Attached files

file filename
8-K - 8-K - Guaranty Bancorpa11-14020_38k.htm

Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE:

 

 

Investor Relations:

 

Paul W. Taylor  303/293-5563

 

Guaranty Bancorp Announces 2011 Second Quarter Financial Results

·                  Quarterly net income increased to $1.4 million (excluding non-cash preferred stock dividends)

·                  All asset quality indicators improved, including a $25.6 million decrease in nonperforming assets

·                  Non-interest bearing deposits continue to grow and represent 31% of total deposits at June 30, 2011

·                  Pass-rated loans increased by $7.7 million in the second quarter

·                  Strong regulatory risk-based capital ratios further improved during the quarter

 

DENVER, July 21, 2011 — Guaranty Bancorp (Nasdaq: GBNK) today reported second quarter 2011 net income of $1.4 million before preferred stock dividends compared to a net loss of $4.4 million before preferred stock dividends in the second quarter 2010.  After giving effect to the preferred stock dividends, the loss per basic and diluted common share in the second quarter 2011 was approximately zero compared to a loss per basic and diluted common share of $0.11 for the same period in 2010. On a pre-tax basis, the improvement in net income was $8.4 million for the second quarter 2011 as compared to 2010.

 

Paul W. Taylor, Guaranty Bancorp’s President and Chief Executive Officer, stated, “I am proud to announce our best quarter in the past three very difficult years. In addition to quarterly net income of $1.4 million, we improved all of our asset quality measures, further increased our already strong risk-based capital ratios, continued to grow the number of new deposit customers and generated new loan business in the communities we serve. We have very high expectations for the future performance of this organization. Although we are not yet where we want to be with respect to performance, thanks to the hard work by many dedicated employees, we continue to make significant progress toward our goals.”

 

Mr. Taylor continued, “Although our total loans declined during the quarter due to planned reductions in problem loans, this has been our highest quarter of new loan bookings in several years. Specifically, we booked $71.4 million of new loans with over 40 different businesses during the quarter as well as extending $22.8 million of credit on existing loans.  Included in these totals are $9.1 million of SBA loans for which we are a preferred lender. Further, our pipeline of potential new loans continues to grow. Finally, as announced yesterday, I am excited to have Michael Hobbs join us on July 27, 2011, as President of our wholly-owned subsidiary, Guaranty Bank and Trust Company.  Mr. Hobbs will be a great addition to our team.”

 

For the six-months ended June 30, 2011, net income was $1.9 million before preferred stock dividends compared to a net loss of $6.2 million before preferred stock dividends for the same period in 2010.   After giving effect to the preferred stock dividends, the loss per basic and diluted common share for the first six months of 2011 was approximately $0.02 per share compared to a loss per basic and diluted common share of $0.17 for the same period in 2010.  The improvement in net income is due mostly to a $9.4 million reduction in provision for loan losses and a $6.4 million reduction in noninterest expense primarily related to other real estate owned.  These significant income improvements were partially offset by a $3.3 million decrease in net interest income for the

 

1



 

year-to-date period in 2011 as compared to 2010 due mostly to lower earning assets in 2011 as well as a $0.5 million decrease in noninterest income due primarily to a net decrease in gains on the sale of assets.

 

Key Financial Measures

Income Statement

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30,
2011

 

March 31,
2011

 

June 30,
2010

 

June 30,
2011

 

June 30,
2010

 

Income (loss) before income taxes

 

$

1,409

 

$

514

 

$

(6,961

)

$

1,923

 

$

(10,033

)

Net income (loss) before preferred stock dividends

 

1,409

 

514

 

(4,354

)

1,923

 

(6,199

)

Preferred stock dividends

 

1,518

 

1,486

 

1,390

 

3,004

 

2,750

 

Loss per common share after giving effect to preferred stock dividend

 

$

0.00

 

$

(0.02

)

$

(0.11

)

$

(0.02

)

$

(0.17

)

Return on average assets

 

0.32

%

0.11

%

(0.87

)%

0.22

%

(0.61

)%

Net interest margin

 

3.56

%

3.42

%

3.47

%

3.49

%

3.48

%

 

Balance Sheet

 

 

 

June 30,
2011

 

December 31,
2010

 

%
Change

 

June 30,
2010

 

%
Change

 

 

 

(Dollars in thousands, except per share amounts)

 

Cash and cash equivalents

 

$

134,896

 

$

141,465

 

(4.6

)%

$

184,701

 

(27.0

)%

Total investments

 

408,806

 

418,668

 

(2.4

)%

312,293

 

30.9

%

Total loans, net of unearned discount

 

1,091,132

 

1,204,580

 

(9.4

)%

1,374,208

 

(20.6

)%

Loans held for sale

 

14,200

 

14,200

 

0.0

%

1,150

 

1,134.8

%

Allowance for loan losses

 

(38,855

)

(47,069

)

(17.5

)%

(46,866

)

(17.1

)%

Total assets

 

1,747,060

 

1,870,052

 

(6.6

)%

1,983,798

 

(11.9

)%

Average assets, quarter-to-date

 

1,767,540

 

1,940,513

 

(8.9

)%

1,999,527

 

(11.6

)%

Total deposits

 

1,346,183

 

1,462,351

 

(7.9

)%

1,544,271

 

(12.8

)%

Book value per common share

 

1.81

 

1.76

 

2.8

%

2.38

 

(23.9

)%

Tangible book value per common share

 

1.59

 

1.50

 

6.0

%

2.06

 

(22.8

)%

Tangible book value per common share (after giving effect to conversion of preferred stock)

 

