annually. The Companys annual testing of
impairment was conducted as of October 1, 2007 for each of its reporting units (i.e., segments).
No impairment of goodwill was identified at that time. In accordance with SFAS No. 142, goodwill
of a reporting unit shall be tested for impairment between annual tests if an event or circumstance
occurs that would more likely than not reduce the fair value of a reporting unit below its carry
value. The Company will perform its annual test of goodwill as of October 1, 2008, during the
fourth quarter 2008 which might result in a reduction of the carrying value of goodwill and an
impairment loss. Because goodwill is not included in the calculation of risk-based capital, the
Companys regulatory risk-based capital would not be impacted by this potential expense.
17
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
When used in this document, the words or phrases such as will likely result in, management
expects that, will continue, is anticipated, estimate, projected, or similar expressions
are intended to identify forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 (PSLRA). Such forward looking statements involve known and unknown
risks, uncertainties and other factors that may cause our actual results, performance or
achievements to be materially different from any future results, performance or achievements
expressed or implied by such forward-looking statements. Specific factors include, but are not
limited to the current financial turmoil in the United States and abroad, the recent fluctuations
in the U.S. capital and credit markets, loan production, balance sheet management, the economic
condition of the markets in Las Vegas, Nevada, or Phoenix, Arizona and their deteriorating real
estate sectors, net interest margin, loan quality, the ability to control costs and expenses,
interest rate changes and financial policies of the United States government, our ability to manage
systemic risks and control operating risks, and general economic conditions. Additional
information on these and other factors that could affect financial results are included in Item
1A. Risk Factors of our Annual Report on Form 10K for the year ended December 31, 2007, and our
other Securities and Exchange Commission filings. Readers should not place undue reliance on
forward-looking statements, which reflect managements view only as of the date hereof. Community
Bancorp undertakes no obligation to publicly revise these forward-looking statements to reflect
subsequent events or circumstances. This statement is included for the express purpose of
protecting Community Bancorp under the PSLRAs safe harbor provisions. When relying on
forward-looking statements to make decisions with respect to our Company, investors and others are
cautioned to consider these and other risks and uncertainties.
EXECUTIVE OVERVIEW
Community Bancorp is a bank holding company headquartered in Las Vegas, Nevada, with four
wholly-owned subsidiaries: 1) Community Bank of Nevada, 2) Community Bank of Arizona, 3) Community
Bancorp (NV) Statutory Trust II and 4) Community Bancorp (NV) Statutory Trust III. Community
Bancorp exists primarily for the purpose of holding the stock of its wholly-owned subsidiaries and
facilitating their activities. In accordance with FIN 46 (revised December 2004), the statutory
trusts are not reported on a consolidated basis. Community Bancorp and its consolidated
subsidiaries are collectively referred to herein as the Company. Community Bank of Nevada and
Community Bank of Arizona are collectively referred to herein as the Banks.
During the three and nine months ended September 30, 2008, the Company continued to be
challenged by difficult economic conditions in its primary markets as the deterioration of the real
estate market that occurred during the second half of 2007 has continued throughout 2008. The
deterioration in the real estate market is due to a variety of factors, the most significant of
which has been the fallout from the defaults associated with the residential sub-prime market and
Alt-A loans. While the Company does not engage in sub-prime lending or Alt-A loans, its markets
have been affected by these factors.
Results of operations
|
|
|
The provision for loan losses increased to $8.0 million and $26.4 million for the
three and nine months ended September 30, 2008, respectively, compared to a provision for
loan losses of $533,000 and $1.5 million for the same periods in 2007. |
|
|
|
Interest and dividend income was adversely affected due to an increase in
non-performing loans for the three and nine months ended September 30, 2008. |
|
|
|
As a result of the increased provision for loan losses and the adverse effect of the
increase in non-performing loans on interest and dividend income (including the effect of
non-earning assets on interest and dividend income), the Company recognized a loss for
the three and nine months ended September 30, 2008 of $3.0 million, or $0.29 per diluted
share and $4.9 million, or $0.49 per diluted share, respectively, compared to net income
of $5.5 million, or $0.53 per share, and $16.6 million, or $1.59 per diluted share, for
the same periods in 2007. |
Financial condition
|
|
|
The allowance for loan losses increased to $34.3 million, or 2.32% of total gross
loans, at September 30, 2008, compared to $17.1 million, or 1.20% of total gross loans,
at December 31, 2007. |
|
|
|
Non-performing loans totaled $185.5 million, or 12.5% of total gross loans, at
September 30, 2008, compared to $12.1 million, or 0.85% of total gross loans, at December
31, 2007. |
|
|
|
Impaired loans, which include all non-performing loans, increased to $195.1 million at
September 30, 2008, compared to $29.8 million at December 31, 2007. |
18
SUMMARY CONSOLIDATED FINANCIAL DATA AND OTHER DATA
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd |
|
|
3rd |
|
|
|
|
|
|
Nine |
|
|
Nine |
|
|
|
|
|
|
Quarter |
|
|
Quarter |
|
|
Percentage |
|
|
Months |
|
|
Months |
|
|
Percentage |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
2008 |
|
|
2007 |
|
|
Change |
|
|
|
(In thousands, except share and percentage data) |
|
|
(In thousands, except share and percentage data) |
|
SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share basic |
|
$ |
(0.29 |
) |
|
$ |
0.53 |
|
|
|
(154.7 |
)% |
|
$ |
(0.49 |
) |
|
$ |
1.59 |
|
|
|
(130.8 |
)% |
Earnings (loss) per share diluted |
|
$ |
(0.29 |
) |
|
$ |
0.53 |
|
|
|
(154.7 |
)% |
|
$ |
(0.49 |
) |
|
$ |
1.59 |
|
|
|
(130.8 |
)% |
Book value per share |
|
|
22.59 |
|
|
$ |
22.37 |
|
|
|
1.0 |
% |
|
|
22.59 |
|
|
$ |
22.37 |
|
|
|
1.0 |
% |
Shares outstanding at period end |
|
|
10,252,415 |
|
|
|
10,540,619 |
|
|
|
(2.7 |
)% |
|
|
10,252,415 |
|
|
|
10,540,619 |
|
|
|
(2.7 |
)% |
Weighted average shares outstanding basic |
|
|
10,110,430 |
|
|
|
10,395,240 |
|
|
|
(2.7 |
)% |
|
|
10,109,358 |
|
|
|
10,410,277 |
|
|
|
(2.9 |
)% |
Weighted average shares outstanding diluted (5) |
|
|
10,110,430 |
|
|
|
10,497,060 |
|
|
|
(3.7 |
)% |
|
|
10,109,358 |
|
|
|
10,492,685 |
|
|
|
(3.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED OTHER BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ |
1,822,461 |
|
|
$ |
1,663,541 |
|
|
|
9.6 |
% |
|
$ |
1,758,552 |
|
|
$ |
1,635,260 |
|
|
|
7.5 |
% |
Average earning assets |
|
$ |
1,651,177 |
|
|
$ |
1,484,626 |
|
|
|
11.2 |
% |
|
$ |
1,587,091 |
|
|
$ |
1,454,622 |
|
|
|
9.1 |
% |
Average stockholders equity |
|
$ |
234,721 |
|
|
$ |
234,234 |
|
|
|
0.2 |
% |
|
$ |
237,759 |
|
|
$ |
228,645 |
|
|
|
4.0 |
% |
Gross loans |
|
$ |
1,479,167 |
|
|
$ |
1,373,661 |
|
|
|
7.7 |
% |
|
$ |
1,479,167 |
|
|
$ |
1,373,661 |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
(0.65 |
)% |
|
|
1.32 |
% |
|
|
(149.2 |
)% |
|
|
(0.37 |
)% |
|
|
1.36 |
% |
|
|
(127.2 |
)% |
Return on average stockholders equity |
|
|
(5.02 |
)% |
|
|
9.37 |
% |
|
|
(153.6 |
)% |
|
|
(2.76 |
)% |
|
|
9.72 |
% |
|
|
(128.4 |
)% |
Net interest margin (1) |
|
|
3.14 |
% |
|
|
4.90 |
% |
|
|
(35.9 |
)% |
|
|
3.88 |
% |
|
|
4.95 |
% |
|
|
(21.6 |
)% |
Efficiency ratio (2) |
|
|
75.18 |
% |
|
|
52.72 |
% |
|
|
42.6 |
% |
|
|
62.04 |
% |
|
|
51.80 |
% |
|
|
19.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average stockholders equity to average assets |
|
|
12.88 |
% |
|
|
14.08 |
% |
|
|
(8.5 |
)% |
|
|
13.52 |
% |
|
|
13.98 |
% |
|
|
(3.3 |
)% |
Tier 1 leverage capital ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.65 |
% |
|
|
11.89 |
% |
|
|
(10.4 |
)% |
Community Bank of Nevada |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.60 |
% |
|
|
11.74 |
% |
|
|
(9.7 |
)% |
Community Bank of Arizona |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.67 |
% |
|
|
28.42 |
% |
|
|
(41.3 |
)% |
Tier 1 risk-based capital ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.04 |
% |
|
|
11.73 |
% |
|
|
(5.9 |
)% |
Community Bank of Nevada |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.96 |
% |
|
|
11.44 |
% |
|
|
(4.2 |
)% |
Community Bank of Arizona |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.07 |
% |
|
|
34.54 |
% |
|
|
(47.7 |
)% |
Total risk-based capital ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.30 |
% |
|
|
12.77 |
% |
|
|
(3.7 |
)% |
Community Bank of Nevada |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.22 |
% |
|
|
12.47 |
% |
|
|
(2.0 |
)% |
Community Bank of Arizona |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.34 |
% |
|
|
35.76 |
% |
|
|
(45.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
185,547 |
|
|
$ |
7,714 |
|
|
|
2,305.3 |
% |
Non-performing assets (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
196,213 |
|
|
$ |
7,714 |
|
|
|
2,443.6 |
% |
Non-performing loans to total gross loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.54 |
% |
|
|
0.56 |
% |
|
|
2,139.3 |
% |
Non-performing assets to total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.98 |
% |
|
|
0.46 |
% |
|
|
2,287.0 |
% |
Past due loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 59 days |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,030 |
|
|
$ |
4,599 |
|
|
|
(55.9 |
)% |
60 89 days |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
31,009 |
|
|
$ |
1,057 |
|
|
|
2,833.7 |
% |
Allowance for loan losses to total gross loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.32 |
% |
|
|
1.18 |
% |
|
|
96.6 |
% |
Allowance for loan losses to non-performing loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
% |
|
|
210 |
% |
|
|
(91.2 |
)% |
Net charge-offs to average loans (6) |
|
|
0.46 |
% |
|
|
0.10 |
% |
|
|
360.0 |
% |
|
|
0.83 |
% |
|
|
0.03 |
% |
|
|
2,666.7 |
% |
|
|
|
(1) |
|
Net interest margin represents net interest income on a tax equivalent basis as a percentage of average interest-earning assets. |
|
(2) |
|
Efficiency ratio represents non-interest expenses, excluding provision for loan losses, as a percentage of the aggregate of net
interest income and non-interest income. |
|
(3) |
|
Non-performing loans are defined as loans that are past due 90 days or more plus loans placed in non-accrual status. |
|
(4) |
|
Non-performing assets are
defined as assets that are past due 90 days or more plus assets
placed in non-accrual status and
other real estate owned. |
|
(5) |
|
Weighted average shares outstanding-diluted were equal to weighted average shares-basic for the three and nine
months ended September 30, 2008, as any common stock equivalents would have been anti-dilutive. |
|
(6) |
|
Annualized. |
19
CRITICAL ACCOUNTING POLICIES
The Companys accounting policies are integral to understanding the financial results
reported. The most complex accounting policies require managements judgment to ascertain the
valuation of assets, liabilities, commitments and contingencies. The Company has established
policies and procedures that are intended to ensure that the valuation methods are well-controlled
and applied consistently from period to period. In addition, the policies and procedures are
intended to ensure that the process for changing methodologies occurs in an appropriate manner. The
following is a brief description of our current accounting policies involving significant
management valuation judgments.
