UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(Mark One)
þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2004
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 0-14289
GREENE COUNTY BANCSHARES, INC.
| Tennessee | 62-1222567 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
| 100 North Main Street, Greeneville, Tennessee | 37743-4992 | |
| (Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (423) 639-5111.
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 an accelerated filer (as defined in Rule 12b-2 of the Act.) YES þ NO o
As of May 6, 2004, the number of shares outstanding of the issuers common stock was: 7,669,095.
PART 1 FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
The unaudited condensed consolidated financial statements of the Registrant and its wholly owned subsidiaries are as follows:
1
GREENE COUNTY BANCSHARES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
| (Unaudited) | ||||||||
| March 31, | December 31, | |||||||
| 2004 |
2003* |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ | 35,046 | $ | 36,087 | ||||
Federal funds sold |
2,749 | 5,254 | ||||||
Securities available for sale |
29,200 | 33,199 | ||||||
Securities held to maturity (with a market value of $5,126 and $5,846) |
4,883 | 5,632 | ||||||
FHLB, Bankers Bank and other stock, at cost |
6,044 | 5,992 | ||||||
Loans held for sale |
3,620 | 3,546 | ||||||
Loans |
984,638 | 952,225 | ||||||
Less: Allowance for loan losses |
(14,920 | ) | (14,564 | ) | ||||
Net loans |
969,718 | 937,661 | ||||||
Premises and equipment, net |
34,372 | 33,886 | ||||||
Goodwill and other intangible assets |
20,816 | 20,970 | ||||||
Other assets |
24,421 | 26,295 | ||||||
Total assets |
$ | 1,130,869 | $ | 1,108,522 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Liabilities |
||||||||
Deposits |
$ | 932,347 | $ | 907,115 | ||||
Repurchase agreements |
16,597 | 12,896 | ||||||
Notes payable |
53,746 | 63,030 | ||||||
Subordinated debentures |
10,310 | 10,310 | ||||||
Accrued interest payable and other liabilities |
13,945 | 13,236 | ||||||
Total liabilities |
1,026,945 | 1,006,587 | ||||||
Shareholders equity |
||||||||
Common stock: $2 par, 15,000,000 shares authorized,
7,662,640 and 7,659,929 shares outstanding |
15,325 | 15,320 | ||||||
Additional paid-in capital |
24,512 | 24,482 | ||||||
Retained earnings |
63,880 | 61,947 | ||||||
Accumulated other comprehensive income |
207 | 186 | ||||||
Total shareholders equity |
103,924 | 101,935 | ||||||
Total liabilities and shareholders equity |
$ | 1,130,869 | $ | 1,108,522 | ||||
* Condensed from audited financial statements.
See accompanying notes.
2
GREENE COUNTY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
| Three Months Ended | ||||||||
| March 31, |
||||||||
| 2004 |
2003 |
|||||||
| (Unaudited) | ||||||||
Interest income |
||||||||
Interest and fees on loans |
$ | 15,525 | $ | 13,618 | ||||
Investment securities |
386 | 326 | ||||||
Federal funds sold and interest-earning deposits |
19 | 56 | ||||||
| 15,930 | 14,000 | |||||||
Interest expense |
||||||||
Deposits |
3,186 | 3,478 | ||||||
Borrowings |
864 | 717 | ||||||
| 4,050 | 4,195 | |||||||
Net interest income |
11,880 | 9,805 | ||||||
Provision for loan losses |
1,523 | 1,126 | ||||||
Net interest income after provision
for loan losses |
10,357 | 8,679 | ||||||
Noninterest income |
||||||||
Service charges and fees |
2,395 | 2,095 | ||||||
Other |
699 | 629 | ||||||
| 3,094 | 2,724 | |||||||
Noninterest expense |
||||||||
Salaries and employee benefits |
4,707 | 4,205 | ||||||
Occupancy and furniture and equipment expense |
1,489 | 1,049 | ||||||
Other |
2,755 | 1,978 | ||||||
| 8,951 | 7,232 | |||||||
Income before income taxes |
4,500 | 4,171 | ||||||
Provision for income taxes |
1,648 | 1,553 | ||||||
Net income |
$ | 2,852 | $ | 2,618 | ||||
Comprehensive Income |
$ | 2,873 | $ | 2,697 | ||||
Per share of common stock: |
||||||||
Basic earnings |
$ | 0.37 | $ | 0.38 | ||||
Diluted earnings |
0.37 | 0.38 | ||||||
Dividends |
0.12 | 0.12 | ||||||
Weighted average shares outstanding: |
||||||||
Basic |
7,660,578 | 6,820,540 | ||||||
Diluted |
7,731,176 | 6,880,168 | ||||||
See accompanying notes.