1.68

 

1.62

 

3.7

%

1.96

 

(14.3

)%

Book value of preferred stock

 

67,806

 

64,818

 

4.6

%

61,961

 

9.4

%

Liquidation value of preferred stock

 

69,013

 

66,025

 

4.5

%

63,168

 

9.3

%

Equity ratio — GAAP

 

9.49

%

8.57

%

10.7

%

9.53

%

(0.4

)%

Tangible equity ratio

 

8.86

%

7.88

%

12.4

%

8.76

%

1.1

%

Total risk-based capital ratio

 

16.22

%

14.99

%

8.2

%

14.80

%

9.6

%

 

Net Interest Income and Margin

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30,
2011

 

March 31,
2011

 

June 30,
2010

 

June 30,
2011

 

June 30,
2010

 

 

 

(Dollars in thousands)

 

Net interest income

 

$

14,747

 

$

14,710

 

$

16,133

 

$

29,457

 

$

32,765

 

Interest rate spread

 

3.18

%

3.05

%

3.09

%

3.11

%

3.10

%

Net interest margin

 

3.56

%

3.42

%

3.47

%

3.49

%

3.48

%

Net interest margin, fully tax equivalent

 

3.62

%

3.49

%

3.55

%

3.55

%

3.56

%

 

Second quarter 2011 net interest income of $14.7 million remained level compared to the first quarter 2011, and decreased by $1.4 million from the second quarter 2010.  The Company’s net

 

2



 

interest margin of 3.56% for the second quarter 2011 reflected an increase of 14 basis points from the first quarter 2011 and an increase of 9 basis points from the second quarter 2010.

 

Although net interest income remained relatively flat for the second quarter 2011 compared to the first quarter 2011, interest income decreased $0.7 million, offset by a $0.7 million decline in interest expense. The $0.7 million decrease in interest income in the second quarter 2011 as compared to the first quarter 2011 is primarily attributable to a $0.5 million decrease in interest income on loans as a result of a $72.4 million reduction in average balances quarter over quarter. The remaining decrease in interest income is a result of a reduction in our average security holdings during the quarter.  Offsetting the decrease in interest income was a $0.7 million decline in interest expense. Specifically, time deposit interest expense decreased by $0.7 million due to a $104.3 million decrease in average time deposits, mostly higher cost, brokered time deposits.  The Company anticipates further reductions in time deposit interest through the remainder of 2011 as a result of scheduled maturities of brokered deposits of $69.3 million with a weighted average cost of 3.43%, including $40.1 million in the early third quarter 2011.

 

Net interest income decreased by $1.4 million in the second quarter 2011, as compared to the same quarter in 2010, due primarily to an unfavorable $2.0 million volume variance, partially offset by a $0.6 million favorable rate variance. The unfavorable volume variance for the second quarter 2011 as compared to the same quarter in 2010 is due mostly to the $302.0 million decrease in average loan balances, offset by a $98.6 million increase in the average balance of all other earning assets, particularly taxable investments, and a $305.0 million decrease in average time deposits. The favorable rate variance for the second quarter 2011 as compared to the same quarter in 2010 is primarily due to a 52 basis point decrease in the cost of deposits partially offset by a 24 basis point decrease in the yield on earning assets.  Overall net interest margin improved by nine basis points to 3.56% in the second quarter 2011 as compared to 3.47% in the same quarter in 2010.

 

Net interest income for the first six months of 2011 decreased by $3.3 million from $32.8 million for the six months ended June 2010 to $29.5 million for the six months ended June 2011.   The $3.3 million decline consists of a $3.5 million unfavorable volume variance, partially offset by a $0.2 million favorable rate variance.   The unfavorable volume variance for the first six months of 2011 as compared to the same period in 2010 is due mostly to a $302.7 million decline in average loan balances partially offset by a $107.9 million increase in the average balance of all other earning assets and a $283.2 million decrease in time deposits.  The $0.2 million favorable rate variance for the first six months of 2011 as compared to the same period in 2010 is due to the one basis point increase in net interest margin.

 

3



 

Noninterest Income

 

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

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30,
2011

 

March 31,
2011

 

June 30,
2010

 

June 30,
2011

 

June 30,
2010

 

 

 

(In thousands)

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

$

2,386

 

$

2,314

 

$

2,254

 

$

4,700

 

$

4,468

 

Gain (loss) on sale of securities

 

(312

)

714

 

1

 

402

 

15

 

Gain on sale of loans

 

 

 

1,196

 

 

1,196

 

Other

 

262

 

252

 

274

 

514

 

468

 

Total noninterest income

 

$

2,336

 

$

3,280

 

$

3,725

 

$

5,616

 

$

6,147

 

 

The $0.9 million decrease in noninterest income in the second quarter 2011 as compared to the first quarter 2011 reflects a $1.0 million swing in gain/loss on sale of securities from the $0.7 million gain recognized in the first quarter to the $0.3 million loss recognized in the second quarter.  The sale of securities was done primarily to reduce duration within the investment portfolio.  During the quarter, the average life of our bond portfolio was reduced by approximately seven months.  Excluding the $1.2 million gain on sale of loans recognized in the second quarter 2010, noninterest income remained relatively flat in the second quarter 2011 compared to the same quarter in 2010.

 

Excluding the $1.2 million gain on sale of loans recognized in June 2010, noninterest income for the six months ended June 30, 2011 increased by $0.7 million compared to the same period in 2010.  This increase is the result of a $0.4 million increase in net gains on sale of securities.  Additionally, customer service and other fees increased by $0.2 million year over year, primarily as a result of higher overdraft and interchange fee income.