Allowance for loan losses. The allowance for loan losses represents the Companys best
estimate of the probable losses inherent in the existing loan portfolio. The allowance for loan
losses is increased by the provision for loan losses charged to expense and reduced when loans
charged-off exceed loan recoveries. The allowance for loan losses is evaluated at least quarterly.
The quarterly evaluation includes managements assessment of various factors affecting the
collectibility of loans, including current economic conditions, past credit experience, delinquency
status, the value of the underlying collateral, if any, and a continuing review of the portfolio of
loans. In addition to assessing these various factors, management considers a number of
quantitative and qualitative factors, including levels and trends of past due and non-accrual
loans, asset classifications, loan grades, changes in the volume of loans, collateral value,
historical loss experiences, peer group loss experiences, size and complexity of individual credits
and economic conditions. The provision for loan losses contains a general and specific component.
The general component is based on a portfolio segmentation based on risk grading, with a further
evaluation of the various quantitative and qualitative factors noted above. The specific component
is for impaired loans, where the expected or anticipated loss is measurable (e.g., impairment).
Available-for-sale securities. Statement of Financial Accounting Standards (SFAS) No. 115,
Accounting for Certain Investments in Debt and Equity Securities, requires that available-for-sale
securities be carried at fair value. The Company believes this to be a critical accounting
estimate in that the fair value of a security is based on quoted market prices or, if quoted
market prices are not available, fair values are extrapolated from the quoted prices of similar
instruments. See SFAS
No. 157, Fair Value Measurements below.
Goodwill and other intangibles. Net assets of entities acquired in purchase transactions are
recorded at fair value at the date of acquisition. Identified intangibles are amortized on a
straight-line basis over the period benefited. Goodwill is not amortized, although it is reviewed
for impairment on an annual basis or if events or circumstances indicate a potential impairment.
The impairment test is performed in two phases. The first step of the goodwill impairment test
compares the fair value of the reporting unit with its carrying amount, including goodwill. If the
fair value of the reporting unit exceeds its carrying amount, goodwill of the reporting unit is
considered not impaired; however, if the carrying amount of the reporting unit exceeds its fair
value, an additional procedure must be performed. That additional procedure compares the implied
fair value of the reporting units goodwill (as defined in SFAS No. 142, Goodwill and Other
Intangible Assets) with the carrying amount of that goodwill. An impairment loss is recorded to
the extent that the carrying amount of goodwill exceeds its implied fair value.
Other intangible assets subject to amortization are evaluated for impairment in accordance
with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. An impairment
loss will be recognized if the carrying amount of the intangible asset is not recoverable and
exceeds fair value. The carrying amount of the intangible is considered not recoverable if it
exceeds the sum of the undiscounted cash flows expected to result from the use of the asset.
Share-based compensation. The Company recognizes share-based compensation expense under the
provisions of the FASB issued Statement No. 123 (revised 2004) (SFAS No. 123R), Share-Based
Payment, and SEC Staff Accounting Bulletins No. 107 (SAB 107) and No. 110 (SAB 110), which
requires the measurement and recognition of all share-based compensation under the fair value
method. In determining the fair value of stock options, the Company employed the following
assumptions (no stock options have been issued since June 2006):
|
|
|
Expected volatility based on the historical volatility of similar entities stock
price that have been public for a period of time at least equal to the expected life of
the option. |
|
|
|
Expected term of the option based on the simple average of the vesting term and the
original contract term. |
|
|
|
Risk-free rate based upon the rate on a zero coupon U.S. Treasury bill, for periods
within the expected term of the option. |
|
|
|
Dividend yield the Company currently has a no dividend policy and accordingly, no
dividend yield is utilized. |
20
The fair value of restricted stock grants is based on the closing price of the Companys
common stock on the date of grant.
Segment reporting. With the acquisition of Community Bank of Arizona in September 2006, the
Company expanded to the greater Phoenix, Arizona market. During the quarter ended December 31,
2006, certain changes were implemented in the management and reporting of the Companys business
units, resulting in two reportable operating segments: Community Bank of Nevada and Community Bank
of Arizona.
Fair Value Measurements. Effective January 1, 2008 the Company adopted SFAS No. 157, Fair
Value Measurements, and SFAS No. 159, The Fair Value Option for Financial Assets and Financial
Liabilities-Including an Amendment of
FASB Statement No. 115. SFAS No. 157 defines fair value,
establishes a framework for measuring fair value and expands disclosures about fair value.
SFAS No. 157 also establishes a hierarchy for determining fair value measurement. The
hierarchy includes three levels and is based upon the valuation techniques used to measure assets
and liabilities. The three levels are as follow:
|
|
|
Level 1 Inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active markets; |
|
|
|
Level 2 Inputs to the valuation methodology include quoted prices for similar assets
and liabilities in active markets, and inputs that are observable for the asset or
liability, either directly or indirectly, for substantially the full term of the
financial instrument; and |
|
|
|
Level 3 Inputs to the valuation methodology are unobservable and significant to the
fair value measurement. |
RESULTS OF OPERATIONS
As previously noted, the Company recorded a net loss of $3.0 million and $4.9 million for the
three and nine months ended September 30, 2008, respectively, compared to net income of $5.5
million and $16.6 million, respectively, for the same periods of 2007. The Company earns income
from two primary sources: net interest income, which is the difference between interest income
generated from interest earning assets and interest expense created by interest bearing
liabilities; and non-interest income, of which a majority is fees and charges earned from customer
services. Income from these sources is offset by the provision for loan losses, non-interest
expense and income taxes.
21
Net Interest Income and Net Interest Margin
The following table presents the net interest spread, net interest margin, average balances,
interest income and expense, and average yields and rates by asset and liability components for the
periods indicated.
