Attached files

file filename
8-K - Community Bankers Trust Corpv230174_8-k.htm
 
Exhibit 99.1
 
Community Bankers Trust Corporation
Reports 2nd Quarter 2011 Results

Glen Allen, VA, July 28, 2011 - Community Bankers Trust Corporation (the “Company”) (NYSE Amex: BTC), the holding company for Essex Bank (the “Bank”), today reported second quarter 2011 net income of $521,000. This compares with a net loss of $19.6 million in the second quarter of 2010 and a net loss of $1.2 million in the first quarter of 2011.  Net income available to common stockholders was $247,000 in the second quarter of 2011 compared with a net loss available to common stockholders of $19.9 million in the second quarter of 2010 and a net loss available to common stockholders of $1.5 million in the first quarter of 2011.  Second quarter 2010 results included a $21.3 million provision for loan losses and $5.7 million in impairment of goodwill charges.

Rex L. Smith, III, President and Chief Executive Officer of the Company and the Bank, stated, “I am pleased to be able to report a profit for the quarter.  More importantly, I am encouraged by the trends that produced the profit.  We are beginning to see the results of the work we have done to strategically re-align the Bank.  We have been able to isolate and resolve the larger credit issues of the past and to focus on better resource utilization in the major business lines of the Bank.

“We have methodically decreased the level of nonperforming loans, increased interest income and dramatically reduced operating expenses. Additionally, this is the third consecutive quarter that we have been able to increase our capital ratios.”

Mr. Smith added, “While resolving our credit problems has been a top priority, we are also focused on generating new quality relationships to grow the core businesses in the markets we serve.  The entire management team is dedicated to accomplishing the goals we have set to return the Company to profitability and build value for our shareholders.”

Key highlights for the second quarter of 2011 include the following:

 
·
Net interest income was $11.4 million for the second quarter of 2011, an increase of $1.3 million, or 13.2%, over the first quarter of 2011.
 
·
Non-covered nonaccruing loans declined 10.2% during the quarter, or $4.3 million, ending the period at $37.7 million.
 
·
Non-covered other real estate owned increased $5.1 million, to $12.4 million, on a linked quarter basis, as loans migrate from nonaccruing status to other real estate as a result of aggressive resolution of problem credits.
 
·
Interest expense declined $232,000, or 7.0%, on a linked quarter basis, the result of an aggressive deposit pricing strategy coupled with lower rates.
 
·
Net charged-off loans were $4.7 million for the second quarter of 2011, down from $5.5 million in the first quarter of 2011 and $8.7 million in the fourth quarter of 2010.
 
·
Noninterest expenses were $18.5 million for the six months ended June 30, 2011, a decline of $7.5 million, or 28.8%, compared with the first six months of 2010 noninterest expenses of $26.0 million. Excluding goodwill impairment charges of $5.7 million in the second quarter of 2010, noninterest expenses would have declined $1.8 million, or 8.7%.
 
·
Excluding FDIC covered assets, the ratio for the allowance for loan losses to total loans was 3.35% at June 30, 2011, which management believes is commensurate with risk within the non-covered loan portfolio.

 
 

 

RESULTS OF OPERATIONS
Net income available to common stockholders was $247,000, or $0.01 per common share on a diluted basis, for the quarter ended June 30, 2011 compared with a net loss available to common stockholders of $19.9 million, or $0.93 per common share on a diluted basis, for the quarter ended June 30, 2010. Net income was driven by an increase in net interest income from aggressive deposit pricing and noninterest expense controls. Additionally, there was no provision for loan losses in the second quarter of 2011 compared with $21.3 million in the second quarter of 2010.

Also positively influencing the performance in earnings in the second quarter of 2011 compared to the second quarter of 2010 was the recognition of $5.7 million in goodwill impairment charges in the second quarter of 2010. This eliminated the Company’s goodwill balances, generated by the formation of the Company in 2008.

Furthermore, the Company has focused on improvement in noninterest expenses. Noninterest expenses, excluding goodwill impairment charges, declined from $10.4 million in the second quarter of 2010, to $9.3 million in the second quarter of 2011.  Offsetting these improvements was a decline in total noninterest income, from negative $115,000 in the second quarter of 2010, to negative $1.4 million in the second quarter of 2011 as the Company recognized $2.7 million in FDIC indemnification asset amortization. This recognition resulted in a reduction in the amount carried on the balance sheet that the Company anticipates it will collect from the FDIC on the loans covered by FDIC shared loss agreements.

The following table presents summary income statements for the three months ended June 30, 2011 and 2010, and six months ended June 30, 2011 and 2010.

SUMMARY INCOME STATEMENT
   
 
 
  (Dollars in thousands)
 
For the three months ended
   
For the six months ended
 
   
June 30, 2011
   
June 30, 2010
    $June 30, 2011    
June 30, 2010
 
Interest income
  $ 14,492     $ 14,933       27,886     $ 30,179  
Interest expense
    3,079       4,820       6,390       10,008  
Net interest income
    11,413       10,113       21,496       20,171  
Provision for loan losses
    -       21,282       1,498       26,324  
Net interest income after provision for
                               
  loan losses
    11,413       (11,169 )     19,998       (6,153 )
Noninterest income
    (1,431 )     (115 )     (2,837 )     300  
Noninterest expense
    9,334       16,175       18,545       26,035  
Income tax (expense) benefit
    (127 )     7,843       711       9,508  
Net income (loss)
  $ 521     $ (19,616 )   $ (673 )   $ (22,380 )
Dividends on preferred stock
    -       221       -       442  
Accretion of preferred stock discount
    53       49       104       97  
Preferred dividends not paid
    221       -       442       -  
Net income (loss) available to common
                               
  stockholders
  $ 247     $ (19,886 )   $ (1,219 )   $ (22,919 )
                                 
 Net income (loss) per share available to
                               
  common stockholders:
                               
Basic
  $ 0.01     $ (0.93 )   $ (0.06 )   $ (1.07 )
Diluted
  $ 0.01     $ (0.93 )   $ (0.06 )   $ (1.07 )
 
 
2

 

Interest Income
Interest income for the second quarter of 2011 was $14.5 million, an increase of $1.1 million, or 8.2%, from first quarter 2011 interest income of $13.4 million.  Interest and fee income on loans was $12.2 million in the second quarter of 2011 compared with $11.1 million in the first quarter of 2011.  Interest and fees on FDIC covered loans increased $1.0 million on a linked quarter basis and was $4.8 million in the second quarter of 2011 compared with $3.8 in the first quarter of 2011.  The increase in income was the result of better than previously forecasted performance on FDIC guaranteed loans acquired in 2009, which also resulted in increased FDIC indemnification asset amortization in noninterest income.  Despite a decline of $29.6 million in average interest-earning assets on a linked quarter basis, interest and fees on non-covered loans increased $94,000.

