Cascade Financial Earns $1.1 Million in Fourth Quarter and Achieves Record Core Deposit Growth While Credit Quality Improves


EVERETT, Wash., Jan. 26, 2010 (GLOBE NEWSWIRE) -- Cascade Financial Corporation (Cascade) (Nasdaq:CASB), parent company of Cascade Bank (Bank), today reported it earned $1.1 million for the fourth quarter of 2009. After adjustments for the preferred stock dividend and accretion of the issuance discount on preferred stock issued to the U.S. Treasury, Cascade reported income available for common stockholders of $521,000, or $0.04 per diluted share, for the fourth quarter of 2009, compared to $2.2 million, or $0.18 per diluted share, for the fourth quarter a year ago. Dividend accruals on preferred stock issued to the U.S. Treasury under the Capital Purchase Program for the quarter totaled $487,000, and the accretion of the issuance discount on preferred stock for the quarter was $107,000.

"Cascade posted a profitable quarter, with record checking deposit growth and improved credit metrics," stated Carol K. Nelson, President and CEO. "Checking deposits were up 138% year-over-year and 36% from the prior quarter, which helped lower our cost of funds. We continue to operate in a challenging lending environment and, while we are encouraged with the progress made in the fourth quarter, we are taking every opportunity to further strengthen our credit quality."

4Q09 Highlights:

  • Cascade remains well-capitalized by regulatory standards with total risk-based capital at 13.14%
  • Net income was $1.1 million, with income available to common shareholders of $521,000, or $0.04 per diluted common share
  • Allowance for loan losses increased $1.2 million with provision for loan losses of $8.0 million and net charge-offs of $6.4 million in the quarter
  • The allowance for loan losses to total loans increased to 2.16%, up from 1.31% a year ago
  • Nonperforming assets totaled 7.33% of total assets, compared to 8.05% three months earlier, a reduction of $19.6 million
  • Deposit mix improved with total checking account balances representing 39% of total deposits versus 19% as of December 31, 2008
  • Total checking account balances increased 138% from December 31, 2008
  • Loan portfolio mix improved with a 37% reduction in real estate construction loans from a year ago

"During the fourth quarter, previously disclosed FDIC restrictions prohibited dividend payments from the Bank to the holding company, which in turn led us to defer the payment of interest on our Trust Preferred Securities (TPS) and dividends on our preferred stock.  We continue to accrue these payments and expect to resume cumulative payments on these securities upon FDIC approval. Because of the dividend suspension, the carrying value of the Corporation's $10.0 million par junior subordinated debentures payable (Trust Preferred Securities) declined significantly, and based on GAAP standards, the decline in carrying value was recorded as a $5.0 million addition to other income," said Nelson.

"We are encouraged by the reduction in nonperforming loans during the quarter, which reflects the hard work of our team. However, we are continuing to build our reserves until we see improvement in the regional economy," Nelson said. The fourth quarter provision for loan losses was $8.0 million, well above net charge-offs of $6.4 million, and up from the $4.0 million provision in the third quarter of 2009 and $2.4 million in the fourth quarter of 2008. The total allowance for loan losses now stands at $26.0 million, or 2.16% of total loans at year end, up from $24.8 million, or 2.02% of total loans at September 30, 2009, and $16.5 million, or 1.31% of total loans a year ago.

For the year, Cascade reported a net loss of $23.5 million, and a loss attributable to common stockholders of $25.8 million, or a loss of $2.13 per diluted share, compared to net income of $2.1 million and income available for common stockholders of $1.8 million, or $0.15 per diluted share in 2008. Of the current year loss, $11.7 million was due to a goodwill impairment charge taken in the second quarter. The non-cash goodwill impairment charge represented the write-off of a portion of the goodwill recorded from a prior bank acquisition and does not impact liquidity, operations, tangible capital or Cascade's regulatory capital ratios. The loan loss provision for the year was $44.2 million compared to $7.2 million in 2008.

Credit Quality

"Credit quality improved in the fourth quarter with nonperforming loans declining by over 15% during the quarter to $106.1 million, or 8.82% of total loans at year end, compared to $125.7 million or 10.21% of total loans three months earlier," said Rob Disotell, Chief Credit Officer. "Additionally, Real Estate Owned (REO) increased $11.9 million during the quarter as we successfully acquired title to properties securing nonperforming loans. Of this $11.9 million in REO, $3.8 million is now under contract for sale."  REO and other repossessed assets totaled $18.8 million at December 31, 2009 compared to $7.0 million three months earlier. 