Distribution, Rate and Yield Analysis of Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
Interest |
|
|
Annualized |
|
|
|
|
|
|
Interest |
|
|
Annualized |
|
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
|
Balance |
|
|
Expense |
|
|
Rate/Yield (7) |
|
|
Balance |
|
|
Expense |
|
|
Rate/Yield (7) |
|
|
|
(In thousands, except percentage data) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1)(2) |
|
$ |
1,491,121 |
|
|
$ |
23,278 |
|
|
|
6.21 |
% |
|
$ |
1,351,327 |
|
|
$ |
31,613 |
|
|
|
9.28 |
% |
Investment securities (3)(4) |
|
|
73,179 |
|
|
|
888 |
|
|
|
5.39 |
% |
|
|
109,663 |
|
|
|
1,345 |
|
|
|
5.26 |
% |
Federal funds sold |
|
|
86,877 |
|
|
|
431 |
|
|
|
1.97 |
% |
|
|
23,636 |
|
|
|
301 |
|
|
|
5.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest earning assets (3) |
|
|
1,651,177 |
|
|
|
24,597 |
|
|
|
5.95 |
% |
|
|
1,484,626 |
|
|
|
33,259 |
|
|
|
8.92 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
17,331 |
|
|
|
|
|
|
|
|
|
|
|
21,421 |
|
|
|
|
|
|
|
|
|
Goodwill and intangibles |
|
|
120,305 |
|
|
|
|
|
|
|
|
|
|
|
122,996 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
33,648 |
|
|
|
|
|
|
|
|
|
|
|
34,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,822,461 |
|
|
|
|
|
|
|
|
|
|
$ |
1,663,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand |
|
$ |
73,782 |
|
|
|
345 |
|
|
|
1.86 |
% |
|
$ |
73,048 |
|
|
|
524 |
|
|
|
2.85 |
% |
Money market |
|
|
636,903 |
|
|
|
3,868 |
|
|
|
2.42 |
% |
|
|
505,620 |
|
|
|
5,885 |
|
|
|
4.62 |
% |
Savings |
|
|
19,993 |
|
|
|
70 |
|
|
|
1.39 |
% |
|
|
35,820 |
|
|
|
306 |
|
|
|
3.39 |
% |
Time |
|
|
558,644 |
|
|
|
5,679 |
|
|
|
4.04 |
% |
|
|
423,741 |
|
|
|
5,564 |
|
|
|
5.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing deposits |
|
|
1,289,322 |
|
|
|
9,962 |
|
|
|
3.07 |
% |
|
|
1,038,229 |
|
|
|
12,279 |
|
|
|
4.69 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
60,929 |
|
|
|
663 |
|
|
|
4.33 |
% |
|
|
93,052 |
|
|
|
1,209 |
|
|
|
5.16 |
% |
Junior subordinated debt |
|
|
72,166 |
|
|
|
1,042 |
|
|
|
5.74 |
% |
|
|
86,790 |
|
|
|
1,543 |
|
|
|
7.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities |
|
|
1,422,417 |
|
|
|
11,667 |
|
|
|
3.26 |
% |
|
|
1,218,071 |
|
|
|
15,031 |
|
|
|
4.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
155,988 |
|
|
|
|
|
|
|
|
|
|
|
200,972 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
9,335 |
|
|
|
|
|
|
|
|
|
|
|
10,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,587,740 |
|
|
|
|
|
|
|
|
|
|
|
1,429,307 |
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
234,721 |
|
|
|
|
|
|
|
|
|
|
|
234,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,822,461 |
|
|
|
|
|
|
|
|
|
|
$ |
1,663,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
12,930 |
|
|
|
|
|
|
|
|
|
|
$ |
18,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (3)(5) |
|
|
|
|
|
|
|
|
|
|
2.69 |
% |
|
|
|
|
|
|
|
|
|
|
4.02 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (3)(6) |
|
|
|
|
|
|
|
|
|
|
3.14 |
% |
|
|
|
|
|
|
|
|
|
|
4.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes average non-accrual loans of $119.0 million and $3.7 million for the three months ended September 30, 2008 and 2007, respectively. |
|
(2) |
|
Net loan fees of $1.6 million and $2.2 million are included in the yield computations for the three months ended September 30, 2008 and
2007, respectively. |
|
(3) |
|
Yields on securities, total interest-earning assets, net interest spread and net interest margin have been adjusted to a tax-equivalent basis. |
|
|
|
These adjustments amounted to $103,000 and $109,000 for the three months
ended September 30, 2008 and 2007, respectively. |
|
(4) |
|
Includes securities available for sale, securities held to maturity, interest bearing deposits in other banks and required equity investments. |
|
(5) |
|
Net interest spread represents the average yield earned on interest earning assets less the average rate paid on interest bearing liabilities. |
|
(6) |
|
Net interest margin is computed by dividing net interest income, on a tax equivalent basis, by total average earning-assets. |
|
(7) |
|
Yields are computed based on actual number of days during the period. |
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
Interest |
|
|
Annualized |
|
|
|
|
|
|
Interest |
|
|
Annualized |
|
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
|
Balance |
|
|
Expense |
|
|
Rate/Yield (7) |
|
|
Balance |
|
|
Expense |
|
|
Rate/Yield (7) |
|
|
|
(In thousands, except percentage data) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1)(2) |
|
$ |
1,473,918 |
|
|
$ |
77,336 |
|
|
|
7.01 |
% |
|
$ |
1,305,660 |
|
|
$ |
90,986 |
|
|
|
9.32 |
% |
Investment securities (3)(4) |
|
|
82,461 |
|
|
|
2,955 |
|
|
|
5.30 |
% |
|
|
114,505 |
|
|
|
4,229 |
|
|
|
5.32 |
% |
Federal funds sold |
|
|
30,712 |
|
|
|
458 |
|
|
|
1.99 |
% |
|
|
34,457 |
|
|
|
1,348 |
|
|
|
5.23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest earning assets (3) |
|
|
1,587,091 |
|
|
|
80,749 |
|
|
|
6.82 |
% |
|
|
1,454,622 |
|
|
|
96,563 |
|
|
|
8.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
16,711 |
|
|
|
|
|
|
|
|
|
|
|
23,227 |
|
|
|
|
|
|
|
|
|
Goodwill and intangibles |
|
|
120,636 |
|
|
|
|
|
|
|
|
|
|
|
123,359 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
34,114 |
|
|
|
|
|
|
|
|
|
|
|
34,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,758,552 |
|
|
|
|
|
|
|
|
|
|
$ |
1,635,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand |
|
$ |
73,494 |
|
|
|
1,058 |
|
|
|
1.92 |
% |
|
$ |
68,539 |
|
|
|
1,389 |
|
|
|
2.71 |
% |
Money market |
|
|
634,170 |
|
|
|
12,802 |
|
|
|
2.70 |
% |
|
|
495,324 |
|
|
|
17,152 |
|
|
|
4.63 |
% |
Savings |
|
|
22,743 |
|
|
|
248 |
|
|
|
1.46 |
% |
|
|
43,752 |
|
|
|
954 |
|
|
|
2.92 |
% |
Time |
|
|
448,993 |
|
|
|
14,612 |
|
|
|
4.35 |
% |
|
|
413,213 |
|
|
|
15,407 |
|
|
|
4.99 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest
bearing deposits |
|
|
1,179,400 |
|
|
|
28,720 |
|
|
|
3.25 |
% |
|
|
1,020,828 |
|
|
|
34,902 |
|
|
|
4.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
95,834 |
|
|
|
3,063 |
|
|
|
4.27 |
% |
|
|
91,077 |
|
|
|
3,510 |
|
|
|
5.15 |
% |
Junior subordinated debt |
|
|
72,166 |
|
|
|
3,230 |
|
|
|
5.98 |
% |
|
|
87,347 |
|
|
|
4,616 |
|
|
|
7.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest
bearing liabilities |
|
|
1,347,400 |
|
|
|
35,013 |
|
|
|
3.47 |
% |
|
|
1,199,252 |
|
|
|
43,028 |
|
|
|
4.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
164,103 |
|
|
|
|
|
|
|
|
|
|
|
197,086 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
9,290 |
|
|
|
|
|
|
|
|
|
|
|
10,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,520,793 |
|
|
|
|
|
|
|
|
|
|
|
1,406,615 |
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
237,759 |
|
|
|
|
|
|
|
|
|
|
|
228,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
and stockholders
equity |
|
$ |
1,758,552 |
|
|
|
|
|
|
|
|
|
|
$ |
1,635,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
45,736 |
|
|
|
|
|
|
|
|
|
|
$ |
53,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (3)(5) |
|
|
|
|
|
|
|
|
|
|
3.35 |
% |
|
|
|
|
|
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (3)(6) |
|
|
|
|
|
|
|
|
|
|
3.88 |
% |
|
|
|
|
|
|
|
|
|
|
4.95 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes average non-accrual loans of $57.9 million and $2.2 million for the nine months ended September 30, 2008 and 2007, respectively. |
|
(2) |
|
Net loan fees of $5.4 million and $5.9 million are included in the yield computations for the nine months ended September 30, 2008 and
2007, respectively. |
|
(3) |
|
Yields on securities, total interest-earning assets, net interest spread and net interest margin have been adjusted to a tax-equivalent basis.
These adjustments amounted to $315,000 and $330,000 for the nine
months ended September 30, 2008 and 2007, respectively. |
|
(4) |
|
Includes securities available for sale, securities held to maturity, interest bearing deposits in other banks and required equity investments. |
|
(5) |
|
Net interest spread represents the average yield earned on interest earning assets less the average rate paid on interest bearing liabilities. |
|
(6) |
|
Net interest margin is computed by dividing net interest income, on a tax equivalent basis, by total average earning-assets. |
|
(7) |
|
Yields are computed based on actual number of days during the period. |
23
The following table sets forth, for the period indicated, the dollar amount of changes
in interest earned for interest earning assets and paid for interest bearing liabilities and the
amount of change attributable to (i) average daily balances (volume) and (ii) interest rates
(rate):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2008 |
|
|
Nine months ended September 30, 2008 |
|
|
|
vs. 2007 increase (decrease) due to change in |
|
|
vs. 2007 increase (decrease) due to change in |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
3,012 |
|
|
$ |
(11,347 |
) |
|
$ |
(8,335 |
) |
|
$ |
10,732 |
|
|
$ |
(24,382 |
) |
|
$ |
(13,650 |
) |
Investments securities |
|
|
(443 |
) |
|
|
(14 |
) |
|
|
(457 |
) |
|
|
(1,151 |
) |
|
|
(123 |
) |
|
|
(1,274 |
) |
Federal funds sold |
|
|
406 |
|
|
|
(276 |
) |
|
|
130 |
|
|
|
(133 |
) |
|
|
(757 |
) |
|
|
(890 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest and dividend income |
|
|
2,975 |
|
|
|
(11,637 |
) |
|
|
(8,662 |
) |
|
|
9,448 |
|
|
|
(25,262 |
) |
|
|
(15,814 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand |
|
|
6 |
|
|
|
(185 |
) |
|
|
(179 |
) |
|
|
95 |
|
|
|
(426 |
) |
|
|
(331 |
) |
Money market |
|
|
1,272 |
|
|
|
(3,289 |
) |
|
|
(2,017 |
) |
|
|
4,002 |
|
|
|
(8,352 |
) |
|
|
(4,350 |
) |
Savings |
|
|
(102 |
) |
|
|
(134 |
) |
|
|
(236 |
) |
|
|
(347 |
) |
|
|
(359 |
) |
|
|
(706 |
) |
Time |
|
|
1,538 |
|
|
|
(1,423 |
) |
|
|
115 |
|
|
|
1,266 |
|
|
|
(2,061 |
) |
|
|
(795 |
) |
Borrowings |
|
|
(370 |
) |
|
|
(176 |
) |
|
|
(546 |
) |
|
|
178 |
|
|
|
(625 |
) |
|
|
(447 |
) |
Junior subordinated debt |
|
|
(236 |
) |
|
|
(265 |
) |
|
|
(501 |
) |
|
|
(736 |
) |
|
|
(650 |
) |
|
|
(1,386 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
2,108 |
|
|
|
(5,472 |
) |
|
|
(3,364 |
) |
|
|
4,458 |
|
|
|
(12,473 |
) |
|
|
(8,015 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
867 |
|
|
$ |
(6,165 |
) |
|
$ |
(5,298 |
) |
|
$ |
4,990 |
|
|
$ |
(12,789 |
) |
|
$ |
(7,799 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income is derived from interest and dividends received on interest earning
assets, less interest expense incurred on interest bearing liabilities. The most significant impact
on the Companys net interest income between periods is derived from the interaction of changes in
volumes and rates. The volume of loans, investment securities and other interest earning assets,
compared to the volume of interest bearing deposits and indebtedness, combined with the rate
relationships, produces changes in the net interest income between periods.