Interest income declined 3.0%, or $441,000, from $14.9 million in the second quarter of 2010 to $14.5 million in the second quarter of 2011.  The primary reason for the decline was a 12.0% decrease in average earning assets, from $1.046 billion in the second quarter of 2010 to $921.1 million in the second quarter of 2011.  The impact of the decline in average earning assets was partially offset by an increase in yield on earning assets, from 5.88% for the second quarter of 2010 to 6.34% for the second quarter of 2011.  The increase in yield was driven by the FDIC covered loan portfolio, which yielded 9.76% against the carrying value in the second quarter of 2010 and increased to 18.28% for the second quarter of 2011.

Interest income was $27.9 million for the six months ended June 30, 2011, a decrease of $2.3 million from interest income of $30.2 million for the six months ended June 30, 2010.  Average earnings assets declined from $1.044 billion for the first six months of 2010 to $939.6 million for the first six months of 2011.  Soft loan demand plus a focus by the Company on the remediation and resolution of problem credits is the primary reason for the 10.0%, or $104.5 million, decline in average earning assets over the comparative periods.

Interest Expense
Interest expense for the second quarter of 2011 was $3.1 million, a decrease of $232,000, or 7.0%, from interest expense of $3.3 million for the first quarter of 2011.  Average interest-bearing liabilities declined $22.2 million, or 2.4%, from $919.2 million in the first quarter of 2011 to $897.0 million in the second quarter of 2011, the result of a continued de-leveraging strategy.  Total deposits at June 30, 2011 were $910.5 million, a decline of $19.0 million, or 2.1%, from total deposits of $929.5 million at March 31, 2011.  Interest bearing deposits declined $19.4 million and noninterest bearing deposits increased $367,000 over this time frame.  Due to aggressive repricing, coupled with lower rates, the cost of interest bearing liabilities declined from 1.44% in the first quarter of 2011 to 1.37% in the second quarter of 2011.

Interest expense declined $1.7 million from $4.8 million in the second quarter of 2010 to $3.1 million in the second quarter of 2011. The 36.1% decrease resulted from decreases in both the amount of interest bearing liabilities and their cost.  First, the average balance of interest bearing liabilities declined $125.4 million, or 12.3% from the second quarter of 2010 to the second quarter of 2011.  Second, the cost of interest bearing liabilities declined from 1.89% for the second quarter of 2010 to 1.37% in the second quarter of 2011.

Interest expense declined $3.6 million year over year, from $10.0 million for the six months ended June 30, 2010 to $6.4 million for the six months ended June 30, 2011.  This decline of 36.2% was driven by a decline in average interest bearing liabilities, from $1.021 billion for the first six months of 2010 to $908.0 million for the same period in 2011.  Additionally contributing to the decrease in interest expense was a decrease in the cost of interest bearing liabilities, from 1.96% for the first six months of 2010 to 1.41% for the first six months in 2011.

Net Interest Income
Net interest income was $11.4 million for the quarter ended June 30, 2011, compared with $10.1 million for the quarter ended March 31, 2011.  This represents an increase of $1.3 million, or 13.2%, and was the result primarily of an increase in interest and fees on FDIC covered loans of $1.0 million, from $3.8 million in the first quarter of 2011 to $4.8 million in the second quarter of 2011, at a resultant yield of 18.28% on $105.8 million in average carry balances of the loans in that portfolio for the second quarter of 2011.  On a tax equivalent basis, net interest income was $11.5 million for the second quarter of 2011 compared with tax equivalent net interest income of $10.3 million for the first quarter of 2011.  The tax equivalent net interest margin increased to 5.01% in the second quarter of 2011 compared to 4.33% in the first quarter of 2011.

 
3

 

Net interest income increased $1.3 million year over year, from $10.1 million in the second quarter of 2010 to $11.4 million in the second quarter of 2011.  This represents an increase of 12.9% and was the result primarily of an increase in the Company’s interest spread, from 3.99% in the second quarter of 2010 to 4.97% in the second quarter of 2011.  This increased the Company’s net interest margin from 4.04% in the second quarter of 2010 to 5.01% for the same period in 2011.  A decline in the cost of interest bearing liabilities, from 1.89% for the second quarter of 2010 to 1.37% for the second quarter of 2011, coupled with an increase in the yield on FDIC covered loans noted above, were the drivers of this increase.

Net interest income was $21.5 million for the six months ended June 30, 2011, compared with $20.2 million for the six months ended June 30, 2010.  The increase in net interest income was the result primarily of decreases in the average balances of interest-bearing liabilities of $112.9 million, or 11.1%, coupled with lower rates, which has reduced interest expense 36.2%, from $10.0 million in the first six months of 2010 to $6.4 million for the first six months of 2011.  The tax equivalent net interest margin increased to 4.65% in the first six months of 2011 from 4.04% in the first six months of 2010.

The following table compares the Company’s net interest margin, on a tax-equivalent basis, for the three months ended June 30, 2011, June 30, 2010, and March 31, 2011 and for the six months ended June 30, 2011 and June 30, 2010.

NET INTEREST MARGIN
(Dollars in thousands)
 
 
 
For the three months ended
 
   
6/30/2011
   
6/30/2010
   
3/31/2011
 
                   
Average interest earning assets
  $ 921,089     $ 1,046,439     $ 950,678  
Interest income
  $ 14,492     $ 14,933     $ 13,394  
Interest income - tax equivalent
  $ 14,610     $ 15,386     $ 13,606  
Yield on interest earning assets
    6.34 %     5.88 %     5.73 %
Average interest bearing liabilities
  $ 896,970     $ 1,022,327     $ 919,214  
Interest expense
  $ 3,079     $ 4,820     $ 3,311  
Cost of interest bearing liabilities
    1.37 %     1.89 %     1.44 %
Net interest income
  $ 11,413     $ 10,113     $ 10,083  
Net interest income - tax equivalent
  $ 11,531     $ 10,566     $ 10,295  
Interest spread
    4.97 %     3.99 %     4.28 %
Net interest margin
    5.01 %     4.04 %     4.33 %
 
 
4

 
 
   
For the six months ended
 
   
6/30/2011
   
6/30/2010
 
             
Average interest earning assets
  $ 939,582     $ 1,044,120  
Interest income
  $ 27,886     $ 30,179  
Interest income - tax equivalent
  $ 28,216     $ 31,094  
Yield on interest earning assets
    6.01 %     5.96 %
Average interest bearing liabilities
  $ 908,031     $ 1,020,922  
Interest expense
  $ 6,390     $ 10,008  
Cost of interest bearing liabilities
    1.41 %     1.96 %
Net interest income
  $ 21,496     $ 20,171  
Net interest income - tax equivalent
  $ 21,826     $ 21,086  
Interest spread
    4.60 %     4.00 %
Net interest margin
    4.65 %     4.04 %
 
Provision for Loan Losses
The provision for loan losses for non-covered loans was $0 for the quarter ended June 30, 2011.  This compares with a provision of $1.5 million for the first quarter of 2011 and a provision of $21.3 million for the quarter ended June 30, 2010.  The ratio of the allowance for loan losses to nonperforming assets was 33.52% at June 30, 2011, compared with 43.39% at March 31, 2011.  The ratio of allowance for loan losses to total non-covered loans was 3.35% at June 30, 2011 compared with 4.19% at March 31, 2011 and 6.89% at June 30, 2010. The decrease in the allowance for loan losses to total non-covered loans from June 2010 to June 2011 was primarily the result of aggressive charge-offs for non-performing loans.  Net charged-off loans were $4.7 million for the quarter ended June 30, 2011 compared with net charged-off loans of $5.5 million for the quarter ended March 31, 2011. Since the beginning of 2010, the Company has charged-off $30.5 million in loans and realized $1.2 million in recoveries.

