GLEN ALLEN, Va., July 30 /PRNewswire-FirstCall/ -- Community
Bankers Trust Corporation (the "Company") (NYSE Amex: BTC),
reported its results of operations for the three and six months
ended June 30, 2010.
In response to the results of an extensive independent loan
review and an increase in nonperforming loans during the quarter,
the Company expensed, through its provision for loan losses,
$21.3 million, thereby increasing the
allowance for loan losses to total non-covered loans to 6.89% at
June 30, 2010, from 3.42% at
March 31, 2010. The net loss
available to common stockholders for the second quarter of 2010 was
$19.9 million compared to a net loss
available to common stockholders of $23.6
million for the same period in 2009. The Company's
performance in both quarters was affected by the recognition of
goodwill impairment charges, specifically $5.7 million for the second quarter of 2010 and
$24.0 million for the second quarter
of 2009. Goodwill impairment is a non-cash adjustment that has no
effect on the Company's tangible equity ratio, regulatory capital
ratios, cash flows or liquidity position.
The Company also noted the following with respect to the
second quarter of 2010 results:
- The level of total impaired loans increased from $78.5 million at March 31,
2010 to $125.2 million at
June 30, 2010.
- Excluding FDIC covered assets, the allowance for loan losses to
nonperforming assets increased from 65.40% at March 31, 2010 to 84.27% at June 30, 2010.
- Excluding FDIC covered assets, the allowance for loan losses to
nonaccrual loans increased from 68.97% at March 31, 2010 to 93.03% at June 30, 2010.
- The $5.7 million expense related
to the impairment of the remaining goodwill from the 2008
acquisitions of BOE Financial Services of Virginia, Inc. and TransCommunity Financial
Corporation.
- The ratio of non-covered, nonperforming assets to total assets
was 3.82% at June 30, 2010,
increasing from 2.47% at March 31,
2010.
- Net interest income was constant, at $10.1 million for the second quarter of each of
2010 and 2009, despite a decline in total loan balances of
$34.6 million from June 30, 2009 to June 30,
2010.
- The net interest margin was 4.04% for the second quarter of
2010, up from 3.74% in the second quarter of 2009, as a result of
reduced funding costs.
- Noninterest expenses were $10.5
million for both the second quarter of each of 2010 and
2009.
- The Company had no loans 90 days or more past due and still
accruing at June 30, 2010.
George M. Longest, Jr., President
and Chief Executive Officer commented, "During the second quarter
of 2010, we performed an extensive loan review which closely
examined 65% of our non-covered loan portfolio, including 89% of
our acquisition, development and construction loans and 82% of all
non-owner occupied commercial real estate loans. The
purpose of this review was to further determine the level of credit
risk in our portfolio. The review, along with a more
conservative internal recognition of problem loans, contributed to
the increase in our loans deemed "impaired." While there is
remaining uncertainty in the markets we serve, we believe we have
reserved an appropriate amount for the credit risk which currently
exists in our portfolio, and we are focused on normalizing the
provision for loan losses in future quarters. We have also
been performing a horizontal review of our loan portfolio to ensure
that we have taken all steps to protect our borrowing positions
with our customers. This includes analyzing the quality of
the entire credit process, improving documentation standards, and
certifying the risk ratings of all active loans.
Mr. Longest continued, "During the second quarter of 2010, we
announced a change in strategic direction of the company. Our
strategy has shifted from that of an aggressive acquisition
platform, to one that meets the banking needs of the communities we
serve, while providing sustainable returns to our
stockholders. To this end, we are taking the necessary steps
to return immediately to profitability. We are actively
analyzing our market base to assess the contributions of all
branches to our franchise value and will take the appropriate
actions in the third quarter of this year. Additionally, we
will make aggressive expense reductions, and will look to
restructure and strengthen the balance sheet. We are confident that
the analysis of these potential critical paths and the resulting
execution of these initiatives will lead us back to profitability
quickly."
Mr. Longest added, "Our goal is an immediate return to
consistent quarterly profits. To accomplish this, we have no
alternative as a Company but to make clear and intelligent
decisions in the next 60 days, no matter how difficult, to
accomplish that goal as soon as possible. That is our full
focus."