For the three months and nine months ended September 30, 2008, interest and dividend income
was $24.6 million and $80.7 million, respectively, compared to $33.3 million and $96.6 million,
respectively, for the same periods in 2007. The decrease in interest and dividend income was due
to the adverse effects of the increase in non-performing loans ($185.5 million at September 30,
2008) and lower yields on indexed loans. The Companys average prime rate for the three and nine
months ended September 30, 2008, decreased 318 and 280 basis points, respectively, to 5.00% and
5.43%, respectively, compared to 8.18% and 8.23%, respectively, in the same periods in 2007, in
response to the 325 basis point decrease in the interest rate target set by the Federal Open Market
Committee (FOMC) from September 2007 through April 2008. Mitigating these downward pressures
on interest and dividend income was an increase in loans outstanding resulting from organic growth
and interest rate floors on loans which are active on approximately 50% of the Companys indexed
loans. As a result of these factors, the Companys yields on loans for the three and nine months
ended September 30, 2008 decreased to 6.21% and 7.01%, respectively, compared to 9.28% and 9.32%,
respectively, in the same periods in 2007.
For the three and nine months ended September 30, 2008, interest expense was $11.7 million and
$35.0 million, respectively, compared to $15.0 million and $43.0 million, respectively, for the
same periods in 2007. The same FOMC action mentioned above affected the cost of interest bearing
liabilities. The target average federal funds rate for the three and
nine months ended September 30, 2008 was 1.94% and 2.40%, respectively, a decrease of 313
basis points and 279 basis points, respectively, compared to 5.07% and 5.19%, respectively, for the
same periods in 2007. The full impact of these decreases was not reflected in the cost of interest
bearing liabilities as competitive pressures and the level of market rates do not always allow
equal changes in interest rates paid. Unfavorable changes in funding liability mix also slowed the
decrease in the average cost of funding liabilities as the Company funded its loan growth and
increased liquidity with higher cost certificate of deposits and wholesale funds. As a result of
these factors, the Companys cost of interest bearing liabilities decreased to 3.26% and 3.47% for
the three and nine months ended September 30, 2008, respectively, compared to 4.90% and 4.80%,
respectively, for the same periods in 2007.
Based on the aforementioned factors, the Companys net interest margin for the three and nine
months ended September 30, 2008, declined to 3.14% and 3.88%, respectively, compared to 4.90% and
4.95%, respectively, in the same periods in 2007.
24
Provision for Loan Losses
The Company has established an allowance for loan losses through charges to earnings that are
reflected in the Consolidated Statements of Operations and Comprehensive Income (Loss) as
provision for loan losses. Specifically, the provision for loan losses represents the amount
charged against current period earnings to achieve an allowance for loan losses that, in
managements judgment, is adequate to address the risks in the Companys loan portfolio. To
quantify these risks, the Company performs a quarterly assessment of the losses inherent in its
loan portfolio, as well as a detailed review of each significant loan with identified weaknesses.
The provision for loan losses was $8.0 million and $26.4 million, respectively, for the three
and nine months ended September 30, 2008, compared to $533,000 and $1.5 million, respectively, in
the same periods in 2007. The increase in the loan loss provision has resulted in a substantial
increase in both the general and specific loan loss allowances which management deemed necessary
due to the continued decline in economic conditions in the Companys primary markets as the
deterioration of the real estate market during the second half of 2007 has continued throughout
2008.
Non-Interest Income
The following table sets forth the various components of the Companys non-interest income for
the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
Nine months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
Amount |
|
|
(decrease) |
|
|
Amount |
|
|
(decrease) |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and other income |
|
$ |
824 |
|
|
$ |
621 |
|
|
$ |
203 |
|
|
$ |
2,225 |
|
|
$ |
1,806 |
|
|
$ |
419 |
|
Income from bank owned life insurance |
|
|
97 |
|
|
|
111 |
|
|
|
(14 |
) |
|
|
295 |
|
|
|
340 |
|
|
|
(45 |
) |
Net swap settlements |
|
|
(108 |
) |
|
|
52 |
|
|
|
(160 |
) |
|
|
(223 |
) |
|
|
144 |
|
|
|
(367 |
) |
Rental income |
|
|
35 |
|
|
|
38 |
|
|
|
(3 |
) |
|
|
122 |
|
|
|
114 |
|
|
|
8 |
|
Gain on sale of securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
196 |
|
|
|
4 |
|
|
|
192 |
|
(Loss) gain on sale of property |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
|
|
1,207 |
|
|
|
|
|
|
|
1,207 |
|
Net gain on sales of loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
285 |
|
|
|
(285 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
$ |
845 |
|
|
$ |
822 |
|
|
$ |
23 |
|
|
$ |
3,822 |
|
|
$ |
2,693 |
|
|
$ |
1,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income increased to $845,000 for the three months ended September 30, 2008,
compared to $822,000 in the same period in 2007. The increase resulted from greater service
charges and other income generated from increased transaction fees (e.g., customer service charges
and ATM fees), offset by lower yields on the bank owned life insurance and the recognition of net
interest expense on the Companys interest rate swaps (compared to net interest income in the prior
period).
Non-interest income for the nine months ended September 30, 2008, increased to $3.8 million,
compared to $2.7 million for the same period in 2007. The increase resulted from greater service
charges and other income generated from increased transaction fees, an increase in the gain on sale
of securities due to calls on outstanding debt (resulting in a required redemption of the
securities) and the gain on sale of the Companys Warm Springs property in February 2008 of
approximately $1.2 million for which there was no corresponding amount in 2007. Offsetting these
increases in non-interest income were lower yields on the bank owned life insurance, the
recognition of net interest expense on the Companys interest rate swaps (compared to net interest
income in the prior period) and the gain on sale of loans in 2007 for which there was no
corresponding amount in the current period.
25
Non-Interest Expense
The following table sets forth the components of non-interest expense for the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
Nine months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
2008 |
|
|
2007 |
|
|
Increase |
|
|
|
Amount |
|
|
(decrease) |
|
|
Amount |
|
|
(decrease) |
|
|
|
(In thousands) |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and employee benefits |
|
$ |
4,606 |
|
|
$ |
5,337 |
|
|
$ |
(731 |
) |
|
$ |
15,701 |
|
|
$ |
16,638 |
|
|
$ |
(937 |
) |
Occupancy, equipment and depreciation |
|
|
1,351 |
|
|
|
1,351 |
|
|
|
|
|
|
|
3,924 |
|
|
|
3,774 |
|
|
|
150 |
|
Core deposit intangible amortization |
|
|
335 |
|
|
|
335 |
|
|
|
|
|
|
|
1,005 |
|
|
|
1,005 |
|
|
|
|
|
Data processing |
|
|
295 |
|
|
|
246 |
|
|
|
49 |
|
|
|
828 |
|
|
|
829 |
|
|
|
(1 |
) |
Advertising and public relations |
|
|
387 |
|
|
|
651 |
|
|
|
(264 |
) |
|
|
1,169 |
|
|
|
1,388 |
|
|
|
(219 |
) |
Professional fees |
|
|
463 |
|
|
|
486 |
|
|
|
(23 |
) |
|
|
1,669 |
|
|
|
1,186 |
|
|
|
483 |
|
Telephone and postage |
|
|
153 |
|
|
|
214 |
|
|
|
(61 |
) |
|
|
479 |
|
|
|
608 |
|
|
|
(129 |
) |
Stationery and supplies |
|
|
171 |
|
|
|
189 |
|
|
|
(18 |
) |
|
|
573 |
|
|
|
547 |
|
|
|
26 |
|
Directors fees |
|
|
106 |
|
|
|
71 |
|
|
|
35 |
|
|
|
342 |
|
|
|
249 |
|
|
|
93 |
|
Insurance |
|
|
469 |
|
|
|
170 |
|
|
|
299 |
|
|
|
1,129 |
|
|
|
429 |
|
|
|
700 |
|
Software maintenance |
|
|
175 |
|
|
|
106 |
|
|
|
69 |
|
|
|
494 |
|
|
|
327 |
|
|
|
167 |
|
Loan related |
|
|
266 |
|
|
|
74 |
|
|
|
192 |
|
|
|
489 |
|
|
|
251 |
|
|
|
238 |
|
Foreclosed assets, net |
|
|
798 |
|
|
|
|
|
|
|
798 |
|
|
|
952 |
|
|
|
|
|
|
|
952 |
|
(Gain) loss on interest rate swaps |
|
|
191 |
|
|
|
|
|
|
|
191 |
|
|
|
206 |
|
|
|
|
|
|
|
206 |
|
Other operating expenses |
|
|
590 |
|
|
|
813 |
|
|
|
(223 |
) |
|
|
1,788 |
|
|
|
1,893 |
|
|
|
(105 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
$ |
10,356 |
|
|
$ |
10,043 |
|
|
$ |
313 |
|
|
$ |
30,748 |
|
|
$ |
29,124 |
|
|
$ |
1,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three and nine months ended September 30, 2008, non-interest expense was $10.4 million
and $30.7 million, respectively, compared to $10.0 million and $29.1 million for the same periods
in 2007.
Salaries, wages and employee benefits decreased to $4.6 million and $15.7 million for the
three and nine months ended September 30, 2008, respectively, compared to $5.3 million and $16.6
million for the same periods in 2007. These decreases resulted primarily from lower incentive and
commission expenses and a reduction in estimated 2008 bonuses due to slower asset growth and the
Companys current year financial performance, offset in part by annual salary increases during the
first quarter of 2008 and increased share-based compensation costs associated with the issuance of
restricted stock in August of 2007.
Advertising and public relations expenses decreased to $387,000 and $1.2 million for the three
and nine months ended September 30, 2008, respectively, compared to $651,000 and $1.4 million for
the same periods in 2007. These decreases resulted from the completion in 2007 of advertising
campaigns associated with the Companys 2006 mergers and a decision by management to migrate to
more cost effective media platforms.
