Community Bankers Trust Corporation Reports 2nd Quarter 2012 Results

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

(Logo:  http://photos.prnewswire.com/prnh/20120727/PH46884LOGO )

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

  • Net income increased $220,000 from the first quarter, or 22.2%.
  • Non-performing assets declined $1.7 million from March 31, 2012 and $13.1 million from June 30, 2011.
  • Noninterest expense decreased $689,000, or 7.4%, in the second quarter of 2012 compared to the second quarter of 2011.
  • In May, the Company received regulatory approvals to pay and paid $489,000 for one current and one previously deferred TARP dividend payment and its current interest payment due on trust preferred securities.

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

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

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

RESULTS OF OPERATIONS

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

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

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

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

 

SUMMARY INCOME STATEMENT








(Dollars in thousands)

For the three months ended


For the six months ended


June 30, 2012


June 30, 2011


June 30, 2012


June 30, 2011

Interest income

$     14,119


$     14,492

$     27,928

$     27,886

Interest expense

2,587


3,079


5,299


6,390

Net interest income 

11,532


11,413


22,629


21,496

Provision for loan losses

500


-


750


1,498

Net interest income after provision for








  loan losses

11,032


11,413


21,879


19,998

Noninterest income

(704)


(1,431)


(1,761)


(2,837)

Noninterest expense

8,645


9,334


17,055


18,545

Income tax (expense) benefit

(473)


(127)


(863)


711

Net income (loss)

$        1,210


$           521


$        2,200


$        (673)

Dividends paid on preferred stock

221


-


442


-

Accretion of discount on preferred stock

55


53


110


104

Preferred dividends not paid

-


221


-


442

Net income/(loss) available to common








  stockholders

$           934


$           247


$        1,648


$     (1,219)









 Net income/(loss) per share available to








  common stockholders:








Basic

$          0.04


$          0.01


$          0.08


$       (0.06)

Diluted

$          0.04


$          0.01


$          0.08


$       (0.06)

 

Interest Income

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

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

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

Interest Expense

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

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

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

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

Net Interest Income

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

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

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

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

 

NET INTEREST MARGIN


(Dollars in thousands)

For the three months ended


6/30/2012


6/30/2011


3/31/2012







Average interest earning assets

$      971,151


$     921,089


$  958,921

Interest income

$        14,119


$       14,492


$    13,809

Interest income - tax equivalent

$        14,180


$       14,610


$    13,870

Yield on interest earning assets

5.84%


6.34%


5.79%

Average interest bearing liabilities

$      912,831


$     896,970


$  907,829

Interest expense

$          2,587


$         3,079


$      2,712

Cost of interest bearing liabilities

1.13%


1.37%


1.20%

Net interest income

$        11,532


$       11,413


$    11,097

Net interest income - tax equivalent

$        11,593


$       11,531


$    11,158

Interest spread

4.71%


4.97%


4.59%

Net interest margin

4.78%


5.01%


4.65%

 


For the six months ended


6/30/2012


6/30/2011





Average interest earning assets

$     965,450


$     939,582

Interest income

$       27,928


$       27,886

Interest income - tax equivalent

$       28,050


$       28,216

Yield on interest earning assets

5.81%


6.01%

Average interest bearing liabilities

$     910,330


$     908,031

Interest expense

$         5,299


$         6,390

Cost of interest bearing liabilities

1.16%


1.41%

Net interest income

$       22,629


$       21,496

Net interest income - tax equivalent

$       22,751


$       21,826

Interest spread

4.65%


4.60%

Net interest margin

4.71%


4.65%








 

Provision for Loan Losses

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

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

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

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

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

The following table reconciles the activity in the Company's non-covered allowance for loan losses, by quarter, for the past six quarters.

 

CREDIT QUALITY








(Dollars in thousands)

2012

2012


2011

2011

2011

2011


Second

First


Fourth

Third

Second

First


Quarter

Quarter


Quarter

Quarter

Quarter

Quarter

Allowance for loan losses:
















Beginning of period

$  13,935

$  14,835


$  15,764

$  16,803

$  21,542

$  25,543









Provision for loan losses

500

500


-

-

-

1,498









Charge-offs

(1,147)

(1,557)


(969)

(1,366)

(4,825)

(5,634)









Recoveries

238

157


40

327

86

135









Net charge-offs

(909)

(1,400)


(929)

(1,039)

(4,739)

(5,499)









End of period

$   13,526

$  13,935


$  14,835

$  15,764

$  16,803

$  21,542

 