RESULTS OF OPERATIONS
Net loss available to common stockholders was $19.9 million or ($0.93) per common share on a diluted basis, for
the quarter ended June 30, 2010
compared with a loss of $23.6 million
or ($1.10) per common share on a
diluted basis, for the quarter ended June
30, 2009. The loss for the quarter was primarily
driven by two factors: $21.3 million
in loan loss provisions coupled with the impairment charge for the
remaining $5.7 million non tax
deductible goodwill. Economic conditions, evidenced by the
significant loan loss provision taken this quarter, warranted an
impairment evaluation of goodwill prior to the annual evaluation
date of December 31, 2010.
While losses were less than the same quarter in the prior year, the
net losses in 2009 were driven by a non tax deductible goodwill
impairment charge of $24.0
million.
For the six months ended June 30,
2010, net losses available to common stockholders was
$22.9 million, compared with net
losses available to common stockholders of $13.7 million for the same period in 2009.
These losses represented ($1.07) per share on a fully diluted basis,
versus ($0.64) for the first six
months of 2009. Losses for the six months ended June 30, 2010, were driven by $26.3 million in loan loss provisions and the
aforementioned non tax deductible goodwill impairment charge.
The losses evidenced in the first six months of 2009 were the
result of the $24.0 million goodwill
impairment charge which was partially offset by a one-time pre-tax
gain of $20.3 million related to
the Suburban Federal Savings Bank (SFSB) transaction in the first
quarter of the year.
Net loss exclusive of tax affected provision for loan losses,
securities gains/(losses) and impairments, core deposit intangible
amortization and goodwill impairments would have been net income of
$829,000 and $1.5 million for the second quarter and six
months ended June 30, 2010,
respectively.
Net Interest Income
Net interest income on a tax equivalent basis was $10.6 million for the quarter ended June 30, 2010, increasing only $70,000 from the same quarter in 2009. Loan
interest income was adversely affected by declining loan balances
as well as an increase in nonperforming loans throughout the second
half of 2009 and the first six months of 2010. However, an
aggressive deposit pricing strategy with respect to all deposit
categories more than offset the decline in loan income noted above,
which resulted in the slight increase in net interest income.
Interest expense on deposits equalled $4.5 million for the three months ended
June 30, 2010, which represented a
$1.8 million or 28.8% improvement
from the same quarter in 2009.
Net interest income on a tax equivalent basis increased
$1.5 million, or 7.5%, for the first
six months of 2010 versus the same period in 2009. A decline
in interest income on a tax equivalent basis from all earning
assets of $2.7 million was off-set by
lower deposit expenses as mentioned above. Interest expense
totalled $10.0 million for the six
months ended June 30, 2010 compared
with $13.2 million for the same
period in 2009, a $3.1 million or
23.9% improvement.
Average interest-earning assets decreased $74.9 million to $1.046 billion for the quarter
ended June 30, 2010 compared with
$1.121 billion for the quarter ended
June 30, 2009. The decrease in
average interest-earning assets was attributable to a $44.3 million decline in taxable securities
coupled with a $17.8 million decline
in loans in the quarter ended June 30,
2010 compared with the quarter ended June 30, 2009. Average interest bearing
liabilities declined $44.2 million
for the same period which was directly attributable to time deposit
run-off.
The net interest margin on a tax equivalent basis increased 30
basis points to 4.04% for the quarter ended June 30, 2010 compared with 3.74% for the quarter
ended June 30, 2009. The
primary component influencing net interest income, as well as the
net interest margin, was a lower overall interest expense relative
to the deposit base. Management proactively lowered rates on
virtually all deposits during the first half of 2010 and throughout
2009 in an effort to enhance earnings. This resulted in a 63 basis
point decline in the cost of deposits for the quarter ended
June 30, 2010 versus the same period
in 2009. The most significant influence on the cost of funds
for the Bank was the repricing of the time deposit base during the
same period. The average cost of time deposits declined 67
basis points from 2.99% for the quarter ended June 30, 2009 to 2.32% for the quarter ended
June 30, 2010. This improvement
was the direct result of prudent deposit pricing in all regions,
while not compromising the Bank's liquidity.
