Attached files

file filename
8-K - 8-K - Guaranty Bancorpa12-16637_18k.htm

Exhibit 99.1

 

GRAPHIC

 

Contact:

Paul W. Taylor

Christopher G. Treece

 

President and Chief Executive Officer

E.V.P., Chief Financial Officer and Secretary

 

Guaranty Bancorp

Guaranty Bancorp

 

1331 Seventeenth Street, Suite 345

1331 Seventeenth Street, Suite 345

 

Denver, CO 80202

Denver, CO 80202

 

303/293-5563

303/675-1194

 

FOR IMMEDIATE RELEASE:

 

Guaranty Bancorp Announces 2012 Second Quarter Financial Results

·                  Net income improves to $6.2 million in second quarter 2012

·                  Full reversal of deferred tax asset valuation allowance

·                  Nonaccrual loans declined by 28.2% during the second quarter 2012

·                  Previously announced acquisition of Private Capital Management expected to close in third quarter

·                  Core deposits increased by $46.0 million, or 4.0%, in the second quarter 2012

 

DENVER, July 18, 2012 — Guaranty Bancorp (Nasdaq: GBNK), a Colorado-based, community bank holding company, today reported second quarter 2012 net income of $6.2 million, or $0.06 earnings per basic and diluted common share, compared to net income of $1.4 million in the second quarter 2011. After giving effect to a non-cash adjustment of approximately $1.5 million for paid-in-kind preferred stock dividends, the loss per basic and diluted common share was approximately zero for the second quarter 2011.

 

The $4.8 million improvement in net income in the second quarter 2012 compared to the same quarter in 2011 is primarily due to the reversal of the remaining deferred tax asset valuation allowance of $5.7 million, a $0.6 million increase in net interest income, a $0.5 million reduction in provision for loan losses, and a $0.6 million increase in noninterest income, partially offset by a $2.8 million impairment loss on bank facilities scheduled to be closed.

 

Paul W. Taylor, Guaranty Bancorp’s President and Chief Executive Officer, stated “We are pleased with the accomplishments we have made in the second quarter.  Excluding the tax benefit and impairment loss, our core operating income would have been $3.0 million.  We continued to reduce our nonperforming and classified assets and ended the quarter with a classified asset to capital and allowance ratio of 33.8%, as compared to 35.6% in the prior quarter and 56.3% a year ago.  New credit extended and new credit advanced on existing lines was $138.0 million in the second quarter as compared to $116.6 million in the previous quarter.  Overall net loan growth in the quarter occurred despite several expected large loan payoffs, and the new loans we have booked continue to add granularity to our portfolio.  Our valuable deposit mix also continues to improve with 39.6% of our deposits consisting of noninterest bearing deposits at June 30, 2012, as compared to 35.0% at the end of the prior quarter. In addition, our overall cost of deposits decreased to 0.21% in the second quarter as compared to 0.24% in the previous quarter.”

 

Mr. Taylor continued, “We continue our focus on building a stronger balance sheet and improving income. In addition to our focus on loan and core deposit growth, we moved forward with

 

1



 

improving our efficiency. We closed four underperforming branches in the second quarter, and with today’s announcement, will close two additional underperforming branch locations later this year.  Finally, we are excited to consummate the previously announced acquisition of Private Capital Management, a local investment advisory firm, expected to occur in the third quarter.”

 

For the first six months of 2012, net income improved by $7.2 million to $9.1 million compared to $1.9 million for the same period last year. Earnings per basic and diluted common share improved to $0.09 for the six months ended June 30, 2012 from a loss per basic and diluted common share of $0.02, after giving effect to preferred stock dividends, for the same period last year. The increase in net income for the first six months of 2012 as compared to the same period in 2011 is primarily due to the reversal of the remaining deferred tax asset valuation allowance, discussed below, an increase in net interest income of $1.2 million, a decrease in provision for loan losses of $1.5 million, an increase in noninterest income of $0.4 million, and a decrease in noninterest expense, excluding the impairment of long-lived assets, of $0.9 million. These improvements were partially offset by the impairment of long-lived assets of $2.8 million recognized in June 2012 in connection with the two branch facilities scheduled to be closed later this year.

 

The Company had a deferred tax asset valuation allowance of $6.6 million at December 31, 2011. During the second quarter 2012, the remaining deferred tax asset valuation allowance of $5.7 million was reversed based on the Company’s determination that it is more likely than not that the entire deferred tax asset will be realized.