Noninterest Income

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

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

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

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

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

Noninterest Expense

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

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

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

Income Taxes

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

FINANCIAL CONDITION

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

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

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

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

 

NON-COVERED LOANS






(Dollars in thousands)








June 30, 2012


March 31, 2012


December 31, 2011



Amount

% of Non-Covered Loans


Amount

% of Non-Covered Loans


Amount

% of Non-Covered Loans

Mortgage loans on real estate:










Residential 1-4 family

$  128,256

23.36%


$  127,111

23.15%


$  127,200

23.34%


Commercial

237,070

43.18%


231,274

42.13%


220,471

40.46%


Construction and land development

65,044

11.85%


67,240

12.25%


75,691

13.89%


Second mortgages

8,519

1.55%


8,458

1.54%


8,129

1.49%


Multifamily

20,308

3.70%


19,785

3.60%


19,746

3.62%


Agriculture

10,663

1.93%


10,897

1.99%


11,444

2.10%


   Total real estate loans

469,860

85.57%


464,765

84.66%


462,681

84.90%

Commercial loans

69,682

12.69%


73,959

13.47%


72,149

13.24%

Consumer installment loans

7,975

1.45%


8,597

1.57%


8,461

1.55%

All other loans

1,567

0.29%


1,659

0.30%


1,659

0.31%


   Gross loans

549,084

100.00%


548,980

100.00%


544,950

100.00%

Allowance for loan losses

(13,526)



(13,935)



(14,835)


Net unearned income/unamortized premium on loans

(66)



(191)



(232)


Non-covered loans, net of unearned income

$  535,492



$  534,854



$  529,883


 

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

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

 

INVESTMENT SECURITIES






(Dollars in thousands)

June 30, 2012


March 31, 2012


December 31, 2011


 Amortized Cost


 Fair Value


 Amortized Cost


 Fair Value


 Amortized Cost


 Fair Value

Securities Available for Sale












U.S. Treasury issue and other












      U.S. Government agencies

$      90,818


$ 90,673


$   16,384


$ 16,479


$     8,260


$   8,447

State, county and municipal

110,069


115,742


78,078


81,372


58,183


62,043

Corporate and other bonds

7,767


7,698


6,788


6,739


4,801


4,631

Mortgage backed securities

44,953


45,314


129,945


130,721


156,582


157,643

  Total securities available for sale

$   253,607


$259,427


$ 231,195


$235,311


$ 227,826


$232,764














June 30, 2012


March 31, 2012


December 31, 2011


 Amortized Cost


 Fair Value


 Amortized Cost


 Fair Value


 Amortized Cost


 Fair Value

Securities Held to Maturity












State, county and municipal

$      12,154


$ 13,393


$   12,161


$ 13,311


$   12,168


$ 13,479

Mortgage backed securities

41,053


43,279


46,956


49,522


52,254


55,106

  Total securities held to maturity

$      53,207


$ 56,672


$   59,117


$ 62,833


$   64,422


$ 68,585

 

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

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

 

INTEREST BEARING DEPOSITS




(Dollars in thousands)





June 30, 2012

December 31, 2011

June 30, 2011

NOW

$         131,040

$                128,758

$     111,268

MMDA

115,813

115,397

121,210

Savings

73,332

69,872

67,564

Time deposits less than $100,000

305,226

326,383

332,895

Time deposits $100,000 and over

248,538

228,128

213,043

    Total interest bearing deposits

$         873,949

$                868,538

$     845,980

 

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

Asset Quality – non-covered assets

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

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

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

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

 

ASSET QUALITY (NON-COVERED)

2012


2011

(Dollars in thousands)

Second

First


Fourth

Third

Second

First


Quarter

Quarter


Quarter

Quarter

Quarter

Quarter









Nonaccruing loans

$ 25,168

$ 25,601


$ 28,542

$  36,177

$ 37,736

$ 42,029

Loans past due over 90 days and accruing








  interest

-

403


2,005

80

-

282

Total nonperforming non-covered loans

$ 25,168

$ 26,004


$ 30,547

$  36,257

$ 37,736

$ 42,311

Other real estate owned non-covered

11,869

12,696


10,252

8,858

12,393

7,332

Total nonperforming non-covered assets

$ 37,037

$ 38,700


$ 40,799

$  45,115

$ 50,129

$ 49,643

















Allowance for loan losses to loans

2.46%

2.54%


2.72%

3.12%

3.35%

4.19%

Allowance for loan losses to








  nonperforming assets

36.52%

36.01%


36.36%

34.94%

33.52%

43.39%

Allowance for loan losses to nonaccrual








  loans

53.74%

54.43%


51.98%

43.57%

44.53%

51.26%

Nonperforming assets to loans and other








  real estate

6.60%

6.89%


7.35%

8.78%

9.76%

9.52%

Net charge-offs for quarter to average








  loans, annualized

0.66%

1.02%


0.71%

0.83%

3.74%

4.25%

 