Professional fees amounted to $463,000 and $1.7 million for the three and nine months ended
September 30, 2008, respectively, compared to $486,000 and $1.2 million for the same periods in
2007. The increase in professional fees for the nine months ended September 30, 2008, was
primarily the result of increased fees associated with the Companys quarterly reviews, tax
compliance and annual audit and increases in legal and consulting costs associated with Securities
and Exchange Commission reporting as well as an efficiency/compliance study of its Bank Secrecy Act
function during the first six months of 2008.
Insurance expense was $469,000 and $1.1 million for the three and nine months ended September
30, 2008, respectively, compared to $170,000 and $429,000 for the same periods in 2007. The
increase for the three and nine months ended September 30, 2008, was primarily related to higher
Federal Deposit Insurance Corporation (FDIC) insurance expense resulting from deposit growth and
increases in rates associated with the Federal Deposit Insurance Reform Act of 2005.
Loan related expenses totaled $266,000 and $489,000 for the three and nine months ended
September 30, 2008, respectively, compared to $74,000 and $251,000 for the same periods in 2007.
These increases are due primarily to greater legal expenses and appraisal costs associated with
protecting the Companys interest in the underlying collateral of loans due to the weakening
economies and deterioration of the residential real estate sectors experienced in the Companys
primary markets.
26
Foreclosed assets expenses amounted to $798,000 and $952,000 for the three and nine months
ended September 30, 2008. These expenses represent legal expenses, filing fees, property taxes,
appraisal costs and other costs associated with the foreclosure process as well as costs associated
with the maintenance of the property prior to sale, any decrease in fair value on the foreclosed
property prior to sale and the gain or loss on sale of the foreclosed property. There were no
corresponding expenses in 2007.
The Company recognized a mark-to-market loss of $191,000 and $206,000 for the three and nine
months ended September 30, 2008, respectively, associated with interest rate swaps entered into
during 2006. Since the Company did not use hedge accounting for these swaps, any fair value
adjustment is included in non-interest expense. For the three and nine months ended September 30,
2007 there was no corresponding loss on interest rate swaps.
Other operating expenses were $590,000 and $1.8 million for the three and nine months ended
September 30, 2008, respectively, compared to $813,000 and $1.9 million for the same periods in
2007. For the three months ended September 30. 2008 the decrease in other operating expenses
resulted from the recognition of a loss on extinguishment of debt of $377,000 in 2007 for which
there is no corresponding amount in 2008, offset in part by increases in correspondent bank charges
of $103,000 and sundry and operational losses of $78,000. For the nine months ended September 30,
2008, other operating expenses were relatively stable as the 2008 reduction in these expenses due
to the extinguishment of debt noted above were offset by increased expenses associated with
correspondent bank charges, other employee expenses and sundry and operational losses.
Income Tax Expense
The Companys income tax (benefit)/expense is the sum of two components, current tax
(benefit)/expense and deferred tax (benefit)/expense. The current tax (benefit)/expense is the
result of applying the current tax rate to the reportable (loss) or income for tax purposes. The
deferred tax (benefit)/expense reflects the (loss)/income on which taxes are (received)/paid versus
financial statement pre-tax (loss)/income, as some items of income and expense are recognized
differently for income tax purposes than for the financial statements.
The Company recognized an income tax benefit of $1.6 million and $2.7 million for the three
and nine months ended September 30, 2008, respectively, representing an effective tax rate of 35.4%
and 35.3%, respectively. For the three and nine months ended September 30, 2007 the Company
recognized an income tax expense of $2.9 million and $9.0 million, respectively, representing an
effective rate of 34.7% and 35.1%, respectively. The primary reason for the difference from the
federal statutory tax rate of 35% is the inclusion of state taxes and reductions related to
tax-advantaged investments in municipal obligations and bank owned life insurance.
Deferred income tax assets or liabilities reflect the estimated future tax effects
attributable to differences as to when certain items of income or expense are reported in the
financial statements versus when they are reported in the tax return. The Company had a net
deferred tax asset of $1.6 million and $1.5 million as of September 30, 2008 and December 31, 2007,
respectively. The change in deferred taxes was primarily attributable to the tax effect of the fair
market value change in available-for-sale securities.
27
FINANCIAL CONDITION
Investment Securities
The following table summarizes the amortized cost, fair value and distribution of the
Companys investment securities as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
As of December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
Amortized |
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
|
Cost |
|
|
Value |
|
|
|
(In thousands) |
|
Available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored
agencies |
|
$ |
5,963 |
|
|
$ |
6,041 |
|
|
$ |
26,537 |
|
|
$ |
26,811 |
|
Municipal bonds |
|
|
19,345 |
|
|
|
19,614 |
|
|
|
20,750 |
|
|
|
20,982 |
|
SBA loan pools |
|
|
333 |
|
|
|
332 |
|
|
|
501 |
|
|
|
497 |
|
Mortgage-backed securities |
|
|
34,159 |
|
|
|
34,225 |
|
|
|
40,300 |
|
|
|
39,897 |
|
Mutual funds |
|
|
|
|
|
|
|
|
|
|
30 |
|
|
|
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available for sale |
|
$ |
59,800 |
|
|
$ |
60,212 |
|
|
$ |
88,118 |
|
|
$ |
88,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal bonds |
|
$ |
491 |
|
|
$ |
503 |
|
|
$ |
646 |
|
|
$ |
661 |
|
SBA loan pools |
|
|
141 |
|
|
|
142 |
|
|
|
155 |
|
|
|
156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total held to maturity |
|
$ |
632 |
|
|
$ |
645 |
|
|
$ |
801 |
|
|
$ |
817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment securities |
|
$ |
60,432 |
|
|
$ |
60,857 |
|
|
$ |
88,919 |
|
|
$ |
89,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2008, investment securities totaled $60.8 million, or 3.4% of total
assets, compared to $89.0 million, or 5.3% of total assets, as of December 31, 2007. The decrease
in the investment portfolio was due primarily to maturities and calls on securities. The related
proceeds were used in part to fund the Companys 2008 loan growth.
Available-for-sale securities totaled $60.2 million as of September 30, 2008, compared to
$88.2 million at December 31, 2007. Available-for-sale securities as a percentage of total assets
decreased to 3.4% as of September 30, 2008, compared to 5.2% at December 31, 2007. Securities held
to maturity decreased to $632,000 at September 30, 2008 from $801,000 at December 31, 2007. For
the nine months ended September 30, 2008, the tax equivalent yield on the average investment
portfolio was 5.30%, representing a decrease of 2 basis points, compared to 5.32% for the same
period in 2007.
28
Loans
The following table sets forth the composition of the Companys loan portfolio as of the dates
indicated:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
217,379 |
|
|
$ |
210,614 |
|
Real estate: |
|
|
|
|
|
|
|
|
Commercial |
|
|
401,597 |
|
|
|
370,464 |
|
Residential |
|
|
42,024 |
|
|
|
43,212 |
|
Construction and land development |
|
|
813,412 |
|
|
|
789,185 |
|
Consumer and other |
|
|
4,755 |
|
|
|
5,707 |
|
|
|
|
|
|
|
|
Total gross loans |
|
|
1,479,167 |
|
|
|
1,419,182 |
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
34,332 |
|
|
|
17,098 |
|
Net unearned loan fees and discounts |
|
|
3,317 |
|
|
|
5,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net loans |
|
$ |
1,441,518 |
|
|
$ |
1,396,890 |
|
|
|
|
|
|
|
|
The Companys loan portfolio represents the largest single portion of earning assets. The
quality and diversification of the Companys loans are important considerations when reviewing the
Companys results of operations. The Companys lending activities consist of commercial and
industrial, commercial real estate, residential real estate, construction and land development and
consumer and other. None of these categories of the loan portfolio contain residential sub-prime
or Alt-A mortgages.
As of September 30, 2008 and December 31, 2007, total gross loans represented 82.7% and 83.8%,
respectively of total assets.