 

Key Financial Measures

Income Statement

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

June 30,
2012

 

June 30,
2011

 

 

 

(Dollars in thousands, except per share amounts)

 

Net income

 

$

6,192

 

2,917

 

$

1,409

 

$

9,109

 

$

1,923

 

Net income (loss) to common stockholders

 

6,192

 

2,917

 

(109

)

9,109

 

(1,081

)

Earnings (loss) per common share

 

$

0.06

 

$

0.03

 

$

(0.00

)

$

0.09

 

$

(0.02

)

Return on average assets

 

1.46

%

0.70

%

0.32

%

1.09

%

0.22

%

Net interest margin

 

3.86

%

3.93

%

3.56

%

3.90

%

3.49

%

Efficiency ratio

 

76.55

%

74.57

%

79.88

%

75.56

%

80.10

%

 

Balance Sheet

 

 

 

June 30,
2012

 

December 31,
2011

 

%
Change

 

June 30,
2011

 

%
Change

 

 

 

(Dollars in thousands, except per share amounts)

 

Cash and cash equivalents

 

$

107,133

 

$

109,225

 

(1.9

)%

$

134,896

 

(20.6

)%

Time deposits with banks

 

35,000

 

 

100.0

%

 

100.0

%

Total investments

 

398,151

 

386,141

 

3.1

%

408,806

 

(2.6

)%

Total loans, net of unearned discount

 

1,110,161

 

1,098,140

 

1.1

%

1,091,132

 

1.7

%

Loans held for sale

 

 

 

0.0

%

14,200

 

(100.0

)%

Allowance for loan losses

 

(29,307

)

(34,661

)

(15.4

)%

(38,855

)

(24.6

)%

Total assets

 

1,750,539

 

1,689,668

 

3.6

%

1,747,060

 

0.2

%

Average earning assets, quarter-to-date

 

1,602,777

 

1,575,193

 

1.8

%

1,663,451

 

(3.6

)%

Total deposits

 

1,378,937

 

1,313,786

 

5.0

%

1,346,183

 

2.4

%

Book value per common share

 

1.70

 

1.62

 

4.9

%

1.81

 

(6.1

)%

Tangible book value per common share

 

1.62

 

1.53

 

5.9

%

1.59

 

1.9

%

Equity ratio — GAAP

 

10.29

%

10.12

%

1.7

%

9.49

%

8.4

%

Tangible common equity ratio

 

9.85

%

9.59

%

2.8

%

4.88

%

101.9

%

Total risk-based capital ratio

 

16.50

%

16.33

%

1.0

%

16.22

%

1.7

%

 

2



 

Net Interest Income and Margin

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

June 30,
2012

 

June 30,
2011

 

 

 

(Dollars in thousands)

 

Net interest income

 

$

15,383

 

$

15,300

 

$

14,747

 

$

30,683

 

$

29,457

 

Interest rate spread

 

3.53

%

3.62

%

3.18

%

3.57

%

3.11

%

Net interest margin

 

3.86

%

3.93

%

3.56

%

3.90

%

3.49

%

Net interest margin, fully tax equivalent

 

3.95

%

4.03

%

3.62

%

3.99

%

3.55

%

Average cost of deposits, including noninterest bearing deposits

 

0.21

%

0.24

%

0.55

%

0.22

%

0.64

%

 

Second quarter 2012 net interest income increased by $0.1 million to $15.4 million from $15.3 million for first quarter 2012, and increased $0.6 million as compared to $14.7 million for second quarter 2011. Although the net interest income increased in the second quarter 2012, the Company’s net interest margin of 3.86% reflected a decrease of seven basis points as compared to the first quarter 2012, mostly due to an increase in low-yielding overnight funding due to our growth in noninterest bearing deposits. The Company’s net interest margin improved 30 basis points in the second quarter 2012 when compared to the same quarter in the prior year due to favorable improvement in our asset mix.

 

On a linked quarter basis, second quarter 2012 interest income remained relatively flat while interest expense decreased by $0.1 million. The decline in interest expense was primarily due to a decline in average time deposits of $10.1 million, as well as a reduction in the overall cost of deposits. This resulted in an average cost of deposits for the second quarter 2012 of 21 basis points as compared to 24 basis points for the first quarter 2012.

 

Second quarter 2012 interest income and interest expense decreased $1.0 million and $1.6 million, respectively, as compared to the second quarter 2011. The decline in interest income was primarily due to declines in average yields on loans and investments due to declines in longer-term, fixed rates in the market over the last twelve months and a decline in average loan balances of $6.8 million. The decline in interest expense was primarily due to a $156.1 million decline in average time deposits, mostly higher-cost, brokered time deposits. At June 30, 2012 the Company has one remaining brokered deposit of $0.1 million.

 

Net interest income increased $1.2 million, or 4.2%, for the first six months of 2012 to $30.7 million from $29.5 million for the same period in 2011. The Company’s net interest margin improved 41 basis points to 3.90% for the first six months in 2012 from 3.49% for the first six months in 2011. During the first six months in 2012, interest income decreased $2.6 million primarily due to declines in average interest-earning assets of $118.8 million while the average yield remained relatively flat at 4.49% as compared to the same period in 2011. Interest expense decreased $3.8 million, or 44.8%, in the first six months of 2012 as compared to the same period in 2011 primarily due to a decline in average time deposit balances of $202.9 million, mostly due to the maturity of higher-cost, brokered and internet time deposits and a decline in average borrowings of $53.1 million, primarily due to the September 2011 prepayment of several Federal Home Loan Bank notes.