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

 

NON-COVERED NONACCRUAL LOANS

(Dollars in thousands)




June 30, 2012


December 31, 2011







Amount

% of Non-Covered Loans


Amount

% of Non-Covered Loans

Mortgage loans on real estate:







Residential 1-4 family

$      6,577

1.20%


$      5,320

0.98%


Commercial

7,768

1.41%


9,187

1.69%


Construction and land development

9,759

1.78%


12,718

2.33%


Second mortgages

140

0.03%


189

0.03%


Multifamily

-

0.00%


-

0.00%


Agriculture

54

0.01%


53

0.01%



Total real estate loans

24,298

4.43%


27,467

5.04%

Commercial loans

695

0.13%


1,003

0.18%

Consumer installment loans

175

0.03%


72

0.01%

All other loans

-

0.00%


-

0.00%




Gross loans

$   25,168

4.58%


$   28,542

5.24%

 

Capital Requirements

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

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

About Community Bankers Trust Corporation

The Company is the holding company for Essex Bank, a Virginia state bank with 24 full-service offices, 13 of which are in Virginia, seven of which are in Maryland and four of which are in Georgia.  Additional information is available on the Company's website at www.cbtrustcorp.com.

Earnings Conference Call and Webcast

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

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

Forward-Looking Statements

This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements with respect to the Company's operations, performance, future strategy and goals. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in the following: the quality or composition of the Company's loan or investment portfolios, including collateral values and the repayment abilities of borrowers and issuers; assumptions that underlie the Company's allowance for loan losses; general economic and market conditions, either nationally or in the Company's  market areas; the ability of the Company to comply with regulatory actions, and the costs associated with doing so; the interest rate environment; competitive pressures among banks and financial institutions or from companies outside the banking industry; real estate values; the demand for deposit, loan, and investment products and other financial services; the demand, development and acceptance of new products and services; the Company's compliance with, and the timing of future reimbursements from the FDIC to the Company under, the shared loss agreements; assumptions and estimates that underlie the accounting for loan pools under the shared loss agreements; consumer profiles and spending and savings habits; the securities and credit markets; costs associated with the integration of banking and other internal operations; management's evaluation of goodwill and other assets on a periodic basis, and any resulting impairment charges, under applicable accounting standards; the soundness of other financial institutions with which the Company does business; inflation; technology; and legislative and regulatory requirements. Many of these factors and additional risks and uncertainties are described in the Company's Annual Report on Form 10-K for the year ended December 31, 2011 and other reports filed from time to time by the Company with the Securities and Exchange Commission. This press release speaks only as of its date, and the Company disclaims any duty to update the information in it.

 

Consolidated Statements of Financial Condition

Unaudited Condensed

(Dollars in thousands)





June 30, 2012

December 31, 2011

June 30, 2011





     Assets




Cash and due from banks

$          11,943

$         11,078

$         11,065

Interest bearing bank deposits

17,808

10,673

7,408

Federal funds sold

7,000

-

-

  Total cash and cash equivalents

36,751

21,751

18,473





Securities available for sale, at fair value

259,427

232,764

232,278

Securities held to maturity

53,207

64,422

72,388

Equity securities, restricted, at cost

6,804

6,872

6,965

  Total securities

319,438

304,058

311,631

Loans held for resale

1,179

580

83





Loans not covered by FDIC shared loss agreements

549,018

544,718

501,056

Loans covered by FDIC shared loss agreements

92,850

97,561

104,314

Allowance for loan losses (non-covered)

(13,526)

(14,835)

(16,803)

Allowance for loan losses (covered)

(456)

(776)

(829)

  Net loans

627,886

626,668

587,738





Bank premises and equipment

34,408

35,084

35,017

Other real estate owned, non-covered

11,869

10,252

12,393

Other real estate owned, covered by FDIC

3,923

5,764

8,674

FDIC receivable

584

1,780

1,570

Bank owned life insurance

14,869

14,592

6,961

Core deposit intangibles, net

11,427

12,558

13,689

FDIC indemnification asset

37,915

42,641

51,127

Other assets

15,647

16,768

18,127

    Total assets

$      1,115,896

$      1,092,496

$      1,065,483





     Liabilities








  Deposits:




