Attached files

file filename
8-K - 8-K - Guaranty Bancorpa13-10395_18k.htm

Exhibit 99.1

 

GRAPHIC

 

Contacts:

 

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 2013 First Quarter Financial Results

 

·                  Net loan growth in the first quarter 2013 of 7.7% annualized

·                  Wealth management group grew assets under management in the first quarter 2013 by 18.4%

·                  Net interest margin improvement of 13 basis points to 3.61%, as compared to prior quarter

·                  Redemption of $15.0 million of our high-cost, fixed rate trust preferred securities

 

DENVER, April 17, 2013 — Guaranty Bancorp (Nasdaq: GBNK), a community bank holding company based in Colorado, today reported first quarter 2013 net income of $2.3 million, or $0.02 earnings per basic and diluted common share, compared to net income of $2.9 million, or $0.03 earnings per basic and diluted common share in the first quarter 2012.

 

First quarter 2013 pre-tax operating earnings1 were $4.1 million compared to pre-tax operating earnings of $3.6 million in the same quarter last year. The increase in pre-tax operating earnings of $0.5 million was primarily due to an increase in noninterest income, mostly related to a $0.4 million improvement in investment advisory services income. First quarter 2013 GAAP net income declined $0.8 million as compared to the fourth quarter 2012 GAAP net income of $3.1 million, whereas first quarter 2013 pre-tax operating earnings increased $0.6 million to $4.1 million as compared to the prior linked quarter of $3.5 million. This increase in pre-tax earnings was primarily due to a decline in noninterest expense of $0.5 million combined with an increase in net interest income of $0.1 million due to a higher net interest income in the current quarter. The decline in noninterest expense was mostly due to a decline in professional fees, specifically legal expenses.

 

“We are pleased to report strong growth in loans and assets under management in the first quarter 2013,” said Paul W. Taylor, President and CEO. “We have successfully expanded our wealth management group since the acquisition of Private Capital Management last year and continue to grow loans in our local markets. We are particularly pleased with our commercial loan growth of 4.1% during the quarter, or 16.6% annualized. In addition, the prepayment of $15 million of our fixed, high-cost trust preferred securities during the first quarter has helped mitigate the pressure on our margin due to the current interest rate environment.”

 


(1)         “ Pre-tax operating earnings” is considered a “non-GAAP” financial measure, which we define as income before income taxes adjusted for (if any) provision (credit) for loan losses, other real estate owned expenses, debt termination expenses, acquisition, reorganization and integrations costs and securities gains and losses.  More information regarding this measure and a reconciliation to the comparable GAAP measurement is provided under the heading Non-GAAP Financial Measures in this release.

 

1



 

Key Financial Measures

Income Statement

 

 

 

Three Months Ended

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(Dollars in thousands, except per share amounts)

 

Net income

 

$

2,272

 

$

3,120

 

$

2,917

 

Earnings per common share

 

$

0.02

 

$

0.03

 

$

0.03

 

Return on average assets

 

0.51

%

0.67

%

0.70

%

Net interest margin

 

3.61

%

3.48

%

3.93

%

Efficiency ratio (tax equivalent)

 

73.65

%

88.16

%

73.07

%

 

Balance Sheet

 

 

 

March 31,
2013

 

December 31,
2012

 

Percent
Change

 

March 31,
2012

 

Percent
Change

 

 

 

(Dollars in thousands, except per share amounts)

 

Cash and cash equivalents

 

$

55,891

 

$

163,217

 

(65.8

)%

$

105,273

 

(46.9

)%

Time deposits with banks

 

5,000

 

8,000

 

(37.5

)%

 

 

Total investments

 

512,188

 

458,927

 

11.6

%

401,357

 

27.6

%

Total loans, net of unearned discount

 

1,180,607

 

1,158,749

 

1.9

%

1,109,897

 

6.4

%

Allowance for loan losses

 

(24,060

)

(25,142

)

(4.3

)%

(30,075

)

(20.0

)%

Total assets

 

1,836,840

 

1,886,938

 

(2.7

)%

1,716,444

 

7.0

%

Average earning assets, quarter-to-date

 

1,728,385

 

1,740,273

 

(0.7

)%

1,564,913

 

10.4

%

Average assets, quarter-to-date

 

1,821,127

 

1,843,212

 

(1.2

)%

1,668,534

 

9.1

%

Total deposits

 

1,442,317

 

1,454,756

 

(0.9

)%

1,338,928

 

7.7

%

Book value per common share

 

1.77

 

1.78

 

(0.6

)%

1.64

 

7.9

%

Tangible book value per common share

 

1.69

 

1.69

 

%

1.56

 

8.3

%

Equity ratio - GAAP

 