3
GREENE COUNTY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
| Accumulated | ||||||||||||||||||||
| Other Total | ||||||||||||||||||||
| Additional | Compre- | Share- | ||||||||||||||||||
| Common | Paid-in | Retained | hensive | Holders | ||||||||||||||||
| Stock |
Capital |
Earnings |
Income |
Equity |
||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
Balance, January 1, 2004 |
$ | 15,320 | $ | 24,482 | $ | 61,947 | $ | 186 | $ | 101,935 | ||||||||||
Issuance of 2,711 shares under stock
option plan |
5 | 30 | | | 35 | |||||||||||||||
Dividends paid ($.12 per share) |
| | (919 | ) | | (919 | ) | |||||||||||||
Comprehensive income: |
||||||||||||||||||||
Net income |
| | 2,852 | | 2,852 | |||||||||||||||
Change in unrealized gains
(losses), net of reclassification
and taxes |
| | | 21 | 21 | |||||||||||||||
Total comprehensive income |
2,873 | |||||||||||||||||||
Balance, March 31, 2004 |
$ | 15,325 | $ | 24,512 | $ | 63,880 | $ | 207 | $ | 103,924 | ||||||||||
See accompanying notes.
4
GREENE COUNTY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| March 31, | March 31, | |||||||
| 2004 |
2003 |
|||||||
| (Unaudited) | ||||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 2,852 | $ | 2,618 | ||||
Adjustments to reconcile net income to net cash from
Operating activities |
||||||||
Provision for loan losses |
1,523 | 1,126 | ||||||
Depreciation and amortization |
711 | 465 | ||||||
Security amortization and accretion, net |
16 | 46 | ||||||
FHLB stock dividends |
(52 | ) | (45 | ) | ||||
Net gain on sale of mortgage loans |
(88 | ) | (256 | ) | ||||
Originations of mortgage loans held for sale |
(11,752 | ) | (18,584 | ) | ||||
Proceeds from sales of mortgage loans |
11,766 | 20,374 | ||||||
Net (gain) losses from sales of fixed assets |
29 | | ||||||
Net (gain) loss on OREO and repossessed assets |
79 | 38 | ||||||
Net changes: |
||||||||
Accrued interest receivable and other assets |
1,448 | 988 | ||||||
Accrued interest payable and other liabilities |
709 | (1,229 | ) | |||||
Net cash from operating activities |
7,241 | 5,541 | ||||||
Cash flows from investing activities |
||||||||
Net change in securities and other interest-earning investments |
4,766 | 802 | ||||||
Increase in cash surrender value of life insurance |
(123 | ) | (103 | ) | ||||
Net increase in loans |
(34,304 | ) | (18,947 | ) | ||||
Improvements to other real estate and proceeds from sales of
other real estate owned, net |
1,208 | 1,834 | ||||||
Proceeds from sale of fixed assets and fixed asset additions, net |
(1,099 | ) | (714 | ) | ||||
Net cash used in investing activities |
(29,552 | ) | (17,128 | ) | ||||
Cash flows from financing activities |
||||||||
Net change in deposits |
25,232 | 31,911 | ||||||
Net change in repurchase agreements |
3,701 | 4,005 | ||||||
Net change in notes payable |
(9,284 | ) | (30,071 | ) | ||||
Dividends paid |
(919 | ) | (818 | ) | ||||
Proceeds from issuance of common stock |
35 | | ||||||
Net cash from financing activities |
18,765 | 5,027 | ||||||
Net change in cash and cash equivalents |
(3,546 | ) | (6,560 | ) | ||||
Cash and cash equivalents, beginning of year |
41,341 | 62,959 | ||||||
Cash and cash equivalents, end of period |
$ | 37,795 | $ | 56,399 | ||||
Supplemental disclosures cash and noncash |
||||||||
Interest paid |
$ | 3,886 | $ | 3,918 | ||||
Income taxes paid |
237 | 176 | ||||||
Loans converted to other real estate |
817 | 1,463 | ||||||
See accompanying notes.