29
The following tables set forth the detailed composition of the Companys loan portfolio and
related amounts for impairment (specific allowance) and impaired loans as of September 30, 2008:
DETAIL COMPOSITE OF LOAN PORTFOLIO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specific |
|
|
Total Impaired |
|
|
|
Balance |
|
|
Allowance |
|
|
Total |
|
|
Accruing |
|
|
Non Accrual |
|
|
|
(In thousands) |
|
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Construction & Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family Residential |
|
$ |
194,411 |
|
|
$ |
10,723 |
|
|
$ |
81,341 |
|
|
$ |
2,970 |
|
|
$ |
78,371 |
|
Condominiums |
|
|
16,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Single Family |
|
|
210,732 |
|
|
|
10,723 |
|
|
|
81,341 |
|
|
|
2,970 |
|
|
|
78,371 |
|
Multifamily |
|
|
45,954 |
|
|
|
3,714 |
|
|
|
28,698 |
|
|
|
|
|
|
|
28,698 |
|
Retail |
|
|
336,399 |
|
|
|
410 |
|
|
|
46,038 |
|
|
|
1,904 |
|
|
|
44,134 |
|
Industrial |
|
|
91,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
80,711 |
|
|
|
|
|
|
|
8,540 |
|
|
|
|
|
|
|
8,540 |
|
Other |
|
|
48,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Construction & Land |
|
|
813,412 |
|
|
|
14,847 |
|
|
|
164,617 |
|
|
|
4,874 |
|
|
|
159,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
|
|
108,002 |
|
|
|
28 |
|
|
|
3,518 |
|
|
|
144 |
|
|
|
3,374 |
|
Non owner occupied |
|
|
42,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Office |
|
|
150,044 |
|
|
|
28 |
|
|
|
3,518 |
|
|
|
144 |
|
|
|
3,374 |
|
Retail |
|
|
126,169 |
|
|
|
55 |
|
|
|
2,012 |
|
|
|
450 |
|
|
|
1,562 |
|
Industrial |
|
|
72,031 |
|
|
|
77 |
|
|
|
388 |
|
|
|
388 |
|
|
|
|
|
Other |
|
|
53,353 |
|
|
|
100 |
|
|
|
17,034 |
|
|
|
|
|
|
|
17,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commercial |
|
|
401,597 |
|
|
|
260 |
|
|
|
22,952 |
|
|
|
982 |
|
|
|
21,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
|
|
42,024 |
|
|
|
199 |
|
|
|
429 |
|
|
|
139 |
|
|
|
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Real Estate |
|
|
1,257,033 |
|
|
|
15,306 |
|
|
|
187,998 |
|
|
|
5,995 |
|
|
|
182,003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial & Industrial |
|
|
217,379 |
|
|
|
2,739 |
|
|
|
7,126 |
|
|
|
3,610 |
|
|
|
3,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
4,755 |
|
|
|
18 |
|
|
|
20 |
|
|
|
|
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gross Loans |
|
|
1,479,167 |
|
|
$ |
18,063 |
|
|
$ |
195,144 |
|
|
$ |
9,605 |
|
|
$ |
185,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
34,332 |
|
|
|
|
|
|
$ |
18,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Fees, Net |
|
|
3,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loans |
|
$ |
1,441,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
DETAIL COMPOSITE OF CONSTRUCTION & LAND LOAN PORTFOLIO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specific |
|
|
Total Impaired |
|
|
|
Balance |
|
|
Allowance |
|
|
Total |
|
|
Accruing |
|
|
Non Accrual |
|
|
|
(In thousands) |
|
Construction & Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family Residential |
|
$ |
26,374 |
|
|
$ |
872 |
|
|
$ |
8,482 |
|
|
$ |
1,442 |
|
|
$ |
7,040 |
|
Condominiums |
|
|
16,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Single Family |
|
|
42,695 |
|
|
|
872 |
|
|
|
8,482 |
|
|
|
1,442 |
|
|
|
7,040 |
|
Multifamily |
|
|
7,413 |
|
|
|
3,264 |
|
|
|
7,413 |
|
|
|
|
|
|
|
7,413 |
|
Retail |
|
|
146,702 |
|
|
|
410 |
|
|
|
14,560 |
|
|
|
1,904 |
|
|
|
12,656 |
|
Industrial |
|
|
26,735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
39,776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
18,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Construction |
|
|
281,962 |
|
|
|
4,546 |
|
|
|
30,455 |
|
|
|
3,346 |
|
|
|
27,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition & Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family |
|
|
73,716 |
|
|
|
3,552 |
|
|
|
26,161 |
|
|
|
|
|
|
|
26,161 |
|
Multifamily |
|
|
17,535 |
|
|
|
450 |
|
|
|
17,535 |
|
|
|
|
|
|
|
17,535 |
|
Retail |
|
|
129,621 |
|
|
|
|
|
|
|
26,138 |
|
|
|
|
|
|
|
26,138 |
|
Industrial |
|
|
18,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
25,373 |
|
|
|
|
|
|
|
6,290 |
|
|
|
|
|
|
|
6,290 |
|
Other |
|
|
6,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Acquisition & Development |
|
|
270,855 |
|
|
|
4,002 |
|
|
|
76,124 |
|
|
|
|
|
|
|
76,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family |
|
|
30,413 |
|
|
|
1,805 |
|
|
|
5,029 |
|
|
|
|
|
|
|
5,029 |
|
Multifamily |
|
|
21,006 |
|
|
|
|
|
|
|
3,750 |
|
|
|
|
|
|
|
3,750 |
|
Retail |
|
|
36,890 |
|
|
|
|
|
|
|
4,040 |
|
|
|
|
|
|
|
4,040 |
|
Industrial |
|
|
833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
18,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Developed Land |
|
|
108,185 |
|
|
|
1,805 |
|
|
|
12,819 |
|
|
|
|
|
|
|
12,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Raw Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single Family |
|
|
63,908 |
|
|
|
4,494 |
|
|
|
41,669 |
|
|
|
1,528 |
|
|
|
40,141 |
|
Retail |
|
|
23,186 |
|
|
|
|
|
|
|
1,300 |
|
|
|
|
|
|
|
1,300 |
|
Industrial |
|
|
45,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
15,119 |
|
|
|
|
|
|
|
2,250 |
|
|
|
|
|
|
|
2,250 |
|
Other |
|
|
4,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Raw Land |
|
|
152,410 |
|
|
|
4,494 |
|
|
|
45,219 |
|
|
|
1,528 |
|
|
|
43,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Construction & Land |
|
$ |
813,412 |
|
|
$ |
14,847 |
|
|
$ |
164,617 |
|
|
$ |
4,874 |
|
|
$ |
159,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
Non-performing Assets
Non-performing assets include non-accrual loans, loans past due 90 days or more still accruing
interest and OREO. The following table sets forth information regarding non-performing assets as of
the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans, not restructured |
|
$ |
185,539 |
|
|
$ |
12,076 |
|
|
$ |
7,714 |
|
Accruing loans past due 90 days or more |
|
|
8 |
|
|
|
20 |
|
|
|
|
|
Restructured loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing loans (NPLs) |
|
|
185,547 |
|
|
|
12,096 |
|
|
|
7,714 |
|
OREO |
|
|
10,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets (NPAs) |
|
$ |
196,213 |
|
|
$ |
12,096 |
|
|
$ |
7,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected ratios |
|
|
|
|
|
|
|
|
|
|
|
|
NPLs to total gross loans |
|
|
12.54 |
% |
|
|
0.85 |
% |
|
|
0.56 |
% |
NPAs to total gross loans and OREO |
|
|
13.17 |
% |
|
|
0.85 |
% |
|
|
0.56 |
% |
NPAs to total assets |
|
|
10.98 |
% |
|
|
0.71 |
% |
|
|
0.46 |
% |
The composite of non-accrual loans as of September 30, 2008 and December 31, 2007 was as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
December 31, 2007 |
|
|
|
Non-Accrual |
|
|
|
|
|
|
Percent of |
|
|
Non-Accrual |
|
|
|
|
|
|
Percent of |
|
|
|
Balance |
|
|
% |
|
|
Total Loans |
|
|
Balance |
|
|
% |
|
|
Total Loans |
|
|
|
(In thousands, except percentage data) |
|
Commercial and industrial |
|
$ |
3,516 |
|
|
|
1.9 |
% |
|
|
0.24 |
% |
|
$ |
2,042 |
|
|
|
16.9 |
% |
|
|
0.15 |
% |
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
21,970 |
|
|
|
11.8 |
% |
|
|
1.48 |
% |
|
|
4,291 |
|
|
|
35.5 |
% |
|
|
0.30 |
% |
Residential |
|
|
290 |
|
|
|
0.2 |
% |
|
|
0.02 |
% |
|
|
|
|
|
|
0.0 |
% |
|
|
0.00 |
% |
Construction and land development |
|
|
159,743 |
|
|
|
86.1 |
% |
|
|
10.80 |
% |
|
|
5,738 |
|
|
|
47.6 |
% |
|
|
0.40 |
% |
Consumer and Other |
|
|
20 |
|
|
|
0.0 |
% |
|
|
0.00 |
% |
|
|
5 |
|
|
|
0.0 |
% |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
|
$ |
185,539 |
|
|
|
100.0 |
% |
|
|
12.54 |
% |
|
$ |
12,076 |
|
|
|
100.0 |
% |
|
|
0.85 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans totaled $185.5 million, or 12.5% of total gross loans, at September 30,
2008, compared to $12.1 million, or 0.85% of total gross loans, at December 31, 2007. The increase
in non-performing loans is due primarily to the weakening economies and deterioration in the
residential real estate sectors experienced in the Companys primary markets during the second half
of 2007 and continuing throughout 2008. While all categories of the Companys loan portfolio have
been affected by the current economic downturn, acquisition and land development loans have
experienced the largest increase due to the short-term nature of the loans and the decline in value
of the underlying collateral (e.g. real estate).
Thirteen relationships comprise $147.1 million, or 79.3% of all non-performing loans, as of
September 30, 2008. As all non-performing loans are deemed impaired, management has individually
reviewed the underlying collateral value (less cost to sell) on each of these loans as part of its
analysis of impaired loans. As a result of this comprehensive analysis, a $14.6 million specific
allowance for loan losses was established for non-performing loans, which is a component of the
$18.1 million specific allowance on impaired loans.
OREO is real estate that is held for sale and is initially recorded at fair value, net of
estimated disposition costs and is subsequently carried at the lower of its carrying amount or fair
value. The Companys OREO as of September 30, 2008 consists of six properties totaling $10.7
million, compared to no OREO at December 31, 2007. During the nine months ended
September 30, 2008, the Company has foreclosed on eight properties totaling $16.1 million and
sold two properties totaling $4.5 million which approximated the carrying value of the property at
the time of sale. Subsequent to establishing the initial carrying value of the OREO, management has
written down two properties by a combined total of $870,000.
32
Impaired Loans
Impaired loans are loans for which it is probable that the Company will not be able to collect
all amounts due according to the original contractual terms of the loan agreement. The category of
impaired loans includes all non-accrual loans, regardless of size, as well as other loans that
management has reviewed and believes it is probable that the Company will not be able to collect
all amounts due according to the contractual terms of the loan agreement.
The following table sets forth information regarding impaired loans as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
Impaired loans with a valuation allowance |
|
$ |
58,962 |
|
|
$ |
3,097 |
|
Impaired loans without a valuation allowance |
|
|
136,182 |
|
|
|
26,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
195,144 |
|
|
$ |
29,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balance of impaired loans (1) |
|
$ |
106,221 |
|
|
$ |
15,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related valuation allowance |
|
$ |
18,063 |
|
|
$ |
1,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income recognized on impaired loans (1) |
|
$ |
644 |
|
|
$ |
1,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income recognized on a cash basis on impaired loans (1) |
|
$ |
318 |
|
|
$ |
948 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
For the nine months ended September 30, 2008 and twelve months ended December 31, 2007. |
Impaired loans totaled $195.1 million at September 30, 2008, compared to $29.8 million at
December 31, 2007. Impaired loans include all non-performing loans in the amount of $185.5 million
and other loans in the amount of $9.6 million that, while currently performing, were deemed
impaired by management. An analysis is performed on the collateral value (less cost to sell) of
each impaired loan and a specific allowance for loan losses is established. Based on this
comprehensive review of impaired loans, management anticipates the losses associated with these
loans will approximate $18.1 million and has established a specific allowance for loan losses in
this amount.