Provision for loan losses on non covered loans was $1.5 million for the six months ended June 30, 2011 compared with $26.3 million for the six months ended June 30, 2010.  Charged-off loans were $10.5 million for the six months ended June 30, 2011 compared to $5.5 million for the six months ended June 30, 2010.  Loan recoveries were $221,000 for the first six months of 2011 compared to $687,000 for the same period in 2010.

The following table reconciles the activity in the Company’s non-covered allowance for loan losses, by quarter, for the past six quarters.

CREDIT QUALITY
 
(Dollars in thousands)
 
2011
   
2010
 
 
 
Second
   
First
   
Fourth
   
Third
   
Second
   
First
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
Allowance for loan losses:
                                   
                                     
Beginning of period
  $ 21,542     $ 25,543     $ 34,353     $ 38,785     $ 19,798     $ 18,169  
Provision for loan losses
    -       1,498       (77 )     1,116       20,402       5,042  
Charge-offs
    (4,825 )     (5,634 )     (8,898 )     (5,647 )     (2,029 )     (3,486 )
Recoveries
    86       135       165       99       614       73  
Net charge-offs
  $ (4,739 )   $ (5,499 )   $ (8,733 )   $ (5,548 )   $ (1,415 )   $ (3,413 )
End of period
  $ 16,803     $ 21,542     $ 25,543     $ 34,353     $ 38,785     $ 19,798  

 
5

 

Noninterest Income
On a linked quarter basis, noninterest income was negative $1.4 million for both the first and second quarters of 2011.  The largest component of noninterest income was FDIC indemnification asset amortization, which reduces noninterest income, and was $2.7 million for each period, respectively. By amortizing the FDIC indemnification asset the Company is reducing the asset and recognizing interest income from borrowers of loans covered by FDIC shared loss agreements.  

Noninterest income was positively affected in the second quarter of 2011 by reduced loss on sale of OREO, totaling $249,000 for the second quarter of 2011 compared with $612,000 in the first quarter of 2011.  Also positively affecting noninterest income on a linked quarter basis was an increase in service charges on deposit accounts of $61,000.  Service charges on deposit accounts were $637,000 for the second quarter of 2011 compared with $576,000 for the first quarter of 2011. Offsetting increases in noninterest income were a decrease in other noninterest income of $52,000, from $714,000 in the first quarter of 2011 to $662,000 in the second quarter of 2011, and a decrease in gains on sales of securities of $485,000.  Gains on securities sales were $176,000 in the second quarter of 2011 versus gains of $661,000 in the first quarter of 2011.

Noninterest income declined from negative $115,000 in the second quarter of 2010 to negative $1.4 million for the second quarter of 2011.  FDIC indemnification asset amortization was the largest factor in this decline and was $2.7 million for the second quarter of 2011 compared with $362,000 in the second quarter of 2010.  Other noninterest income also decreased and was $662,000 in the second quarter of 2011 compared with $1.3 million for the second quarter of 2010. Other categories offset these decreases in noninterest income. Gain/(loss) on sale of OREO increased from losses of $1.2 million in the second quarter of 2010 to losses of $249,000 in the second quarter of 2011. Gain/(loss) on sales of securities were a loss of $452,000 in the second quarter of 2010 and increased to gains of $176,000 for the second quarter of 2011.  Service charges on deposit accounts were $622,000 in the second quarter of 2010 and increased to $637,000 in the second quarter of 2011.
 
For the six months ended June 30, 2011, noninterest income equaled negative $2.8 million versus $300,000 for the six months ended June 30, 2010. Again, this change was due primarily to accelerated FDIC indemnification asset amortization of $4.7 million, from $739,000 for the first six months of 2010 to $5.4 million for the same period in 2011.  The increase in FDIC indemnification asset amortization has resulted in the increased yield realized in interest and fees on FDIC covered loans over the same time frame, as projected losses carried within the FDIC indemnification asset have been realized instead, through payment performance of the associated borrowers.  Service charges on deposit accounts increased $26,000 and were $1.2 million each six month period.

Also positively affecting noninterest income over the six months comparison periods was a reduction in losses on sales of OREO properties of $2.7 million, from $3.6 million for 2010 to $861,000 in 2011.  Additionally, gains/(losses) on sales of securities increased by $935,000, from a loss of $98,000 in the first six months of 2010 to gains realized for the same period in 2011 of $837,000.

Other noninterest income decreased $2.1 million year over year from $3.5 million in the first six months of 2010 to $1.4 million for the same period in 2011.  This decrease reflects fewer reimbursable loss events in FDIC covered loans.

Noninterest Expense
On a linked quarter basis, noninterest expenses totaled $9.3 million for the three months ended June 30, 2011 compared with $9.2 million for the quarter ended March 31, 2011, an increase of $123,000, or 1.3%.

Other operating expenses increased $397,000, or 23.7%, from $1.7 million in the first quarter of 2011, to $2.1 million in the second quarter of 2011. Of this increase, $183,000 was related to the issuance and expense of annual stock retainers for Directors that occurred following the annual meeting of stockholders. Additionally, direct expenses on other real estate owned increased $178,000 on a linked quarter basis.  Also increasing on a linked quarter basis were data processing fees, which increased $24,000, from $452,000 to $476,000, or 5.3%.  Professional fees increased by $7,000, from $191,000 in the first quarter of 2011, to $198,000 in the second quarter of 2011.

 
6

 

All other expense categories realized decreases in the second quarter of 2011 compared to the first quarter of 2011.  FDIC assessment expense declined $111,000, from $872,000 in the first quarter of 2011 to $761,000 in the second quarter of 2011.  Occupancy expenses declined $81,000, from $814,000 to $733,000.  Legal fees declined $70,000, from $105,000 in the first quarter of 2011 to $35,000 in the second quarter of 2011. Salaries and employee benefits decreased $33,000 and equipment expense decreased $10,000 on a linked quarter basis.

