Exhibit 99.1

 

Community Bankers Trust Corporation

Reports 2nd Quarter 2012 Results

 

Glen Allen, VA, July 27, 2012 - Community Bankers Trust Corporation (the “Company”) (NYSE Amex: BTC), the holding company for Essex Bank (the “Bank”), today reported net income of $1.2 million for the second quarter of 2012. This compares with net income of $521,000 in the second quarter of 2011 and net income of $990,000 in the first quarter of 2012. Net income available to common stockholders was $934,000 in the second quarter of 2012 compared with net income available to common stockholders of $247,000 in the second quarter of 2011 and net income available to common stockholders of $714,000 in the first quarter of 2012.

 

Key highlights for the second quarter of 2012 include the following:

·

Net income increased $220,000 from the first quarter, or 22.2%.

·

Non-performing assets declined $1.7 million from March 31, 2012 and $13.1 million from June 30, 2011.

·

Noninterest expense decreased $689,000, or 7.4%, in the second quarter of 2012 compared to the second quarter of 2011.

·

In May, the Company received regulatory approvals to pay and paid $489,000 for one current and one previously deferred TARP dividend payment and its current interest payment due on trust preferred securities.

 

Rex L. Smith, III, President and Chief Executive Officer of the Company and the Bank, stated, “This is our fifth consecutive quarter of solid core earnings as we continue to reduce our nonperforming assets and control our expenses. Net Income is up over 22% quarter over quarter. We believe that these results show that the Company is on solid footing and we are poised to exceed our internal forecasts for net income and asset quality for the remainder of 2012.”

 

Mr. Smith added, “Our asset quality numbers continue to improve as we have kept a watchful eye on the existing portfolio through the continued weak economic cycle. While new loan growth is not as strong as we would like, in the current environment it is better to remain conservative on credit quality than to push aggressive growth. We are pleased that nonperforming assets declined by 4.3% quarter over quarter.”

 

Mr. Smith concluded, “We continue to lower our costs of business while gaining momentum in the markets we serve. Our team has worked diligently to change our deposit mix to lower cost demand deposits, to cross sell fee-based opportunities to our mortgage and investment sales groups and to expand our overall customer base. Our overall performance is good and getting stronger with each quarter. I am excited about what we have accomplished and what I believe we can do for our stockholders going forward.”

 

RESULTS OF OPERATIONS

Net income available to common stockholders was $934,000, or $0.04 per common share on a diluted basis, for the quarter ended June 30, 2012, compared with net income available to common stockholders of $247,000, or $0.01 per common share on a diluted basis, for the quarter ended June 30, 2011. The increase in net income was the result of an improvement of $727,000 in noninterest income and a decrease of $689,000 in noninterest expenses. Additionally, net interest income improved by $119,000 in the three month period ended June 30, 2012 compared with the three month period ended June 30, 2011.

 

During the second quarter, the Company recorded a $500,000 provision for loan losses, primarily to bolster specific reserves on two impaired loans, as a precaution to meet potential future losses. During the second quarter of 2011, the Company had no provision for loan losses.

 

For the six months ended June 30, 2012, net income available to common stockholders was $1.6 million, compared with a net loss available to common stockholders of $1.2 million for the six months ended June 30, 2011. The $2.8 million improvement for the six month comparison periods was the result of a reduction of $1.5 million in noninterest expense, a decrease of $1.1 million in interest expense, an increase of $1.1 million in noninterest income and a reduction of $748,000 in provision for loan losses.

 

 

The following table presents summary income statements for the three months ended June 30, 2012 and 2011 and the six months ended June 30, 2012 and 2011.

 

SUMMARY INCOME STATEMENT
(Dollars in thousands)		For the three months  ended								For the six months ended
		June 30, 2012				June 30, 2011				June 30,  2012				June 30,  2011
Interest income		$	14,119			$	14,492			$	27,928			$	27,886
Interest expense			2,587				3,079				5,299				6,390
Net interest income			11,532				11,413				22,629				21,496
Provision for loan losses			500				-				750				1,498
Net interest income after provision for loan losses			11,032				11,413				21,879				19,998
Noninterest income			(704	)			(1,431	)			(1,761	)			(2,837	)
Noninterest expense			8,645				9,334				17,055				18,545
Income tax (expense) benefit			(473	)			(127	)			(863	)			711
Net income (loss)		$	1,210			$	521			$	2,200			$	(673	)
Dividends paid on preferred stock			221				-				442				-
Accretion of discount on preferred stock			55				53				110				104
Preferred dividends not paid			-				221				-				442
Net income/(loss) available to common stockholders		$	934			$	247			$	1,648			$	(1,219	)
Net income/(loss) per share available to common stockholders:
Basic		$	0.04			$	0.01			$	0.08			$	(0.06	)
Diluted		$	0.04			$	0.01			$	0.08			$	(0.06	)

  

 

Interest Income

Interest income for the second quarter of 2012 was $14.1 million, an increase of $310,000, or 2.2%, from interest income of $13.8 million in the first quarter of 2012. Interest and fee income on loans was $11.9 million in the second quarter of 2012 compared with $11.6 million in the first quarter of 2012. Interest and fees on FDIC covered loans increased $452,000 on a linked quarter basis and was $4.4 million in the second quarter of 2012 compared with $3.9 million in the first quarter of 2012. The increase in interest and fees on FDIC covered loans was driven by a $678,000 cash payment on a loan in the acquisition, development and construction (ADC) portfolio. Because of uncertainty about the amount and timing of cash flows in the ADC pool, during the first quarter of 2011, the accounting for this pool was changed to the cost recovery method. Under this method, amounts received are applied first to principal. Currently, the loan pool has a carrying value of zero and payments are credited to income when received.