An additional benefit to the net interest margin was the
improved yield on FDIC covered loans. The yield on covered
loans equaled 9.76% for the quarter ended June 30, 2010, an improvement of 46 basis points
from the second quarter of 2009. This is primarily the result
of better than expected performance on these loans.
For the first six months of 2010, the net interest margin on a
tax equivalent basis increased 47 basis points to 4.04% compared
with 3.57% for the same period in 2009. As noted above, the
primary component influencing net interest income, as well as the
net interest margin, was a lower overall interest expense relative
to the deposit base. The cost of deposits for this time period
declined 61 basis points from 2.52% to 1.91% over these respective
periods.
An additional benefit to the net interest margin for the first
six months of the year again was the improved yield on FDIC covered
loans. The yield on these loans improved 62 basis points from
the first six months of 2009 to the same period in 2010.
Provision for Loan Losses
The Company made $20.4 million in
provision for loan losses for non-covered loans for the quarter
ended June 30, 2010 and a
$540,000 provision for the quarter
ended June 30, 2009. The ratio
of the allowance for loan losses to nonperforming non-covered loans
was 93.0% at June 30, 2010 compared
with 90.8% at December 31, 2009. The ratio of allowance for
loan losses to total non-covered loans was 6.89% at June 30, 2010 compared with 3.14% at
December 31, 2009. For the quarter ended June 30, 2010, net charge-offs were $1.4 million compared with net charge-offs of
$102,000 for the quarter ended
June 30, 2009.
The provision for loan losses for non-covered loans totalled
$24.4 million for the six months
ended June 30, 2010 versus
$6.0 million for the same period in
2009. Through the first six months of 2010, the Company had
net charge-offs on non-covered loans of $4.8
million versus $794,000 for
the same period in 2009.
The increase to the loan loss reserves as a percentage of total
non-covered loans during the first half of 2010 reflects economic
conditions that have continued to show signs of deterioration for
classified assets. The significant loan loss provision for
the quarter was due primarily to the following:
- An increase in non-performing loans of $13.0 million since March
31, 2010, and $21.4 million
since December 31, 2009.
- An increase in impaired loans of $46.7
million since March 31, 2010,
and $68.7 million since December 31, 2009.
- A desire to further insulate from the economic downturn.
Management continues to monitor the loan portfolio closely and
make appropriate adjustments using the Company's internal risk
rating system.
The Company did make a provision for loan losses on the covered
loan portfolio for the second quarter of 2010 of $880,000. This provision was due solely to
timing differences in expected cash flows, not an increase in
expected losses. There was no provision for covered loans in 2009
or the first quarter of 2010.
Loans Not Covered by the FDIC Shared-Loss
Agreement
The Company's non-covered loans at June
30, 2010 and December 31, 2009 were comprised of the
following (dollars in thousands):
|
|
|
June 30, 2010
|
|
December 31, 2009
|
|
|
Amount
|
% of Non-
Covered
Loans
|
|
Amount
|
% of Non-
Covered
Loans
|
|
Mortgage loans on real
estate:
|
|
|
|
|
|
|
Residential 1-4
family
|
$150,913
|
26.80%
|
|
$ 146,141
|
25.22%
|
|
Commercial
|
209,205
|
37.16%
|
|
188,991
|
32.62%
|
|
Construction and
land development
|
114,626
|
20.36%
|
|
144,297
|
24.91%
|
|
Second
mortgages
|
10,585
|
1.88%
|
|
13,935
|
2.41%
|
|
Multifamily
|
13,231
|
2.35%
|
|
11,995
|
2.07%
|
|
Agriculture
|
4,124
|
0.73%
|
|
5,516
|
0.95%
|
|
Total
real estate loans
|
502,684
|
89.28%
|
|
510,875
|
88.18%
|
|
Commercial loans
|
47,108
|
8.37%
|
|
42,157
|
7.28%
|
|
Consumer installment
loans
|
9,757
|
1.73%
|
|
14,145
|
2.44%
|
|
All other loans
|
3,493
|
0.62%
|
|
12,205
|
2.10%
|
|
Gross
loans
|
563,042
|
100.00%
|
|
579,382
|
100.00%
|
|
Less allowance
|
(38,785)
|
|
|
(18,169)
|
|
|
Less unearned income on
loans
|
(503)
|
|
|
(753)
|
|
|
Non-covered loans, net of
unearned income
|
$523,754
|
|
|
$560,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality – non-covered assets
At June 30, 2010, non-covered
nonperforming assets totaled $46.0
million and net charge-offs were $4.8
million for the six month period then ended. This compares
with nonperforming assets of $21.8
million and net charge-offs of $7.9
million at and for the year ended December 31, 2009. Nonperforming loans increased
$21.4 million during the first six
months of 2010.