10.32

%

9.97

%

3.5

%

10.15

%

1.7

%

Tangible common equity ratio

 

9.90

%

9.53

%

3.9

%

9.67

%

2.4

%

Total risk-based capital ratio

 

15.20

%

16.27

%

(6.6

)%

16.18

%

(6.1

)%

 

Net Interest Income and Margin

 

 

 

Three Months Ended

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(Dollars in thousands)

 

Net interest income

 

$

15,378

 

$

15,217

 

$

15,300

 

Interest rate spread

 

3.35

%

3.21

%

3.62

%

Net interest margin

 

3.61

%

3.48

%

3.93

%

Net interest margin, fully tax equivalent

 

3.72

%

3.57

%

4.03

%

Average cost of deposits (including noninterest bearing deposits)

 

0.18

%

0.19

%

0.24

%

 

Net interest income increased by $0.2 million to $15.4 million in the first quarter 2013 compared to the fourth quarter 2012, and increased by $0.1 million compared to the first quarter 2012. Net interest margin increased 13 basis points from 3.48% in the fourth quarter 2012 to 3.61% in the first quarter 2013 and declined 32 basis points from 3.93% in the first quarter 2012. The improvement in net interest margin as compared to the prior linked quarter was primarily due to a ten basis point increase in yield on earnings assets combined with a four basis point decline in the cost of interest bearing liabilities. The decline in net interest margin in the first quarter 2013 as compared to the same quarter in 2012 was related to a 48 basis point decline in the yield on earnings assets, partially offset by a 21 basis point decline in the cost of interest bearing liabilities.

 

2



 

The increase in net interest income in the first quarter 2013 as compared to the prior linked quarter was primarily due to a decrease in interest expense of $0.2 million mostly as a result of the prepayment of $15.0 million in fixed, high-cost trust preferred securities (“TruPS”) and related subordinated debentures in the first quarter 2013 as well as a reduction in deposit interest expense due to lower average rates. The prepayment of these TruPS and related subordinated debentures will result in annualized savings of approximately $1.6 million. First quarter 2013 interest income remained stable as compared to the prior linked quarter while average loan and investment balances increased $34.5 million and $47.2 million, respectively.

 

The increase in net interest income as compared to the same quarter in 2012 was primarily due to a decrease in interest income of $0.3 million, offset by a reduction in interest expense of $0.4 million. The decline in interest income largely relates to a decline in loan yield of 37 basis points, partially offset by an increase in average loan balances of $59.7 million, or 5.40%. The decline in interest expense was due to a change in the deposit mix from higher-cost time and money market deposits to lower yielding accounts and a reduction in subordinated debentures interest due to the prepayment of this debt during the first quarter 2013 as well as the payment of compounding, deferred interest on all subordinated debentures during the third quarter 2012.

 

Noninterest Income

 

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

 

 

 

Three Months Ended

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(In thousands)

 

Noninterest income:

 

 

 

 

 

 

 

Customer service and other fees

 

$

2,620

 

$

2,640

 

$

2,271

 

Gain on sale of securities

 

 

817

 

622

 

Gain on sale of SBA loans

 

136

 

 

 

Other

 

194

 

309

 

206

 

Total noninterest income

 

$

2,950

 

$

3,766

 

$

3,099

 

 

Excluding gain on sales of securities, noninterest income remained at a consistent level in the first quarter 2013 as compared to the fourth quarter 2012 and increased $0.5 million as compared to the same quarter in 2012. The increase in noninterest income, net of gains on sales of securities, as compared to the first quarter 2012 was primarily due to fee income generated by Private Capital Management, an investment management firm acquired in July 2012 and gains on sales of small business administration loans (“SBA”). We expect noninterest income to continue to be augmented by growth in both investment advisory fees as well as gains on sales of SBA loans.

 

Private Capital Management increased assets under management by $33.0 million, or 18.4%, to $212.2 million as of March 31, 2013 as compared to $179.2 million at December 31, 2012, and $47.5 million, or 28.8%, since acquisition. Private Capital Management has contributed approximately $0.9 million to noninterest income since July 2012.

 

3



 

Noninterest Expense

 

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

 

 

 

Three Months Ended

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(In thousands)

 

Noninterest expense:

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

7,441

 

$

6,832

 

$

6,857

 

Occupancy expense

 

1,612

 

1,550

 

2,019

 

Furniture and equipment

 

761

 

760

 

821

 

Amortization of intangible assets

 

707

 

812

 

762

 

Other real estate owned

 

334

 

3,209

 

352

 

Insurance and assessment

 

608

 

677

 

808

 

Professional fees

 

911

 

1,543

 

628

 

Prepayment penalty on long term debt

 

629

 

 

 

Other general and administrative

 

2,189

 

2,539

 

2,235

 

Total noninterest expense

 

$

15,192

 

$

17,922

 

$

14,482

 

 

Noninterest expense decreased $2.7 million to $15.2 million in the first quarter 2013 as compared to $17.9 million in the fourth quarter 2012 and increased $0.7 million as compared to $14.5 million in the first quarter 2012.