 

Year over year, interest income declined 2.6%, or $373,000, from $14.5 million in the second quarter of 2011 to $14.1 million in the second quarter of 2012. The primary reason for the decline was a 50 basis point decrease in the yield on average earning assets, from 6.34% in the second quarter of 2011 to 5.84% in the second quarter of 2012. The yield on non-covered loans declined 30 basis points during this time frame and was the primary driver to the decline in overall earning asset yields.

 

Interest income was $27.9 million for the six months ended June 30, 2012, a slight increase of $42,000 when compared with the six months ended June 30, 2011. Despite a $25.9 million increase in average earning assets, interest income remained stable due to a decrease in the associated yield. The earning asset yield declined 20 basis points, from 6.01% through the first six months of 2011 to 5.81% for the same period in 2012.

 

Interest Expense

Interest expense for the second quarter of 2012 was $2.6 million, a decrease of $125,000, or 4.6%, from interest expense of $2.7 million for the first quarter of 2012. The slight decline in interest expense was the result of lower funding costs, notwithstanding the fact that average interest-bearing liabilities increased $5.0 million, from $907.8 million in the first quarter of 2012 to $912.8 million in the second quarter of 2012. Management continued to aggressively re-price time deposits, as well as lower rates on transaction accounts, during the second quarter. As a result, the cost of interest bearing liabilities declined from 1.20% in the first quarter of 2012 to 1.13% in the second quarter of 2012.

 

Year over year, interest expense declined $492,000, from $3.1 million in the second quarter of 2011 to $2.6 million in the second quarter of 2012. The 16.0% decrease resulted from a decrease in rates paid on interest bearing liabilities. The cost of interest bearing liabilities declined from 1.37% for the second quarter of 2011 to 1.13% in the second quarter of 2012.

 

Interest expense declined $1.1 million year over year, from $6.4 million for the six months ended June 30, 2011 to $5.3 million for the six months ended June 30, 2012. This decline of 17.1% was driven also by a decline in the cost of interest bearing liabilities, from 1.41% for the first six months of 2011 to 1.16% for the first six months of 2012.

 

The majority of the decline in the cost of funds noted in the three month and six month periods were the result of time deposit re-pricing. The average rates on all time deposits declined 26 basis points from 1.65% in the second quarter of 2011 to 1.39% for the three months ended June 30, 2012. Likewise, the average rate paid on time deposits for the first half of 2012 declined 28 basis points to equal 1.42%, compared with 1.70% for the first half of 2011.

 

Net Interest Income

Net interest income was $11.5 million for the quarter ended June 30, 2012, compared with $11.1 million for the quarter ended March 31, 2012.  This represents an increase of $435,000, or 3.9%, and was the result, primarily, of an increase in interest and fees on FDIC covered loans. FDIC covered loan interest increased $452,000, from $3.9 million in the first quarter of 2012 to $4.4 million in the second quarter of 2012. The resulting yield on this portfolio for the second quarter was 18.8% on $93.0 million in average carrying value balances. On a tax equivalent basis, net interest income was $11.6 million for the second quarter of 2012 compared with $11.2 million for the first quarter of 2012. The tax equivalent net interest margin increased 13 basis points on a linked quarter basis to 4.78% for the second quarter of 2012.

 

 

Net interest income increased $119,000 or 1.0%, year over year, from $11.4 million in the second quarter of 2011 to $11.5 million in the second quarter of 2012. The Company’s net interest margin declined from 5.01% in the second quarter of 2011 to 4.78% for the same period in 2012. A decline in the yield on earning assets, from 6.34% in the second quarter of 2011 to 5.84% in the second quarter of 2012, was the primary impetus for the decline in net interest margin. Competitive pricing on new loans, coupled with growth in lower yielding government-guaranteed USDA loans, contributed to the 30 basis point decline in non-covered loan yield over this time frame. The impact of the decline in the yield on average earning assets was partially offset by a decrease in the cost of total interest bearing liabilities, from 1.37% in the second quarter of 2011 to 1.13% in the second quarter of 2012.

 

Net interest income was $22.6 million for the six months ended June 30, 2012, compared with $21.5 million for the six months ended June 30, 2011.  The increase in net interest income was primarily the result of decreases in rates paid on interest bearing liabilities, which reduced interest expense 17.1%, from $6.4 million in the first six months of 2011 to $5.3 million for the first six months of 2012. The tax equivalent net interest margin increased to 4.71% in the first six months of 2012, from 4.65% in the first six months of 2011.

 

The following table compares the Company’s net interest margin, on a tax-equivalent basis, for the three months ended June 30, 2012, June 30, 2011, and March 31, 2012 and for the six months ended June 30, 2012 and June 30, 2011.

 

NET INTEREST MARGIN
(Dollars in thousands)		For the three months ended
		6/30/2012				6/30/2011				3/31/2012
Average interest earning assets		$	971,151			$	921,089			$	958,921
Interest income		$	14,119			$	14,492			$	13,809
Interest income - tax equivalent		$	14,180			$	14,610			$	13,870
Yield on interest earning assets			5.84	%			6.34	%			5.79	%
Average interest bearing liabilities		$	912,831			$	896,970			$	907,829
Interest expense		$	2,587			$	3,079			$	2,712
Cost of interest bearing liabilities			1.13	%			1.37	%			1.20	%
Net interest income		$	11,532			$	11,413			$	11,097
Net interest income - tax equivalent		$	11,593			$	11,531			$	11,158
Interest spread			4.71	%			4.97	%			4.59	%
Net interest margin			4.78	%			5.01	%			4.65	%

  

 

		For the six months ended
		6/30/2012				6/30/2011
Average interest earning assets		$	965,450			$	939,582
Interest income		$	27,928			$	27,886
Interest income - tax equivalent		$	28,050			$	28,216
Yield on interest earning assets			5.81	%			6.01	%
Average interest bearing liabilities		$	910,330			$	908,031
Interest expense		$	5,299			$	6,390
Cost of interest bearing liabilities			1.16	%			1.41	%
Net interest income		$	22,629			$	21,496
Net interest income - tax equivalent		$	22,751			$	21,826
Interest spread			4.65	%			4.60	%
Net interest margin			4.71	%			4.65	%

 

Provision for Loan Losses

The provision for loan losses on non-covered loans was $500,000 for the quarter ended June 30, 2012 compared with no provision for the quarter ended June 30, 2011.  The provision for loan losses on non-covered loans was $1.0 million for the six months ended June 30, 2012 compared with $1.5 million for the six months ended June 30, 2011.