The following table sets forth selected asset quality data,
excluding FDIC covered assets, and ratios for the dates
indicated:
|
|
(dollars in
thousands)
|
|
|
|
|
|
June 30, 2010
|
|
December 31, 2009
|
|
Nonaccrual loans
|
$ 41,690
|
|
$ 20,011
|
|
Loans past due over 90 days and
accruing interest
|
-
|
|
247
|
|
Total nonperforming
non-covered loans
|
41,690
|
|
20,258
|
|
Other real estate owned (OREO) –
non-covered
|
4,333
|
|
1,586
|
|
Total nonperforming
non-covered assets
|
$ 46,023
|
|
$ 21,844
|
|
Balances
|
|
|
|
|
Allowance for loan
losses
|
$ 38,785
|
|
$ 18,169
|
|
Average loans during
quarter, net of unearned income
|
575,457
|
|
573,367
|
|
Loans, net of unearned
income
|
562,539
|
|
578,629
|
|
|
|
|
|
|
Ratios
|
|
|
|
|
Allowance for loan losses
to loans
|
6.89%
|
|
3.14%
|
|
Allowance for loan losses
to nonperforming assets
|
84.27%
|
|
83.18%
|
|
Allowance for loan losses
to nonaccrual loans
|
93.03%
|
|
90.80%
|
|
Nonperforming assets to
loans and other real estate
|
8.12%
|
|
3.77%
|
|
Net charge-offs for
quarter to average loans, annualized
|
.98%
|
|
4.09%
|
|
|
|
|
|
|
|
A further breakout of nonaccrual loans, excluding covered loans,
at June 30, 2010 and December 31, 2009 is below (dollars in
thousands):
|
|
|
June 30, 2010
|
|
December 31, 2009
|
|
|
Amount
of Non
Accrual
|
|
Non-
Covered
Loans
|
|
% of
Non-
Covered
Loans
|
|
Amount
of Non
Accrual
|
|
Non-
Covered
Loans
|
|
% of
Non-
Covered
Loans
|
|
Mortgage loans on real
estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential 1-4
family
|
$ 6,864
|
|
$150,913
|
|
4.55%
|
|
$ 4,750
|
|
$146,141
|
|
3.25%
|
|
Commercial
|
4,285
|
|
209,205
|
|
2.05%
|
|
3,861
|
|
188,991
|
|
2.04%
|
|
Construction and
land development
|
26,009
|
|
114,626
|
|
22.69%
|
|
10,115
|
|
144,297
|
|
7.01%
|
|
Second
mortgages
|
162
|
|
10,585
|
|
1.53%
|
|
194
|
|
13,935
|
|
1.39%
|
|
Multifamily
|
-
|
|
13,231
|
|
-
|
|
-
|
|
11,995
|
|
-
|
|
Agriculture
|
-
|
|
4,124
|
|
-
|
|
-
|
|
5,516
|
|
-
|
|
Total
real estate loans
|
37,320
|
|
502,684
|
|
7.42%
|
|
18,920
|
|
510,875
|
|
3.70%
|
|
Commercial loans
|
4,047
|
|
47,108
|
|
8.59%
|
|
174
|
|
42,157
|
|
0.41%
|
|
Consumer installment
loans
|
263
|
|
9,757
|
|
2.70%
|
|
910
|
|
14,145
|
|
6.43%
|
|
All other loans
|
60
|
|
3,493
|
|
1.72%
|
|
7
|
|
12,205
|
|
0.06%
|
|
Gross
loans
|
$41,690
|
|
$563,042
|
|
7.40%
|
|
$20,011
|
|
$579,382
|
|
3.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans, by definition, are loans where management
believes that it is more likely than not that the borrower will not
be able to fully meet its contractual obligations, including all
principal and interest payments. Under the Company's current
internal loan grading system, this includes all loans adversely
classified "substandard" or worse. These impaired loans have
been determined through analysis, appraisals, or other methods used
by management.