Noninterest expenses declined $6.8 million when comparing the second quarter of 2011 to the same period in 2010.  Excluding non-cash goodwill impairment charges of $5.7 million realized in the second quarter of 2010, noninterest expenses would have declined $1.1 million, from $10.4 million in the second quarter of 2010 to $9.3 million in the second quarter of 2011.  Salaries and employee benefits were the largest category decrease and were $4.8 million in the second quarter of 2010 and $4.2 million in the second quarter of 2011, a decrease of $634,000, or 13.2%.  Also seeing a significant decline were professional fees, which decreased $545,000, or 73.4%, from $743,000 in the second quarter of 2010 to $198,000 in the second quarter of 2011.

For the six months ended June 30, 2011, excluding the goodwill impairment charge noted above, noninterest expenses would have declined $1.8 million.  Noninterest expenses, excluding goodwill, were $20.3 million for the first six months of 2010 and declined to $18.5 million for the first six months in 2011.  The two major drivers of this 8.7% decrease were salaries and employee benefits, which declined $1.6 million over the six months comparison periods, and professional fees, which decreased $688,000.  Salaries and employee benefits were $9.9 million for the first six months of 2010 and $8.4 million for the first six months of 2011, a decrease of 15.7%.  Professional fees were $1.1 million for the first six months of 2010 and $389,000 for the first six months of 2011, a decrease of 63.9%.

Income Taxes
Income tax expense was $127,000 for the three months ended June 30, 2011, compared with an income tax benefit of $838,000 for the three months ended March 31, 2011 and income tax benefit of $7.8 million in the second quarter of 2010. For the six months ended June 30, 2011, income tax benefit totaled $711,000 compared with income tax benefit of $9.5 million for the six months ended June 30, 2010.

FINANCIAL CONDITION
At June 30, 2011, the Company had total assets of $1.065 billion, a decrease of $50.1 million, or 4.5%, from total assets of $1.116 billion at December 31, 2010. Total loans, including $104.3 million in loans covered by the FDIC shared loss agreements, were $605.4 million at June 30, 2011, decreasing $35.7 million, or 5.6%, from $641.1 million at December 31, 2010.   The carrying value of covered loans declined $11.2 million, or 9.7%, from December 31, 2010. Non-covered loans equaled $501.1 million at June 30, 2011, declining $24.5 million, or 4.7%, since December 31, 2010.  The decline in loan volume within the non-covered loan portfolio was the direct result of $10.5 million in loan charge-offs coupled with loan run-off and an overall weak loan demand.

On a linked quarter basis, total real estate loans declined $18.1 million and were $438.4 million at June 30, 2011.  Commercial lending activity increased $4.4 million, or 9.4%, during the second quarter of 2011 and was $51.5 million at June 30, 2011.  Consumer installment loans increased during the second quarter of 2011 and were $9.6 million, an increase of $894,000, or 10.3%. The increase in commercial and consumer installment loans reflects an effort by management to diversify the loan portfolio away from a heavy dependence on real estate lending.

 
7

 

The following table shows the composition of the Company’s non-covered loan portfolio on a linked quarter basis.

NON-COVERED LOANS
(Dollars in thousands)
   
June 30, 2011
   
March 31, 2011
 
   
Amount
   
% of Non-Covered Loans
   
Amount
   
% of Non-Covered Loans
 
Mortgage loans on real estate:
                       
Residential 1-4 family
  $ 131,205       26.18 %   $ 133,327       25.91 %
Commercial
    197,897       39.49 %     201,017       39.07 %
Construction and land development
    85,002       16.96 %     95,286       18.52 %
Second mortgages
    8,306       1.66 %     8,429       1.64 %
Multifamily
    13,397       2.67 %     15,356       2.98 %
Agriculture
    2,566       0.51 %     3,020       0.59 %
Total real estate loans
    438,373       87.47 %     456,435       88.71 %
Commercial loans
    51,511       10.28 %     47,092       9.15 %
Consumer installment loans
    9,600       1.92 %     8,706       1.69 %
All other loans
    1,710       0.33 %     2,245       0.45 %
Gross loans
    501,194       100.00 %     514,478       100.00 %
Less allowance for loan losses
    (16,803 )             (21,542 )        
Less unearned income on loans
    (138 )             (202 )        
Non-covered loans, net of unearned income
  $ 484,253             $ 492,734          

Due to declining loan balances and lower cash and cash equivalents, the Company’s securities portfolio increased $4.1 million, or 1.3%, during the first six months of 2011 to equal $311.6 million. The Company had Federal funds sold of $0 at June 30, 2011 versus $2.0 million at December 31, 2010. During the second quarter of 2011 the Company decreased holdings, through sales activity, in U.S. Treasury and U.S. Government agencies, realized gains of $176,000, and reinvested in agency mortgage backed securities. The primary reinvestment choice was GNMA mortgage backed securities, which are higher yielding, but carry the same zero percent risk weighting as U.S. Treasury and U.S. Government agencies for regulatory capital purposes. The Company does not hold private label mortgage backed securities.

The following table shows the composition of the Company’s securities portfolio, excluding equity securities, on a linked quarter basis.

SECURITIES PORTFOLIO
(Dollars in thousands)
 
June 30, 2011
   
March 31, 2011
 
   
Amortized Cost
   
Fair Value
   
Amortized Cost
   
Fair Value
 
Securities Available for Sale
                       
U.S. Treasury issue and other
                       
      U.S. Government agencies
  $ 9,820     $ 10,018     $ 78,933     $ 77,731  
State, county and municipal
    48,748       50,308       49,698       49,657  
Corporate and other bonds
    5,067       5,075       5,076       5,094  
Mortgage backed securities
    165,163       166,877       79,971       80,865  
Total securities available for sale
  $ 228,798     $ 232,278     $ 213,678     $ 213,347  

Securities Held to Maturity
 
June 30, 2011
   
March 31, 2011
 
   
Amortized Cost
   
Fair Value
   
Amortized Cost
 
Fair Value
 
State, county and municipal
    12,181       13,097       13,063       13,808  
Mortgage backed securities
    60,207       63,592       64,730       68,049  
Total securities held to maturity
  $ 72,388     $ 76,689     $ 77,793     $ 81,857  
 
 
8

 

Total deposits at June 30, 2011 were $910.5 million, a decrease of $51.3 million from December 31, 2010. Time deposits declined $55.5 million during the first six months of 2011 as management kept rates low among all regions as loan demand remained weak and covered loans continued to decline in volume. The Company is attempting to restructure the deposit mix away from higher priced time deposits and more into lower cost transactional accounts.  The most notable change was the increase in NOW accounts, which increased $5.0 million, or 4.7%, from $106.2 million at December 31, 2010 to $111.2 million at June 30, 2011.  Additionally, savings accounts increased $3.4 million, or 5.4%, during the first six months of 2011.   The Company’s total loan-to-deposit ratio was 66.5% at June 30, 2011 compared to 66.7% at December 31, 2010.