 

The decrease in noninterest expense in the first quarter 2013 as compared to the prior linked quarter was primarily due to declines in OREO expenses of $2.9 million, related to a $3.0 million write-down of a single OREO property; professional fees of $0.6 million, largely due to legal expenses; and other general and administrative expense of $0.3 million, related to declines in marketing and other miscellaneous operating expenses. These declines were partially offset by increases in salary and benefits of $0.6 million and the prepayment penalty of $0.6 million on the early redemption of $15.0 million of fixed, high-cost TruPS and related subordinated debentures. The increase in salary and benefits was mostly related to increases due to the annual payroll tax cycle, equity compensation expense and timing differences in our self-funded medical plan.

 

As compared to the first quarter 2012, the increase in noninterest expense in the first quarter 2013 was primarily due to increases in salary and benefits of $0.6 million, the prepayment penalty of $0.6 million, discussed above, and increases in professional fees of $0.3 million, related to legal fees. The increase in salary and benefits was mostly due to increases in base salaries related to the reallocation from retail to commercial staff, equity compensation expense, and timing differences in our self-funded medical plan. These increases were partially offset by decreases in occupancy expense of $0.4 million, due to branch closures in 2012, and insurance and assessments of $0.2 million, as a result of lower FDIC assessments

 

Balance Sheet

 

 

 

March 31,
2013

 

December 31,
2012

 

Percent
Change

 

March 31,
2012

 

Percent
Change

 

 

 

(Dollars in thousands, except per share amounts)

 

Total assets

 

$

1,836,840

 

$

1,886,938

 

(2.7

)%

$

1,716,444

 

7.0

%

Average assets, quarter-to-date

 

1,821,127

 

1,843,212

 

(1.2

)%

1,668,534

 

9.1

%

Total loans, net of unearned discount

 

1,180,607

 

1,158,749

 

1.9

%

1,109,897

 

6.4

%

Total deposits

 

1,442,317

 

1,454,756

 

(0.9

)%

1,338,928

 

7.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Equity ratio - GAAP

 

10.32

%

9.97

%

3.5

%

10.15

%

1.7

%

Tangible common equity ratio

 

9.90

%

9.53

%

3.9

%

9.67

%

2.4

%

 

At March 31, 2013, the Company had total assets of $1.8 billion, which represented a $50.1 million decrease as compared to December 31, 2012 and a $120.4 million increase as compared to March 31, 2012. The decrease in total assets from

 

4



 

year end 2012 consisted primarily of decreases in cash and time deposits with banks of $110.3 million and OREO of $11.0 million. These declines were partially offset by an increase in loans, net of unearned discount, of $21.9 million and an increase in investments of $53.3 million. As compared to March 31, 2012, the increase in total assets was primarily due to an increase in investments of $110.8 million, an increase in loans, net of unearned discount of $70.7 million, and a decrease in the allowance for loan losses of $6.0 million. These increases were partially offset by decreases in cash and time deposits with banks of $44.4 million, premises and equipment of $6.6 million and OREO of $19.5 million.

 

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

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(In thousands)

 

Commercial and residential real estate loans

 

$

760,735

 

$

737,537

 

$

739,359

 

Construction loans

 

63,732

 

72,842

 

47,468

 

Commercial loans

 

246,883

 

237,199

 

208,995

 

Agricultural loans

 

9,787

 

9,417

 

10,417

 

Consumer loans

 

62,828

 

63,095

 

65,206

 

SBA loans

 

35,671

 

37,207

 

37,215

 

Other

 

2,361

 

3,043

 

3,034

 

Gross loans

 

1,181,997

 

1,160,340

 

1,111,694

 

Unearned discount

 

(1,390

)

(1,591

)

(1,797

)

Loans, net of unearned discount

 

$

1,180,607

 

$

1,158,749

 

$

1,109,897

 

 

For the quarter ending March 31, 2013, loans, net of unearned discount, grew $21.9 million, or 7.7% on an annualized basis. As compared to the same quarter last year, loans, net of unearned discount, grew $70.7 million, or 6.4%. On a linked quarter basis, the increase in loans was primarily due to increases in commercial and residential real estate of $23.2 million and commercial loans of $9.7 million, partially offset by declines in construction loans of $9.1 million, SBA loans of $1.5 million and installment loans of $1.3 million. Commercial and residential real estate growth during the first quarter 2013 was primarily due to growth in jumbo mortgages of $15.2 million as well as a new loan collateralized by a hospitality-related property. Commercial loan growth was primarily attributable to growth in middle market and energy lending. The decline in construction loans was primarily due to the permanent financing of a single loan and subsequent transfer to commercial real estate. At March 31, 2013, the overall loan portfolio included 28.5% owner-occupied properties; 18.8% retail and industrial properties; 11.1% office properties; 10.2% other commercial real estate properties; and 3.7% multi-family properties. The Bank has capacity to extend additional credit on commercial and residential real estate loans pursuant to the Bank’s concentration ratios discussed below.