At June 30, 2010 and December 31, 2009, total impaired non-covered
loans equaled $125.2 million and
$56.5 million, respectively.
Management has adopted a nine point risk rating system for which
credits are continually monitored for proper classification.
The increase in impaired loans demonstrates weakening
economic conditions specifically in the real estate market and
management's determination that these credits warrant substandard
or worse classification
The following is a summary of information for impaired and
nonaccrual loans at June 30, 2010,
December 31, 2009 and June 30, 2009 for non-covered loans (dollars in
thousands):
|
|
|
June 30,
2010
|
|
December
31, 2009
|
|
June 30,
2009
|
|
|
|
|
|
|
|
|
Impaired
loans without a valuation allowance
|
$ 65,546
|
|
$ 23,109
|
|
$ 24,188
|
|
Impaired
loans with a valuation allowance
|
59,628
|
|
33,347
|
|
24,681
|
|
Total
impaired loans
|
$
125,174
|
|
$
56,456
|
|
$
48,869
|
|
Valuation
allowance related to impaired loans
|
$ 15,145
|
|
$ 8,779
|
|
$ 6,729
|
|
|
|
|
|
|
|
|
|
About Community Bankers Trust Corporation
The Company is the holding company for Essex Bank, a
Virginia state bank with 25
full-service offices, 14 of which are in Virginia, seven of which are in Maryland and four of which are in Georgia. The Company also operates two loan
production offices. Additional information is available on the
Company's website 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, growth strategy and goals. Actual results
may differ materially from those included in the forward-looking
statements due to a number of factors, including, without
limitation, the effects of and changes in the following: the
quality or composition of the Company's loan or investment
portfolios, including collateral values and the repayment abilities
of borrowers and issuers; assumptions that underlie the Company's
allowance for loan losses; general economic and market conditions,
either nationally or in the Company's market areas; the
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;
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, 2009 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.
COMMUNITY BANKERS
TRUST CORPORATION
CONSOLIDATED STATEMENTS OF
FINANCIAL CONDITION
AS OF JUNE 30, 2010 AND DECEMBER
31, 2009
|
|
|
June 30, 2010
|
December 31,
2009
|
|
|
(Unaudited)
|
(Audited)
|
|
ASSETS
(dollars in
thousands)
|
|
Cash and due
from banks
|
$
18,544
|
$
13,575
|
|
Interest
bearing bank deposits
|
10,871
|
18,660
|
|
Federal
funds sold
|
16,729
|
-
|
|
Total cash
and cash equivalents
|
46,144
|
32,235
|
|
|
|
|
|
Securities
available for sale, at fair value
|
213,925
|
179,440
|
|
Securities
held to maturity, at cost (fair value of $102,952 and $117,008,
respectively)
|
98,070
|
113,165
|
|
Equity
securities, restricted, at cost
|
8,331
|
8,346
|
|
Total
securities
|
320,326
|
300,951
|
|
|
|
|
|
Loans not