 

Noninterest Expense

 

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

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30,
 2011

 

March 31,
2011

 

June 30,
2010

 

June 30,
2011

 

June 30,
2010

 

 

 

(In thousands)

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

6,320

 

$

6,615

 

$

6,472

 

$

12,935

 

$

13,035

 

Occupancy expense

 

1,792

 

1,883

 

1,836

 

3,675

 

3,726

 

Furniture and equipment

 

913

 

894

 

967

 

1,807

 

1,943

 

Amortization of intangible assets

 

1,028

 

1,028

 

1,300

 

2,056

 

2,600

 

Other real estate owned

 

466

 

763

 

3,115

 

1,229

 

5,864

 

Insurance and assessment

 

966

 

1,225

 

1,825

 

2,191

 

3,637

 

Professional fees

 

914

 

908

 

739

 

1,822

 

1,616

 

Other general and administrative

 

2,275

 

2,160

 

2,165

 

4,435

 

4,124

 

Total noninterest expense

 

$

14,674

 

$

15,476

 

$

18,419

 

$

30,150

 

$

36,545

 

 

The $0.8 million decrease in noninterest expense in the second quarter 2011 as compared to the first quarter 2011 is due mostly to a $0.3 million decrease in expenses related to other real estate owned, a decrease of $0.3 million in salaries and employee benefit expenses and a $0.3 million reduction in insurance and assessment expense.  The decrease in salaries and employee benefit expenses is due  to a $0.2 million decrease in payroll taxes and a decrease in average full-time employees during the

 

4



 

quarter.  The decrease in other real estate owned expense is primarily due to a reduction in net write-downs on other real estate owned properties resulting from valuation adjustments and sales.  The decrease in insurance and assessment expense is a result of the change in the FDIC insurance assessment rules as of April 1, 2011 due to the implementation of new rules mandated by the Dodd-Frank Wall Street Reform and Consumer Protection Act.  We expect to continue to realize the benefits of reduced insurance assessment throughout the remainder of 2011.

 

Noninterest expense for the six months ended June 30, 2011 decreased by $6.4 million compared to the same period in 2010 primarily due to a $4.6 million decrease in expenses associated with other real estate owned, a $1.4 million decrease in insurance and assessment expenses and a $0.5 million decrease in amortization of intangible assets.  The decrease in other real estate owned expense for the year-to-date period in 2011 as compared to the same period in 2010 is mostly due to a reduction in net write-downs on other real estate owned properties resulting from valuation adjustments and sales. The decrease in insurance and assessment expense for the first six months of 2011 as compared to the same period in 2010 is due primarily to a favorable change in our risk classification in the third quarter 2010 as well as the change in the FDIC insurance assessment rules on April 1, 2011 as discussed above.

 

Preferred Stock Dividend

 

Effective May 15, 2011, a non-cash preferred stock dividend was paid in the form of additional shares of Series A convertible preferred stock to holders of Series A convertible preferred stock in the amount of $1.5 million.

 

Balance Sheet

 

 

 

June 30,
2011

 

December 31,
2010

 

%
Change

 

June 30,
2010

 

%
Change

 

 

 

(Dollars in thousands)

 

Total assets

 

$

1,747,060

 

$

1,870,052

 

(6.6

)%

$

1,983,798

 

(11.9

)%

Average assets, quarter-to-date

 

1,767,540

 

1,940,513

 

(8.9

)%

1,999,527

 

(11.6

)%

Loans, net of unearned discount

 

1,091,132

 

1,204,580

 

(9.4

)%

1,374,208

 

(20.6

)%

Total deposits

 

1,346,183

 

1,462,351

 

(7.9

)%

1,544,271

 

(12.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

Equity ratio - GAAP

 

9.49

%

8.57

%

10.7

%

9.53

%

(0.4

)%

Tangible equity ratio

 

8.86

%

7.88

%

12.4

%

8.76

%

1.1

%

 

At June 30, 2011, the Company had total assets of $1.7 billion, which represented a $123.0 million decline as compared to December 31, 2010 and a $236.7 million decline as compared to June 30, 2010.  The decline in assets from December 31, 2010 is primarily due to a $113.4 million decrease in loans, net of unearned discount. The loan decline was due mostly to a $91.7 decrease in commercial loans and a $19.7 million decrease in real estate loans.

 

In the second quarter 2011, our classified loans declined by $25.5 million with another decrease of $17.2 million in loans internally classified as special mention or watch.  In addition to this $42.7 million decline in classified and watch rated loans, other real estate owned decreased by $5.3 million in the second quarter 2011.  These declines were the result of the successful execution of our strategic plan to reduce problem assets by our special assets group.

 

5



 

Pass-rated loans consist of all loans not otherwise adversely classified or included on our internal watch list. As described above, loans that are adversely classified or on our internal watch list decreased by $42.7 million in the second quarter. While total loans declined by $35.0 million in the second quarter 2011, our pass-rated loans increased by $7.7 million during the second quarter.  In addition, our pipeline of new loan opportunities continues to grow each month.