 

The Company’s loan loss provision for the first six months of 2012 equaled $750,000 and differed from the $1.0 million non-covered provision. The Company had provision for loan losses of $250,000 during the first quarter of 2012, which included a $500,000 provision for non-covered loans and a $250,000 credit to the provision related to FDIC covered loans. Improvement in expected losses on the Company’s FDIC covered portfolio resulted in the $250,000 provision benefit during the first quarter of the year.

 

The ratio of the allowance for loan losses to nonperforming assets was 36.52% at June 30, 2012, compared with 36.01% at March 31, 2012 and 33.52% at June 30, 2011. The ratio of allowance for loan losses to total non-covered loans was 2.46% at June 30, 2012, compared with 2.54% at March 31, 2012 and 3.35% at June 30, 2011. The decrease in the allowance for loan losses to total non-covered loans ratio from June 2011 to June 2012 was the result of aggressive charge-offs for non-performing loans and a lesser volume of loans migrating to a non-performing status. This situation has resulted in a stabilization of allowance coverage ratios.

 

Net charged-off loans were $909,000 for the quarter ended June 30, 2012, compared with net charged-off loans of $1.4 million for the quarter ended March 31, 2012 and $4.7 million for the second quarter of 2011. Since the beginning of 2011, the Company has charged-off $15.5 million in loans and realized $983,000 in recoveries.

 

Charged-off loans were $2.7 million for the six months ended June 30, 2012, compared with $10.5 million for the six months ended June 30, 2011. Loan recoveries were $395,000 for the first six months of 2012, compared with $221,000 for the same period in 2011.

 

 

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)		2012				2012				2011				2011				2011				2011
		Second				First				Fourth				Third				Second				First
		Quarter				Quarter				Quarter				Quarter				Quarter				Quarter
Allowance for loan losses:
Beginning of period		$	13,935			$	14,835			$	15,764			$	16,803			$	21,542			$	25,543
Provision for loan losses			500				500				-				-				-				1,498
Charge-offs			(1,147	)			(1,557	)			(969	)			(1,366	)			(4,825	)			(5,634	)
Recoveries			238				157				40				327				86				135
Net charge-offs			(909	)			(1,400	)			(929	)			(1,039	)			(4,739	)			(5,499	)
End of period		$	13,526			$	13,935			$	14,835			$	15,764			$	16,803			$	21,542

 

Noninterest Income

On a linked quarter basis, noninterest income was negative $704,000 for the second quarter of 2012, compared with negative $1.1 million for the first quarter of 2012. The $353,000 improvement in noninterest income was primarily the result of a $406,000 net increase in securities gains over the quarters. During the second quarter, the Company recognized $290,000 in securities gains, compared with losses of $116,000 on the sale of securities during the first quarter of 2012. Service charges on deposit accounts improved $57,000, from $617,000 in the first quarter of 2012 to $674,000 in the second quarter of 2012. During the second quarter, management initiated new fee structures across both loan and deposit platforms, which have resulted in higher revenue.

 

Other noninterest income increased $43,000, from $501,000 in the first quarter of 2012 to $544,000 in the second quarter of 2012. Offsetting these improvements to noninterest income was higher FDIC indemnification asset amortization of $101,000, from $1.9 million in the first quarter of 2012 to $2.0 million in the second quarter of 2012. The increase in the indemnification asset amortization in the second quarter was directly attributable to the $678,000 cash payment on the ADC pool loan with no carrying value. Also, loss on sale of other real estate owned (OREO) was $52,000 greater in the second quarter of 2012, as it increased from $177,000 in the first quarter to $229,000 in the second quarter.

 

Year over year, noninterest income improved from negative $1.4 million in the second quarter of 2011 to negative $704,000 in the second quarter of 2012. This $727,000 increase was driven by a reduction in FDIC indemnification asset amortization of $674,000, from $2.7 million in the second quarter of 2011 to $2.0 million in the second quarter of 2012. Securities gains increased $114,000 for the respective quarters, year over year. Service charges on deposit accounts increased by $37,000 in the second quarter of 2012 versus the same period in 2011, and the Company realized $20,000 less in losses on OREO sales.

 

For the six months ended June 30, 2012, noninterest income equaled negative $1.8 million compared with negative $2.8 million for the six months ended June 30, 2011. This change was due primarily to a reduction in FDIC indemnification asset amortization of $1.5 million, from $5.4 million for the first six months of 2011 to $3.9 million for the same period in 2012. The indemnification asset amortization will continue to decline over the life of the shared-loss agreements; correspondingly, interest and fees on FDIC covered loans also will decline as the carrying value of the FDIC covered portfolio is reduced.