    Noninterest bearing

79,909

64,953

64,495

    Interest bearing

873,949

868,538

845,980

      Total deposits

953,858

933,491

910,475





Federal Home Loan Bank advances

37,000

37,000

37,000

Trust preferred capital notes

4,124

4,124

4,124

Other liabilities

7,555

6,701

4,806

    Total liabilities

1,002,537

981,316

956,405





Stockholders' Equity




Preferred stock (5,000,000 shares authorized    

    $0.01 par value; 17,680 shares issued and   

    outstanding)

17,680

17,680

17,680

Discount on preferred stock

(344)

(454)

(556)

Warrants on preferred stock

1,037

1,037

1,037

Common stock (200,000,000 shares

    authorized $0.01 par value; 21,643,474 shares,
    21,627,549 shares, and 21,627,549 shares, issued
    and outstanding, respectively)

216

216

216

Additional paid in capital

144,303

144,243

144,181

Accumulated deficit

(52,334)

(53,761)

(55,776)

Accumulated other comprehensive income

2,801

2,219

2,296

    Total stockholders' equity

113,359

111,180

109,078

    Total liabilities and stockholders' equity

$      1,115,896

$      1,092,496

$      1,065,483


 

Consolidated Statements of Operations







Unaudited Condensed

2012


2011

(Dollars in thousands)


Second

First



Second

First


YTD

Quarter

Quarter


YTD

Quarter

Quarter

Interest and dividend income








Interest and fees on loans

$    15,261

$      7,574

$      7,687


$    14,562

$      7,328

$      7,234

Interest and fees on FDIC covered loans

8,280

4,366

3,914


8,658

4,838

3,820

Interest on federal funds sold

4

3

1


4

2

2

Interest on deposits in other banks

31

19

12


24

10

14

Taxable

4,116

2,039

2,077


3,997

2,085

1,912

Nontaxable

236

118

118


641

229

412

Total interest income

27,928

14,119

13,809


27,886

14,492

13,394

Interest expense








Interest on deposits

4,594

2,241

2,353


5,690

2,711

2,979

Interest on federal funds purchased

3

3

-


1

1

-

Interest on other borrowed funds

702

343

359


699

367

332

Total interest expense

5,299

2,587

2,712


6,390

3,079

3,311









Net interest income

22,629

11,532

11,097


21,496

11,413

10,083









Provision for loan losses

750

500

250


1,498

-

1,498

Net interest income after provision
    for loan losses

21,879

11,032

10,847


19,998

11,413

8,585

Noninterest income








Loss on sale of OREO

(406)

(229)

(177)


(861)

(249)

(612)

FDIC indemnification asset amortization

(3,865)

(1,983)

(1,882)


(5,402)

(2,657)

(2,745)

Gain/(loss) on sale of securities

174

290

(116)


837

176

661

Service charges on deposit accounts

1,291

674

617


1,213

637

576

Other

1,045

544

501


1,376

662

714

Total noninterest income

(1,761)

(704)

(1,057)


(2,837)

(1,431)

(1,406)

Noninterest expense








Salaries and employee benefits

8,415

4,177

4,238


8,375

4,171

4,204

Occupancy expenses

1,316

685

631


1,547

733

814

Equipment expenses

565

270

295


650

320

330

Legal fees

39

15

24


140

35

105

Professional fees

233

148

85


389

198

191

FDIC assessment

1,080

496

584


1,633

761

872

Data processing fees

1,016

499

517


928

476

452

Amortization of intangibles

1,130

565

565


1,130

565

565

Other operating expenses

3,261

1,790

1,471


3,753

2,075

1,678

Total noninterest expense

17,055

8,645

8,410


18,545

9,334

9,211









Net income/(loss) before income tax

3,063

1,683

1,380


(1,384)

648

(2,032)

Income tax (expense) benefit

(863)

(473)

(390)


711

(127)

838









Net income/(loss)

$      2,200

$      1,210

$         990


$        (673)

$         521

$     (1,194)

  Dividends paid on preferred stock

442

221

221


-

-

-

  Accretion of discount on preferred stock

110

55

55


104

53

51

  Preferred dividends not paid

-

-

-


442

221

221

Net income/(loss) available to
    common 
stockholders

$      1,648

$         934

$         714


$     (1,219)