 

3



 

Noninterest Income

 

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

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

June 30,
2012

 

June 30,
2011

 

 

 

(In thousands)

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

$

2,382

 

$

2,271

 

$

2,386

 

$

4,653

 

$

4,700

 

Gain (loss) on sale of securities

 

342

 

622

 

(312

)

964

 

402

 

Other

 

187

 

206

 

262

 

393

 

514

 

Total noninterest income

 

$

2,911

 

$

3,099

 

$

2,336

 

$

6,010

 

$

5,616

 

 

On a linked quarter basis, noninterest income decreased $0.2 million in the second quarter 2012 primarily due to decrease in net gains on sales of securities of $0.3 million, partially offset by an increase in customer services charges of $0.1 million.

 

Noninterest income increased $0.6 million to $2.9 million in the second quarter 2012, as compared to $2.3 million in the second quarter 2011 primarily due to a net increase in the gain on sales of securities.

 

For the first six months in 2012, noninterest income increased $0.4 million to $6.0 million as compared to $5.6 million during the same period in the prior year. This increase is primarily due to the increase in the net gains on sales of securities of $0.6 million, partially offset by the slight declines in customer service charges and other fee income.

 

The impact of our previously announced acquisition of Private Capital Management will be reflected in noninterest income through the generation of investment advisory fees, which is anticipated to begin in the third quarter 2012.

 

Noninterest Expense

 

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

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

June 30,
2012

 

June 30,
2011

 

 

 

(In thousands)

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

6,614

 

$

6,857

 

$

6,320

 

$

13,471

 

$

12,935

 

Occupancy expense

 

1,972

 

2,019

 

1,792

 

3,991

 

3,675

 

Furniture and equipment

 

783

 

821

 

913

 

1,604

 

1,807

 

Amortization of intangible assets

 

761

 

762

 

1,028

 

1,523

 

2,056

 

Other real estate owned

 

461

 

352

 

466

 

813

 

1,229

 

Insurance and assessment

 

881

 

808

 

966

 

1,689

 

2,191

 

Professional fees

 

856

 

628

 

914

 

1,484

 

1,822

 

Impairment of long lived assets

 

2,750

 

 

 

2,750

 

 

Other general and administrative

 

2,438

 

2,235

 

2,275

 

4,673

 

4,435

 

Total noninterest expense

 

$

17,516

 

$

14,482

 

$

14,674

 

$

31,998

 

$

30,150

 

 

Noninterest expense increased $3.0 million to $17.5 million in the second quarter 2012 as compared to $14.5 million in the first quarter 2012. The increase is primarily due to a $2.8 million impairment on building premises related to the Company’s decision to close two underperforming branches.

 

4



 

This decision reflects the Company’s ongoing efforts to accelerate performance by deploying assets in areas of greater opportunity. Other increases in noninterest expense include professional fees, which increased $0.2 million, related to problem assets and our previously announced acquisition of Private Capital Management, and other general and administrative expense of $0.2 million, related to marketing and business development expenses. The increase in noninterest expense is partially offset by reductions in salaries and benefit expense of $0.2 million.

 

As compared to the second quarter in 2011, noninterest expense increased $2.8 million as a result of the impairment of assets discussed in the previous paragraph. In addition to this impairment, several other noninterest expense categories had offsetting variances.

 

Noninterest expense increased $1.8 million to $32.0 million for the first six months in 2012 as compared to $30.2 million for the same period in 2011. This increase is primarily related to the $2.8 million impairment described above. Other increases in noninterest expenses are related to salary and benefits of $0.5 million primarily due to annual salary increases; occupancy expense of $0.3 million mostly due to charges associated with branch closures in June 2012; and general and administrative expense of $0.2 million mostly related to advertising and business development expense. Partially offsetting these increases in noninterest expense were decreases in furniture and equipment expense of $0.2 million mostly related to lower depreciation; intangible amortization of $0.5 million; write-downs and net operating costs related to other real estate owned of $0.4 million; insurance and assessments of $0.5 million related to lower FDIC and other insurance premiums; and professional fees of $0.3 million.