 

Since December 31, 2012, the ratio of construction, land and land development loans to capital decreased by one percentage point to 56% at March 31, 2013. During the same period, the ratio of commercial real estate loans to capital increased by 19 percentage points to 297%, attributed to an increase in commercial real estate loans as well as a decrease in capital. The decrease in capital was primarily related to the $15.0 million dividend paid from the Bank to our holding company to redeem $15.0 million in TruPS. These concentration ratios remain below the regulatory commercial real estate concentration guidelines of 100% for land and construction loans and 300% for all investor real estate loans.

 

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

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(In thousands)

 

Noninterest bearing deposits

 

$

520,008

 

$

564,215

 

$

468,133

 

Interest-bearing demand and NOW

 

299,010

 

285,679

 

285,749

 

Money market

 

326,767

 

312,724

 

298,504

 

Savings

 

107,675

 

100,704

 

97,033

 

Time

 

188,857

 

191,434

 

189,509

 

Total deposits

 

$

1,442,317

 

$

1,454,756

 

$

1,338,928

 

 

5



 

Non-maturing deposits decreased $9.9 million in the first quarter 2013 as compared to the fourth quarter 2012 and increased $104.0 million, or 9.1%, as compared to the first quarter 2012. The growth in non-maturing deposits since March 31, 2012 included approximately $50.0 million in balances from five customers. During the first quarter 2013, a portion of these funds were withdrawn and we expect the remaining funds will be withdrawn during the second quarter 2013. Time deposits decreased $2.6 million as of March 31, 2013 as compared to December 31, 2012 and $0.7 million as compared to March 31, 2012. At March 31, 2013, noninterest-bearing deposits as a percentage of total deposits was 36.1% as compared to 38.8% at December 31, 2012 and 35.0% at March 31, 2012.

 

During the first quarter 2013, securities sold under agreements to repurchase decreased $6.2 million from December 31, 2012 and increased $41.8 million from March 31, 2012 to $60.8 million at March 31, 2013. The increase from the first quarter last year was primarily related to a single depositor whose balance is expected to be re-deployed into the depositor’s operations during the second quarter 2013.

 

Total borrowings were $110.2 million at March 31, 2013, December 31, 2012 and March 31, 2012. The entire balance of borrowings at each balance sheet date consisted of term notes with the FHLB.

 

Regulatory Capital Ratios

 

The following table provides the capital ratios of the Company and the Bank as of the dates presented, along with the applicable regulatory capital requirements:

 

 

 

Ratio at
March 31,
2013

 

Ratio at
December 31,
2012

 

Minimum
Capital
Requirement

 

Minimum
Requirement
for “Well-
Capitalized”
Institution

 

Total Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

Consolidated

 

15.20

%

16.27

%

8.00

%

N/A

 

Guaranty Bank and Trust Company

 

14.55

%

15.52

%

8.00

%

10.00

%

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

Consolidated

 

13.95

%

15.02

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

13.30

%

14.26

%

4.00

%

6.00

%

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

Consolidated

 

11.41

%

11.93

%

4.00

%

N/A

 

Guaranty Bank and Trust Company

 

10.88

%

11.35

%

4.00

%

5.00

%

 

Our consolidated total risk-based capital ratio and our Tier 1 risk-based capital ratio declined by approximately one percentage point and our leverage ratio declined by approximately one half of a percentage point due the redemption of certain TruPS in the first quarter 2013. The Company redeemed all of its $10.0 million CenBank I 10.6% and $5.0 million CenBank II 10.2% TruPS. The TruPS were redeemed at a price equal to 104.24% (CenBank I) and 104.08% (CenBank II) of the liquidation amount of $1,000 per trust preferred security, respectively, plus all accrued and unpaid distributions to the respective redemption dates. The redemption of the TruPS was funded by a dividend from the Bank. All three ratios continue to remain well above the minimum capital requirements for holding companies and well capitalized requirements for banks.