The following table shows nonperforming loans versus total loans in each category:

 

  Balance at   Nonperforming   NPL as a %
LOAN PORTFOLIO ($ in 000's) 12/31/2009   Loans (NPL)   of Loans
Business $469,196   $6,988   1%
R/E construction          
Spec construction 59,360   13,787   23%
Land acquisition and development 120,712   54,740   45%
Land 25,452   10,380   41%
Multifamily and custom construction 18,923   --   0%
Commercial construction 32,470   6,477   20%
Total R/E construction 256,917   85,384   33%
Commercial R/E 183,286   12,581   7%
Multifamily 82,418   --   0%
Home equity/consumer 31,738   486   2%
Residential 179,133   657   0%
Total $1,202,688   $106,096   9%

"During the quarter, we continued to make progress on reducing nonperforming assets," said Disotell.  "While $11.4 million in loans were placed on nonaccrual status, $10.4 million were paid off during the quarter, $6.2 million were charged off and $14.3 million were moved to REO status allowing us to move quickly to actively market these properties for sale."

Additions of $11.4 million to nonperforming loans were centered in:

  • $4.7 million in spec construction loans including $3.3 million in advances on existing spec construction loans to fund the completion of single-family homes as a part of successful work-out strategies
  • $2.1 million in additions to land acquisition and development loans

Paydowns of $10.4 million in loans on nonaccrual status during the quarter were centered in:

  • $6.3 million in spec construction loans through the sale of completed homes
  • $3.1 million in land acquisition and development through the sale of completed homes

The following table shows the migration of nonperforming loans through the portfolio in each category: (12/31/09 compared to 9/30/09)

 

      Additions   Paydowns   Charge-offs        
  Balance at   during   during   during   Transfers   Balance at
NONPERFORMING LOANS ($ in 000's) 12/31/2009   quarter   quarter   quarter   to REO   9/30/2009
Business $6,988   $1,768   $(177)   $(3,027)   $(200)   $8,624
R/E construction                      
Spec construction 13,787   4,664   (6,349)   (557)   (1,731)   17,760
Land acquisition and development 54,740   2,095   (3,116)   (1,074)   --   56,835
Land 10,380   952   (545)   (916)   (8,790)   19,679
Commercial R/E 6,477   113   --   --   --   6,364
Total R/E construction 85,384   7,824   (10,010)   (2,547)   (10,521)   100,638
Commercial R/E 12,581   (490)   (154)   --   (234)   13,459
Multifamily --   --   --   (246)   (1,854)   2,100
Home equity/consumer 486   89   (1)   (60)   --   458
Residential 657   2,201   (91)   (367)   (1,494)   408
Total $106,096   $11,392   $(10,433)   $(6,247)   $(14,303)   $125,687

"The housing market continues to present challenges, despite modest improvement of home sales in the Puget Sound area compared to a year ago," said Disotell. "We continue to build our allowance for loan losses with a 2009 provision expense of $44.2 million well above net charge-offs of $33.6 million and a fourth quarter provision expense of $8.0 million covered the net charge-offs of $6.4 million."

The following table shows the change in REO and other repossessed assets during the quarter:

 

REO and other repossessed assets ($ in 000's)  
Balance at 9/30/09 $6,967
Additions 15,124
Sales (3,108)
Write-downs (135)
Loss on sales (6)
Balance at 12/31/09 $18,842

Nonperforming assets were 7.33% of total assets at December 31, 2009, compared to 8.05% at the end of the preceding quarter, and 2.55% a year ago. The total allowance for loan losses, which includes the $69,000 allowance for off-balance sheet loan commitments, was $26.0 million at quarter-end, equal to 2.16% of total loans compared to 2.02% at September 30, 2009, and 1.31% as of December 31, 2008.

Loans delinquent 31-90 days totaled $2.7 million, or 0.23% of total loans at December 31, 2009, compared to $3.0 million, or 0.24% of total loans at September 30, 2009 and $8.9, or 0.71% of total loans at December 31, 2008. The Bank had one loan totaling $247,000 that was 90 days or more past due and still accruing interest at December 31, 2009. 

Loan Portfolio

Total loans decreased from a year ago as Cascade further reduced its real estate construction loan concentrations.  Total loans decreased 4%, or $55.6 million, on a year-over-year basis to $1.20 billion at December 31, 2009.