 

Balance Sheet

 

 

 

June 30,
2012

 

December 31,
2011

 

%
Change

 

June 30,
2011

 

% Change

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,750,539

 

$

1,689,668

 

3.6

%

$

1,747,060

 

0.2

%

Average assets, quarter-to-date

 

1,706,862

 

1,682,168

 

1.5

%

1,767,540

 

(3.4

)%

Total loans, net of unearned discount

 

1,110,161

 

1,098,140

 

1.1

%

1,091,132

 

1.7

%

Total deposits

 

1,378,937

 

1,313,786

 

5.0

%

1,346,183

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Equity ratio — GAAP

 

10.29

%

10.12

%

1.7

%

9.49

%

8.4

%

Tangible common equity ratio

 

9.85

%

9.59

%

2.8

%

4.88

%

101.9

%

 

At June 30, 2012, the Company had total assets of $1.8 billion, which represented a $60.9 million increase as compared to December 31, 2011 and a $3.5 million increase as compared to June 30, 2011. The increase in assets from December 31, 2011 consists primarily of a $12.0 million increase in loans, net of unearned discount and a $47.0 million increase in investments. As compared to June 30, 2011, the increase in total assets is primarily due to an increase in loans, net of unearned discount of $19.0 million and an increase in investments of $24.0 million. These increases are partially offset by a decrease in cash and overnight funds of $27.8 million and a decrease in loans held for sale of $14.2 million.

 

5



 

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

 

 

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

June 30,
2011

 

 

 

(In thousands)

 

Loans on real estate:

 

 

 

 

 

 

 

 

 

Residential and Commercial

 

$

746,965

 

$

756,409

 

$

731,107

 

$

675,283

 

Construction

 

46,413

 

47,468

 

44,087

 

45,421

 

Equity lines of credit

 

44,830

 

44,745

 

44,601

 

48,129

 

Commercial loans

 

216,974

 

208,995

 

223,479

 

258,990

 

Agricultural loans

 

10,712

 

10,417

 

11,527

 

14,193

 

Lease financing

 

2,269

 

2,269

 

2,269

 

3,143

 

Installment loans to individuals

 

20,146

 

20,461

 

22,937

 

25,912

 

Overdrafts

 

218

 

179

 

254

 

869

 

SBA and other

 

23,419

 

20,751

 

19,706

 

20,736

 

 

 

1,111,946

 

1,111,694

 

1,099,967

 

1,092,676

 

Unearned discount

 

(1,785

)

(1,797

)

(1,827

)

(1,544

)

Loans, net of unearned discount

 

$

1,110,161

 

$

1,109,897

 

$

1,098,140

 

$

1,091,132

 

 

The $12.0 million growth in total loans, net of unearned discount in the first six months in 2012 as compared to December 31, 2011 was primarily related to increases in real estate loans of $18.4 million, partially offset by a decline in commercial loans of $6.5 million. At June 30, 2012, our residential and commercial real estate portfolio included 29.1% owner-occupied properties and 7.0% multi-family properties. We have capacity to extend additional credit on residential and commercial real estate loans as evidenced by our regulatory concentration ratios discussed below.

 

Since June 30, 2011, the ratio of construction, land and land development loans to capital fell by 26 percentage points to 47% at June 30, 2012. During the same period, the ratio of commercial real estate loans to capital rose slightly by eight percentage points to 267%.

 

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

 

 

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

June 30,
2011

 

 

 

(In thousands)

 

Noninterest-bearing deposits

 

$

546,229

 

$

468,133

 

$

450,451

 

$

419,731

 

Interest-bearing demand and NOW

 

270,940

 

285,749

 

289,987

 

183,287

 

Money market

 

280,767

 

298,504

 

277,997

 

343,920

 

Savings

 

97,497

 

97,033

 

91,260

 

86,139

 

Time

 

183,504

 

189,509

 

204,091

 

313,106

 

Total deposits

 

$

1,378,937

 

$

1,338,928

 

$

1,313,786

 

$

1,346,183

 

 

At June 30, 2012, noninterest-bearing deposits as a percentage of total deposits increased to 39.6% as compared to 34.3% at December 31, 2011 and 31.2% at June 30, 2011.

 

Non-maturing deposits increased $85.7 million, or 7.7%, in the second quarter 2012 as compared to the fourth quarter 2011 and $162.4 million, or 15.7%, as compared to second quarter 2011. Time deposits decreased $20.6 million as of June 30, 2012 as compared to December 31, 2011 and $129.6 million, as compared to June 30, 2011. Time deposits decreased over the past twelve months primarily as a result of management’s efforts to reduce the overall level of higher cost time deposits. Total brokered deposits at June 30, 2012 were $0.1 million as compared to $10.2 million at December 31, 2011 and $80.2 million at June 30, 2011. Brokered deposits represented less than 0.1% of total time deposits at June 30, 2012 as compared to 5.0% at December 31, 2011 and 25.6% at June 30, 2011.

 

6



 

Borrowings were $110.2 million at June 30, 2012 and December 31, 2011 as compared to $163.2 million at June 30, 2011. The Company elected to payoff $51.0 million of FHLB term notes in September 2011. The weighted average rate of these advances was 3.5% with maturity dates that ranged from November 2011 to February 2014. The entire balance of borrowings at each balance sheet date consists of term notes with the FHLB.