 

The following table sets forth the amounts of our loans outstanding (excluding loans held for sale) at the dates indicated:

 

 

 

June 30,
2011

 

March 31,
2011

 

December 31,
2010

 

June 30,
2010

 

 

 

(In thousands)

 

Loans on real estate:

 

 

 

 

 

 

 

 

 

Residential and commercial

 

$

675,283

 

$

659,018

 

$

680,895

 

$

754,019

 

Construction

 

45,421

 

50,539

 

57,351

 

83,389

 

Equity lines of credit

 

48,129

 

49,399

 

50,289

 

51,221

 

Commercial loans

 

258,990

 

305,627

 

350,725

 

411,605

 

Agricultural loans

 

14,193

 

12,582

 

14,413

 

17,968

 

Lease financing

 

3,143

 

3,143

 

3,143

 

4,014

 

Installment loans to individuals

 

25,912

 

26,942

 

28,582

 

31,936

 

Overdrafts

 

869

 

835

 

565

 

668

 

SBA and other

 

20,736

 

19,543

 

20,443

 

21,607

 

 

 

1,092,676

 

1,127,628

 

1,206,406

 

1,376,427

 

Unearned discount

 

(1,544

)

(1,545

)

(1,826

)

(2,219

)

Loans, net of unearned discount

 

$

1,091,132

 

$

1,126,083

 

$

1,204,580

 

$

1,374,208

 

 

Since June 30, 2010, the ratio of construction, land and land development loans to capital has fallen by 28 percentage points to 73% at June 30, 2011.   Similarly, the ratio of commercial real estate loans to capital has fallen by 56 percentage points to 259% at June 30, 2011.  These ratios are below the regulatory commercial real estate concentration guidelines of 100% for land and construction loans and 300% for all investor real estate loans, respectively.

 

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

 

 

 

June 30,
2011

 

March 31,
2011

 

December 31,
2010

 

June 30,
2010

 

 

 

(In thousands)

 

Noninterest-bearing deposits

 

$

419,731

 

$

419,335

 

$

374,500

 

$

338,169

 

Interest-bearing demand

 

183,287

 

184,305

 

178,042

 

171,721

 

Money market

 

343,920

 

357,922

 

357,036

 

323,331

 

Savings

 

86,139

 

84,501

 

79,100

 

75,338

 

Time

 

313,106

 

392,257

 

473,673

 

635,712

 

Total deposits

 

$

1,346,183

 

$

1,438,320

 

$

1,462,351

 

$

1,544,271

 

 

Noninterest-bearing deposits as a percentage of total deposits increased to 31.2% at June 30, 2011, as compared to 25.6% at December 31, 2010 and 21.9% at June 30, 2010.

 

Non-maturity deposits at June 30, 2011 increased by $44.4 million as compared to December 31, 2010 and increased by $124.5 million as compared to June 30, 2010.  The increase in non-maturity deposits is primarily attributable to the continued success of our strategic deposit gathering campaign.  In addition to the $44.4 million increase in balances of non-maturity deposits in 2011, the total number of customer accounts increased by over 1% during the same period.

 

6



 

Time deposits continue to decrease primarily as a result of management’s efforts to reduce the overall level of higher cost time deposits, particularly brokered and internet deposits. Total brokered deposits at June 30, 2011 were $80.2 million as compared to $179.9 million at December 31, 2010 and $255.5 million at June 30, 2010.  Brokered deposits represent 5.9% of total deposits at June 30, 2011 as compared to 12.2% at December 31, 2010 and 16.3% at June 30, 2010.  In addition to this $175.3 million decline in brokered deposits over the past twelve months, we also experienced a $70.3 million decline in internet time deposits over the same time period. The remaining decline in time deposits is primarily related to the non-renewal of other higher cost certificates of deposits.  Management monitors time deposit maturities and renewals on a daily basis and will raise rates on local time deposits if necessary to grow such deposits.

 

Borrowings were $163.2 million at June 30, 2011 as compared to $163.2 million at December 31, 2010 and $164.3 million at June 30, 2010.  The entire balance of borrowings at each balance sheet date consists of term advances with the Federal Home Loan Bank.

 

Regulatory Capital Ratios

 

All of the regulatory capital ratios are above the highest regulatory capital threshold of “well-capitalized” at June 30, 2011.  The Company’s and the subsidiary bank’s actual capital ratios for June 30, 2011 and December 31, 2010 are presented in the table below:

 

 

 

Ratio at
June 30,
2011

 

Ratio at
December 31,
2010

 

Minimum
Capital
Requirement

 

Minimum
Requirement for
“Well
Capitalized”
Institution

 

Total Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

16.22

%

14.99

%

8.00

%

N/A

 

Guaranty Bank and Trust Company

 

15.39

%

14.07

%

8.00

%

10.00

%

Tier 1 Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

9.00

%

8.57

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

14.12

%

12.80

%

4.00

%

6.00

%

Leverage Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

6.71

%

6.25

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

10.53

%

9.33

%

4.00

%

5.00

%

 

Generally, the allowance for loan losses is included in total capital for regulatory purposes; however, it is limited to 1.25% of total risk-weighted assets.  At June 30, 2011, approximately $22.4 million of the subsidiary bank’s allowance for loan losses was disallowed from being included in total risk-based capital under the regulatory capital rules, or approximately 1.71% of the subsidiary bank’s risk-weighted assets.  In addition, approximately $1.3 million of deferred tax assets were disallowed for purposes of computing Consolidated Tier 1 capital.