The following table shows the changes in the loan portfolio in each category: (12/31/09 compared to 9/30/09 and 12/31/08)

 

LOANS ($ in 000's)   December 31, 2009   September 30, 2009 December 31, 2008 Change
Business   $469,196   $473,546   $485,060   -3%
R/E construction   256,917   284,888   406,505   -37%
Commercial R/E   183,286   193,652   122,951   49%
Multifamily   82,418   84,029   86,864   -5%
Home equity/consumer   31,738   31,455   30,772   3%
Residential   179,133   163,151   126,089   42%
Total loans   $1,202,688   $1,230,721   $1,258,241   -4%

Business loans decreased 3% from year ago levels to $469 million. Construction loans outstanding decreased 37% to $257 million at December 31, 2009, compared to $407 million a year ago. Construction loans represented 21% of the loan portfolio at December 31, 2009 compared to 32% a year ago. Commercial real estate (CRE) loans declined by $10.4 million over the prior quarter as Cascade had continued success in reducing real estate concentrations in the loan portfolio. CRE loans increased 49% from year ago levels primarily due to $61.0 million in loans reclassified into that category as construction projects were completed and achieved their lease-up targets. Of the $183 million in CRE, $5.2 million, or 3%, is owner-occupied. Multifamily loans decreased 5% from year ago levels to $82.4 million and business loans decreased 3% from year ago levels to $469 million. Home equity and consumer loans increased 3% to $31.7 million, while residential loans grew 42% to $179 million, compared to a year ago. Growth in residential loans came primarily from the success of the Builder Sales Program used to facilitate the sale of newly constructed homes to qualified buyers.

Further details on changes during the fourth quarter are as follows:

 

  Balance at   Reclassifi-- Transfers   Balance at  
LOANS ($ in 000's) 12/31/2009 Additions, net cations to REO Charge-offs (1) 9/30/2009 Change
Business $469,196 $(1,118) $-- $(200) $(3,032) $473,546 -1%
R/E construction 256,917 (12,767) (2,136) (10,521) (2,547) 284,888 -10%
Commercial R/E 183,286 (12,268) 2,136 (234) -- 193,652 -5%
Multifamily 82,418 489 -- (1,854) (246) 84,029 -2%
Home equity/consumer 31,738 343 -- -- (60) 31,455 1%
Residential 179,133 17,843 -- (1,494) (367) 163,151 10%
Total loans 1,202,688 (7,478) -- (14,303) (6,252) 1,230,721 -2%
Deferred loan fees (3,575) 96 (467) -- -- (3,204) 12%
Allowance for loan losses (25,900) (8,000) 461 -- 6,388 (24,749) 5%
Loans, net $1,173,213 $(15,382) $(6) $(14,303) $136 $1,202,768 -2%
               
(1) Excludes negative NOW account write-offs of $83,000, REO writedowns of $128,000, and recoveries of $75,000      

Investment Portfolio and Liquidity

The investment portfolio increased $19.7 million over the prior year, but was down $5.1 million from the prior quarter to $276 million. Most of the quarterly decline was due to the decrease in the mark-to-market value of available-for-sale securities. "Our interest-bearing deposits including deposits at the Federal Reserve were $142 million as of December 31, 2009, up considerably from $41.6 million a year earlier," said Nelson. "The increase in balances at the Federal Reserve is a major aspect of our initiative to enhance our liquidity." 

Deposit Growth

Total deposits were up $107 million, or 10% from the preceding quarter-end and up $133 million, or 13% compared to a year ago. Total checking account balances were up $117 million, or 36% from the preceding quarter and up $258 million, or 138% compared to a year ago. Personal checking account balances grew by 188% or $192 million over the last twelve months and business checking balances grew 78% or $66.0 million during the same time period. "The robust growth in core deposits over the past twelve months has lowered our funding costs and demonstrates the effectiveness of our strong sales culture," Nelson said. The growth in business checking balances resulted from a combination of new accounts, higher business escrow account balances and the movement of public funds previously in money market accounts and CDs into insured checking accounts. CDs were down $14.4 million during the fourth quarter and down $54.2 million on a year-over-year basis, and brokered CDs were down $16.9 million at the quarter-end to $163 million. 