 

Regulatory Capital Ratios

 

All of the Company’s and its subsidiary bank’s regulatory capital ratios are above the highest regulatory capital threshold of “well-capitalized” at June 30, 2012. The Company’s and its subsidiary bank’s actual capital ratios for June 30, 2012 and December 31, 2011 are presented in the table below:

 

 

 

Ratio at
June 30,
2012

 

Ratio at
December 31,
2011

 

Minimum
Capital
Requirement

 

Minimum
Requirement for
“Well
Capitalized”
Institution

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

16.50

%

16.33

%

8.00

%

N/A

 

Guaranty Bank and Trust Company

 

15.67

%

15.59

%

8.00

%

10.00

%

Tier 1 Risk-Based Capital Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

15.24

%

15.06

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

14.41

%

14.32

%

4.00

%

6.00

%

Leverage Ratio:

 

 

 

 

 

 

 

 

 

Consolidated

 

12.55

%

12.12

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

11.84

%

11.53

%

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, 2012, approximately $11.8 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 0.85% of our consolidated risk-weighted assets. At June 30, 2012, no deferred tax assets were disallowed for purposes of computing consolidated tier 1 risk-based capital.

 

7



 

Asset Quality

 

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

 

 

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

September 30,
2011

 

June 30,
2011

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases

 

$

21,291

 

$

29,648

 

$

26,801

 

$

45,790

 

$

56,342

 

Other nonperforming loans

 

 

1,301

 

6

 

583

 

1,675

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans (NPLs)

 

$

21,291

 

$

30,949

 

$

26,807

 

$

46,373

 

$

58,017

 

Other real estate owned and foreclosed assets

 

24,640

 

28,072

 

29,027

 

22,008

 

28,362

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets (NPAs)

 

$

45,931

 

$

59,021

 

$

55,834

 

$

68,381

 

$

86,379

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more (1)

 

$

 

$

1,301

 

$

6

 

$

583

 

$

1,675

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days (1)

 

$

18,448

 

$

10,798

 

$

10,805

 

$

9,358

 

$

4,750

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

29,307

 

$

30,075

 

$

34,661

 

$

35,852

 

$

38,855

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

 

 

NPLs to loans, net of unearned discount

 

1.92

%

2.79

%

2.44

%

4.21

%

5.25

%

NPAs to total assets

 

2.62

%

3.44

%

3.30

%

4.04

%

4.94

%

Allowance for loan losses to NPAs (2)

 

63.81

%

50.96

%

62.08

%

66.17

%

53.83

%

Allowance for loan losses to NPLs (2)

 

137.65

%

97.17

%

129.30

%

111.43

%

88.67

%

Allowance for loan losses to loans (2)

 

2.64

%

2.71

%

3.16

%

3.29

%

3.56

%

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

 

1.66

%

0.97

%

0.98

%

0.85

%

0.43

%

 


(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.

(2) Excludes loans held for sale.

 

The following tables summarize our past due loans by class (including loans held for sale) as of the dates indicated:

 

June 30, 2012

 

30-89 Days
Past Due

 

90 days +Past
Due and Still
Accruing

 

Non-Accrual
Loans

 

Total Past
Due

 

Total
Loans

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

 

$

16,779

 

$

 

$

15,021

 

$

31,800

 

$

745,764

 

Construction loans

 

 

 

114

 

114

 

46,339

 

Commercial loans

 

1,596

 

 

2,759

 

4,355

 

216,626

 

Consumer loans

 

73

 

 

1,578

 

1,651

 

65,090

 

Other

 

 

 

1,819

 

1,819

 

36,342

 

Total

 

$

18,448

 

$

 

$

21,291

 

$

39,739

 

$

1,110,161

 

 

March 31, 2012

 

30-89 Days
Past Due

 

90 days +Past
Due and Still
Accruing

 

Non-Accrual
Loans

 

Total Past
Due

 

Total
Loans

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

 

$

8,699

 

$

862

 

$

14,790

 

$

24,351

 

$

755,187

 

Construction loans

 

 

 

114

 

114

 

47,391

 

Commercial loans

 

1,831

 

 

11,353

 

13,184

 

208,657

 

Consumer loans

 

268

 

439

 

1,713

 

2,420

 

65,279

 

Other

 

 

 

1,678

 

1,678

 

33,383

 

Total

 

$

10,798

 

$

1,301

 

$

29,648

 

$

41,747

 

$

1,109,897

 

 

8



 

During the second quarter 2012, nonaccrual loans decreased $8.4 million primarily due to the payoff of a single natural gas energy loan. At June 30, 2012, total classified loans declined $0.2 million and loans classified as special mention and watch loans declined $25.1 million on a linked quarter basis. At June 30, 2012, our classified assets as a percentage of capital and allowance for loan losses decreased to 33.8% as compared to 35.6% at March 31, 2012 and 36.6% at December 31, 2011. Other real estate owned decreased by $3.4 million during the second quarter 2012 as compared to the first quarter 2012.