 

 

Also exhibiting improvement was loss on sale of OREO, which declined $455,000, from $861,000 for the first six months of 2011 to $406,000 for the first six months of 2012. Management continually reviews OREO properties and has made a concerted effort to conservatively mark foreclosed properties at the time of transfer. This, coupled with stabilization in real estate values, has resulted in lower write-downs taken this year. Service charges on deposit accounts increased $78,000 and were $1.3 million for the six month period ended June 30, 2012. Offsetting these increases in noninterest income was a $663,000 decline in gain on sale of securities and a $331,000 reduction in other noninterest income.

 

Noninterest Expense

On a linked quarter basis, noninterest expenses totaled $8.6 million for the three months ended June 30, 2012, compared with $8.4 million for the quarter ended March 31, 2012, an increase of $235,000, or 2.8%. Other operating expenses exhibited the largest increase, $319,000, when comparing the second quarter of 2012 to the first quarter of 2012. Professional fees and occupancy expenses increased $63,000 and $54,000, respectively, on a linked quarter basis. Decreases in noninterest expenses included $88,000 in FDIC assessment costs and $61,000 in salaries and employee benefits.

 

Comparing the second quarter of 2012 to the same period in 2011, noninterest expenses declined $689,000, or 7.4%. Noninterest expenses were $8.6 million in the second quarter of 2012, down from $9.3 million in the second quarter of 2011. Other operating expenses exhibited the largest decline, $285,000, or 13.7%, from $2.1 million in the second quarter of 2011 to $1.8 million in the second quarter of 2012. The decrease within other operating expenses reflected declines in advertising, bank franchise tax and directors expenses. Also contributing to the decline in noninterest expenses in the second quarter of 2012 compared with the same period in 2011 was a $265,000 decline in FDIC assessment, a $50,000 decline in equipment expense and professional fees, a $48,000 decline in occupancy expenses and a $20,000 decline in legal fees. Offsetting these declines in noninterest expenses, when comparing the second quarter of 2012 to the same period in 2011, were increases of $23,000 to data processing and $6,000 to salaries and employee benefits.

 

For the six months ended June 30, 2012, noninterest expenses declined $1.5 million, or 8.0%, when compared with the same period in 2011. Noninterest expenses were $17.1 million for the first two quarters of 2012, compared with $18.5 million for the same period in 2011. FDIC assessment, which was $1.1 million for the first six months of 2012, compared with $1.6 million in the first six months of 2011, was the largest component within the decline in noninterest expenses. Other operating expenses declined $492,000, from $3.8 million for the first two quarters of 2011 to $3.3 million for the first two quarters of 2012. Declines within other operating expenses included external audit, bank franchise tax, directors expense and advertising expenses.

 

Income Taxes

Income tax expense was $473,000 for the three months ended June 30, 2012, compared with income tax expense of $390,000 for the three months ended March 31, 2012 and income tax expense of $127,000 in the second quarter of 2011. For the six months ended June 30, 2012, income tax expense totaled $863,000, compared with income tax benefit of $711,000 for the six months ended June 30, 2011.

 

FINANCIAL CONDITION

At June 30, 2012, the Company had total assets of $1.116 billion, an increase of $23.4 million, or 2.1%, from total assets of $1.093 billion at December 31, 2011. Total loans were $641.9 million at June 30, 2012, decreasing $411,000, or 0.1%, from $642.3 million at December 31, 2011.   The carrying value of FDIC covered loans declined $4.7 million, or 4.8%, from December 31, 2011 and were $92.9 million at June 30, 2012. Non-covered loans equaled $549.0 million at June 30, 2012, increasing $4.3 million, or 0.8%, since December 31, 2011.  

 

During the third quarter of 2011, the Bank began purchasing government-guaranteed loans under programs administered by the USDA. The Bank has purchased only the government-guaranteed portion of any of the loans that have been originated by other financial institutions. During the first six months of 2012, $4.7 million in USDA loan balances were added, bringing the total to $41.2 million at June 30, 2012. USDA balances are reflected in non-covered loans and are classified according to collateral and purpose.

 

 

On a linked quarter basis, when considering non-covered loan activity, total real estate loans increased $5.1 million and were $469.9 million at June 30, 2012. Commercial loans decreased $4.3 million, or 5.8%, during the second quarter of 2012, and were $69.7 million at June 30, 2012. Consumer installment loans decreased during the second quarter of 2012 and were $8.0 million, a decrease of $622,000, or 7.2%.

 

The following table shows the composition of the Company’s non-covered loan portfolio for the three most recent quarters.

 

NON-COVERED LOANS

(Dollars in thousands)

		June 30, 2012								March 31, 2012								December 31, 2011
		Amount				% of Non- Covered Loans				Amount				% of Non- Covered Loans				Amount				% of Non- Covered Loans
Mortgage loans on real estate:
Residential 1-4 family		$	128,256				23.36	%		$	127,111				23.15	%		$	127,200				23.34	%
Commercial			237,070				43.18	%			231,274				42.13	%			220,471				40.46	%
Construction and land development			65,044				11.85	%			67,240				12.25	%			75,691				13.89	%
Second mortgages			8,519				1.55	%			8,458				1.54	%			8,129				1.49	%
Multifamily			20,308				3.70	%			19,785				3.60	%			19,746				3.62	%
Agriculture			10,663				1.93	%			10,897				1.99	%			11,444				2.10	%
Total real estate loans			469,860				85.57	%			464,765				84.66	%			462,681				84.90	%
Commercial loans			69,682				12.69	%			73,959				13.47	%			72,149				13.24	%
Consumer installment loans			7,975				1.45	%			8,597				1.57	%			8,461				1.55	%
All other loans			1,567				0.29	%			1,659				0.30	%			1,659				0.31	%
Gross loans			549,084				100.00	%			548,980				100.00	%			544,950				100.00	%
Allowance for loan losses			(13,526	)							(13,935	)							(14,835	)
Net unearned income/unamortized premium on loans			(66	)							(191	)							(232	)
Non-covered loans, net of unearned income		$	535,492							$	534,854							$	529,883

  

As deposit balances increased and non-earning asset balances declined during the second quarter of 2012, the Company’s securities portfolio increased $18.2 million, or 6.2%. Additionally, the Company performed a fairly substantive change in the mix of the securities portfolio during the second quarter of 2012. The Company lessened its amortized cost in available-for-sale mortgage backed securities (MBS) by $85.0 million and reinvested $75.5 million in SBA floating rate securities balances. This was done to mitigate substantive market losses within a large MBS portfolio in a rising interest rate environment. Furthermore, management increased its investment in available-for-sale state, county and municipal securities by $32.0 million during the second quarter. The most recent shift in securities mix reflected strategic balance sheet management to protect the Company from rising interest rates while not fully compromising yield.