 

7



 

Asset Quality

 

The following table presents select asset quality data (excluding loans held for sale) as of the dates indicated:

 

 

 

June 30,
2011

 

March 31,
2011

 

December 31,
2010

 

September 30,
2010

 

June 30,
2010

 

 

 

(Dollars in thousands)

 

Nonaccrual loans, not restructured

 

$

42,142

 

$

62,650

 

$

74,304

 

$

65,921

 

$

64,339

 

Other nonperforming loans

 

1,675

 

1,506

 

3,317

 

4,420

 

1,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans (NPLs)

 

$

43,817

 

$

64,156

 

$

77,621

 

$

70,341

 

$

65,404

 

Other real estate owned and foreclosed assets

 

28,362

 

33,611

 

22,898

 

45,700

 

30,298

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets (NPAs)

 

$

72,179

 

$

97,767

 

$

100,519

 

$

116,041

 

$

95,702

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more (1)

 

$

1,675

 

$

1,506

 

$

3,317

 

$

4,420

 

$

1,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days (1)

 

$

4,750

 

$

14,593

 

$

21,555

 

$

21,876

 

$

33,050

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

38,855

 

$

46,879

 

$

47,069

 

$

41,898

 

$

46,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

 

 

NPLs to loans, net of unearned discount

 

4.02

%

5.70

%

6.44

%

5.45

%

4.76

%

NPAs to total assets

 

4.13

%

5.33

%

5.38

%

6.00

%

4.82

%

Allowance for loan losses to NPAs

 

53.83

%

47.95

%

46.83

%

36.11

%

48.97

%

Allowance for loan losses to NPLs

 

88.67

%

73.07

%

60.64

%

59.56

%

71.66

%

Allowance for loan losses to loans, net of unearned discount

 

3.56

%

4.16

%

3.91

%

3.25

%

3.41

%

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

 

0.44

%

1.30

%

1.79

%

1.70

%

2.40

%

 


(1)Past due loans include both loans that are past due with respect to payments and loans that are past due because the loan has matured, and are in the process of renewal, but continue to be current with respect to payments.

 

The types of nonperforming loans (excluding loans held for sale) as of June 30, 2011 and March 31, 2011 are as follows:

 

 

 

Nonperforming Loans

 

 

 

June 30, 2011

 

March 31, 2011

 

 

 

Loan
Balance

 

Percent

 

Related
Allowance

 

Loan
Balance

 

Percent

 

Related
Allowance

 

 

 

(Dollars in thousands)

 

Residential Construction, Land and Land Development

 

$

6,691

 

15.3

%

$

1,104

 

$

6,722

 

10.5

%

$

742

 

Other Residential Loans

 

5,018

 

11.5

%

730

 

6,058

 

9.4

%

1,695

 

Commercial and Industrial Loans

 

6,873

 

15.7

%

1,187

 

19,057

 

29.7

%

3,608

 

Commercial Real Estate

 

25,215

 

57.5

%

1,156

 

32,287

 

50.3

%

6,091

 

Other

 

20

 

0.0

%

 

32

 

0.1

%

 

Total

 

$

43,817

 

100.0

%

$

4,177

 

$

64,156

 

100.0

%

$

12,136

 

 

During the second quarter 2011, all categories of classified and watch list loans declined by an aggregate of $42.7 million.  In particular, during the second quarter 2011 nonaccrual loans decreased by $20.5 million, other classified loans decreased by $5.0 million and loans classified as special mention or watch decreased by $17.2 million.  Nonaccrual loans decreased due to the $9.0 million of charge-offs, with the remainder due mostly to loan payoffs, net of new additions.

 

8



 

The types of loans included in the accruing loans past due 30-89 days as of June 30, 2011 and March 31, 2011 are as follows:

 

 

 

Accruing loans past due 30-89 days

 

 

 

June 30, 2011

 

March 31, 2011

 

 

 

Loan Balance

 

Percent

 

Loan Balance

 

Percent

 

 

 

(Dollars in thousands)

 

Residential Construction, Land and Land Development

 

$

70

 

1.5

%

$

3,302

 

22.6

%

Other Residential Loans

 

3,042

 

64.1

%

1,220

 

8.4

%

Commercial and Industrial Loans

 

1,398

 

29.4

%

5,810

 

39.8

%

Commercial Real Estate

 

195

 

4.1

%

1,305

 

8.9

%

Other

 

45

 

0.9

%

2,956

 

20.3

%

Total

 

$

4,750

 

100.0

%

$

14,593

 

100.0

%

 

Net charge-offs in the second quarter 2011 were $9.0 million as compared to $2.2 million in the first quarter 2011 and $13.5 million in the second quarter 2010.  Approximately $7.9 million of the charge-offs in the second quarter were related to three loans, with an outstanding balance of $22.2 million prior to the charge-offs. Most of the charge-offs in the second quarter were specifically allocated for as of March 31, 2011.

 

In addition to the $4.2 million of allowance specifically allocated to impaired loans, the Company has partially charged-off $15.8 million related to impaired loans on the balance sheet as of June 30, 2011. These partial charge-offs reduced the specific component of our allowance for loan losses. The general component of the allowance for loan losses remained relatively flat at $34.7 million at June 30, 2011 and March 31, 2011.  The general component represented 3.18% of loans, net of unearned discount, at June 30, 2011 as compared to 3.09% of loans, net of unearned discount, at the end of the previous quarter.  The consistency in the overall level of the general component of the allowance for loan losses during the second quarter primarily reflects the fact charge-offs as a percentage of gross loans did not change significantly from the overall charge-off percentage over the past two years.

 

The Company recorded a provision for loan losses in the second quarter 2011 of $1.0 million, as compared to $2.0 million in the first quarter 2011 and $8.4 million in the second quarter 2010.  The decrease in the provision for loan losses quarter over quarter reflects the continued shrinkage of our loan portfolio combined with the fact that the majority of charge-offs taken in the second quarter were specifically reserved for as of March 31, 2011.  Further, additions to specific reserves requiring additional provision were minimal during the second quarter.