 

Net charge-offs in the second quarter 2012 were $1.3 million as compared to $5.6 million in the first quarter 2012 and $9.0 million in the second quarter 2011.

 

The general component of the allowance for loan losses decreased from $27.5 million at March 31, 2012 to $27.0 million at June 30, 2012. The general component represented 2.4% of loans, net of unearned discount, at June 30, 2012 as compared to 2.5% of loans, net of unearned discount, at the end of the previous quarter. The coverage ratio, defined as allowance for loan losses divided by nonperforming loans, increased from 97.2% at March 31, 2012 to 137.7% at June 30, 2012.

 

The Company recorded a provision for loan losses in the second quarter 2012 of $0.5 million, as compared to $1.0 million in the first quarter 2012 and $1.0 million in the second quarter 2011. The lower level of provision for loan loss over last year reflects the overall improvement in asset quality.

 

Shares Outstanding

 

As of June 30, 2012, the Company had 106,215,690 shares of common stock outstanding, consisting of 101,120,690 shares of voting common stock and 5,095,000 shares of non-voting common stock. At June 30, 2012, total common shares outstanding include 2,280,922 shares of unvested stock awards.

 

9



 

Non-GAAP Financial Measures

 

This press release includes non-GAAP financial measures related to tangible assets, including tangible book value and tangible equity ratio, all of which exclude intangible assets, and net income.

 

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,
2012

 

December 31,
2011

 

June 30,
2011

 

 

 

(Dollars in thousands, except per share amounts)

 

Tangible Book Value per Common Share

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

180,121

 

$

171,011

 

$

165,734

 

Less: Preferred share liquidation preference

 

 

 

(69,013

)

Stockholders’ equity attributable to common shares

 

180,121

 

171,011

 

96,721

 

Less: Intangible assets

 

(8,440

)

(9,963

)

(11,998

)

Tangible common equity

 

$

171,681

 

$

161,048

 

$

84,723

 

 

 

 

 

 

 

 

 

Number of common shares outstanding and to be issued

 

106,215,690

 

105,436,623

 

53,389,052

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

1.70

 

$

1.62

 

$

1.81

 

Tangible book value per common share

 

$

1.62

 

$

1.53

 

$

1.59

 

 

 

 

June 30,
2012

 

December 31,
2011

 

June 30,
2011

 

 

 

(Dollars in thousands, except per share amounts)

 

Tangible Common Equity Ratio

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

180,121

 

$

171,011

 

$

165,734

 

Less: Intangible assets

 

(8,440

)

(9,963

)

(11,998

)

Convertible Preferred Stock

 

 

 

(69,013

)

Tangible common equity

 

$

171,681

 

$

161,048

 

$

84,723

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,750,539

 

$

1,689,668

 

$

1,747,060

 

Less: Intangible assets

 

(8,440

)

(9,963

)

(11,998

)

Tangible assets

 

$

1,742,099

 

$

1,679,705

 

$

1,735,062

 

 

 

 

 

 

 

 

 

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

 

10.29

%

10.12

%

9.49

%

Tangible common equity ratio (tangible common equity / tangible assets)

 

9.85

%

9.59

%

4.88

%

 

10



 

The following non-GAAP table reconciles net income to core net income as of the dates indicated:

 

 

 

June 30,
2012

 

December 31,
2011

 

June 30,
2011

 

 

 

(Dollars in thousands)

 

Core Operating Income

 

 

 

 

 

 

 

Net income

 

$

6,192

 

$

2,917

 

$

1,409

 

Less: Tax benefit

 

(5,914

)

 

 

Net income before tax benefit

 

278

 

2,917

 

1,409

 

Less: Impairment of long-lived assets

 

(2,750

)

 

 

Core operating income

 

$

3,028

 

$

2,917

 

$

1,409

 

 

About Guaranty Bancorp

 

Guaranty Bancorp is a bank holding company that operates 30 branches in Colorado through a single bank, Guaranty Bank and Trust Company. The Bank provides banking and other financial services including commercial and industrial, real estate, construction, 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 private banking and 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; 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 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 financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and terms of other 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

 

11



 

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.

 

12



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Balance Sheets

 

 

 

June  30,
2012

 

December 31,
2011

 

June  30,
2011

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

107,133

 

$

109,225

 

$

134,896

 

 

 

 

 

 

 

 

 

Time deposits with banks

 

35,000

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

362,039

 

353,152

 

375,921

 

Securities held to maturity

 

21,687

 

18,424

 

16,277

 

Bank stocks, at cost

 

14,425

 

14,565

 

16,608

 

Total investments

 

398,151

 

386,141

 

408,806

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

1,110,161

 

1,098,140

 

1,091,132

 

Less allowance for loan losses

 

(29,307

)

(34,661

)

(38,855

)

Net loans

 

1,080,854

 

1,063,479

 

1,052,277

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

 

14,200

 

Premises and equipment, net

 

47,534

 

53,851

 

56,118

 