covered by FDIC shared-loss agreement (net of allowance for loan
losses of $38,785 and $18,169, respectively)
|
523,754
|
560,460
|
|
Loans
covered by FDIC shared-loss agreement (net of allowance for loan
losses of $829 and $0, respectively)
|
132,131
|
150,935
|
|
Net loans
|
655,885
|
711,395
|
|
|
|
|
|
FDIC
indemnification asset
|
70,662
|
76,107
|
|
Bank
premises and equipment, net
|
36,344
|
37,105
|
|
Other real
estate owned, covered by FDIC shared-loss agreement
|
8,755
|
12,822
|
|
Other real
estate owned, non-covered
|
4,333
|
1,586
|
|
Bank owned
life insurance
|
6,689
|
6,534
|
|
FDIC
receivable under shared- loss agreement
|
15,595
|
7,950
|
|
Core deposit
intangibles, net
|
15,949
|
17,080
|
|
Goodwill
|
-
|
5,727
|
|
Other
assets
|
23,212
|
17,231
|
|
Total
assets
|
$
1,203,894
|
$
1,226,723
|
|
|
|
LIABILITIES
|
|
Deposits:
|
|
|
|
Noninterest
bearing
|
$ 67,223
|
$
62,198
|
|
Interest
bearing
|
977,264
|
969,204
|
|
Total
deposits
|
1,044,487
|
1,031,402
|
|
|
|
|
|
Federal
funds purchased
|
-
|
8,999
|
|
Federal Home
Loan Bank advances
|
37,000
|
37,000
|
|
Trust
preferred capital notes
|
4,124
|
4,124
|
|
Other
liabilities
|
9,175
|
13,604
|
|
Total
liabilities
|
1,094,786
|
1,095,129
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
Preferred
stock (5,000,000 shares authorized, $0.01 par value;
17,680 shares issued and outstanding)
|
17,680
|
17,680
|
|
Warrants on
preferred stock
|
1,037
|
1,037
|
|
Discount on
preferred stock
|
(757)
|
(854)
|
|
Common stock
(200,000,000 shares authorized, $0.01 par value;
21,468,455 shares issued and outstanding)
|
215
|
215
|
|
Additional
paid in capital
|
143,999
|
143,999
|
|
Retained
deficit
|
(55,797)
|
(32,019)
|
|
Accumulated
other comprehensive income
|
2,731
|
1,536
|
|
Total
stockholders' equity
|
109,108
|
131,594
|
|
Total
liabilities and stockholders' equity
|
$
1,203,894
|
$
1,226,723
|
|
|
|
|
|
|
COMMUNITY BANKERS
TRUST CORPORATION
UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS
ENDED JUNE 30, 2010 AND 2009
(dollars and shares in
thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
For the three months
ended
|
For the six months
ended
|
|
|
June 30, 2010
|
June 30, 2009
|
June 30, 2010
|
June 30, 2009
|
|
Interest and dividend
income
|
|
(Restated)
|
|
(Restated)
|
|
Interest and
fees on non covered loans
|
$ 8,478
|
$ 8,959
|
$ 17,201
|
$ 17,416
|
|
Interest and
fees on FDIC covered loans
|
3,386
|
4,278
|
6,979
|
7,228
|
|
Interest on
federal funds sold
|
3
|
12
|
4
|
26
|
|
Interest on
deposits in other banks
|
24
|
81
|
54
|
202
|
|
Interest and
dividends on securities
|
|
|
|
|
|
Taxable
|
2,162
|
2,607
|
4,167
|
5,499
|
|
Nontaxable
|
880
|
820
|
1,774
|
1,577
|
|
Total
interest and dividend income
|
14,933
|
16,757
|
30,179
|
31,948
|
|
Interest expense
|
|
|
|
|
|
Interest on
deposits
|
4,486
|
6,299
|
9,343
|
12,417
|
|
Interest on
federal funds purchased
|
1
|
4
|
1
|
4
|
|