The following table details the change in the mix of interest bearing deposits from December 31, 2010 to June 30, 2011.

INTEREST BEARING DEPOSITS
(Dollars in thousands)

   
June 30,
2011
   
March 31,
2011
   
December 31, 2010
 
NOW
  $ 111,268     $ 105,870     $ 106,248  
MMDA
    121,210       127,284       127,594  
Savings
    67,564       66,733       64,121  
Time deposits less than $100,000
    332,895       346,018       367,333  
Time deposits $100,000 and over
    213,043       219,508       234,070  
    Total interest bearing deposits
  $ 845,980     $ 865,413     $ 899,366  

The Company had Federal Home Loan Bank (FHLB) advances of $37.0 million at each of June 30, 2011 and December 31, 2010.

Stockholders’ equity at June 30, 2011 was $109.1 million, or 10.2% of total assets, and increased from stockholders’ equity of $107.1 million, or 9.6% of total assets, at December 31, 2010.   Stockholders’ equity was $109.1 million, or 9.1% of total assets, at June 30, 2010.

Since June 30, 2010, the Company, through its balance sheet management strategy, has increased its common tangible equity to common tangible asset ratio from 6.43% at June 30, 2010 to 7.47% at June 30, 2011.  Additionally, the common tangible book value increased from $3.50 at June 30, 2010 to $3.57 at June 30, 2011.  See the “Non-GAAP Financial Measures” table for additional information.

Asset Quality – non-covered assets
Nonaccrual loans were $37.7 million at June 30, 2011 compared with $42.0 million at March 31, 2011. Total nonperforming assets increased $486,000 from March 31, 2010 to $50.1 million at June 30, 2011.   Total charge-offs for the second quarter of 2011 were $4.8 million and recoveries were $86,000.  For the second quarter of 2010, total charge-offs were $2.0 million and recoveries were $614,000.  Non-covered other real estate owned increased $5.1 million, from $7.3 million at March 31, 2011 to $12.4 million at June 30, 2011.

For the six months ended June 30, 2011, net charge-offs were $10.2 million compared to $4.8 million for the same period in 2010.  Total charge-offs were $10.5 million for the first six months of 2011 and $5.5 million for the same period in 2010.  Recoveries for the six month comparison period were $221,000 in 2011 and $687,000 in 2010. Management’s aggressive strategy to work non-performing loans and other real estate owned is evidenced in the volume of charge-offs as well as the level of the loan loss reserve.

 
9

 

Despite the level of charge-offs noted above and the increase in other real estate owned, the Company continues to report a loan loss reserve at 3.35% of non-covered loans.  Likewise, the allowance for loan losses equaled 44.5% of nonaccrual loans at June 30, 2011.

The following table sets forth selected asset quality data, excluding FDIC covered assets, and ratios for the dates indicated:
 
ASSET QUALITY (NON-COVERED)
 
(Dollars in thousands)
 
2011
   
2010
 
   
Second
   
First
   
Fourth
   
Third
   
Second
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
                               
Nonaccruing loans
  $ 37,736     $ 42,029     $ 36,532     $ 43,298     $ 41,690  
Loans past due over 90 days and accruing interest
    -       282       389       35       -  
Total nonperforming non-covered loans
  $ 37,736     $ 42,311     $ 36,921     $ 43,333     $ 41,690  
Other real estate owned non-covered
    12,393       7,332       5,928       4,320       4,333  
Total nonperforming non-covered assets
  $ 50,129     $ 49,643     $ 42,849     $ 47,653     $ 46,023  
                                         
Allowance for loan losses
  $ 16,803     $ 21,542     $ 25,543     $ 34,353     $ 38,785  
Average loans during quarter, net of
                                       
  unearned income
  $ 506,752     $ 517,805     $ 539,503     $ 557,324     $ 575,457  
Loans, net of unearned income
  $ 501,056     $ 514,276     $ 525,548     $ 547,509     $ 562,539  
                                         
Allowance for loan losses to loans
    3.35 %     4.19 %     4.86 %     6.27 %     6.89 %
Allowance for loan losses to
                                       
  nonperforming assets
    33.52 %     43.39 %     59.61 %     72.09 %     84.27 %
Allowance for loan losses to nonaccrual
                                       
  loans
    44.53 %     51.26 %     69.92 %     79.34 %     93.03 %
Nonperforming assets to loans and other
                                       
  real estate
    9.76 %     9.52 %     8.06 %     8.64 %     8.12 %
Net charge-offs for quarter to average
                                       
  loans, annualized
    3.74 %     4.25 %     6.47 %     3.98 %     0.98 %
 
 
10

 

A further breakout of nonaccrual loans, excluding covered loans, at June 30, 2011 and March 31, 2011 is below:

NON-COVERED NONACCRUAL LOANS
(Dollars in thousands)

   
June 30, 2011
   
March 31, 2011
 
   
Amount of Nonaccrual Loans
   
% of Non-covered Loans
   
Amount of Nonaccrual Loans
   
% of Non-covered Loans
 
Mortgage loans on real estate:
                       
Residential 1-4 family
  $ 7,041       1.41 %   $ 8,421       6.32 %
Commercial
    8,352       1.67 %     8,589       4.27 %
Construction and land development
    20,700       4.13 %     22,804       23.93 %
Second mortgages
    199       0.04 %     289       3.43 %
Multifamily
                       
Agriculture
    53       0.01 %     53       1.75 %
  Total real estate loans
    36,345       7.26 %     40,156       8.80 %
Commercial loans
    1,330       0.27 %     1,734       3.68 %
Consumer installment loans
    61       0.01 %     139       1.60 %
All other loans
    -             -        
Gross loans
  $ 37,736       7.54 %   $ 42,029       8.17 %

Capital Requirements
Total Stockholders’ equity was $109.1 million at June 30, 2011.  The Company’s ratio of total risk-based capital was 16.4% at June 30, 2011 compared to 15.6% at December 31, 2010.  The tier 1 risk-based capital ratio was 15.3% at June 30, 2011 and 14.4% at December 31, 2010. The Company’s tier 1 leverage ratio was 8.9% at June 30, 2011 and 8.1% at December 31, 2010.  All capital ratios exceed regulatory minimums.

The Company will defer the August 2011 payment of its regular quarterly cash dividend with respect to its Fixed Rate Cumulative Perpetual Preferred Stock, Series A, which the Company issued to the United States Department of Treasury in connection with the Company’s participation in the Treasury’s TARP Capital Purchase Program in December 2008.  The Company had previously deferred four payments.  The Company has also deferred, beginning in September 2010, the interest payments that it makes with respect to trust preferred subordinated debt.
 