Other real estate owned and foreclosed assets, net

 

24,640

 

29,027

 

28,362

 

Other intangible assets, net

 

8,440

 

9,963

 

11,998

 

Other assets

 

48,787

 

37,982

 

40,403

 

Total assets

 

$

1,750,539

 

$

1,689,668

 

$

1,747,060

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

546,229

 

$

450,451

 

$

419,731

 

Interest-bearing demand

 

551,707

 

567,984

 

527,207

 

Savings

 

97,497

 

91,260

 

86,139

 

Time

 

183,504

 

204,091

 

313,106

 

Total deposits

 

1,378,937

 

1,313,786

 

1,346,183

 

Securities sold under agreements to repurchase and federal funds purchased

 

13,028

 

16,617

 

17,608

 

Borrowings

 

110,170

 

110,177

 

163,211

 

Subordinated debentures

 

41,239

 

41,239

 

41,239

 

Securities purchased, not yet settled

 

12,557

 

20,800

 

 

Interest payable and other liabilities

 

14,487

 

16,038

 

13,085

 

Total liabilities

 

1,570,418

 

1,518,657

 

1,581,326

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock and additional paid-in capital — preferred stock

 

 

 

67,806

 

Common stock and additional paid-in capital —common stock

 

705,058

 

704,698

 

619,855

 

Shares to be issued for deferred compensation obligations

 

 

 

237

 

Accumulated deficit

 

(423,907

)

(433,016

)

(420,643

)

Accumulated other comprehensive income

 

1,333

 

1,683

 

1,038

 

Treasury stock

 

(102,363

)

(102,354

)

(102,559

)

Total stockholders’ equity

 

180,121

 

171,011

 

165,734

 

Total liabilities and stockholders’ equity

 

$

1,750,539

 

$

1,689,668

 

$

1,747,060

 

 

13



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in thousands, except share and per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

14,511

 

$

14,999

 

$

28,993

 

$

30,533

 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,366

 

2,918

 

4,759

 

5,983

 

Tax-exempt

 

618

 

497

 

1,235

 

986

 

Dividends

 

153

 

163

 

311

 

329

 

Federal funds sold and other

 

58

 

86

 

100

 

175

 

Total interest income

 

17,706

 

18,663

 

35,398

 

38,006

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

711

 

1,886

 

1,488

 

4,515

 

Securities sold under agreement to repurchase and federal funds purchased

 

12

 

17

 

24

 

41

 

Borrowings

 

827

 

1,303

 

1,654

 

2,592

 

Subordinated debentures

 

773

 

710

 

1,549

 

1,401

 

Total interest expense

 

2,323

 

3,916

 

4,715

 

8,549

 

Net interest income

 

15,383

 

14,747

 

30,683

 

29,457

 

Provision for loan losses

 

500

 

1,000

 

1,500

 

3,000

 

Net interest income, after provision for loan losses

 

14,883

 

13,747

 

29,183

 

26,457

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Customer service and other fees

 

2,382

 

2,386

 

4,653

 

4,700

 

Gain (loss) on sale of securities

 

342

 

(312

)

964

 

402

 

Other

 

187

 

262

 

393

 

514

 

Total noninterest income

 

2,911

 

2,336

 

6,010

 

5,616

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,614

 

6,320

 

13,471

 

12,935

 

Occupancy expense

 

1,972

 

1,792

 

3,991

 

3,675

 

Furniture and equipment

 

783

 

913

 

1,604

 

1,807

 

Amortization of intangible assets

 

761

 

1,028

 

1,523

 

2,056

 

Other real estate owned, net

 

461

 

466

 

813

 

1,229

 

Insurance and assessments

 

881

 

966

 

1,689

 

2,191

 

Professional fees

 

856

 

914

 

1,484

 

1,822

 

Impairment of long-lived assets

 

2,750

 

 

2,750

 

 

Other general and administrative

 

2,438

 

2,275

 

4,673

 

4,435

 

Total noninterest expense

 

17,516

 

14,674

 

31,998

 

30,150

 

Income before income taxes

 

278

 

1,409

 

3,195

 

1,923

 

Income tax expense (benefit)

 

(5,914

)

 

(5,914

)

 

Net Income

 

$

6,192

 

$

1,409

 

$

9,109

 

$

1,923

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders

 

$

6,192

 

$

(109

)

$

9,109

 

$

(1,081

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share—basic:

 

$

0.06

 

$

0.00

 

$

0.09

 

$

(0.02

)

Earnings (loss) per common share—diluted:

 

0.06

 

0.00

 

0.09

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding-basic

 

103,914,305

 

51,919,637

 

103,903,566

 

51,809,240

 

Weighted average common shares outstanding-diluted

 

104,238,960

 

51,919,637

 

104,286,318

 

51,809,240

 

 

14



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Average Balance Sheets

 

 

 

QTD Average

 

YTD Average

 

 