The following table shows deposits in each category: (12/31/09 compared to 9/30/09 and 12/31/08)  

 

                One Year
DEPOSITS ($ in 000's)   December 31, 2009   September 30, 2009 December 31, 2008 Change
Personal checking accounts   $294,238   $198,766   $102,123   188%
Business checking accounts   150,684   128,846   84,720   78%
Total checking accounts   444,922   327,612   186,843   138%
Savings and MMDA   133,130   128,918   204,035   -35%
CDs   561,722   576,133   615,904   -9%
Total deposits   $1,139,774   $1,032,663   $1,006,782   13%

 

Capital Management

Cascade remains well-capitalized for regulatory purposes with a Risk-based capital ratio of 13.14% and Tier 1 capital ratio of 8.84% as of December 31, 2009. Tangible book value was $6.93 per common share at year-end, compared to $8.15 a year ago. Cascade's tangible capital to assets ratio was 4.98% at year-end compared to 6.11% a year earlier.

In June 2009, Cascade announced that it would temporarily suspend its regular quarterly cash dividend on common stock to preserve capital. 

Operating Results

Net interest income for the fourth quarter was down 6% to $10.4 million compared to $11.1 million for the fourth quarter of 2008, due primarily to higher levels of nonperforming loans.

Total other income increased to $7.6 million for the quarter, compared to $1.9 million for the fourth quarter a year ago. The increase in total other income was primarily due to the fair value adjustment on Trust Preferred Securities. The suspension of interest payments led to a downward revision to the carrying value of the Corporation's $10.0 million par junior subordinated debentures payable (Trust Preferred Securities), reducing the fair value of this liability and increasing other income for the quarter by $5.0 million.

Total other expenses were $8.6 million in the fourth quarter of 2009, compared to $7.2 million, in the fourth quarter of 2008. Compensation expense fell 2% but was offset by significantly higher REO expense compared to the fourth quarter a year ago.

For the full year, net interest income was $43.3 million, compared to $45.9 million in 2008. The increase in nonperforming assets was the primary cause of the lower year-over-year net interest income. Other income increased 88% to $16.7 million in 2009 compared to $8.9 million in 2008, largely due to the $1.4 million increase in gain on sale of securities and the $6.3 million increase in fair value adjustment on TPS.

Total other expenses increased to $34.3 million in 2009 (excluding the OTTI and goodwill impairment charge) compared to $28.5 million, (excluding the OTTI charge) in 2008.  The increase was due to a $1.2 million increase in FDIC insurance premiums, the $732,000 FDIC special assessment, a $1.5 million increase in writedowns/losses on REO, and a $1.8 million increase in REO expense.  During 2009, the Bank froze salaries and eliminated bonus payments. These actions reduced compensation expense by $753,000 or 5.2% before the addition of the new Edmonds branch and a full year of operation of the Burlington branch.

The efficiency ratio improved to 47.7% in the fourth quarter of 2009 compared to 56.4% in the preceding quarter and 55.3% in the fourth quarter a year ago. For the year, the efficiency ratio, excluding the OTTI charges and goodwill impairment, was 57.2% compared to 52.1% in 2008. This ratio was impacted by higher costs associated with REO, legal expenses and the FDIC special assessment.

Net Interest Margin

Cascade's net interest margin was 2.79% for the fourth quarter of 2009, compared to 3.03% in the immediate prior quarter and 3.01% for the fourth quarter a year ago. "The net interest margin was negatively impacted during the quarter by the cost of building our liquidity balances," said Nelson. "The yield on our investment portfolio declined by 27 basis points in the quarter as we took steps to shorten the duration of our investment portfolio. In addition, the drag from nonperforming loans, including the reversal of previously accrued interest, continues to weigh on net interest income. The net interest margin decreased by 24 basis points in the quarter, and 22 basis points for the year." The yield on earning assets declined by 25 basis points compared to the preceding quarter, while the cost of interest-bearing liabilities increased by two basis points.  For all of 2009, the net interest margin was 2.96%, compared to 3.20% for 2008. 

The following table depicts Cascade's yield on earning assets, its cost of funds on paying liabilities and the resulting spread and margin:

 

  4Q09 3Q09 2Q09 1Q09 4Q08 3Q08 2Q08 1Q08 4Q07
Asset yield 5.35% 5.60% 5.63% 5.83% 6.07% 6.67% 6.31% 6.62% 7.20%
Liability cost 2.65% 2.63% 2.74% 3.02% 3.33% 3.44% 3.51% 4.03% 4.32%
                   
Spread 2.70% 2.97% 2.89% 2.81% 2.74% 3.23% 2.80% 2.59% 2.88%
Margin 2.79% 3.03% 3.01% 3.03% 3.01% 3.52% 3.17% 3.02% 3.38%

Regulatory Matter

In December 2009, the Bank received the Report of Examination for its annual full scope safety and soundness exam conducted by the FDIC and Washington Department of Financial Institutions (the "Regulators") in May 2009. Based on the examination report, the board of directors of the Bank today entered into an informal agreement called a memorandum of understanding with the Regulators. The memorandum requires the Bank to take actions to address areas of concern to the Regulators and to provide periodic reports. These actions include performing a risk segmentation of the Bank's loan portfolio; reducing concentrations of construction, lot development and other commercial real estate loans and levels of adversely classified and delinquent loans; strengthening credit administration; increasing board oversight; reducing non-core funding; and enhancing planning processes, loan loss reserve and regulatory compliance policies.