 

6



 

Asset Quality

 

The following table presents select asset quality data as of the dates indicated:

 

 

 

March 31,
2013

 

December 31,
2012

 

September 30,
2012

 

June 30,
2012

 

March 31,
2012

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases

 

$

31,482

 

$

13,692

 

$

21,185

 

$

21,291

 

$

29,648

 

Other nonperforming loans

 

40

 

224

 

543

 

 

1,301

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans (NPLs)

 

$

31,522

 

$

13,916

 

$

21,728

 

$

21,291

 

$

30,949

 

Other real estate owned and foreclosed assets

 

8,606

 

19,580

 

23,532

 

24,640

 

28,072

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets (NPAs)

 

$

40,128

 

$

33,496

 

$

45,260

 

$

45,931

 

$

59,021

 

 

 

 

 

 

 

 

 

 

 

 

 

Total classified assets

 

$

52,535

 

$

58,635

 

$

74,514

 

$

77,910

 

$

81,130

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more (1)

 

$

40

 

$

224

 

$

543

 

$

 

$

1,301

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days (1)

 

$

3,686

 

$

4,270

 

$

7,678

 

$

18,448

 

$

10,798

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

24,060

 

$

25,142

 

$

28,597

 

$

29,307

 

$

30,075

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

 

 

NPLs to loans, net of unearned discount

 

2.67

%

1.20

%

1.94

%

1.92

%

2.79

%

NPAs to total assets

 

2.18

%

1.78

%

2.47

%

2.62

%

3.44

%

Allowance for loan losses to NPLs

 

76.33

%

180.67

%

131.61

%

137.65

%

97.17

%

Allowance for loan losses to loans, net of unearned discount

 

2.04

%

2.17

%

2.56

%

2.64

%

2.71

%

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

 

0.31

%

0.37

%

0.69

%

1.66

%

0.97

%

Texas ratio (2)

 

18.17

%

14.37

%

19.49

%

19.92

%

25.93

%

Classified asset ratio (3)

 

23.78

%

25.16

%

32.10

%

33.79

%

35.64

%

 


(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 is in the process of renewal, but continues to be current with respect to payments.

(2)Texas ratio defined as total NPAs divided by subsidiary bank only Tier 1 Capital plus allowance for loan losses.

(3)Classified asset ratio defined as total classified assets to subsidiary bank only Tier 1 Capital plus allowance for loan losses.

 

The following tables summarize past due loans by class as of the dates indicated:

 

March 31, 2013

 

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

 

$

365

 

$

 

$

17,752

 

$

18,117

 

$

759,838

 

Construction Loans

 

 

 

10,938

 

10,938

 

63,657

 

Commercial Loans

 

2,216

 

38

 

1,288

 

3,542

 

246,593

 

Consumer Loans

 

342

 

2

 

966

 

1,310

 

62,755

 

Other

 

763

 

 

538

 

1,301

 

47,764

 

Total

 

$

3,686

 

$

40

 

$

31,482

 

$

35,208

 

$

1,180,607

 

 

7



 

December 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

 

$

832

 

$

224

 

$

8,034

 

$

9,090

 

$

736,524

 

Construction Loans

 

 

 

 

 

72,742

 

Commercial Loans

 

2,671

 

 

3,005

 

5,676

 

236,874

 

Consumer Loans

 

140

 

 

1,332

 

1,472

 

63,009

 

Other

 

627

 

 

1,321

 

1,948

 

49,600

 

Total

 

$

4,270

 

$

224

 

$

13,692

 

$

18,186

 

$

1,158,749

 

 

At March 31, 2013, classified assets as a percentage of capital and allowance for loan losses were 23.8%, a favorable decrease from 25.2% at December 31, 2012 and 35.4% at March 31, 2012. Overall classified assets declined by $6.1 million, or 10.4%, during the first quarter 2013, and decreased by $28.6 million, or 35.2%, for the twelve months ended March 31, 2013.

 

During the first quarter 2013, nonperforming assets increased $6.6 million as compared to the prior quarter primarily due to the increase in nonaccrual loans of $17.8 million, partially offset by the sale of our single largest OREO property of $10.9 million. The increase in nonaccrual loans was related to two out-of-state loan participations purchased nearly five years ago with a current combined principal balance of $21.7 million. We are diligently working to remove these two participations from nonaccrual status due to their relative size. Our exposure to future declines in credit quality related to this type of participation has greatly diminished, as only $13.2 million of pass-rated, out-of-state loan participations remain in our loan portfolio at March 31, 2013, as compared to $32.9 million at December 31, 2012 and $69.8 million at March 31, 2012.