 

June  30,
2012

 

December 31,
2011

 

June  30,
2011

 

June  30,
2012

 

June  30,
2011

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

$

1,110,035

 

$

1,085,975

 

$

1,116,801

 

$

1,107,358

 

$

1,152,810

 

Securities

 

388,959

 

364,833

 

395,199

 

383,040

 

406,035

 

Other earning assets

 

103,783

 

124,385

 

151,451

 

93,446

 

143,841

 

Average earning assets

 

1,602,777

 

1,575,193

 

1,663,451

 

1,583,844

 

1,702,686

 

Other assets

 

104,085

 

106,975

 

104,089

 

103,854

 

115,734

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

1,706,862

 

$

1,682,168

 

$

1,767,540

 

$

1,687,698

 

$

1,818,420

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Average deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

502,209

 

$

459,031

 

$

408,106

 

$

475,571

 

$

404,562

 

Interest-bearing deposits

 

847,074

 

869,758

 

961,640

 

855,684

 

1,014,107

 

Average deposits

 

1,349,283

 

1,328,789

 

1,369,746

 

1,331,255

 

1,418,669

 

Other interest-bearing liabilities

 

175,053

 

173,848

 

227,133

 

174,502

 

229,225

 

Other liabilities

 

6,581

 

9,691

 

7,396

 

7,431

 

8,369

 

Total average liabilities

 

1,530,917

 

1,512,328

 

1,604,275

 

1,513,188

 

1,656,263

 

Average stockholders’ equity

 

175,945

 

169,840

 

163,265

 

174,510

 

162,157

 

Total average liabilities and stockholders’ equity

 

$

1,706,862

 

$

1,682,168

 

$

1,767,540

 

$

1,687,698

 

$

1,818,420

 

 

15



 

GUARANTY BANCORP

Unaudited Credit Quality Measures

(Includes loans held for sale, except where noted)

 

 

 

Quarter Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

September 30,
2011

 

June 30,
2011

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases

 

$

21,291

 

$

29,648

 

$

26,801

 

$

45,790

 

$

56,342

 

Other nonperforming loans

 

 

1,301

 

6

 

583

 

1,675

 

Total nonperforming loans

 

$

21,291

 

$

30,949

 

$

26,807

 

$

46,373

 

$

58,017

 

Other real estate owned and foreclosed assets

 

24,640

 

28,072

 

29,027

 

22,008

 

28,362

 

Total nonperforming assets

 

$

45,931

 

$

59,021

 

$

55,834

 

$

68,381

 

$

86,379

 

 

 

 

 

 

 

 

 

 

 

 

 

Total classified assets

 

$

77,910

 

$

81,130

 

$

83,317

 

$

95,916

 

$

126,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

21,291

 

$

30,949

 

$

26,807

 

$

46,373

 

$

58,017

 

Allocated allowance for loan losses

 

(2,272

)

(2,572

)

(3,490

)

(4,483

)

(4,177

)

Net investment in impaired loans

 

$

19,019

 

$

28,377

 

$

23,317

 

$

41,890

 

$

53,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more

 

$

 

$

1,301

 

$

6

 

$

583

 

$

1,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days

 

$

18,448

 

$

10,798

 

$

10,805

 

$

9,358

 

$

4,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charged-off loans

 

$

2,062

 

$

6,371

 

$

2,603

 

$

4,135

 

$

9,997

 

Recoveries

 

(794

)

(785

)

(412

)

(132

)

(973

)

Net charge-offs

 

$

1,268

 

$

5,586

 

$

2,191

 

$

4,003

 

$

9,024

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

$

500

 

$

1,000

 

$

1,000

 

$

1,000

 

$

1,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

29,307

 

$

30,075

 

$

34,661

 

$

35,852

 

$

38,855

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net of unearned discount (1)

 

2.64

%

2.71

%

3.16

%

3.29

%

3.56

%

Allowance for loan losses to nonaccrual loans (1)

 

137.65

%

101.44

%

129.33

%

113.49

%

92.20

%

Allowance for loan losses to nonperforming assets (1)

 

63.81

%

50.96

%

62.08

%

66.17

%

53.83

%

Allowance for loan losses to nonperforming loans (1)

 

137.65

%

97.17

%

129.30

%

111.43

%

88.67

%

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

 

4.05

%

5.19

%

4.95

%

6.08

%

7.62

%

Nonperforming assets to total assets

 

2.62

%

3.44

%

3.30

%

4.04

%

4.94

%

Nonaccrual loans to loans, net of unearned discount

 

1.92

%

2.67

%

2.44

%

4.15

%

5.10

%

Nonperforming loans to loans, net of unearned discount

 

1.92

%

2.79

%

2.44

%

4.21

%

5.25

%

Annualized net charge-offs to average loans

 

0.46

%

2.03

%

0.80

%

1.44

%

3.24

%

 


(1) Excludes loans held for sale

 

16