5
GREENE COUNTY BANCSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 PRINCIPLES OF CONSOLIDATION
The accompanying unaudited condensed consolidated financial statements of Greene County Bancshares, Inc. (the Company) and its wholly owned subsidiary, Greene County Bank (the Bank), have been prepared in accordance with accounting principles generally accepted in the United States of America for interim information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission (SEC). Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. For further information, refer to the consolidated financial statements and footnotes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2003. Certain amounts from prior period financial statements have been reclassified to conform to the current years presentation.
NOTE 2 STOCK COMPENSATION
Employee compensation expense under stock option plans is reported if options are granted below market price at grant date, whereas expense for options granted at market price are reported on a pro forma basis. Pro forma disclosures of net income and earnings per share are shown below using the fair value method of SFAS No. 123 to measure expense for options using the Black-Scholes option pricing model to estimate fair value.
The shareholders of the Company approved, at their annual meeting on April 22, 2004, the Greene County Bancshares, Inc. 2004 Long-Term Incentive Plan (the Plan), for the purpose of attracting, retaining and motivating employees, officers and directors for the Company and to provide incentives and awards for superior performance. The Plan reserved 500,000 shares of common stock for issuance.
The following disclosures show the effect on income and earnings per share had the options fair value been recorded using an option pricing model.
| Three Months Ended March 31, |
||||||||||||||||
| 2004 |
2003 |
|||||||||||||||
| As | As | |||||||||||||||
| Reported |
Proforma |
Reported |
Proforma |
|||||||||||||
Net income |
$ | 2,852 | $ | 2,814 | $ | 2,618 | $ | 2,589 | ||||||||
Basic earnings per share |
$ | 0.37 | $ | 0.36 | $ | 0.38 | $ | 0.38 | ||||||||
Diluted earnings per share |
$ | 0.37 | $ | 0.36 | $ | 0.38 | $ | 0.38 | ||||||||
6
GREENE COUNTY BANCSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2004
Unaudited
(Dollar amounts in thousands, except share and per share data)
NOTE 3 ALLOWANCE FOR LOAN LOSSES
Transactions in the allowance for loan losses for the three months ended March 31, 2004 and twelve months ended December 31, 2003 were as follows:
| March 31, | December 31, | |||||||
| 2004 |
2003 |
|||||||
Balance at beginning of year |
$ | 14,564 | $ | 12,586 | ||||
Add (deduct): |
||||||||
Reserve acquired in acquisition |
| 1,340 | ||||||
Provision |
1,523 | 5,775 | ||||||
Loans charged off |
(1,580 | ) | (6,797 | ) | ||||
Recoveries of loans charged off |
413 | 1,660 | ||||||
Ending balance |
$ | 14,920 | $ | 14,564 | ||||
| March 31, | December 31, | |||||||
| 2004 |
2003 |
|||||||
Loans past due 90 days still on accrual |
$ | 650 | $ | 224 | ||||
Nonaccrual loans |
4,513 | 4,305 | ||||||
Total |
$ | 5,163 | $ | 4,529 | ||||
7
GREENE COUNTY BANCSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2004
Unaudited
(Dollar amounts in thousands, except share and per share data)
NOTE 4 EARNINGS PER SHARE OF COMMON STOCK
Basic earnings per share (EPS) of common stock is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share of common stock is computed by dividing net income by the weighted average number of common shares and potential common shares outstanding during the period. Stock options are regarded as potential common shares. Potential common shares are computed using the treasury stock method. For the three months ended March 31, 2004, 76,355 options are excluded from the effect of dilutive securities because they are anti-dilutive; 94,325 options are similarly excluded from the effect of dilutive securities for the three months ended March 31, 2003.
The following is a reconciliation of the numerators and denominators used in the basic and diluted earnings per share computations for the three months ended March 31, 2004 and 2003:
| Three Months Ended March 31, |
||||||||||||||||
| 2004 |
2003 |
|||||||||||||||
| Income | Shares | Income | Shares | |||||||||||||
| (Numerator) |
(Denominator) |
(Numerator) |
(Denominator) |
|||||||||||||
Basic EPS |
||||||||||||||||
Income available to common shareholders |
$ | 2,852 | 7,660,578 | $ | 2,618 | 6,820,540 | ||||||||||
Effect of dilutive securities |
||||||||||||||||
Stock options outstanding |
| 70,598 | | 59,628 | ||||||||||||
Diluted EPS |
||||||||||||||||
Income available to common shareholders plus
assumed conversions |
$ | 2,852 | 7,731,176 | $ | 2,618 | 6,880,168 | ||||||||||
8
GREENE COUNTY BANCSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2004
Unaudited
(Dollar amounts in thousands, except share and per share data)
NOTE 5 SEGMENT INFORMATION
The Companys operating segments include banking, mortgage banking, consumer finance, subprime automobile lending and title insurance. The reportable segments are determined by the products and services offered, and internal reporting. Loans, investments, and deposits provide the revenues in the banking operation, loans and fees provide the revenues in consumer finance, mortgage banking, and subprime lending and insurance commissions provide revenues for the title insurance company. Consumer finance, subprime automobile lending and title insurance do not meet the quantitative threshold on an individual basis, and are therefore shown below in other. Mortgage banking operations are included in Bank. All operations are domestic.