 

The specific component of the allowance for loan losses increased $3.8 million from $2.7 million at December 31, 2012 to $6.5 million at March 31, 2013, primarily due to the two participations transferred to nonaccrual status during the first quarter 2013, as discussed above. The general component of the allowance for loan losses decreased from $22.5 million at December 31, 2012 to $17.5 million at March 31, 2013. The general component represented 1.5% of loans, net of unearned discount, at March 31, 2013 as compared to 1.9% at December 31, 2012. This decline was due mostly to an improvement in local economic conditions, less remaining risk in our portfolio related to out-of-state loan participations, declines in watch loans, and declines in net charge-offs. Loans classified as special mention and watch declined by $23.9 million, or 44.2%, as compared to the prior quarter to $30.2 million at March 31, 2013. Net charge-offs in the first quarter 2013 were $1.1 million as compared to negligible net charge-offs in the fourth quarter 2012 and $5.6 million in the first quarter 2012. The coverage ratio, defined as allowance for loan losses divided by nonperforming loans, decreased from 180.7% at December 31, 2012 to 76.3% at March 31, 2013. The decline in our coverage ratio reflects the movement of the two out-of-state loan participations to nonaccrual status in the first quarter.

 

The Company did not record a provision for loan losses in the first quarter 2013 as compared to a $3.5 million credit provision in the fourth quarter 2012 and a $1.0 million provision in the first quarter 2012.

 

Shares Outstanding

 

As of March 31, 2013, the Company had 106,914,333 shares of common stock outstanding, consisting of 101,819,333 shares of voting common stock and 5,095,000 shares of non-voting common stock. At March 31, 2013, total common shares outstanding include 2,638,418 shares of unvested stock awards.

 

8



 

Non-GAAP Financial Measures

 

This press release contains certain non-GAAP financial measures related to tangible assets, including tangible book value and tangible common equity, and pre-tax operating earnings adjusted for (if any) provision (credit) for loan losses, other real estate owned expenses, debt termination expense, acquisition, reorganization and integration costs and securities gains and losses.

 

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 schedule reconciles the non-GAAP pre-tax operating earnings to GAAP net income before income taxes as of the dates indicated:

 

 

 

Three Months Ended

 

 

 

March 31,
 2013

 

December 31,
 2012

 

March 31,
 2012

 

 

 

(Dollars in thousands)

 

Income before income taxes

 

$

3,136

 

$

4,561

 

$

2,917

 

Plus:

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

 

(3,500

)

1,000

 

Expenses related to other real estate owned, net

 

334

 

3,209

 

352

 

Prepayment penalty on long term debt

 

629

 

 

 

Less:

 

 

 

 

 

 

 

Gain on sale of securities

 

 

817

 

622

 

Pre-tax operating earnings

 

$

4,099

 

$

3,453

 

$

3,647

 

 

 

 

 

 

 

 

 

Weighted basic average common shares outstanding

 

104,221,919

 

103,988,407

 

103,939,835

 

Fully diluted average common shares outstanding

 

104,588,467

 

104,337,595

 

104,366,717

 

 

 

 

 

 

 

 

 

Pre-tax operating earnings per common share—basic:

 

$

0.04

 

$

0.03

 

$

0.04

 

Pre-tax operating earnings per common share—diluted:

 

$

0.04

 

$

0.03

 

$

0.03

 

 

9



 

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:

 

Tangible Book Value per Common Share

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(Dollars in thousands, except per share amounts)

 

Total stockholders’ equity

 

$

189,542

 

$

188,200

 

$

174,273

 

Less: Intangible assets

 

(8,641

)

(9,348

)

(9,201

)

Tangible common equity

 

$

180,901

 

$

178,852

 

$

165,072

 

 

 

 

 

 

 

 

 

Number of common shares outstanding

 

106,914,333

 

105,847,607

 

106,138,255

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

1.77

 

$

1.78

 

$

1.64

 

Tangible book value per common share

 

$

1.69

 

$

1.69

 

$

1.56

 

 

Tangible Common Equity Ratio

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(Dollars in thousands, except per share amounts)

 

Total stockholders’ equity

 

$

189,542

 

$

188,200

 

174,273

 

Less: Intangible assets

 

(8,641

)

(9,348

)

(9,201

)

Tangible common equity

 

$

180,901

 

178,852

 

165,072

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,836,840

 

$

1,886,938

 

1,716,444

 

Less: Intangible assets

 

(8,641

)

(9,348

)

(9,201

)

Tangible assets

 

$

1,828,199

 

$

1,877,590

 

1,707,243

 

 

 

 

 

 

 

 

 

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

 

10.32

%

9.97

%

10.15

%

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

 

9.90

%

9.53

%

9.67

%

 

About Guaranty Bancorp

 

Guaranty Bancorp is a bank holding company that operates 28 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 and its subsidiary also provide wealth management services, including private banking, investment management and trust services. More information about Guaranty Bancorp can be found at www.gbnk.com.

 

10



 

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 the bank subsidiary to declare dividends to the Company; adequacy of the allowance for loan losses, changes in credit quality and the effect of credit quality on the 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 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.