About Community Bankers Trust Corporation

The Company is the holding company for Essex Bank, a Virginia state bank with 24 full-service offices, 13 of which are in Virginia, seven of which are in Maryland and four of which are in Georgia. The Company also operates one loan production office. Additional information is available on the Company’s website at www.cbtrustcorp.com.

Earnings Conference Call and Webcast

The Company will host a conference call for the financial community on Friday, July 29, 2011, at 11:00 a.m. Eastern Time to discuss the second quarter 2011 financial results. The public is invited to listen to this conference call by dialing 800-860-2442 at least 10 minutes prior to the call.  Interested parties may also listen to this conference call through the internet by accessing the “Investor Information” page of the Company’s internet site at www.cbtrustcorp.com.

A replay of the conference call will be available from 2:00 p.m. Eastern Time on July 29, 2011 until 9:00 a.m. Eastern Time on August 6, 2011. The replay will be available by dialing 877-344-7529 and entering access code 450672 or through the internet by accessing the “Investor Information” page of the Company’s internet site at www.cbtrustcorp.com.

 
11

 
 
Forward-Looking Statements
 
This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements with respect to the Company’s operations, growth strategy and goals. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in the following: the quality or composition of the Company’s loan or investment portfolios, including collateral values and the repayment abilities of borrowers and issuers; assumptions that underlie the Company’s allowance for loan losses; general economic and market conditions, either nationally or in the Company’s  market areas; the ability of the Company to comply with regulatory actions, and the costs associated with doing so; the interest rate environment; competitive pressures among banks and financial institutions or from companies outside the banking industry; real estate values; the demand for deposit, loan, and investment products and other financial services; the demand, development and acceptance of new products and services; the Company’s compliance with, and the timing of future reimbursements from the FDIC to the Company under, the shared loss agreements; assumptions and estimates that underlie the accounting for loan pools under the shared loss agreements; consumer profiles and spending and savings habits; the securities and credit markets; costs associated with the integration of banking and other internal operations; management’s evaluation of goodwill and other assets on a periodic basis, and any resulting impairment charges, under applicable accounting standards; the soundness of other financial institutions with which the Company does business; inflation; technology; and legislative and regulatory requirements. Many of these factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 and other reports filed from time to time by the Company with the Securities and Exchange Commission. This press release speaks only as of its date, and the Company disclaims any duty to update the information in it.
 
Contact: Bruce E. Thomas
 
Executive Vice President/Chief Financial Officer
 
Community Bankers Trust Corporation
 
804-443-4343 

 
12

 

Consolidated Statements of Financial Condition
Unaudited Condensed
(Dollars in thousands)
 
   
June 30,
2011
   
December 31, 2010
   
June 30,
2010
 
                   
     Assets
                 
Cash and due from banks
  $ 11,065     $ 8,604     $ 18,544  
Interest bearing bank deposits
    7,408       22,777       10,871  
Federal funds sold
    -       2,000       16,729  
  Total cash and cash equivalents
    18,473       33,381       46,144  
 
                       
Securities available for sale, at fair value
    232,278       215,560       213,925  
Securities held to maturity
    72,388       84,771       98,070  
Equity securities, restricted, at cost
    6,965       7,170       8,331  
  Total securities
    311,631       307,501       320,326  
                         
Loans held for resale
    83       -       -  
Loans
    501,056       525,548       562,539  
Covered FDIC loans
    104,314       115,537       132,960  
Allowance for loan losses (non-covered)
    (16,803 )     (25,543 )     (38,785 )
Allowance for loan losses (covered)
    (829 )     (829 )     (829 )
  Net loans
    587,738       614,713       655,885  
                         
Bank premises and equipment
    35,017       35,587       36,344  
Other real estate owned
    12,393       5,928       4,333  
Covered FDIC other real estate owned
    8,674       9,889       8,755  
Covered FDIC receivable
    1,570       7,250       15,595  
Bank owned life insurance
    6,961       6,829       6,689  
Core deposit intangibles, net
    13,689       14,819       15,949  
FDIC indemnification asset
    51,127       58,369       70,662  
Other assets
    18,127       21,328       23,212  
    Total assets
  $ 1,065,483     $ 1,115,594     $ 1,203,894  
                         
     Liabilities
                       
Deposits:
                       
  Demand:
                       
    Noninterest bearing
    64,495       62,359       67,223  
    Interest bearing
    845,980       899,366       977,264  
      Total deposits
    910,475       961,725       1,044,487  
 
                       
Federal funds purchased
    -       -       -  
Federal Home Loan Bank advances
    37,000       37,000       37,000  
Trust preferred capital notes
    4,124       4,124       4,124  
                         
Other liabilities
    4,806       5,618       9,175  
    Total liabilities
    956,405       1,008,467       1,094,786  
                         
     Stockholders' Equity
                       
Preferred stock (5,000,000 shares authorized $0.01 par value) 17,680 shares issued and outstanding
    17,680       17,680       17,680  
Discount on preferred stock
    (556 )     (660 )     (757 )
Warrants on preferred stock
    1,037       1,037       1,037  
Common stock (50,000,000 shares authorized $0.01 par value) issued and outstanding of 21,627,549 shares, 21,468,455 shares, and 21,468,455 shares, respectively
    216       215       215  
Additional paid in capital
    144,181       143,999       143,999  
(Accumulated deficit) retained earnings
    (55,776 )     (54,999 )     (55,797 )
Accumulated other comprehensive income (loss)
    2,296       (145 )     2,731  
    Total stockholders' equity
    109,078       107,127       109,108  
    Total liabilities and stockholders' equity
  $ 1,065,483     $ 1,115,594     $ 1,203,894  

 
13

 

Consolidated Statements of Operations
Unaudited Condensed
(Dollars in thousands)
   
2011
   
2010
 
         
Second
   
First
         
Second
   
First
 
   
YTD
   
Quarter
   
Quarter
   
YTD
   
Quarter
   
Quarter
 
Interest and dividend income
                                   
Interest and fees on loans
  $ 14,562     $ 7,328     $ 7,234     $ 17,201     $ 8,478     $ 8,723  
Interest and fees on FDIC covered loans
    8,658       4,838       3,820       6,979       3,386       3,593  
Interest on federal funds sold
    4       2       2       4       3       1  
Interest on deposits in other banks
    24       10       14       54       24       30  
Taxable
    3,997       2,085       1,912       4,167       2,162       2,005  
Nontaxable
    641       229       412       1,774       880       894  
Total interest income
    27,886       14,492       13,394       30,179       14,933       15,246  
Interest expense
                                               