 

Shares Outstanding

 

As of June 30, 2011, the Company had 53,232,485 shares of common stock outstanding, including 1,518,625 shares of unvested stock awards, but excluding 156,567 shares of common stock to be issued under its deferred compensation plan. In addition, the Company had 69,013 shares of Series A convertible preferred stock outstanding, with a liquidation value of $1,000 per share.

 

9



 

Non-GAAP Financial Measures

 

This press release includes non-GAAP financial measures related to tangible assets, including tangible book value, tangible book value after giving effect to conversion of preferred stock, and tangible equity ratio, all of which exclude intangible assets.

 

The Company discloses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of the Company’s core financial performance. Management believes that these non-GAAP financial measures allow for additional transparency and are used by some investors, analysts and other users of the Company’s financial information as performance measures. These non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP. These non-GAAP financial measures presented by the Company may be different from non-GAAP financial measures used by other companies.

 

The following non-GAAP schedules reconcile the book value per share to the tangible book value per share and the GAAP equity ratio to the tangible equity ratio as of the dates indicated:

 

 

 

June 30,
2011

 

December 31,
2010

 

June 30,
2010

 

 

 

(Dollars in thousands, except per share amounts)

 

Tangible Book Value per Common Share

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

165,734

 

$

160,283

 

$

189,005

 

Less: Preferred share liquidation preference

 

(69,013

)

(66,025

)

(63,168

)

Stockholders’ equity attributable to common shares

 

96,721

 

94,258

 

125,837

 

Less: Intangible assets

 

(11,998

)

(14,054

)

(16,622

)

Tangible common equity

 

$

84,723

 

$

80,204

 

$

109,215

 

 

 

 

 

 

 

 

 

Number of common shares outstanding and to be issued

 

53,389,052

 

53,529,950

 

52,913,800

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

1.81

 

$

1.76

 

$

2.38

 

Tangible book value per common share

 

$

1.59

 

$

1.50

 

$

2.06

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

165,734

 

$

160,283

 

$

189,005

 

Less: Intangible assets

 

(11,998

)

(14,054

)

(16,622

)

Tangible common equity (after giving effect to conversion of preferred stock)

 

$

153,736

 

$

146,229

 

$

172,383

 

 

 

 

 

 

 

 

 

Number of shares of preferred stock outstanding

 

69,013

 

66,025

 

63,168

 

Number of shares of common stock to be issued upon conversion of preferred stock

 

38,340,556

 

36,680,556

 

35,093,333

 

Total number of shares of common stock outstanding and to be issued (after giving effect to conversion of preferred stock)

 

91,729,608

 

90,210,506

 

88,007,133

 

 

 

 

 

 

 

 

 

Tangible book value per common share (after giving effect to conversion of preferred stock)

 

$

1.68

 

$

1.62

 

$

1.96

 

 

10



 

Tangible Equity Ratio

 

 

 

June 30,
2011

 

December 31,
2010

 

June 30,
2010

 

 

 

(Dollars in thousands, except per share amounts)

 

Total stockholders’ equity

 

$

165,734

 

$

160,283

 

$

189,005

 

Less: Intangible assets

 

(11,998

)

(14,054

)

(16,622

)

Tangible equity

 

$

153,736

 

$

146,229

 

$

172,383

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,747,060

 

$

1,870,052

 

$

1,983,798

 

Less: Intangible assets

 

(11,998

)

(14,054

)

(16,622

)

Tangible assets

 

$

1,735,062

 

$

1,855,998

 

$

1,967,176

 

 

 

 

 

 

 

 

 

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

 

9.49

%

8.57

%

9.53

%

Tangible equity ratio (Tangible equity / tangible assets)

 

8.86

%

7.88

%

8.76

%

 

About Guaranty Bancorp

 

Guaranty Bancorp is a bank holding company that operates 34 branches in Colorado through a single bank, Guaranty Bank and Trust Company. The bank provides banking and other financial services including real estate, construction, commercial and industrial, energy, consumer and agricultural loans throughout its targeted Colorado markets to consumers and small to medium-sized businesses, including the owners and employees of those businesses. The bank also provides trust services, including personal trust administration, estate settlement, investment management accounts and self-directed IRAs. More information about Guaranty Bancorp can be found at www.gbnk.com.

 

Forward-Looking Statements

 

This press release contains forward-looking statements, which are included in accordance with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue,” or the negative of such terms and other comparable terminology.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  Such factors include, among others, the following: failure to maintain adequate levels of capital and liquidity to support Company’s operations; the effect of the regulatory written agreement the Company and its bank subsidiary have entered into and potential future supervisory action against the Company or its bank subsidiary; general economic and business conditions in those areas in which the Company operates; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; ability to receive regulatory approval for our bank subsidiary to declare dividends to the Company; adequacy of our allowance for loan losses, changes in credit quality and the effect of credit quality on our provision for credit losses and allowance for loan losses; changes in governmental legislation or regulation, including, but not limited to, any increase in FDIC insurance premiums; changes in accounting policies and practices; changes in the deferred tax asset valuation allowance; changes in business strategy or development plans; changes in the securities markets; changes in consumer spending, borrowing and savings habits; the availability of capital from private or government sources; competition for loans and deposits and failure to attract or retain loans and deposits; changes in the

 

11



 

financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and other terms of credit agreements; political instability, acts of war or terrorism and natural disasters; and additional “Risk Factors” referenced in the Company’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission, as supplemented from time to time.  When relying on forward-looking statements to make decisions with respect to the Company, investors and others are cautioned to consider these and other risks and uncertainties.  The Company can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made.  The forward-looking statements are made as of the date of this press release, and the Company does not intend, and assumes no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

 