Based on current
collateral values, management believes the specific allowance of $18.1
million as of September 30, 2008 is adequate. While collateral
values have declined over the last
year, conservative loan to values at the inception of the loans have been beneficial in mitigating
increases in the specific loan loss allowance. All non-performing real estate loans were recently
appraised and will continue to be reappraised as necessary. Although management expects a number
non-performing loans to be paid-off prior to the sale of the underlying collateral, the marketing
and sales of these properties is currently in process.
33
Allowance for Loan Losses
The following table sets forth information regarding the Companys allowance for loan losses
for the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Nine Months |
|
|
|
|
|
|
Three Months |
|
|
Nine Months |
|
|
|
Ended |
|
|
Ended |
|
|
Year Ended |
|
|
Ended |
|
|
Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2008 |
|
|
2007 |
|
|
2007 |
|
|
2007 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
28,050 |
|
|
$ |
17,098 |
|
|
$ |
14,973 |
|
|
$ |
15,985 |
|
|
$ |
14,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
1,219 |
|
|
|
3,056 |
|
|
|
1,125 |
|
|
|
67 |
|
|
|
224 |
|
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
|
|
528 |
|
|
|
1,789 |
|
|
|
228 |
|
|
|
211 |
|
|
|
227 |
|
Construction and land development |
|
|
17 |
|
|
|
4,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other |
|
|
34 |
|
|
|
94 |
|
|
|
199 |
|
|
|
71 |
|
|
|
126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charge-offs |
|
|
1,798 |
|
|
|
9,469 |
|
|
|
1,552 |
|
|
|
349 |
|
|
|
577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
50 |
|
|
|
268 |
|
|
|
294 |
|
|
|
14 |
|
|
|
286 |
|
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
|
|
3 |
|
|
|
3 |
|
|
|
26 |
|
|
|
|
|
|
|
|
|
Construction and land development |
|
|
18 |
|
|
|
29 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
Consumer and other |
|
|
9 |
|
|
|
9 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
80 |
|
|
|
309 |
|
|
|
322 |
|
|
|
15 |
|
|
|
287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charge-offs (recoveries) |
|
|
1,718 |
|
|
|
9,160 |
|
|
|
1,230 |
|
|
|
334 |
|
|
|
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
8,000 |
|
|
|
26,394 |
|
|
|
3,355 |
|
|
|
533 |
|
|
|
1,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
34,332 |
|
|
$ |
34,332 |
|
|
$ |
17,098 |
|
|
$ |
16,184 |
|
|
$ |
16,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross loans |
|
$ |
1,479,167 |
|
|
$ |
1,479,167 |
|
|
$ |
1,419,182 |
|
|
$ |
1,373,661 |
|
|
$ |
1,373,661 |
|
Average gross loans (net of deferred fees) |
|
|
1,491,121 |
|
|
|
1,473,918 |
|
|
|
1,318,995 |
|
|
|
1,351,327 |
|
|
|
1,305,660 |
|
Non-performing loans |
|
|
185,547 |
|
|
|
185,547 |
|
|
|
12,096 |
|
|
|
7,714 |
|
|
|
7,714 |
|
Non-performing assets |
|
|
196,213 |
|
|
|
196,213 |
|
|
|
12,096 |
|
|
|
7,714 |
|
|
|
7,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries) to average loans (annualized) |
|
|
0.46 |
% |
|
|
0.83 |
% |
|
|
0.09 |
% |
|
|
0.10 |
% |
|
|
0.03 |
% |
Provision for loan losses to average loans (annualized) |
|
|
2.13 |
% |
|
|
2.39 |
% |
|
|
0.25 |
% |
|
|
0.16 |
% |
|
|
0.15 |
% |
Allowance for loan losses to total gross loans outstanding at end of period |
|
|
2.32 |
% |
|
|
2.32 |
% |
|
|
1.20 |
% |
|
|
1.18 |
% |
|
|
1.18 |
% |
Allowance for loan losses to total non-performing loans |
|
|
19 |
% |
|
|
19 |
% |
|
|
141 |
% |
|
|
210 |
% |
|
|
210 |
% |
34
The provision for loan losses was $8.0 million and $26.4 million, respectively, for the three
and nine months ended September 30, 2008, compared to $533,000 and $1.5 million, respectively, in
the same periods in 2007. The increase in the loan loss provision has resulted in a substantial
increase in both the general and specific loan loss allowance which was deemed necessary by
management due to the continued decline in economic conditions in the Companys primary markets as
the deterioration of the real estate market during the second half of 2007 continued throughout
2008.
|
|
|
General Allowance for Loan Losses (SFAS No. 5, Accounting for Contingencies) |
|
|
|
|
The increase in the general allowance for loan losses (from $15.8 million at December 31,
2007 to $16.3 million at September 30, 2008) is a direct result of the difficult economic
conditions that exist in the Companys primary markets. Managements assessment of these
conditions is reflected in the general allowance. As of September 30, 2008, the general
allowance was 1.27% of non-impaired loans, compared to 1.14% at December 31, 2007. |
|
|
|
|
Specific Allowance for Loan Losses (SFAS No. 114, Accounting by Creditors for the
Impairment of a Loan) |
|
|
|
|
The increase in the specific allowance for loan losses (from $1.3 million at December 31,
2007 to $18.1 million at September 30, 2008), is a result of the difficult economic
conditions in the Companys primary markets. The specific allowance for loan losses is
based on a review of all impaired loans. Management has individually reviewed each impaired
loan and its underlying collateral value (less cost to sell). As a result of this analysis,
an $18.1 million specific allowance for loan losses was established, representing
managements assessment of the anticipated losses on these loans in the event of
foreclosure on the underlying collateral and subsequent sale of the property. |
Management believes the level of allowance as of September 30, 2008 is adequate to absorb the
estimated losses from any known or inherent risks in the loan portfolio. However, the Companys
results can be significantly influenced by changes in the credit quality of its borrowers. The
Companys allowance for loan losses, OREO, charged-off loans, non-performing loans, impaired loans
and the provision for loan losses all increased significantly during the three and nine months
ended September 30, 2008, compared to the same periods in 2007. These increases are primarily the
result of the weakening economies and deterioration of the residential real estate sectors
experienced in the Companys primary markets during the second half of 2007 and continuing
throughout 2008 and the effect these conditions had on its commercial and industrial, commercial
real estate, residential and construction and land development loans (e.g., increased charge-offs,
an increase in the economic risk metrics and an increase in the valuation allowance for impaired
loans). As a result, while management believes the allowance for loan losses is adequate to absorb
the estimated losses from any known or inherent risks in the loan portfolio, any prolonged or
further deterioration in the real estate markets with resulting declines in the value of real
estate collateral may cause higher levels of non-performing assets and loan losses in future
periods.
Goodwill
Goodwill represents the excess of the consideration over the fair value of the net assets
acquired through the 2005 and 2006 acquisitions of Bank of Commerce, Community Bank of Arizona and
Valley Bancorp. Under SFAS No. 142, Goodwill and Other Intangible Assets, goodwill is not amortized
but rather tested for impairment, at least annually. The Companys annual testing of impairment was
conducted as of October 1, 2007 for each of its reporting units (i.e., segments). No impairment of
goodwill was identified at that time. In accordance with SFAS No. 142, goodwill of a reporting unit
shall be tested for impairment between annual tests if an event or circumstance occurs that would
more likely than not reduce the fair value of a reporting unit below its carry value. The Company
will perform its annual test of goodwill as of October 1, 2008, during the fourth quarter 2008
which might result in a reduction of the carrying value of goodwill and an impairment loss. Because
goodwill is not included in the calculation of risk-based capital, the Companys regulatory
risk-based capital would not be impacted by this potential expense.
Deposits
Total deposits increased by $198.4 million, or 16.1%, to $1.43 billion as of September 30,
2008, from $1.2 billion as of December 31, 2007. The increase in deposits were secured to reduce
the Companys FHLB borrowings (both short-term and maturing term debt), fund a substantial portion
of the Companys loan growth during the nine months ended September 30, 2008 and create additional
liquidity.
The Companys increase in deposits was accompanied by a shift in deposit mix as core deposits
(non-interest bearing demand, non-broker interest bearing demand and savings) declined to $812.7
million at September 30, 2008, compared to $910.5 million at December 31, 2007, resulting in an
increased reliance on wholesale money market funds and broker certificate of deposits. While the
economic downturn had an adverse effect on customer deposits, the decrease in core deposits was
primarily driven by customers negative reaction to economic conditions and adverse publicity of
banks and other financial institutions. Management believes the recently enacted increase of FDIC
insurance to $250,000 and unlimited insurance protection on non-interest bearing accounts should
mitigate future erosion of core deposits.
35
At September 30, 2008, eight customer balances totaling $615.9 million comprised 43.1% of
total deposits. These customer balances constitute all brokered
deposits at September 30, 2008. Of
these deposits at September 30, 2008, $441.3 million were interest bearing wholesale demand
deposits and $174.6 million were other time deposits.
Borrowings and Junior Subordinated Debt
The Company has commitments from the FHLB for borrowings, which are collateralized by certain
securities and a blanket lien on loans secured by real estate and all business loans. The agreement
can be terminated by the FHLB at any time. As of September 30, 2008 and December 31, 2007, loans
with a balance of approximately $253.6 million and $245.3 million, respectively, were pledged as
collateral on advances from the FHLB as part of the blanket lien. The Company regularly uses the
FHLB for short term and long term borrowings. FHLB term debt, which matures from January 2009
through March 2009, amounted to $36.0 million at September 30, 2008. Interest on all FHLB
borrowings accrued at an average rate of 4.39% and 4.20% for the three and nine months ended
September 30, 2008, respectively. Remaining available debt financing based upon the current
collateral pledged through the FHLB amounted to $122.5 million at September 30, 2008.
In September 2008, the Company entered into a commitment with the FRB for borrowings, which
are collateralized by certain securities and loans. The Company can terminate its consent to be
bound under the agreement at any time by giving written notice as specified under the agreement.
The borrowing capacity with the FRB totaled $252.7 million, none of which was used or outstanding
as of September 30, 2008.