Interest on deposits
    5,690       2,711       2,979       9,343       4,486       4,857  
Interest on federal funds purchased
    1       1       -       1       1       -  
Interest on other borrowed funds
    699       367       332       664       333       331  
Total interest expense
    6,390       3,079       3,311       10,008       4,820       5,188  
                                                 
Net interest income
    21,496       11,413       10,083       20,171       10,113       10,058  
                                                 
Provision for loan losses
    1,498       -       1,498       26,324       21,282       5,042  
Net interest income after provision for loan losses
    19,998       11,413       8,585       (6,153 )     (11,169 )     5,016  
Noninterest income
                                               
Loss on sale of OREO
    (861 )     (249 )     (612 )     (3,559 )     (1,182 )     (2,377 )
FDIC indemnification asset amortization
    (5,402 )     (2,657 )     (2,745 )     (739 )     (362 )     (377 )
Gain/(loss) on sale of securities
    837       176       661       (98 )     (452 )     354  
Service charges on deposit accounts
    1,213       637       576       1,187       622       565  
Other
    1,376       662       714       3,509       1,259       2,250  
Total noninterest income
    (2,837 )     (1,431 )     (1,406 )     300       (115 )     415  
Noninterest expense
                                               
Salaries and employee benefits
    8,375       4,171       4,204       9,936       4,805       5,131  
Occupancy expenses
    1,547       733       814       1,452       713       739  
Equipment expenses
    650       320       330       775       363       412  
Legal fees
    140       35       105       142       96       46  
Professional fees
    389       198       191       1,077       743       334  
FDIC assessment
    1,633       761       872       1,218       613       605  
Data processing fees
    928       476       452       1,078       572       506  
Amortization of intangibles
    1,130       565       565       1,131       566       565  
Impairment of goodwill
    -       -       -       5,727       5,727       -  
Other operating expenses
    3,753       2,075       1,678       3,499       1,977       1,522  
                                                 
Total noninterest expense
    18,545       9,334       9,211       26,035       16,175       9,860  
                                                 
Net (loss)/income before income taxes
    (1,384 )     648       (2,032 )     (31,888 )     (27,459 )     (4,429 )
Income tax benefit (expense)
    711       (127 )     838       9,508       7,843       1,665  
                                                 
Net (loss)/income
  $ (673 )   $ 521     $ (1,194 )   $ (22,380 )   $ (19,616 )   $ (2,764 )
  Dividends accrued on preferred stock
    -       -       -       442       221       221  
  Accretion of discount on preferred stock
    104       53       51       97       49       48  
  Preferred dividends not paid
    442       221       221       -       -       -  
Net (loss)/income available to common stockholders
  $ (1,219 )   $ 247     $ (1,466 )   $ (22,919 )   $ (19,886 )   $ (3,033 )
 
 
14

 

Income Statement Trend Analysis
Unaudited Condensed
(Dollars in thousands)
   
2011
   
2010
 
   
Second
   
First
   
Fourth
   
Third
   
Second
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
Interest and dividend income
                             
Interest and fees on loans
  $ 7,328     $ 7,234     $ 8,008     $ 8,235     $ 8,478  
Interest and fees on FDIC covered loans
    4,838       3,820       3,088       3,692       3,386  
Interest on federal funds sold
    2       2       4       1       3  
Interest on deposits in other banks
    10       14       27       19       24  
Taxable
    2,085       1,912       1,979       2,340       2,162  
Nontaxable
    229       412       488       866       880  
Total interest income
    14,492       13,394       13,594       15,153       14,933  
Interest expense
                                       
Interest on deposits
    2,711       2,979       3,557       4,141       4,486  
Interest on federal funds purchased
    1       -       1       1       1  
Interest on other borrowed funds
    367       332       339       342       333  
Total interest expense
    3,079       3,311       3,897       4,484       4,820  
                                         
Net interest income
    11,413       10,083       9,697       10,669       10,113  
                                         
Provision for loan losses
    -       1,498       (77 )     1,116       21,282  
Net interest income after provision for loan losses
    11,413       8,585       9,774       9,553       (11,169 )
Noninterest income
                                       
Loss on sale of OREO
    (249 )     (612 )     (723 )     (770 )     (1,182 )
FDIC indemnification asset amortization
    (2,657 )     (2,745 )     (1,174 )     (1,252 )     (362 )
Gains/(loss) on sale of securities
    176       661       3,982       (296 )     (452 )
Service charges on deposit accounts
    637       576       618       659       622  
Other
    662       714       168       132       1,259  
Total noninterest income
    (1,431 )     (1,406 )     2,871       (1,527 )     (115 )
Noninterest expense
                                       
Salaries and employee benefits
    4,171       4,204       3,999       5,255       4,805  
Occupancy expenses
    733       814       722       774       713  
Equipment expenses
    320       330       297       322       363  
Legal fees
    35       105       197       117       96  
Professional fees
    198       191       300       425       743  
FDIC assessment
    761       872       598       579       613  
Data processing fees
    476       452       493       735       572  
Amortization of intangibles
    565       565       565       565       566  
Impairment of goodwill
    -       -       -       -       5,727  
Other operating expenses
    2,075       1,678       1,660       1,615       1,977  
                                         
Total noninterest expense
    9,334       9,211       8,831       10,387       16,175  
                                         
Net income/(loss) before income taxes
    648       (2,032 )     3,814       (2,361 )     (27,459 )
Income tax (expense) benefit
    (127 )     838       (1,128 )     1,062       7,843  
                                         
Net income/(loss)
  $ 521     $ (1,194 )   $ 2,686     $ (1,299 )   $ (19,616 )
  Dividends accrued on preferred stock
    -       -       -       -       221  
  Accretion of discount on preferred stock
    53       51       49       48       49  
  Preferred dividends not paid
    221       221       221       221       -  
Net income/(loss) available to common stockholders
  $ 247     $ (1,466 )   $ 2,416     $ (1,568 )   $ (19,886 )
 
 
15

 

Net Interest Margin Analysis
Average Balance Sheet
(Dollars in thousands)
   
Three months ended June 30, 2011
   
Three months ended June 30, 2010
 
               
Average
               
Average
 
   
Average
   
Interest
   
Rates
   
Average
   
Interest
   
Rates
 
   
Balance
   
Income/
   
Earned/
   
Balance
   
Income/
   
Earned/
 
   
Sheet
   
Expense
   
Paid
   
Sheet
   
Expense
   
Paid
 
ASSETS:
                                   