 

 

 

The following table shows the composition of the Company’s securities portfolio, excluding equity securities, for the three most recent quarters.

 

INVESTMENT SECURITIES

(Dollars in thousands)		June 30, 2012								March 31, 2012								December 31, 2011
		Amortized Cost				Fair Value				Amortized Cost				Fair Value				Amortized Cost				Fair Value
Securities Available for Sale
U.S. Treasury issue and other
U.S. Government agencies		$	90,818			$	90,673			$	16,384			$	16,479			$	8,260			$	8,447
State, county and municipal			110,069				115,742				78,078				81,372				58,183				62,043
Corporate and other bonds			7,767				7,698				6,788				6,739				4,801				4,631
Mortgage backed securities			44,953				45,314				129,945				130,721				156,582				157,643
Total securities available for sale		$	253,607			$	259,427			$	231,195			$	235,311			$	227,826			$	232,764

 

		June 30, 2012								March 31, 2012								December 31, 2011
		Amortized Cost				Fair Value				Amortized Cost				Fair Value				Amortized Cost				Fair Value
Securities Held to Maturity
State, county and municipal		$	12,154			$	13,393			$	12,161			$	13,311			$	12,168			$	13,479
Mortgage backed securities			41,053				43,279				46,956				49,522				52,254				55,106
Total securities held to maturity		$	53,207			$	56,672			$	59,117			$	62,833			$	64,422			$	68,585

 

Total deposits at June 30, 2012 were $953.9 million, an increase of $20.4 million from December 31, 2011. Demand deposit balances grew $15.0 million, or 23.0%, during the first half of 2012, to equal $79.9 million at quarter-end. Interest bearing deposits at June 30, 2012 were $873.9 million, an increase of $5.4 million from December 31, 2011. NOW accounts increased $2.3 million and savings accounts increased $3.5 million, while overall time deposit balances declined by $747,000.

 

The following table details the change in the mix of interest bearing deposits from June 30, 2011 to June 30, 2012.

 

 

INTEREST BEARING DEPOSITS

(Dollars in thousands)

 

		June 30, 2012				December 31, 2011				June 30, 2011
NOW		$	131,040			$	128,758			$	111,268
MMDA			115,813				115,397				121,210
Savings			73,332				69,872				67,564
Time deposits less than $100,000			305,226				326,383				332,895
Time deposits $100,000 and over			248,538				228,128				213,043
Total interest bearing deposits		$	873,949			$	868,538			$	845,980

 

The Company had Federal Home Loan Bank (FHLB) advances of $37.0 million at each of June 30, 2012 and December 31, 2011.

 

Asset Quality – non-covered assets

Nonaccrual loans were $25.2 million at June 30, 2012, compared with $25.6 million and $28.5 million at March 31, 2012 and December 31, 2011, respectively. Nonaccrual loans were $37.7 million at June 30, 2011 and have declined for six consecutive quarters. Total charge-offs for the second quarter of 2012 were $1.1 million and recoveries were $238,000. For the second quarter of 2011, total charge-offs were $4.8 million and recoveries were $86,000. Non-covered OREO decreased $827,000, from $12.7 million at March 31, 2012 to $11.9 million at June 30, 2012.

 

For the six months ended June 30, 2012, net charge-offs were $2.3 million, compared with $10.2 million for the same period in 2011. Total charge-offs were $2.7 million for the first six months of 2012 and $10.5 million for the same period in 2011. Recoveries for the six month periods were $395,000 in 2012 and $221,000 in 2011.

 

The ratio of nonperforming assets to loans and other real estate owned declined from 7.35% at December 31, 2011 to 6.60% at June 30, 2012. The ratio of the allowance for loan losses to nonperforming assets was 36.52% at June 30, 2012, compared with 36.36% at December 31, 2011.

 

The following table sets forth selected asset quality data, excluding FDIC covered assets, and ratios for the dates indicated:

 

ASSET QUALITY (NON-COVERED)		2012								2011
(Dollars in thousands)		Second				First				Fourth				Third				Second				First
		Quarter				Quarter				Quarter				Quarter				Quarter				Quarter
Nonaccruing loans		$	25,168			$	25,601			$	28,542			$	36,177			$	37,736			$	42,029
Loans past due over 90 days and accruing interest			-				403				2,005				80				-				282
Total nonperforming non-covered loans		$	25,168			$	26,004			$	30,547			$	36,257			$	37,736			$	42,311
Other real estate owned non-covered			11,869				12,696				10,252				8,858				12,393				7,332
Total nonperforming non-covered assets		$	37,037			$	38,700			$	40,799			$	45,115			$	50,129			$	49,643
Allowance for loan losses to loans			2.46	%			2.54	%			2.72	%			3.12	%			3.35	%			4.19	%
Allowance for loan losses to nonperforming assets			36.52	%			36.01	%			36.36	%			34.94	%			33.52	%			43.39	%
Allowance for loan losses to nonaccrual loans			53.74	%			54.43	%			51.98	%			43.57	%			44.53	%			51.26	%
Nonperforming assets to loans and other real estate			6.60	%			6.89	%			7.35	%			8.78	%			9.76	%			9.52	%
Net charge-offs for quarter to average loans, annualized			0.66	%			1.02	%			0.71	%			0.83	%			3.74	%			4.25	%