Segment performance is evaluated using net interest income and noninterest income. Income taxes are allocated based on income before income taxes and indirect expenses (includes management fees) are allocated based on time spent for each segment. Transactions among segments are made at fair value. Information reported internally for performance assessment follows.
| Three months ended March 31, 2004 |
Bank |
Other |
Total |
|||||||||
Net interest income |
$ | 10,394 | $ | 1,486 | $ | 11,880 | ||||||
Provision for loan losses |
1,053 | 470 | 1,523 | |||||||||
Noninterest income |
2,712 | 382 | 3,094 | |||||||||
Noninterest expense |
7,777 | 1,174 | 8,951 | |||||||||
Income tax expense |
1,602 | 46 | 1,648 | |||||||||
Segment profit |
$ | 2,674 | $ | 178 | $ | 2,852 | ||||||
Segment assets at March 31, 2004 |
$ | 1,096,453 | $ | 34,416 | $ | 1,130,869 | ||||||
| Three months ended March 31, 2003 |
Bank |
Other |
Total |
|||||||||
Net interest income |
$ | 8,186 | $ | 1,619 | $ | 9,805 | ||||||
Provision for loan losses |
585 | 541 | 1,126 | |||||||||
Noninterest income |
2,325 | 399 | 2,724 | |||||||||
Noninterest expense |
6,043 | 1,189 | 7,232 | |||||||||
Income tax expense |
1,462 | 91 | 1,553 | |||||||||
Segment profit |
$ | 2,421 | $ | 197 | $ | 2,618 | ||||||
Segment assets at March 31, 2003 |
$ | 870,354 | $ | 35,537 | $ | 905,891 | ||||||
9
GREENE COUNTY BANCSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2004
Unaudited
(Dollar amounts in thousands, except share and per share data)
NOTE 6 GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill
Goodwill was no longer amortized starting in 2002; however, it is periodically evaluated for impairment and no impairment was recognized during the first quarter of 2004.
The change in the carrying amount of goodwill for the three months ended March 31, 2004 is as follows:
Beginning of year |
$ | 15,885 | ||
Goodwill from acquisition during the quarter |
| |||
End of quarter |
$ | 15,885 | ||
Core deposit and other intangibles
Other intangible assets consist of core deposit intangibles arising from whole bank and branch acquisitions. They are initially measured at fair value and then are amortized on a straight-line method over their estimated useful lives, which is 10 years.
Core deposit intangibles had a gross carrying amount of $6,367 for the period ended March 31, 2004 and the year ended December 31, 2003 and accumulated amortization of $1,436 and $1,282 for the same periods, respectively. Aggregate amortization expense for the three months ended March 31, 2004 was $154. Annual estimated amortization expense for the next five years is:
2004 |
$ | 616 | ||
2005 |
616 | |||
2006 |
506 | |||
2007 |
506 | |||
2008 |
506 | |||
Total |
$ | 2,750 | ||
10
| ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Forward-Looking Statements
This Quarterly Report on Form 10-Q, including all documents incorporated herein by reference, contains forward-looking statements. Additional written or oral forward-looking statements may be made by the Company from time to time in filings with the Securities and Exchange Commission (SEC) or otherwise. The words believe, expect, seek, and intend and similar expressions identify forward-looking statements, which speak only as of the date the statement is made. Such forward-looking statements are within the meaning of that term in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements may include, but are not limited to, projections of income or loss, expenditures, acquisitions, plans for future operations, financing needs or plans relating to services of the Company, as well as assumptions relating to the foregoing. The Companys actual results may differ materially from the results anticipated in forward-looking statements due to a variety of factors, including, but not limited to (1) unanticipated deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (2) lack of sustained growth in the economy in the markets that the Bank serves; (3) increased competition with other financial institutions in the markets that the Bank serves; (4) changes in the legislative and regulatory environment; and (5) the loss of key personnel.