Interest on
other borrowed funds
|
333
|
386
|
664
|
733
|
|
Total
interest expense
|
4,821
|
6,689
|
10,008
|
13,154
|
|
Net interest
income
|
10,113
|
10,068
|
20,171
|
18,794
|
|
Provision for loan
losses
|
21,282
|
540
|
26,324
|
6,040
|
|
Net interest income after
provision for loan losses
|
(11,169)
|
9,528
|
(6,153)
|
12,754
|
|
Noninterest
income
|
|
|
|
|
|
Service
charges on deposit accounts
|
622
|
618
|
1,187
|
1,189
|
|
Gain on bank
acquisition transaction
|
-
|
-
|
-
|
20,255
|
|
Gain (loss)
on securities transactions, net
|
(452)
|
341
|
(98)
|
293
|
|
Gain (loss)
on sale of other real estate
|
(1,182)
|
109
|
(3,559)
|
63
|
|
Other
|
897
|
554
|
2,770
|
981
|
|
Total
noninterest income
|
(115)
|
1,622
|
300
|
22,781
|
|
Noninterest
expense
|
|
|
|
|
|
Salaries and
employee benefits
|
4,805
|
5,028
|
9,936
|
9,454
|
|
Occupancy
expenses
|
713
|
554
|
1,452
|
1,134
|
|
Equipment
expenses
|
363
|
419
|
775
|
762
|
|
Legal
fees
|
96
|
305
|
142
|
555
|
|
Professional
fees
|
743
|
456
|
1,077
|
1,156
|
|
FDIC
assessment
|
613
|
744
|
1,218
|
874
|
|
Data
processing fees
|
572
|
732
|
1,078
|
1,474
|
|
Amortization
of intangibles
|
566
|
654
|
1,131
|
1,110
|
|
Impairment
of goodwill
|
5,727
|
24,032
|
5,727
|
24,032
|
|
Other
operating expenses
|
1,977
|
1,592
|
3,499
|
3,353
|
|
Total
noninterest expense
|
16,175
|
34,516
|
26,035
|
43,904
|
|
Loss before
income taxes
|
(27,459)
|
(23,366)
|
(31,888)
|
(8,369)
|
|
Income tax
expense (benefit)
|
(7,843)
|
(14)
|
(9,508)
|
4,853
|
|
Net
loss
|
$ (19,616)
|
$ (23,352)
|
$ (22,380)
|
$ (13,222)
|
|
Dividends
accrued on preferred stock
|
221
|
220
|
442
|
438
|
|
Accretion of
discount on preferred stock
|
49
|
45
|
97
|
88
|
|
Net loss
available to common stockholders
|
$
(19,886)
|
$
(23,617)
|
$
(22,919)
|
$
(13,748)
|
|
Net income
loss per share -- basic
|
$
(0.93)
|
$
(1.10)
|
$
(1.07)
|
$
(0.64)
|
|
Net income
loss per share -- diluted
|
$
(0.93)
|
$
(1.10)
|
$
(1.07)
|
$
(0.64)
|
|
Weighted
average number of shares outstanding
|
|
|
|
|
|
basic
|
21,468
|
21,468
|
21,468
|
21,468
|
|
diluted
|
21,468
|
21,468
|
21,468
|
21,468
|
|
|
|
|
|
|
|
|
COMMUNITY BANKERS TRUST
CORPORATION
|
|
NET INTEREST MARGIN
ANALYSIS
|
|
AVERAGE BALANCE
SHEETS
|
|
|
The following tables set forth, for each category of
interest-earning assets and interest bearing liabilities, the
average amounts outstanding, the interest earned or paid on such
amounts, and the average rate earned or paid for the quarters ended
June 30, 2010 and 2009. The tables
also set forth the average rate paid on total interest bearing
liabilities, and the net interest margin on average total
interest-earning assets for the same periods. Except as indicated
in the footnotes, no tax equivalent adjustments were made and all
average balances are daily average balances. Any non-accruing loans
have been included in the table as loans carrying a zero yield.