Loans non-covered, including fees
  $ 506,752     $ 7,328       5.78 %   $ 575,457     $ 8,478       5.89 %
FDIC covered loans, including fees
    105,842       4,838       18.28 %     138,675       3,386       9.76 %
Total loans
    612,594       12,166       7.94 %     714,132       11,864       6.65 %
Interest bearing bank balances
    12,222       10       0.33 %     16,885       24       0.56 %
Federal funds sold
    5,827       2       0.13 %     6,521       3       0.18 %
Investments (taxable)
    266,929       2,085       3.12 %     217,695       2,162       3.97 %
Investments (tax exempt)
    23,517       347       5.90 %     91,206       1,333       5.84 %
Total earning assets
    921,089       14,610       6.34 %     1,046,439       15,386       5.88 %
Allowance for loan losses
    (20,440 )                     (23,358 )                
Non-earning assets
    171,930                       196,591                  
Total assets
  $ 1,072,579                     $ 1,219,672                  
                                                 
LIABILITIES AND
                                               
STOCKHOLDERS' EQUITY
                                               
Demand - interest bearing
  $ 236,189     $ 347       0.59 %   $ 227,433     $ 393       0.69 %
Savings
    66,661       88       0.53 %     62,386       87       0.56 %
Time deposits
    552,425       2,276       1.65 %     691,278       4,006       2.32 %
Total deposits
    855,275       2,711       1.27 %     981,097       4,486       1.83 %
Fed funds purchased
    571       1       0.64 %     106       1       0.53 %
FHLB and other borrowings
    41,124       367       3.57 %     41,124       333       3.25 %
Total interest bearing liabilities
    896,970       3,079       1.37 %     1,022,327       4,820       1.89 %
Non-interest bearing deposits
    58,008                       64,070                  
Other liabilities
    10,888                       6,646                  
Total liabilities
    965,866                       1,093,043                  
Stockholders' equity
    106,713                       126,629                  
Total liabilities and
                                               
stockholders' equity
  $ 1,072,579                     $ 1,219,672                  
Net interest earnings
          $ 11,531                     $ 10,566          
Interest spread
                    4.97 %                     3.99 %
Net interest margin
                    5.01 %                     4.04 %

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

 
16

 

Net Interest Margin Analysis
Average Balance Sheet
(Dollars in thousands)

   
Six months ended June 30, 2011
   
Six months ended June 30, 2010
 
               
Average
               
Average
 
   
Average
   
Interest
   
Rates
   
Average
   
Interest
   
Rates
 
   
Balance
   
Income/
   
Earned/
   
Balance
   
Income/
   
Earned/
 
   
Sheet
   
Expense
   
Paid
   
Sheet
   
Expense
   
Paid
 
ASSETS:
                                   
Loans non-covered, including fees
  $ 512,203     $ 14,562       5.69 %   $ 576,579     $ 17,201       5.97 %
FDIC covered loans, including fees
    109,134       8,658       15.87 %     142,546       6,979       9.79 %
Total loans
    621,337       23,220       7.47 %     719,125       24,180       6.72 %
Interest bearing bank balances
    13,445       24       0.36 %     19,744       54       0.54 %
Federal funds sold
    5,222       4       0.16 %     4,121       4       0.19 %
Investments (taxable)
    265,939       3,997       3.01 %     209,353       4,167       3.98 %
Investments (tax exempt)
    33,639       971       5.77 %     91,777       2,689       5.86 %
Total earning assets
    939,582       28,216       6.01 %     1,044,120       31,094       5.96 %
Allowance for loan losses
    (22,667 )                     (21,015 )                
Non-earning assets
    166,660                       201,722                  
Total assets
  $ 1,083,575                     $ 1,224,827                  
                                                 
LIABILITIES AND
                                               
STOCKHOLDERS' EQUITY
                                               
Demand - interest bearing
  $ 234,346     $ 693       0.59 %   $ 219,682     $ 793       0.72 %
Savings
    65,814       173       0.52 %     61,368       180       0.59 %
Time deposits
    566,390       4,824       1.70 %     698,428       8,370       2.40 %
Total deposits
    866,550       5,690       1.31 %     979,478       9,343       1.91 %
Fed funds purchased
    357       1       0.63 %     320       1       0.21 %
FHLB and other borrowings
    41,124       699       3.40 %     41,124       664       3.23 %
Total interest bearing liabilities
    908,031       6,390       1.41 %     1,020,922       10,008       1.96 %
Non-interest bearing deposits
    62,870                       62,420                  
Other liabilities
    5,240                       11,358                  
Total liabilities
    976,141                       1,094,700                  
Stockholders' equity
    107,434                       130,127                  
Total liabilities and
                                               
stockholders' equity
  $ 1,083,575                     $ 1,224,827                  
Net interest earnings
          $ 21,826                     $ 21,086          
Interest spread
                    4.60 %                     4.00 %
Net interest margin
                    4.65 %                     4.04 %

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

 
17

 

Non-GAAP Financial Measures
 
The information below presents certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP). Common tangible book value equals total stockholders’ equity less preferred stock, goodwill and identifiable intangible assets, and common tangible book value per share is computed by dividing common tangible book value by the number of common shares outstanding. Common tangible assets equal total assets less preferred stock, goodwill and identifiable intangible assets.
 
Management believes that common tangible book value and the ratio of common tangible book value to common tangible assets are meaningful because they are some of the measures that the Company and investors use to assess capital adequacy. Management believes that presenting the change in common tangible book value per share, the change in stock price to common tangible book value per share, and the change in the ratio of common tangible book value to common tangible assets provide meaningful period-to-period comparisons of these measures.
 
These measures are a supplement to GAAP used to prepare the Company’s financial statements and should not be viewed as a substitute for GAAP measures. In addition, the Company’s non-GAAP measures may not be comparable to non-GAAP measures of other companies. The following table reconcile these non-GAAP measures from their respective GAAP basis measures.
 
   
6/30/2011
   
12/31/2010
   
6/30/2010
 
Common Tangible Book Value
                 
Total Stockholder's Equity
    109,078,000       107,127,000       109,108,000  
Preferred Stock
    18,161,000       18,057,000       17,960,000  
Goodwill
    -       -       -  
Core deposit intangible
    13,688,000       14,819,000       15,949,000  
Common Tangible Book Value
    77,229,000       74,251,000       75,199,000  
Shares Outstanding
    21,627,549       21,468,455       21,468,455  
Common Tangible Book Value Per Share
  $ 3.57     $ 3.46     $ 3.50  
                         
                         
Stock Price
  $ 1.35     $ 1.05     $ 2.24  
                         
Price/Common Tangible Book
    37.8 %     30.4 %     64.0 %
                         
Common Tangible Book/Common Tangible Assets
                 
Total Assets
    1,065,483,000       1,115,594,000       1,203,894,000  
Preferred Stock (net)
    18,161,000       18,057,000       17,960,000  
Goodwill
    -       -       -  
Core deposit intangible
    13,688,000       14,819,000       15,949,000  
Common Tangible Assets
    1,033,634,000       1,082,718,000       1,169,985,000  
Common Tangible Book
  $ 77,229,000     $ 74,251,000     $ 75,199,000  
Common Tangible Equity to Assets
    7.47 %     6.86 %     6.43 %

 
18