 Conference Call

Cascade's management team will host an analyst call on Wednesday, January 27, 2010, at 11:00 a.m. PST (2:00 p.m. EST) to discuss fourth quarter results. Interested investors may listen to the call live or via replay at www.cascadebank.com under shareholder information. Investment professionals are invited to dial (480) 629-9835, using access code 4197863 to participate in the live call. A replay will be available for a week at (303) 590-3030, using access code 4197863.

About Cascade Financial

Established in 1916, Cascade Bank, the only operating subsidiary of Cascade Financial Corporation, is a state chartered commercial bank headquartered in Everett, Washington. Cascade Bank has proudly served the Puget Sound region for over 90 years and operates 22 full service branches in Everett, Lynnwood, Marysville, Mukilteo, Shoreline, Smokey Point, Issaquah, Clearview, Woodinville, Lake Stevens, Bellevue, Snohomish, North Bend, Burlington and Edmonds.  

In October 2009, Cascade Bank was named Favorite Snohomish County Company in the fourth annual NW.Jobs.com People's Picks awards. In June 2009, Cascade was ranked #55 on the Seattle Times' Northwest 100 list of public companies. In April 2009, Cascade was ranked #5 on the Puget Sound Business Journal's list of largest bank companies headquartered in the Puget Sound area.

Non-GAAP Financial Measures 

This news release contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (GAAP). These measures include tangible book value per share, efficiency ratio and tangible capital/assets ratio. These measures should not be construed as a substitute for GAAP measures; they should be read and used in conjunction with Cascade's GAAP financial information. A reconciliation of the included non-GAAP financial measures to GAAP measures is included elsewhere in this release. 

Forward-Looking Statements

Certain of the statements contained herein that are not historical facts are forward-looking statements within the meaning of the Private Securities Reform Act. CASB's actual results may differ materially from those included in the forward-looking statements. Forward-looking statements are typically identified by words or phrases such as "believe," "expect," "intend," "may increase," "may fluctuate," and similar expressions or future or conditional verbs such as "will," "should," "would," and "could." These forward-looking statements involve risks and uncertainties including, but not limited to, economic conditions, portfolio growth, the credit performance of the portfolios, including bankruptcies, and seasonal factors; changes in general economic conditions including the performance of financial markets, prevailing inflation and interest rates, realized gains from sales of investments, gains from asset sales, and losses on commercial lending activities; results of various investment activities; the effects of competitors' pricing policies, of changes in laws and regulations on competition and of demographic changes on target market populations' savings and financial planning needs; industry changes in information technology systems on which we are highly dependent; failure of acquisitions to produce revenue enhancements or cost savings at levels or within the time frames originally anticipated or unforeseen integration difficulties; the adoption by CASB of an FFIEC policy that provides guidance on the reporting of delinquent consumer loans and the timing of associated credit charge-offs for financial institution subsidiaries; and the resolution of legal proceedings and related matters.  In addition, the banking industry in general is subject to various monetary and fiscal policies and regulations, which include those determined by the Federal Reserve Board, the Federal Deposit Insurance Corporation, and state regulators, whose policies and regulations could affect CASB's results. These statements are representative only on the date hereof, and CASB undertakes no obligation to update any forward-looking statements made.