 

 

A further breakout of nonaccrual loans, excluding covered loans, at June 30, 2012 and December 31, 2011 is below:

 

NON-COVERED NONACCRUAL LOANS

(Dollars in thousands)

 

		June 30, 2012								December 31, 2011
		Amount				% of Non- Covered Loans				Amount				% of Non- Covered Loans
Mortgage loans on real estate:
Residential 1-4 family		$	6,577				1.20	%		$	5,320				0.98	%
Commercial			7,768				1.41	%			9,187				1.69	%
Construction and land development			9,759				1.78	%			12,718				2.33	%
Second mortgages			140				0.03	%			189				0.03	%
Multifamily			-				0.00	%			-				0.00	%
Agriculture			54				0.01	%			53				0.01	%
Total real estate loans			24,298				4.43	%			27,467				5.04	%
Commercial loans			695				0.13	%			1,003				0.18	%
Consumer installment loans			175				0.03	%			72				0.01	%
All other loans			-				0.00	%			-				0.00	%
Gross loans		$	25,168				4.58	%		$	28,542				5.24	%

 

 

Capital Requirements

Stockholders’ equity at June 30, 2012 was $113.4 million, or 10.2% of total assets, compared with stockholders’ equity of $111.2 million, or 10.2% of total assets at December 31, 2011.

 

The Company’s ratio of total risk-based capital was 16.6% at June 30, 2012 compared with 16.2% at December 31, 2011. The tier 1 risk-based capital ratio was 15.4% at June 30, 2012 and 15.0% at December 31, 2011. The Company’s tier 1 leverage ratio was 9.1% at June 30, 2012 and 8.9% at December 31, 2011.  All capital ratios exceed regulatory minimums.

 

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. 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 27, 2012, at 11:00 a.m. Eastern Time to discuss the second quarter 2012 financial results. The public is invited to listen to this conference call by dialing 800-860-2442 at least five minutes prior to the call.  Interested parties may also listen to this conference call through the internet by accessing the “Corporate Overview – Corporate Profile” page of the Company’s internet site at www.cbtrustcorp.com.

 

A replay of the conference call will be available from 1:00 p.m. Eastern Time on July 27, 2012 until 9:00 a.m. Eastern Time on August 7, 2012. The replay will be available by dialing 877-344-7529 and entering access code 10016464 or through the internet by accessing the “Corporate Overview – Corporate Profile” page of the Company’s internet site at www.cbtrustcorp.com.

 

 

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, performance, future 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, 2011 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 

 

 

Consolidated Statements of Financial Condition

Unaudited Condensed

(Dollars in thousands)

		June 30, 2012				December 31, 2011				June 30, 2011
Assets
Cash and due from banks		$	11,943			$	11,078			$	11,065
Interest bearing bank deposits			17,808				10,673				7,408
Federal funds sold			7,000				-				-
Total cash and cash equivalents			36,751				21,751				18,473
Securities available for sale, at fair value			259,427				232,764				232,278
Securities held to maturity			53,207				64,422				72,388
Equity securities, restricted, at cost			6,804				6,872				6,965
Total securities			319,438				304,058				311,631
Loans held for resale			1,179				580				83
Loans not covered by FDIC shared loss agreements			549,018				544,718				501,056
Loans covered by FDIC shared loss agreements			92,850				97,561				104,314
Allowance for loan losses (non-covered)			(13,526	)			(14,835	)			(16,803	)
Allowance for loan losses (covered)			(456	)			(776	)			(829	)
Net loans			627,886				626,668				587,738
Bank premises and equipment			34,408				35,084				35,017
Other real estate owned, non-covered			11,869				10,252				12,393
Other real estate owned, covered by FDIC			3,923				5,764				8,674
FDIC receivable			584				1,780				1,570
Bank owned life insurance			14,869				14,592				6,961
Core deposit intangibles, net			11,427				12,558				13,689
FDIC indemnification asset			37,915				42,641				51,127
Other assets			15,647				16,768				18,127
Total assets		$	1,115,896			$	1,092,496			$	1,065,483
Liabilities
Deposits:
Noninterest bearing			79,909				64,953				64,495
Interest bearing			873,949				868,538				845,980
Total deposits			953,858				933,491				910,475
Federal Home Loan Bank advances			37,000				37,000				37,000
Trust preferred capital notes			4,124				4,124				4,124
Other liabilities			7,555				6,701				4,806
Total liabilities			1,002,537				981,316				956,405
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			(344	)			(454	)			(556	)
Warrants on preferred stock			1,037				1,037				1,037
Common stock (200,000,000 shares authorized $0.01 par value; 21,643,474 shares, 21,627,549 shares, and 21,627,549 shares, issued and outstanding, respectively)			216				216				216
Additional paid in capital			144,303				144,243				144,181
Accumulated deficit			(52,334	)			(53,761	)			(55,776	)
Accumulated other comprehensive income			2,801				2,219				2,296
Total stockholders' equity			113,359				111,180				109,078
Total liabilities and stockholders' equity		$	1,115,896			$	1,092,496			$	1,065,483

 

 