Presentation of Amounts
All dollar amounts set forth below, other than per-share amounts and percentages, are in thousands unless otherwise noted.
General
Greene County Bancshares, Inc. (the Company) is the bank holding company for Greene County Bank (the Bank), a Tennessee-chartered commercial bank that conducts the principal business of the Company. In addition to its commercial banking operations, the Bank conducts separate businesses through its three wholly-owned subsidiaries: Superior Financial Services, Inc. (Superior Financial), a consumer finance company; GCB Acceptance Corporation (GCB Acceptance), a subprime automobile lending company; and Fairway Title Co., a title company formed in 1998. The Bank also operates a mortgage banking operation through its main office in Knox County, Tennessee and it also has representatives located throughout the Companys branch system.
On November 21, 2003, the Company entered the Middle Tennessee market by completing its acquisition of Gallatin, Tennessee-based Independent Bankshares Corporation (IBC). IBC was the bank holding company for First Independent Bank, which had four offices in Gallatin and Hendersonville, Tennessee, and Rutherford Bank and Trust, with three offices in Murfreesboro and Smyrna, Tennessee. First Independent Bank and Rutherford Bank and Trust were subsequently merged with the Bank, with the Bank as the surviving entity. The Company completed the IBC system conversion process during the latter part of the quarter ended March 31, 2004.
Growth and Business Strategy
The Company expects that, over the intermediate term, its growth, from mergers and acquisitions, including acquisitions of both entire financial institutions and selected branches of financial institutions, will continue. De novo branching will also be a method of growth, particularly in high-growth and other demographically-desirable markets.
The Companys strategic plan outlines a geographic expansion policy within a 300-mile radius of Greene County, Tennessee. This policy could result in the Company expanding westward and eastward up to and including Nashville, Tennessee and Roanoke, Virginia, respectively, east/southeast up to and including the Piedmont area of North Carolina and western North Carolina, southward to northern Georgia and northward into eastern and central Kentucky. In particular, the Company believes the markets in and around Knoxville and Nashville, Tennessee are highly desirable areas with respect to expansion and growth plans.
11
The Company is continuously investigating and analyzing other lines and areas of business. These include, but are not limited to, various types of insurance, real estate activities, etc. Conversely, the Company frequently evaluates and analyzes the profitability, risk factors and viability of its various business lines and segments and, depending upon the results of these evaluations and analyses, may conclude to exit certain segments and/or business lines. Further, in conjunction with these ongoing evaluations and analyses, the Company may decide to sell, merge or close certain branch facilities.
Liquidity and Capital Resources
Liquidity. Liquidity refers to the ability or the financial flexibility to manage future cash flows to meet the needs of depositors and borrowers and fund operations. Maintaining appropriate levels of liquidity allows the Company to have sufficient funds available for reserve requirements, customer demand for loans, withdrawal of deposit balances and maturities of deposits and other liabilities. The Companys liquid assets include investment securities, federal funds sold and other interest-earning deposits, and cash and due from banks. Including securities pledged to collateralize municipal deposits, these assets represented 8.05% of the total liquidity base at March 31, 2004, as compared to 9.03% at December 31, 2003. The liquidity base is generally defined to include deposits, repurchase agreements, notes payable and subordinated debentures. In addition, the Company maintains borrowing availability with the Federal Home Loan Bank of Cincinnati (FHLB) approximating $79,165 at March 31, 2004. The Company also maintains federal funds lines of credit totaling $80,900 at seven correspondent banks of which $80,900 was available at March 31, 2004. The Company believes it has sufficient liquidity to satisfy its current operating needs.
For the three months ended March 31, 2004, operating activities of the Company provided $7,241 of cash flows. Net income of $2,852 adjusted for non-cash operating activities, including $1,523 in provision for loan losses, depreciation and amortization, including premium amortization on securities, net of accretion of $727 and the net changes in accrued interest receivable and other assets and in accrued interest payable and other liabilities in the amounts of $1,448 and $709, respectively, comprised the majority of the cash generated from operations. The cash flows provided by the proceeds from sales of mortgage loans were essentially equal to the cash flows used by the originations of mortgage loans held for sale.
The Companys net increase in held-to-maturity loans originated, net of principal collected, used $34,304 in cash flows and was the primary component of the $29,552 in net cash used in investing activities. Offsetting, in part, this use of cash flows were the net changes in securities and other interest-earning investments and in improvements to other real estate and proceeds from sales of other real estate owned, net, in the amounts of $4,766 and $1,208, respectively.