The Company also has agreements with other lending institutions under which it can purchase up
to $120.0 million of federal funds. The interest rate charged on borrowings is determined by the
lending institutions at the time of borrowings. Each line is unsecured. As of September 30, 2008
and December 31, 2007, there were no federal funds purchased.
In
September 2007, the Company borrowed $15.5 million and used the
proceeds to redeem junior subordinated debt owed to Community Bancorp
(NV) Statutory Trust I which used the proceeds to redeem its trust
preferred issuances. The borrowing is unsecured, bears interest at the one
month LIBOR plus 1.50% (equal to 3.97% at September 30, 2008), is payable
in the amount of approximately $475,000 monthly with all unpaid interest
and principal due on September 26, 2010 and requires the lender’s
approval prior to issuing dividends to shareholders. The outstanding balance on
the note was $10.5 million and $14.3 million as of September 30,
2008 and December 31, 2007, respectively.
At September 30, 2008, the Company was not in compliance with the debt service coverage ratio
requirement of this loan agreement. The Company is currently negotiating a waiver from the lender
of this requirement and is current on all scheduled interest and principal payments. In the event
these negotiations are not successful, the Company has the right and ability to prepay the note
without penalty.
The Company had $72.2 million of subordinated debentures outstanding at September 30, 2008,
which bore interest at an average rate of 5.74% and 5.98% for the three months and nine months
ended September 30, 2008, respectively. The subordinated debentures were issued in three separate
series. Each issuance has a maturity of thirty years from its date of issue. The subordinated
debentures were issued to trusts established by the Company, which in turn issued trust preferred
securities. The proceeds from the issuance of the securities were used to fund the Companys 2005
and 2006 acquisitions.
In accordance with FIN 46 (revised December 2004), Consolidation of Variable Interest
Entities-an interpretation of ARB
No. 51, statutory trusts are not reported on a consolidated
basis. Therefore, the trust preferred debt securities of $70.0 million do not appear on the
Consolidated Balance Sheets. Instead, the junior subordinated debentures of $72.2 million payable
by Community Bancorp to the statutory trusts and the investment in the statutory trusts common
stock of $2.2 million (included in other assets) are reported on the Consolidated Balance Sheets.
REGULATORY MATTERS
The regulatory capital guidelines as well as the actual capital ratios for Community Bank of
Nevada, Community Bank of Arizona and the Company as of September 30, 2008 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
|
|
|
|
|
|
|
|
|
|
Community |
|
|
Community |
|
|
|
|
|
|
Minimum |
|
|
Well |
|
|
Bank of |
|
|
Bank of |
|
|
Community |
|
|
|
Regulatory |
|
|
Capitalized |
|
|
Nevada |
|
|
Arizona |
|
|
Bancorp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage capital |
|
|
4.00 |
% |
|
|
5.00 |
% |
|
|
10.60 |
% |
|
|
16.67 |
% |
|
|
10.65 |
% |
Tier 1 risk-based capital |
|
|
4.00 |
% |
|
|
6.00 |
% |
|
|
10.96 |
% |
|
|
18.07 |
% |
|
|
11.04 |
% |
Total risk-based capital |
|
|
8.00 |
% |
|
|
10.00 |
% |
|
|
12.22 |
% |
|
|
19.34 |
% |
|
|
12.30 |
% |
36
In March 2005, the Federal Reserve Bank adopted a final rule that allows the continued
inclusion of trust preferred securities in the Tier I capital of bank holding companies, subject to
stricter quantitative limits and qualitative standards. Under the final ruling, qualifying
mandatory preferred securities may be included in Tier I capital, subject to a limit of 25% of all
core capital. Amounts of restricted core capital elements in excess of this limit generally may be
included in Tier II capital. After a four-year phase in period, the final quantitative limits
become effective on March 31, 2009. As of September 30, 2008, the junior subordinated debentures
have been included in Tier I capital for regulatory capital purposes up to the specified limit
($70.0 million). The Company anticipates that its Tier 1 leverage capital and Tier 1 risk-based
capital ratios will remain above wellcapitalized thresholds under the stricter quantitative and
qualitative limits.
LIQUIDITY MANAGEMENT
The Companys liquidity represented by cash and due from banks, federal funds sold and
available-for-sale securities, is a result of its operating, investing and financing activities and
related cash flows. In order to ensure funds are available at all times, the Company devotes
resources to projecting the amount of funds that will be required and maintains relationships with
a diversified customer base so that funds are accessible. The Company believes it has the ability
to increase liquidity by soliciting higher levels of deposit accounts through promotional
activities, wholesale funding, borrowing from its correspondent banks, the FRB and the FHLB.
Management believes the Companys liquid assets are adequate to meet its cash flow needs for
loan funding and deposit withdrawals. At September 30, 2008, the Company had $151.0 million in
liquid assets comprised of $88.8 million in cash and cash equivalents, $2.0 million in interest
bearing certificates of deposits at other financial institutions and $60.2 million in
available-for-sale securities. The $43.4 million increase in liquidity since December 31, 2007 was
primarily a result of increased federal funds sold held by the Company offset by lower
available-for-sale securities resulting from scheduled maturities which were used in part to fund
the Companys 2008 loan growth.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Market risk is the risk of loss in a financial instrument arising from adverse changes in
market prices, interest rates, foreign currency exchange rates, commodity prices and equity prices.
The Companys market risk arises primarily from interest rate risk inherent in its lending and
deposit taking activities. Management uses various asset/liability strategies to manage the
re-pricing characteristics of the Companys earning assets and funding liabilities to ensure that
exposure to interest rate fluctuations is within its guidelines of acceptable risk-taking. Hedging
strategies, including the terms and pricing of loans and deposits, and managing the deployment of
the Companys securities are used to reduce mismatches in interest rate re-pricing opportunities of
portfolio assets and their funding sources.
Interest rate risk is addressed by our Asset Liability Management Committee (ALCO) which is
comprised of executive officers of the Company. The ALCO monitors interest rate risk by analyzing
the potential impact on the net equity value and net interest income from potential changes in
interest rates, and considers the impact of alternative strategies or changes in balance sheet
structure. The ALCO manages the Companys balance sheet in part to maintain, within acceptable
ranges, the potential impact on net equity value and net interest income despite fluctuations in
market interest rates.
Exposure to interest rate risk is reviewed on at least a quarterly basis by the ALCO and the
Board of Directors. Interest rate risk exposure is measured using interest rate sensitivity
analysis to determine the change in net portfolio value in the event of hypothetical changes in
interest rates. If potential changes to net equity value and net interest income resulting from
hypothetical interest rate changes are not within the limits established by the Board of Directors,
management may adjust the asset and liability mix to bring interest rate risk within approved
limits.
37
Item 4. Controls and Procedures
Evaluation of Controls and Procedures
With the participation of management, including our Chief Executive Officer and Chief
Financial Officer, the effectiveness of the Companys disclosure controls and procedures (as
defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange
Act)) were evaluated as of the end of the period covered by this Quarterly Report on Form 10-Q.
Based upon that evaluation, the Companys Chief Executive Officer and Chief Financial Officer have
concluded that:
(a) |
|
information required to be disclosed by the Company in
this Quarterly Report on Form 10-Q and the other
reports which the Company files or submits under the
Exchange Act would be accumulated and communicated to
the Companys management, including its Chief
Executive Officer and Chief Financial Officer, as
appropriate, to allow timely decisions regarding
required disclosure; |
|
(b) |
|
information required to be disclosed by the Company in
this Quarterly Report on Form 10-Q and the other
reports which the Company files or submits under the
Exchange Act would be recorded, processed, summarized
and reported within the time periods specified in the
SECs rules and forms; and |
|
(c) |
|
the Companys disclosure controls and procedures are effective as of
the end of the period covered by this Quarterly Report on Form 10-Q to
ensure that material information relating to the Company and its
consolidated subsidiary is made known to them, particularly during the
period for which periodic reports, including this Quarterly Report on
Form 10-Q, are being prepared. |
Changes in Internal Control over Financial Reporting
There were no changes during the period covered by this Quarterly Report on Form 10-Q in the
Companys internal control over financial reporting (as defined in Rule 13a-15(f) under the
Exchange Act) that have materially affected, or are reasonably likely to materially affect,
internal control over financial reporting.
PART
II OTHER INFORMATION
Item 1. Legal Proceedings
There have been no material changes in legal proceedings as described in the Companys Annual
Report on Form 10-K for the year ended December 31, 2007.
Item 1A. Risk Factors
There have been no material changes in the discussion pertaining to risk factors that was provided
in the December 31, 2007 Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Stock Repurchase Program
The Board of Directors at its regular meeting of July 25, 2007, authorized the purchase of up to 5%
of the Companys outstanding shares as of June 30, 2007, or 520,996 shares, over twelve months. The
Company repurchased 316,200 shares under the July 2007 authorization. The repurchase authorization
expired on July 25, 2008.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
None.
Item 5. Other Information
During the quarter ended September 30, 2008, there were no changes to the procedures by which
stockholders may recommend nominees to the Companys Board of Directors.
Item 6. Exhibits
|
31.1 |
|
Rule 13a-14(a) Certification by Chief Executive Officer |
|
|
31.2 |
|
Rule 13a-14(a) Certification by Chief Financial Officer |
|
|
32.1 |
|
Section 1350 Certifications |
38
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934,
the Company has caused this Report to be signed on its behalf by the undersigned, thereunto duly
authorized.
|
|
|
|
|
|
COMMUNITY BANCORP
|
|
|
By: |
/s/
Edward M. Jamison
|
|
|
|
Edward M. Jamison |
|
|
|
President and Chief Executive Officer
(Principal Executive Officer) |
|
|
|
Dated: November
10, 2008 |
|
|
|
|
|
|
COMMUNITY BANCORP
|
|
|
By: |
/s/
Patrick Hartman
|
|
|
|
Patrick Hartman |
|
|
|
Executive Vice President and
Chief Financial Officer
(Principal Financial Officer)
(Chief Accounting Officer) |
|
|
|
Dated: November
10, 2008 |
39
EXHIBITS INDEX
|
31.1 |
|
Rule 13a-14(a) Certification by Chief Executive Officer |
|
|
31.2 |
|
Rule 13a-14(a) Certification by Chief Financial Officer |
|
|
32.1 |
|
Section 1350 Certifications |