Contact Information

 

For more information, please contact:

 

Paul W. Taylor

President, Chief Executive, Financial and Operating Officer and Secretary

Guaranty Bancorp

1331 Seventeenth Street, Suite 345

Denver, CO 80202

303/293-5563

 

12



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Balance Sheets

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2011

 

2010

 

2010

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

134,896

 

$

141,465

 

$

184,507

 

Federal funds sold

 

 

 

194

 

Cash and cash equivalents

 

134,896

 

141,465

 

184,701

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

375,921

 

389,530

 

281,215

 

Securities held to maturity

 

16,277

 

11,927

 

13,897

 

Bank stocks, at cost

 

16,608

 

17,211

 

17,181

 

Total investments

 

408,806

 

418,668

 

312,293

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

1,091,132

 

1,204,580

 

1,374,208

 

Less allowance for loan losses

 

(38,855

)

(47,069

)

(46,866

)

Net loans

 

1,052,277

 

1,157,511

 

1,327,342

 

 

 

 

 

 

 

 

 

Loans held for sale

 

14,200

 

14,200

 

1,150

 

Premises and equipment, net

 

56,118

 

57,399

 

58,799

 

Other real estate owned and foreclosed assets

 

28,362

 

22,898

 

30,298

 

Other intangible assets, net

 

11,998

 

14,054

 

16,622

 

Other assets

 

40,403

 

43,857

 

52,593

 

Total assets

 

$

1,747,060

 

$

1,870,052

 

$

1,983,798

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

419,731

 

$

374,500

 

$

338,169

 

Interest-bearing demand

 

527,207

 

535,078

 

495,052

 

Savings

 

86,139

 

79,100

 

75,338

 

Time

 

313,106

 

473,673

 

635,712

 

Total deposits

 

1,346,183

 

1,462,351

 

1,544,271

 

Securities sold under agreements to repurchase and federal funds purchased

 

17,608

 

30,113

 

17,247

 

Borrowings

 

163,211

 

163,239

 

164,276

 

Subordinated debentures

 

41,239

 

41,239

 

41,239

 

Interest payable and other liabilities

 

13,085

 

12,827

 

27,760

 

Total liabilities

 

1,581,326

 

1,709,769

 

1,794,793

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock and Additional paid-in capital - Preferred stock

 

67,806

 

64,818

 

61,961

 

Common stock and Additional paid-in capital - Common stock

 

619,855

 

619,509

 

618,996

 

Shares to be issued for deferred compensation obligations

 

237

 

237

 

237

 

Accumulated deficit

 

(420,643

)

(419,562

)

(391,548

)

Accumulated other comprehensive income (loss)

 

1,038

 

(2,220

)

1,844

 

Treasury Stock

 

(102,559

)

(102,499

)

(102,485

)

Total stockholders’ equity

 

165,734

 

160,283

 

189,005

 

Total liabilities and stockholders’ equity

 

$

1,747,060

 

$

1,870,052

 

$

1,983,798

 

 

13



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

14,999

 

$

19,449

 

$

30,533

 

$

40,233

 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,918

 

1,615

 

5,983

 

3,131

 

Tax-exempt

 

497

 

704

 

986

 

1,424

 

Dividends

 

163

 

182

 

329

 

367

 

Federal funds sold and other

 

86

 

103

 

175

 

219

 

Total interest income

 

18,663

 

22,053

 

38,006

 

45,374

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

1,886

 

3,994

 

4,515

 

8,707

 

Securities sold under agreement to repurchase and federal funds purchased

 

17

 

33

 

41

 

76

 

Borrowings

 

1,303

 

1,314

 

2,592

 

2,615

 

Subordinated debentures

 

710

 

579

 

1,401

 

1,211

 

Total interest expense

 

3,916

 

5,920

 

8,549

 

12,609

 

Net interest income

 

14,747

 

16,133

 

29,457

 

32,765

 

Provision for loan losses

 

1,000

 

8,400

 

3,000

 

12,400

 

Net interest income, after provision for loan losses

 

13,747

 

7,733

 

26,457

 

20,365

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

2,386

 

2,254

 

4,700

 

4,468

 

Gain (loss) on sale of securities

 

(312

)

1

 

402

 

15

 

Gain on sale of loans

 

 

1,196

 

 

1,196

 

Other

 

262

 

274

 

514

 

468

 

Total noninterest income

 

2,336

 

3,725

 

5,616

 

6,147

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,320

 

6,472

 

12,935

 

13,035

 

Occupancy expense

 

1,792

 

1,836

 

3,675

 

3,726

 

Furniture and equipment

 

913

 

967

 

1,807

 

1,943

 

Amortization of intangible assets

 

1,028

 

1,300

 

2,056

 

2,600

 

Other real estate owned, net

 

466

 

3,115

 

1,229

 

5,864

 

Insurance and assessments

 

966

 

1,825

 

2,191

 

3,637

 

Professional fees

 

914

 

739

 

1,822

 

1,616

 

Other general and administrative

 

2,275

 

2,165

 

4,435

 

4,124

 

Total noninterest expense

 

14,674

 

18,419

 

30,150

 

36,545

 

Income (loss) before income taxes

 

1,409

 

(6,961

)

1,923

 

(10,033

)

Income tax benefit

 

 

(2,607

)

 

(3,834

)

Net Income (loss)

 

1,409

 

(4,354

)

1,923

 

(6,199

)

Preferred stock dividends

 

(1,518

)

(1,390

)

(3,004

)

(2,750

)

Net loss applicable to common stockholders

 

$

(109

)

$

(5,744

)