Consolidated Statements of Operations  

Unaudited Condensed		2012												2011
(Dollars in thousands)						Second				First								Second				First
		YTD				Quarter				Quarter				YTD				Quarter				Quarter
Interest and dividend income
Interest and fees on loans		$	15,261			$	7,574			$	7,687			$	14,562			$	7,328			$	7,234
Interest and fees on FDIC covered loans			8,280				4,366				3,914				8,658				4,838				3,820
Interest on federal funds sold			4				3				1				4				2				2
Interest on deposits in other banks			31				19				12				24				10				14
Taxable			4,116				2,039				2,077				3,997				2,085				1,912
Nontaxable			236				118				118				641				229				412
Total interest income			27,928				14,119				13,809				27,886				14,492				13,394
Interest expense
Interest on deposits			4,594				2,241				2,353				5,690				2,711				2,979
Interest on federal funds purchased			3				3				-				1				1				-
Interest on other borrowed funds			702				343				359				699				367				332
Total interest expense			5,299				2,587				2,712				6,390				3,079				3,311
Net interest income			22,629				11,532				11,097				21,496				11,413				10,083
Provision for loan losses			750				500				250				1,498				-				1,498
Net interest income after provision for loan losses			21,879				11,032				10,847				19,998				11,413				8,585
Noninterest income
Loss on sale of OREO			(406	)			(229	)			(177	)			(861	)			(249	)			(612	)
FDIC indemnification asset amortization			(3,865	)			(1,983	)			(1,882	)			(5,402	)			(2,657	)			(2,745	)
Gain/(loss) on sale of securities			174				290				(116	)			837				176				661
Service charges on deposit accounts			1,291				674				617				1,213				637				576
Other			1,045				544				501				1,376				662				714
Total noninterest income			(1,761	)			(704	)			(1,057	)			(2,837	)			(1,431	)			(1,406	)
Noninterest expense
Salaries and employee benefits			8,415				4,177				4,238				8,375				4,171				4,204
Occupancy expenses			1,316				685				631				1,547				733				814
Equipment expenses			565				270				295				650				320				330
Legal fees			39				15				24				140				35				105
Professional fees			233				148				85				389				198				191
FDIC assessment			1,080				496				584				1,633				761				872
Data processing fees			1,016				499				517				928				476				452
Amortization of intangibles			1,130				565				565				1,130				565				565
Other operating expenses			3,261				1,790				1,471				3,753				2,075				1,678
Total noninterest expense			17,055				8,645				8,410				18,545				9,334				9,211
Net income/(loss) before income tax			3,063				1,683				1,380				(1,384	)			648				(2,032	)
Income tax (expense) benefit			(863	)			(473	)			(390	)			711				(127	)			838
Net income/(loss)		$	2,200			$	1,210			$	990			$	(673	)		$	521			$	(1,194	)
Dividends paid on preferred stock			442				221				221				-				-				-
Accretion of discount on preferred stock			110				55				55				104				53				51
Preferred dividends not paid			-				-				-				442				221				221
Net income/(loss) available to common stockholders.		$	1,648			$	934			$	714			$	(1,219	)		$	247			$	(1,466	)

  

 

Income Statement Trend Analysis 

Unaudited 

(Dollars in thousands)		Three months ended								Three months ended
		June 30,				March 31,				December 31,				September 30,				June 30,
		2012				2012				2011				2011				2011
Interest and dividend income
Interest and fees on loans		$	7,574			$	7,687			$	7,396			$	7,314			$	7,328
Interest and fees on FDIC covered  loans			4,366				3,914				4,251				4,667				4,838
Interest on federal funds sold			3				1				1				1				2
Interest on deposits in other banks			19				12				13				28				10
Taxable			2,039				2,077				2,036				2,058				2,085
Nontaxable			118				118				180				204				229
Total interest income			14,119				13,809				13,877				14,272				14,492
Interest expense
Interest on deposits			2,241				2,353				2,504				2,621				2,711
Interest on federal funds purchased			3				-				-				-				1
Interest on other borrowed funds			343				359				360				353				367
Total interest expense			2,587				2,712				2,864				2,974				3,079
Net interest income			11,532				11,097				11,013				11,298				11,413
Provision for loan losses			500				250				-				-				-
Net interest income after provision for loan losses			11,032				10,847				11,013				11,298				11,413
Noninterest income
Loss on sale of OREO			(229	)			(177	)			(337	)			(1,671	)			(249	)
FDIC indemnification asset amortization			(1,983	)			(1,882	)			(2,603	)			(2,359	)			(2,657	)
Gains/(loss) on sale of securities			290				(116	)			306				1,725				176
Service charges on deposit accounts			674				617				647				643				637
Other			544				501				535				1,000				662
Total noninterest income			(704	)			(1,057	)			(1,452	)			(662	)			(1,431	)
Noninterest expense
Salaries and employee benefits			4,177				4,238				4,178				4,050				4,171
Occupancy expenses			685				631				660				687				733
Equipment expenses			270				295				298				289				320
Legal fees			15				24				63				241				35
Professional fees			148				85				126				68				198
FDIC assessment			496				584				575				580				761
Data processing fees			499				517				459				478				476
Amortization of intangibles			565				565				565				565				565
Other operating expenses			1,790				1,471				1,703				1,724				2,075
Total noninterest expense			8,645				8,410				8,627				8,682				9,334
Net income/(loss) before income tax			1,683				1,380				934				1,954				648
Income tax (expense) benefit			(473	)			(390	)			(239	)			(532	)			(127	)
Net income/(loss)		$	1,210			$	990			$	695			$	1,422			$	521
Dividends paid on preferred stock			221				221				-				-				-
Accretion of discount on preferred stock			55				55				51				51				53
Preferred dividends not paid			-				-				221				221				221
Net income/(loss) available to common stockholders		$	934			$	714			$	423			$	1,150			$	247

 

 

Net Interest Margin Analysis

Average Balance Sheet

(Dollars in thousands)

 