 

BALANCE SHEET         Three Month   One Year
(Dollars in thousands except per share amounts) December 31, 2009   September 30, 2009 Change December 31, 2008 Change
(Unaudited)              
ASSETS              
Cash and due from banks $4,008   $4,401 -9% $11,859 -66%
Interest-bearing deposits 141,587   69,838 103% 41,607 240%
                 
Securities available-for-sale 227,805   242,136 -6% 123,678 84%
Federal Home Loan Bank (FHLB) stock 11,920   11,920 0% 11,920 0%
Securities held-to-maturity 36,177   26,912 34% 120,594 -70%
Total securities   275,902   280,968 -2% 256,192 8%
Loans                
Business   469,196   473,546 -1% 485,060 -3%
R/E construction   256,917   284,888 -10% 406,505 -37%
Commercial R/E   183,286   193,652 -5% 122,951 49%
Multifamily   82,418   84,029 -2% 86,864 -5%
Home equity/consumer   31,738   31,455 1% 30,772 3%
Residential   179,133   163,151 10% 126,089 42%
Total loans   1,202,688   1,230,721 -2% 1,258,241 -4%
Deferred loan fees   (3,575)   (3,204) 12% (3,069) 16%
Allowance for loan losses   (25,900)   (24,749) 5% (16,439) 58%
Loans, net   1,173,213   1,202,768 -2% 1,238,733 -5%
Real estate owned (REO) and other repossessed assets 18,842   6,967 170% 1,446 NM
Premises and equipment, net 14,526   15,009 -3% 15,463 -6%
Bank owned life insurance 24,522   24,275 1% 23,638 4%
Goodwill   12,885   12,885 0% 24,585 -48%
Core deposit intangible, net 352   388 -9% 493 -29%
Other assets   38,791   29,488 32% 23,303 66%
Total assets   $1,704,628   $1,646,987 3% $1,637,319 4%
                 
LIABILITIES AND EQUITY            
Liabilities:              
Deposits              
Personal checking accounts   $294,238   $198,766 48% $102,123 188%
Business checking accounts   150,684   128,846 17% 84,720 78%
Total checking accounts   444,922   327,612 36% 186,843 138%
Savings and money market accounts   133,130   128,918 3% 204,035 -35%
Certificates of deposit   561,722   576,133 -3% 615,904 -9%
Total deposits   1,139,774   1,032,663 10% 1,006,782 13%
FHLB advances   239,000   239,000 0% 249,000 -4%
Securities sold under agreement to repurchase 145,410   147,455 -1% 146,390 -1%
Federal Reserve borrowings 20,000   60,000 -67% 40,000 -50%
Jr. Sub. Deb. (Trust Preferred Securities) 15,465   15,465 0% 15,465 0%
Jr. Sub. Deb. (Trust Preferred Securities), at fair value 3,341   8,357 -60% 10,510 -68%
Other liabilities   7,188   7,489 -4% 9,050 -21%
Total liabilities   1,570,178   1,510,429 4% 1,477,197 6%
                 
Stockholders' equity:              
Preferred stock   37,038   36,931 0% 36,616 1%
Common stock and paid in capital 41,154   41,129 0% 40,901 1%
Retained earnings   55,024   54,503 1% 80,876 -32%
Warrants issued to US Treasury 2,389   2,389 0% 2,389 NM
Accumulated other comprehensive gain (loss), net (1,155)   1,606 NM (660) NM
Total stockholders' equity   134,450   136,558 -2% 160,122 -16%
Total liabilities and stockholders' equity $1,704,628   $1,646,987 3% $1,637,319 4%

 

STATEMENT OF OPERATIONS Quarter Ended   Quarter Ended Three Month Quarter Ended One Year
(Dollars in thousands except per share amounts) December 31, 2009   September 30, 2009 Change December 31, 2008 Change
(Unaudited)              
Interest income   $20,014   $20,189 -1% $22,419 -11%
Interest expense   9,586   9,271 3% 11,291 -15%
Net interest income   10,428   10,918 -4% 11,128 -6%
Provision for loan losses 8,000   4,000 100% 2,400 233%
Net interest income after provision for loan losses 2,428   6,918 -65% 8,728 -72%
Other income:              
Checking fees   1,323   1,342 -1% 1,208 10%
Service fees   261   237 10% 266 -2%
Bank owned life insurance   265   239 11% 266 0%
Gain on sales/calls of securities   649   852 -24% 2 NM
Gain on sale of loans   15   23 -35% 9 67%
Fair value gains   5,017   351 NM 25 NM
Other   115   123 -7% 114 1%
Total other income   7,645   3,167 141% 1,890 304%
                 
Total income   10,073   10,085 0% 10,618 -5%
Other expenses:              
Compensation expense   3,428   3,382 1% 3,505 -2%
Other operating expenses   4,050   3,989 2% 3,675 10%
REO expense   1,001   505 98% 13 NM
Writedowns/losses on sale of REO   141   69 104% -- NM
Total other expenses   8,620   7,945 8% 7,193 20%
                 