 

11



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Balance Sheets

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

55,891

 

$

163,217

 

$

105,273

 

Time deposits with banks

 

5,000

 

8,000

 

 

Securities available for sale, at fair value

 

462,656

 

413,382

 

363,931

 

Securities held to maturity

 

35,164

 

31,283

 

22,794

 

Bank stocks, at cost

 

14,368

 

14,262

 

14,632

 

Total investments

 

512,188

 

458,927

 

401,357

 

 

 

 

 

 

 

 

 

Loans, net of unearned discount

 

1,180,607

 

1,158,749

 

1,109,897

 

Less allowance for loan losses

 

(24,060

)

(25,142

)

(30,075

)

Net loans

 

1,156,547

 

1,133,607

 

1,079,822

 

Premises and equipment, net

 

46,637

 

46,918

 

53,216

 

Other real estate owned and foreclosed assets

 

8,606

 

19,580

 

28,072

 

Other intangible assets, net

 

8,641

 

9,348

 

9,201

 

Securities sold, not yet settled

 

 

5,878

 

 

Other assets

 

43,330

 

41,463

 

39,503

 

Total assets

 

$

1,836,840

 

$

1,886,938

 

$

1,716,444

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

520,008

 

$

564,215

 

$

468,133

 

Interest-bearing demand and NOW

 

299,010

 

285,679

 

285,749

 

Money market

 

326,767

 

312,724

 

298,504

 

Savings

 

107,675

 

100,704

 

97,033

 

Time

 

188,857

 

191,434

 

189,509

 

Total deposits

 

1,442,317

 

1,454,756

 

1,338,928

 

Securities sold under agreement to repurchase and federal funds purchased

 

60,833

 

67,040

 

18,990

 

Borrowings

 

110,159

 

110,163

 

110,174

 

Subordinated debentures

 

25,774

 

41,239

 

41,239

 

Securities purchased, not yet settled

 

 

16,943

 

18,285

 

Interest payable and other liabilities

 

8,215

 

8,597

 

14,555

 

Total liabilities

 

1,647,298

 

1,698,738

 

1,542,171

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Common stock and Additional paid-in capital - Common stock

 

705,726

 

705,389

 

704,853

 

Accumulated deficit

 

(415,685

)

(417,957

)

(430,099

)

Accumulated other comprehensive income

 

1,961

 

3,165

 

1,879

 

Treasury stock

 

(102,460

)

(102,397

)

(102,360

)

Total stockholders’ equity

 

189,542

 

188,200

 

174,273

 

Total liabilities and stockholders’ equity

 

$

1,836,840

 

$

1,886,938

 

$

1,716,444

 

 

12



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

 

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

 

 

(In thousands, except share and per share

 

Interest income:

 

 

 

 

 

Loans, including fees

 

$

14,082

 

$

14,482

 

Investment securities:

 

 

 

 

 

Taxable

 

2,265

 

2,393

 

Tax-exempt

 

793

 

617

 

Dividends

 

156

 

158

 

Federal funds sold and other

 

34

 

42

 

Total interest income

 

17,330

 

17,692

 

Interest expense:

 

 

 

 

 

Deposits

 

635

 

777

 

Securities sold under agreement to repurchase and federal funds purchased

 

18

 

12

 

Borrowings

 

818

 

827

 

Subordinated debentures

 

481

 

776

 

Total interest expense

 

1,952

 

2,392

 

Net interest income

 

15,378

 

15,300

 

Provision for loan losses

 

 

1,000

 

Net interest income, after provision for loan losses

 

15,378

 

14,300

 

Noninterest income:

 

 

 

 

 

Customer service and other fees

 

2,620

 

2,271

 

Gain on sale of securities

 

 

622

 

Gain on sale of SBA loans

 

136

 

 

Other

 

194

 

206

 

Total noninterest income

 

2,950

 

3,099

 

Noninterest expense:

 

 

 

 

 

Salaries and employee benefits

 

7,441

 

6,857

 

Occupancy expense

 

1,612

 

2,019

 

Furniture and equipment

 

761

 

821

 

Amortization of intangible assets

 

707

 

762

 

Other real estate owned, net

 

334

 

352

 

Insurance and assessments

 

608

 

808

 

Professional fees

 

911

 

628

 

Prepayment penalty on long term debt

 

629

 

 

Other general and administrative

 

2,189

 

2,235

 

Total noninterest expense

 

15,192

 

14,482

 

Income before income taxes

 

3,136

 

2,917

 

Income tax expense

 

864

 

 

Net income

 

$

2,272

 

$

2,917

 

 

 

 

 

 

 

Earnings per common share—basic:

 

$

0.02

 

$

0.03

 

Earnings per common share—diluted:

 

0.02

 