The net increase in deposits and repurchase agreements provided $25,232 and $3,701 in cash flows, respectively. Offsetting, in part, these increases in cash flows were the $9,284 decrease in notes payable, net and quarterly dividends paid in the amount of $919. The $9,284 decrease in notes payable, net, reflects the Companys payoff of a short-term FHLB advance in early 2004.
Capital Resources. The Companys capital position is reflected in its shareholders equity, subject to certain adjustments for regulatory purposes. Shareholders equity, or capital, is a measure of the Companys net worth, soundness and viability. The Company continues to exhibit a strong capital position while consistently paying dividends to its shareholders. Further, the capital base of the Company allows it to take advantage of business opportunities while maintaining the level of resources deemed appropriate by management of the Company to address business risks inherent in the Companys daily operations.
Shareholders equity on March 31, 2004 was $103,924, an increase of $1,989, or 1.95%, from $101,935 on December 31, 2003. The increase in shareholders equity primarily reflected net income for the three months ended March 31, 2004 of $2,852 ($.37 per share, assuming dilution). This increase was offset by quarterly dividend payments during the three months ended March 31, 2004 totaling $919 ($0.12 per share).
On September 18, 2002 the Company announced that its Board of Directors had authorized the repurchase of up to $2,000 of the Companys outstanding shares of common stock beginning in October 2002 and the repurchase plan was renewed by the Board of Directors in September 2003. The repurchase plan is dependent upon
12
market conditions and there is no guarantee as to the exact number of shares to be repurchased by the Company. The plan will be in effect until the earlier of October 2004 or until the total authorized amount is repurchased. As of March 31, 2004, the Company had not repurchased any shares.
The Companys primary source of liquidity is dividends paid by the Bank. Applicable Tennessee statutes and regulations impose restrictions on the amount of dividends that may be declared by the Bank. Further, any dividend payments are subject to the continuing ability of the Bank to maintain its compliance with minimum federal regulatory capital requirements and to retain its characterization under federal regulations as a well-capitalized institution.
Risk-based capital regulations adopted by the Board of Governors of the Federal Reserve Board (the FRB) and the Federal Deposit Insurance Corporation require bank holding companies and banks, respectively, to achieve and maintain specified ratios of capital to risk-weighted assets. The risk-based capital rules are designed to measure Tier 1 Capital and Total Capital in relation to the credit risk of both on- and off-balance sheet items. Under the guidelines, one of four risk weights is applied to the different on-balance sheet items. Off-balance sheet items, such as loan commitments, are also subject to risk-weighting after conversion to balance sheet equivalent amounts. All bank holding companies and banks must maintain a minimum total capital to total risk-weighted assets ratio of 8.00%, at least half of which must be in the form of core, or Tier 1, capital (consisting of shareholders equity, less goodwill). At March 31, 2004, the Company and the Bank each satisfied their respective minimum regulatory capital requirements, and the Bank was well-capitalized within the meaning of federal regulatory requirements.
CAPITAL RATIOS AT MARCH 31, 2004
| Required | ||||||||||||
| Minimum | ||||||||||||
| Ratio |
Bank |
Company |
||||||||||
Tier 1 risk-based capital |
4.00 | % | 9.68 | % | 9.66 | % | ||||||
Total risk-based capital |
8.00 | % | 10.93 | % | 10.91 | % | ||||||
Leverage Ratio |
4.00 | % | 8.53 | % | 8.50 | % | ||||||
On September 25, 2003, the Company issued $10,310 of subordinated debentures, as part of a privately placed pool of trust preferred securities. The securities, due in 2033, bear interest at a floating rate of 2.85% above the three-month LIBOR rate, reset quarterly, and are callable in five years without penalty. The Company used the proceeds of the offering to support its acquisition of IBC. Further, the capital raised from the offering currently qualifies as Tier I capital for regulatory purposes and, while the Company fully expects this offering to qualify as Tier 1 regulatory capital, up to a maximum of 25% of such capital, and has been notified by its primary regulator that the substance and result of the transaction should so qualify, no regulator of the Company or the Bank has concluded an examination of the Company or the Bank since the trust preferred securities offering was completed. Further, no regulator of the Company or the Bank has rendered an opinion as to the completeness and technical content of the underlying documents of the offering.
Further, the impact of Financial Accounting Standards Board (FASB) Interpretation No. 46 (FIN 46) and its revisions (FIN 46R) as they relate to the accounting for trust preferred securities is under review by the FRB and is con