		Quarter ended June 30, 2012												Quarter ended June 30, 2011
		Average Balance Sheet				Interest Income / Expense				Average Rates Earned / Paid				Average Balance Sheet				Interest Income / Expense				Average Rates Earned / Paid
ASSETS:
Loans, including fees		$	553,227			$	7,574				5.48	%		$	506,752			$	7,328				5.78	%
Loans covered by FDIC loss share			93,018				4,366				18.77	%			105,842				4,838				18.28	%
Total loans			646,245				11,940				7.39	%			612,594				12,166				7.94	%
Interest bearing bank deposits			33,499				19				0.23	%			12,222				10				0.33	%
Federal funds sold			10,621				3				0.12	%			5,827				2				0.13	%
Investments (taxable)			268,628				2,039				3.04	%			266,929				2,085				3.12	%
Investments (tax exempt) (1)			12,158				179				5.89	%			23,517				347				5.90	%
Total earning assets			971,151				14,180				5.84	%			921,089				14,610				6.34	%
Allowance for loan losses			(14,249	)											(20,440	)
Non-earning assets			145,880												171,930
Total assets		$	1,102,782											$	1,072,579
LIABILITIES AND STOCKHOLDERS' EQUITY
Demand - interest bearing		$	238,501			$	236				0.40	%		$	236,189			$	347				0.59	%
Savings			73,057				70				0.38	%			66,661				88				0.53	%
Time deposits			558,658				1,935				1.39	%			552,425				2,276				1.65	%
Total deposits			870,216				2,241				1.03	%			855,275				2,711				1.27	%
Fed funds purchased			1,491				3				0.71	%			571				1				0.64	%
FHLB and other borrowings			41,124				343				3.33	%			41,124				367				3.57	%
Total interest-bearing liabilities			912,831				2,587				1.13	%			896,970				3,079				1.37	%
Non-interest bearing deposits			72,131												58,008
Other liabilities			4,424												10,888
Total liabilities			989,386												965,866
Stockholders' equity			113,396												106,713
Total liabilities and stockholders' equity		$	1,102,782											$	1,072,579
Net interest earnings						$	11,593											$	11,531
Interest spread											4.71	%											4.97	%
Net interest margin											4.78	%											5.01	%

  

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

 

 

Net Interest Margin Analysis

Average Balance Sheet

(Dollars in thousands)

 

		Six months ended June 30, 2012												Six months ended June 30, 2011
		Average Balance Sheet				Interest Income/ Expense				Average Rates Earned /  Paid				Average Balance Sheet				Interest Income/ Expense				Average Rates Earned / Paid
ASSETS:
Loans, including fees		$	551,537			$	15,261				5.53	%		$	512,203			$	14,562				5.69	%
Loans covered by FDIC loss share			94,282				8,280				17.56	%			109,134				8,658				15.87	%
Total loans			645,819				23,541				7.29	%			621,337				23,220				7.47	%
Interest bearing bank deposits			25,032				31				0.24	%			13,445				24				0.36	%
Federal funds sold			6,794				4				0.11	%			5,222				4				0.16	%
Investments (taxable)			275,569				4,116				2.99	%			265,939				3,997				3.01	%
Investments (tax exempt)(1)			12,236				358				5.85	%			33,639				971				5.77	%
Total earning assets			965,450				28,050				5.81	%			939,582				28,216				6.01	%
Allowance for loan losses			(14,980	)											(22,667	)
Non-earning assets			147,659												166,660
Total assets		$	1,098,129											$	1,083,575
LIABILITIES AND STOCKHOLDERS' EQUITY
Demand - interest bearing		$	237,082			$	480				0.41	%		$	234,346			$	693				0.59	%
Savings			72,102				142				0.39	%			65,814				173				0.52	%
Time deposits			559,183				3,972				1.42	%			566,390				4,824				1.70	%
Total deposits			868,368				4,594				1.06	%			866,550				5,690				1.31	%
Fed funds purchased			838				3				0.70	%			357				1				0.63	%
FHLB and other borrowings			41,124				702				3.42	%			41,124				699				3.40	%
Total interest-bearing liabilities			910,330				5,299				1.16	%			908,031				6,390				1.41	%
Non-interest bearing deposits			70,583												62,870
Other liabilities			4,640												5,240
Total liabilities			985,553												976,141
Stockholders' equity			112,576												107,434
Total liabilities and stockholders’ equity		$	1,098,129											$	1,083,575
Net interest earnings						$	22,751											$	21,826
Interest spread											4.65	%											4.60	%
Net interest margin											4.71	%											4.65	%

  

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

 

 

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 reconciles these non-GAAP measures from their respective GAAP basis measures.

  

		June 30, 2012				December 31, 2011				June 30, 2011
Common Tangible Book Value
Total stockholders’ equity			113,359,000				111,180,000				109,078,000
Preferred stock (net)			18,373,000				18,263,000				18,161,000
Core deposit intangibles (net)			11,427,000				12,558,000				13,688,000
Common tangible book value			83,559,000				80,359,000				77,229,000
Shares outstanding			21,643,474				21,627,549				21,627,549
Common tangible book value per share		$	3.86			$	3.72			$	3.57
Stock Price		$	1.80			$	1.15			$	1.35
Price/common tangible book			46.6	%			30.9	%			37.8	%
Common tangible book/common tangible assets
Total assets			1,115,896,000				1,092,496,000				1,065,483,000
Preferred stock (net)			18,373,000				18,263,000				18,161,000
Core deposit intangible (net)			11,427,000				12,558,000				13,688,000
Common tangible assets			1,086,096,000				1,061,675,000				1,033,634,000
Common tangible book value		$	83,559,000			$	80,359,000			$	77,229,000
Common tangible equity to assets			7.69	%			7.57	%			7.47	%