$

(1,081

)

$

(8,949

)

 

 

 

 

 

 

 

 

 

 

Loss per common share—basic:

 

$

0.00

 

$

(0.11

)

$

(0.02

)

$

(0.17

)

Loss per common share—diluted:

 

0.00

 

(0.11

)

(0.02

)

(0.17

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding-basic

 

51,919,637

 

51,660,603

 

51,809,240

 

51,633,972

 

Weighted average common shares outstanding-diluted

 

51,919,637

 

51,660,603

 

51,809,240

 

51,633,972

 

 

14



 

GUARANTY BANCORP AND SUSIDIARIES

Unaudited Consolidated Average Balance Sheets

 

 

 

QTD Average

 

YTD Average

 

 

 

June 30,
2011

 

December 31,
2010

 

June 30,
2010

 

June 30,
2011

 

June 30,
2010

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

$

1,116,801

 

$

1,259,392

 

$

1,418,768

 

$

1,152,810

 

$

1,455,494

 

Securities

 

395,199

 

402,101

 

286,469

 

406,035

 

266,107

 

Other earning assets

 

151,451

 

141,025

 

161,611

 

143,841

 

175,878

 

Average earning assets

 

1,663,451

 

1,802,518

 

1,866,848

 

1,702,686

 

1,897,479

 

Other assets

 

104,089

 

137,995

 

132,679

 

115,734

 

135,563

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

1,767,540

 

$

1,940,513

 

$

1,999,527

 

$

1,818,420

 

$

2,033,042

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Average deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

408,106

 

$

374,004

 

$

352,171

 

$

404,562

 

$

352,551

 

Interest-bearing deposits

 

961,640

 

1,137,216

 

1,218,176

 

1,014,107

 

1,249,972

 

Average deposits

 

1,369,746

 

1,511,220

 

1,570,347

 

1,418,669

 

1,602,523

 

Other interest-bearing liabilities

 

227,133

 

232,459

 

226,212

 

229,225

 

226,592

 

Other liabilities

 

7,396

 

10,520

 

11,268

 

8,369

 

11,126

 

Total average liabilities

 

1,604,275

 

1,754,199

 

1,807,827

 

1,656,263

 

1,840,241

 

Average stockholders’ equity

 

163,265

 

186,314

 

191,700

 

162,157

 

192,801

 

Total average liabilities and stockholders’ equity

 

$

1,767,540

 

$

1,940,513

 

$

1,999,527

 

$

1,818,420

 

$

2,033,042

 

 

15



 

GUARANTY BANCORP

Unaudited Credit Quality Measures

 

 

 

Quarter Ended

 

 

 

June 30,
2011

 

March 31,
2011

 

December 31,
2010

 

September 30,
2010

 

June 30,
2010

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases, not restructured

 

$

42,142

 

$

62,650

 

$

74,304

 

$

65,921

 

$

64,339

 

Other nonperforming loans

 

1,675

 

1,506

 

3,317

 

4,420

 

1,065

 

Total nonperforming loans

 

$

43,817

 

$

64,156

 

$

77,621

 

$

70,341

 

$

65,404

 

Other real estate owned and foreclosed assets

 

28,362

 

33,611

 

22,898

 

45,700

 

30,298

 

Total nonperforming assets

 

$

72,179

 

$

97,767

 

$

100,519

 

$

116,041

 

$

95,702

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

43,817

 

$

64,156

 

$

77,621

 

$

70,341

 

$

65,404

 

Allocated allowance for loan losses

 

(4,177

)

(12,136

)

(6,659

)

(3,539

)

(3,716

)

Net investment in impaired loans

 

$

39,640

 

$

52,020

 

$

70,962

 

$

66,802

 

$

61,688

 

Accruing loans past due 90 days or more

 

$

1,675

 

$

1,506

 

$

3,317

 

$

4,420

 

$

1,065

 

Accruing loans past due 30-89 days

 

$

4,750

 

$

14,593

 

$

21,555

 

$

21,876

 

$

33,050

 

Charged-off loans

 

$

9,997

 

$

2,851

 

$

14,635

 

$

7,953

 

$

13,918

 

Recoveries

 

(973

)

(661

)

(306

)

(485

)

(369

)

Net charge-offs

 

$

9,024

 

$

2,190

 

$

14,329

 

$

7,468

 

$

13,549

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

$

1,000

 

$

2,000

 

$

19,500

 

$

2,500

 

$

8,400

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

38,855

 

$

46,879

 

$

47,069

 

$

41,898

 

$

46,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net of unearned discount

 

3.56

%

4.16

%

3.91

%

3.25

%

3.41

%

Allowance for loan losses to nonaccrual loans

 

92.20

%

74.83

%

63.35

%

63.56

%

72.84

%

Allowance for loan losses to nonperforming assets

 

53.83

%

47.95

%

46.83

%

36.11

%

48.97

%

Allowance for loan losses to nonperforming loans

 

88.67

%

73.07

%

60.64

%

59.56

%

71.66

%

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

 

6.45

%

8.43

%

8.19

%

8.69

%

6.81

%

Nonperforming assets to total assets

 

4.13

%

5.33

%

5.38

%

6.00

%

4.82

%

Nonaccrual loans to loans, net of unearned discount

 

3.86

%

5.56

%

6.17

%

5.11

%

4.68

%

Nonperforming loans to loans, net of unearned discount

 

4.02

%

5.70

%

6.44

%

5.45

%

4.76

%

Annualized net charge-offs to average loans

 

3.24

%

0.75

%

4.51

%

2.19

%

3.83

%

 

16