Net income before provision for income tax 1,453   2,140 -32% 3,425 -58%
                 
Provision for income tax 338   507 -33% 964 -65%
                 
Net income   1,115   1,633 -32% 2,461 -55%
                 
Dividends on preferred stock 487   487 0% 216 125%
Accretion of issuance discount on preferred stock 107   105 2% 35 206%
                 
Income available for common stockholders $521   $1,041 -50% $2,210 -76%
                 
NET INCOME PER COMMON SHARE INFORMATION          
                 
Net income per common share, basic $0.04   $0.09 -50% $0.18 -77%
Net income per common share, diluted $0.04   $0.09 -50% $0.18 -76%
                 
Weighted average number of shares outstanding            
Basic     12,146,080   12,128,257   12,071,032  
Diluted   12,146,080   12,128,257   12,119,401  

 

STATEMENT OF OPERATIONS Twelve Months Ended   Twelve Months Ended Twelve Month
(Dollars in thousands except per share amounts) December 31, 2009   December 31, 2008 Change
(Unaudited)          
Interest income   $81,828   $92,571 -12%
Interest expense   38,540   46,686 -17%
Net interest income   43,288   45,885 -6%
Provision for loan losses 44,175   7,240 510%
Net interest (loss) income after provision for loan losses (887)   38,645 -102%
Other income:          
Checking fees   5,047   4,848 4%
Service fees   1,033   1,092 -5%
Bank owned life insurance   952   1,056 -10%
Gain on sales/calls of securities   1,845   398 364%
Gain on sale of loans   176   128 38%
Fair value gains   7,169   912 686%
Other   474   453 5%
Total other income   16,696   8,887 88%
             
Total income   15,809   47,532 -67%
Other expenses:          
Compensation expense   14,004   14,544 -4%
Other operating expenses   17,007   13,936 22%
REO expense   1,829   60 NM
Writedowns/losses on sale of REO   1,489   3 NM
OTTI charge   858   17,338 -95%
Other expenses excluding goodwill impairment   35,187   45,881 -23%
Goodwill impairment   11,700   -- NM
Total other expenses   46,887   45,881 2%
             
Net (loss) income before benefit for income tax (31,078)   1,651 NM
             
Benefit for income tax   (7,610)   (439) NM
             
Net (loss) income   (23,468)   2,090 NM
             
Dividends on preferred stock 1,943   216 800%
Accretion of issuance discount on preferred stock 422   35 NM
             
(Loss) income available for common stockholders $(25,833)   $1,839 NM
             
NET (LOSS) INCOME PER COMMON SHARE INFORMATION      
             
Net (loss) income per common share, basic $(2.13)   $0.15 NM
Net (loss) income per common share, diluted $(2.13)   $0.15 NM
             
Weighted average number of shares outstanding        
Basic     12,121,113   12,053,084  
Diluted   12,121,113   12,159,174  

 

(Dollars in thousands except per share amounts)(Unaudited)            
    Quarter Ended     Twelve Months Ended
PERFORMANCE MEASURES AND RATIOS Dec.31, 2009 Sept. 30, 2009 Dec.31, 2008   Dec.31, 2009 Dec.31, 2008
Return on average common equity 4.46% 6.77% 7.33%   -21.99% 1.49%
Return on average assets 0.26% 0.40% 0.62%   -1.43% 0.14%
Efficiency ratio (excluding OTTI and goodwill impairment) 47.70% 56.41% 55.25%   57.23% 52.11%
Net interest margin 2.79% 3.03% 3.01%   2.96% 3.20%
             
    Quarter Ended     Twelve Months Ended
AVERAGE BALANCES Dec.31, 2009 Sept. 30, 2009 Dec.31, 2008   Dec.31, 2009 Dec.31, 2008
Average assets $1,679,477 $1,634,855 $1,580,279   1,640,201 1,534,458
Average earning assets 1,483,361 1,430,829 1,469,312   1,461,272 1,435,055
Average total loans 1,232,078 1,231,888 1,226,143   1,242,588 1,183,072
Average deposits 1,083,453 1,024,489 979,591   1,017,348 966,316
Average equity (including preferred stock) 137,024 133,375 137,164   143,534 129,083
Average common equity (excluding preferred stock) 100,056 96,513 122,513   106,716 125,400
Average tangible common equity (excluding pref stock and goodwill) 86,803 83,223 97,416   90,523 100,251
             