0.03

 

 

 

 

 

 

 

Weighted average common shares outstanding-basic

 

104,221,919

 

103,892,827

 

Weighted average common shares outstanding-diluted

 

104,588,467

 

104,097,706

 

 

13



 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Consolidated Average Balance Sheets

 

 

 

QTD Average

 

 

 

March 31,
2013

 

December 31,
2012

 

March 31,
2012

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

Loans, net of unearned discount

 

$

1,164,382

 

$

1,129,893

 

$

1,104,681

 

Securities

 

498,525

 

451,342

 

377,122

 

Other earning assets

 

65,478

 

159,038

 

83,110

 

Average earning assets

 

1,728,385

 

1,740,273

 

1,564,913

 

Other assets

 

92,742

 

102,939

 

103,621

 

Total average assets

 

$

1,821,127

 

$

1,843,212

 

$

1,668,534

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

Average deposits:

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

518,612

 

$

521,000

 

$

448,934

 

Interest-bearing deposits

 

896,655

 

895,729

 

864,294

 

Average deposits

 

1,415,267

 

1,416,729

 

1,313,228

 

Other interest-bearing liabilities

 

208,187

 

232,004

 

173,951

 

Other liabilities

 

8,972

 

8,736

 

8,279

 

Total average liabilities

 

1,632,426

 

1,657,469

 

1,495,458

 

Average stockholders’ equity

 

188,701

 

185,743

 

173,076

 

Total average liabilities and stockholders’ equity

 

$

1,821,127

 

$

1,843,212

 

$

1,668,534

 

 

14



 

GUARANTY BANCORP

Unaudited Credit Quality Measures

 

 

 

Quarter Ended

 

 

 

March 31,
2013

 

December 31,
2012

 

September 30,
2012

 

June 30,
2012

 

March 31,
2012

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases

 

$

31,482

 

$

13,692

 

$

21,185

 

$

21,291

 

$

29,648

 

Other nonperforming loans

 

40

 

224

 

543

 

 

1,301

 

Total nonperforming loans

 

$

31,522

 

$

13,916

 

$

21,728

 

$

21,291

 

$

30,949

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned and foreclosed assets

 

8,606

 

19,580

 

23,532

 

24,640

 

28,072

 

Total nonperforming assets

 

$

40,128

 

$

33,496

 

$

45,260

 

$

45,931

 

$

59,021

 

 

 

 

 

 

 

 

 

 

 

 

 

Total classified assets

 

$

52,535

 

$

58,635

 

$

74,514

 

$

77,910

 

$

81,130

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans (includes loans held for sale)

 

$

31,522

 

$

13,916

 

$

21,728

 

$

21,291

 

$

30,949

 

Other restructured loans still accruing

 

1,268

 

3,838

 

 

 

 

Allocated allowance for loan losses

 

(6,474

)

(2,654

)

(3,774

)

(1,859

)

(2,572

)

Net investment in impaired loans

 

$

26,316

 

$

15,100

 

$

17,954

 

$

19,432

 

$

28,377

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more

 

$

40

 

$

224

 

$

543

 

$

 

$

1,301

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days

 

$

3,686

 

$

4,270

 

$

7,678

 

$

18,448

 

$

10,798

 

 

 

 

 

 

 

 

 

 

 

 

 

Charged-off loans

 

$

1,523

 

$

1,199

 

$

1,067

 

$

2,062

 

$

6,371

 

Recoveries

 

(441

)

(1,244

)

(357

)

(794

)

(785

)

Net charge-offs

 

$

1,082

 

$

(45

)

$

710

 

$

1,268

 

$

5,586

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan loss

 

$

 

$

(3,500

)

$

 

$

500

 

$

1,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

24,060

 

$

25,142

 

$

28,597

 

$

29,307

 

$

30,075

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net of unearned discount

 

2.04

%

2.17

%

2.56

%

2.64

%

2.71

%

Allowance for loan losses to nonaccrual loans

 

76.42

%

183.63

%

134.99

%

137.65

%

101.44

%

Allowance for loan losses to nonperforming loans

 

76.33

%

180.67

%

131.61

%

137.65

%

97.17

%

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

 

3.37

%

2.84

%

3.96

%

4.05

%

5.19

%

Nonperforming assets to total assets

 

2.18

%

1.78

%

2.47

%

2.62

%

3.44

%

Nonaccrual loans to loans, net of unearned discount

 

2.67

%

1.18

%

1.89

%

1.92

%

2.67

%

Nonperforming loans to loans, net of unearned discount

 

2.67

%

1.20

%

1.94

%

1.92

%

2.79

%

Annualized net charge-offs to average loans

 

0.38

%

(0.02

)%

0.26

%

0.46

%

2.03

%

 

15