|
|
|
Three months ended June 30,
2010
|
|
Three months ended June 30,
2009
|
|
(dollars in
thousands)
|
Average
Balance
Sheet
|
Interest
Income/
Expense
|
Average
Rates
Earned/Paid
|
|
Average
Balance
Sheet
|
Interest
Income/
Expense
|
Average
Rates
Earned/Paid
|
|
ASSETS:
|
|
|
|
|
|
|
|
|
Loans non
covered, including fees
|
$
575,457
|
$ 8,478
|
5.89%
|
|
$ 548,577
|
$ 8,959
|
6.53%
|
|
FDIC covered
loans, including fees
|
138,675
|
3,386
|
9.76%
|
|
183,400
|
4,278
|
9.33%
|
|
Total loans
|
714,132
|
11,864
|
6.65%
|
|
731,977
|
13,237
|
7.23%
|
|
Interest
bearing bank balances
|
16,885
|
24
|
0.56%
|
|
19,741
|
81
|
1.64%
|
|
Federal
funds sold
|
6,521
|
3
|
0.18%
|
|
24,142
|
12
|
0.20%
|
|
Securities
(taxable)
|
217,695
|
2,162
|
3.97%
|
|
262,006
|
2,607
|
3.98%
|
|
Securities
(tax exempt)(1)
|
91,206
|
1,333
|
5.84%
|
|
83,505
|
1,242
|
5.95%
|
|
Total earning assets
|
1,046,439
|
15,384
|
5.88%
|
|
1,121,371
|
17,179
|
6.13%
|
|
Allowance
for loan losses
|
(23,358)
|
|
|
|
(11,009)
|
|
|
|
Non-earning
assets
|
196,591
|
|
|
|
207,266
|
|
|
|
Total assets
|
$ 1,219,672
|
|
|
|
$ 1,317,628
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Demand - interest
bearing
|
$ 227,433
|
$ 393
|
0.69%
|
|
$ 203,965
|
$ 485
|
0.95%
|
|
Savings
|
62,386
|
87
|
0.56%
|
|
57,364
|
114
|
0.79%
|
|
Time deposits
|
691,278
|
4,006
|
2.32%
|
|
763,276
|
5,700
|
2.99%
|
|
Total deposits
|
981,097
|
4,486
|
1.83%
|
|
1,024,605
|
6,299
|
2.46%
|
|
Federal funds
purchased
|
106
|
1
|
0.53%
|
|
1,832
|
4
|
0.87%
|
|
FHLB and other
borrowings
|
41,124
|
333
|
3.25%
|
|
40,081
|
382
|
3.81%
|
|
Total interest bearing
liabilities
|
1,022,327
|
4,821
|
1.89%
|
|
1,066,518
|
6,685
|
2.51%
|
|
Noninterest bearing
deposits
|
64,070
|
|
|
|
61,421
|
|
|
|
Other liabilities
|
6,646
|
|
|
|
26,387
|
|
|
|
Total liabilities
|
1,093,043
|
|
|
|
1,154,326
|
|
|
|
Stockholders' equity
|
126,629
|
|
|
|
163,302
|
|
|
|
Total
liabilities and stockholders' equity
|
$ 1,219,672
|
|
|
|
$ 1,317,628
|
|
|
|
Net interest earnings
|
|
$ 10,564
|
|
|
|
$ 10,494
|
|
|
Net interest spread
|
|
|
3.99%
|
|
|
|
3.62%
|
|
Net interest margin
|
|
|
4.04%
|
|
|
|
3.74%
|
|
|
|
|
|
|
|
|
|
|
(1)Income and
yields are reported on a tax equivalent basis assuming a federal
tax rate of 34%.
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures)
This press release contains 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 tables reconcile these non-GAAP measures
from their respective GAAP basis measures.
(dollars in thousands, except per common share data)
|
|
Calculation of Common Tangible
Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6/30/2010
|
12/31/2009
|
|
Total Stockholder's
Equity
|
|
|
109,108,000
|
131,594,000
|
|
Preferred Stock
|
|
|
17,960,000
|
17,863,000
|
|
Goodwill
|
|
|
|
-
|
5,727,000
|
|
Core deposit
intangible
|
|
|
15,949,000
|
17,080,000
|
|
Common Tangible Book
Value
|
|
|
$75,199,000
|
$90,924,000
|
|
Shares Outstanding
|
|
|
21,468,455
|
21,468,455
|
|
Common Tangible Book Value Per
Share
|
|
|
$
3.50
|
$
4.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Price at Period
End
|
|
|
$
2.24
|
$
3.21
|
|
Price/Common Tangible
Book
|
|
|
63.9%
|
75.8%
|
|
|
|
|
|
Total Assets
|
|
|
1,203,894,000
|
1,226,723,000
|
|
|
Preferred Stock (net)
|
|
|
17,960,000
|
17,863,000
|
|
|
Goodwill
|
|
|
-
|
5,727,000
|
|
|
Core deposit
intangible
|
|
|
15,949,000
|
17,080,000
|
|
Common Tangible
Assets
|
|
|
1,169,985,000
|
1,186,053,000
|
|
Common Tangible Book
|
|
|
75,199,000
|
90,924,000
|
|
CTE/CTA
|
|
|
|
6.43%
|
7.67%
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Community Bankers Trust Corporation