EQUITY ANALYSIS Dec.31, 2009 Sept. 30, 2009 Dec.31, 2008      
Total equity $134,450 $136,558 $160,122      
Less: preferred stock 37,038 36,931 36,616      
Total common equity 97,412 99,627 123,506      
Less: goodwill and intangibles 13,237 13,273 25,078      
Tangible common equity $84,175 $86,354 $98,428      
             
Common stock outstanding 12,146,080 12,146,080 12,071,032      
Book value per common share $8.02 $8.20 $10.23      
Tangible book value per common share $6.93 $7.11 $8.15      
             
ASSET QUALITY Dec.31, 2009 Sept. 30, 2009 Dec.31, 2008      
Nonperforming loans (NPLs) $106,096 $125,687 $40,278      
Nonperforming loans/total loans 8.82% 10.21% 3.20%      
REO and other repossessed assets $18,842 $6,967 $1,446      
Nonperforming assets $124,938 $132,654 $41,724      
Nonperforming assets/total assets 7.33% 8.05% 2.55%      
Net loan charge-offs in the quarter $6,388 $3,368 $506      
Net charge-offs in the quarter/total loans 0.53% 0.27% 0.04%      
             
Allowance for loan losses $25,900 $24,749 $16,439      
Plus: Allowance for off-balance sheet commitments 69 75 93      
Total allowance for loan losses $25,969 $24,824 $16,532      
Total allowance for loan losses/total loans 2.16% 2.02% 1.31%      
Total allowance for loan losses/nonperforming loans 24% 20% 41%      
             
Capital/asset ratio (inc. Jr. Sub. Deb.) 9.35% 9.81% 11.31%      
Capital/asset ratio (Tier 1, inc. Jr. Sub. Deb.) 8.84% 9.05% 10.30%      
Tangible cap/asset ratio (ex. Jr. Sub. Deb. and preferred stock) 4.98% 5.29% 6.11%      
Risk based capital/risk weighted asset ratio 13.14% 13.00% 13.26%      
             
    Quarter Ended        
INTEREST SPREAD ANALYSIS Dec.31, 2009 Sept. 30, 2009 Dec.31, 2008      
Yield on interest-bearing deposits 0.20% 0.21% 0.35%      
Yield on total loans 5.54% 5.51% 6.16%      
Yield on investments 4.11% 4.38% 5.35%      
Yield on earning assets 5.35% 5.60% 6.07%      
             
Cost of deposits 1.55% 1.51% 2.53%      
Cost of FHLB advances 4.35% 4.35% 4.18%      
Cost of Federal Reserve borrowings 0.25% 0.25% 1.08%      
Cost of securities sold under agreement to repurchase 5.88% 5.89% 5.01%      
Cost of Jr. Sub. Deb. 8.76% 8.70% 8.12%      
Cost of interest-bearing liabilities 2.65% 2.63% 3.33%      
             
Net interest spread 2.70% 2.97% 2.74%      
Net interest margin 2.79% 3.03% 3.01%      
             

 

RECONCILIATION TO NON-GAAP FINANCIAL MEASURES*            
(Dollars in thousands)              
(Unaudited)                
        Quarter Ended     Twelve Months Ended
      Dec.31, 2009 Sept. 30, 2009 Dec.31, 2008   Dec.31, 2009 Dec.31, 2008
                 
EFFICIENCY RATIO              
Net interest income   $10,428 $10,918 $11,128   $43,288 $45,885
Other income     7,645 3,167 1,890   16,696 8,887
Total income     $18,073 $14,085 $13,018   $59,984 $54,772
                 
Total other expenses   $8,620 $7,945 $7,193   $46,887 $45,881
OTTI     $-- $-- $--   $(858) $(17,338)
Goodwill impairment   $-- $-- $--   $(11,700) $--
Total other expenses (excluding OTTI and goodwill impairment) $8,620 $7,945 $7,193   $34,329 $28,543
                 
Efficiency ratio (excluding OTTI and goodwill impairment) 47.70% 56.41% 55.25%   57.23% 52.11%
                 
TANGIBLE COMMON EQUITY RATIO            
Total assets     $1,704,628 $1,646,987 $1,637,319      
Less goodwill and intangibles   13,237 13,273 25,078      
Total tangible assets   $1,691,391 $1,633,714 $1,612,241      
                 
Tangible common equity   $84,175 $86,354 $98,428      
Tangible cap/asset ratio (ex. Jr. Sub. Deb. and preferred stock) 4.98% 5.29% 6.11%      
                 
*Management believes that the presentation of non-GAAP results provides useful information to investors regarding the effects on the Company's reported results of operations.    

 



            

Mot-clé


Coordonnées