$         247

$     (1,466)

   

Income Statement Trend Analysis






Unaudited







(Dollars in thousands)

Three months ended


Three months ended


June 30,

March 31,


December 31,

September 30,

June 30,


2012

2012


2011

2011

2011

Interest and dividend income







Interest and fees on loans

$      7,574

$     7,687


$        7,396

$        7,314

$   7,328

Interest and fees on FDIC covered  loans

4,366

3,914


4,251

4,667

4,838

Interest on federal funds sold

3

1


1

1

2

Interest on deposits in other banks

19

12


13

28

10

Taxable

2,039

2,077


2,036

2,058

2,085

Nontaxable

118

118


180

204

229

Total interest income

14,119

13,809


13,877

14,272

14,492

Interest expense







Interest on deposits

2,241

2,353


2,504

2,621

2,711

Interest on federal funds purchased

3

-


-

-

1

Interest on other borrowed funds

343

359


360

353

367

Total interest expense

2,587

2,712


2,864

2,974

3,079








Net interest income

11,532

11,097


11,013

11,298

11,413








Provision for loan losses

500

250


-

-

-

Net interest income after provision
    for loan
losses

11,032

10,847


11,013

11,298

11,413

Noninterest income







Loss on sale of OREO

(229)

(177)


(337)

(1,671)

(249)

FDIC indemnification asset amortization

(1,983)

(1,882)


(2,603)

(2,359)

(2,657)

Gains/(loss) on sale of securities

290

(116)


306

1,725

176

Service charges on deposit accounts

674

617


647

643

637

Other

544

501


535

1,000

662

Total noninterest income

(704)

(1,057)


(1,452)

(662)

(1,431)

Noninterest expense







Salaries and employee benefits

4,177

4,238


4,178

4,050

4,171

Occupancy expenses

685

631


660

687

733

Equipment expenses

270

295


298

289

320

Legal fees

15

24


63

241

35

Professional fees

148

85


126

68

198

FDIC assessment

496

584


575

580

761

Data processing fees

499

517


459

478

476

Amortization of intangibles

565

565


565

565

565

Other operating expenses

1,790

1,471


1,703

1,724

2,075

Total noninterest expense

8,645

8,410


8,627

8,682

9,334








Net income/(loss) before income tax

1,683

1,380


934

1,954

648

Income tax (expense) benefit

(473)

(390)


(239)

(532)

(127)








Net income/(loss)

$      1,210

$        990


$            695

$        1,422

$      521

  Dividends paid on preferred stock

221

221


-

-

-

  Accretion of discount on preferred stock

55

55


51

51

53

  Preferred dividends not paid

-

-


221

221

221

Net income/(loss) available to
    common
stockholders

$         934

$        714


$            423

$        1,150

$       247

 

Net Interest Margin Analysis

Average Balance Sheet


(Dollars in thousands)









Quarter ended June 30, 2012


Quarter ended June 30, 2011



Average Balance  Sheet


Interest Income / Expense


Average Rates Earned / Paid


Average Balance  Sheet


Interest Income / Expense


Average Rates Earned / Paid















ASSETS:


Loans, including fees

$    553,227


$   7,574


5.48%


$      506,752


$    7,328


5.78%


Loans covered by FDIC loss share

93,018


4,366


18.77%


105,842


4,838


18.28%


   Total loans

646,245


11,940


7.39%


612,594


12,166


7.94%


Interest bearing bank deposits

33,499


19


0.23%


12,222


10


0.33%


Federal funds sold

10,621


3


0.12%


5,827


2


0.13%


Investments (taxable)

268,628


2,039


3.04%


266,929


2,085


3.12%


Investments (tax exempt) (1)

12,158


179


5.89%


23,517


347


5.90%


   Total earning assets

971,151


14,180


5.84%


921,089


14,610


6.34%


Allowance for loan losses

(14,249)






(20,440)






Non-earning assets

145,880






171,930






   Total assets

$ 1,102,782






$   1,072,579


















LIABILITIES AND


STOCKHOLDERS' EQUITY













Demand - interest bearing

$    238,501


$      236


0.40%


$      236,189


$       347


0.59%


Savings

73,057


70


0.38%


66,661


88


0.53%


Time deposits

558,658


1,935


1.39%


552,425


2,276


1.65%


   Total deposits

870,216


2,241


1.03%


855,275


2,711


1.27%


Fed funds purchased

1,491


3


0.71%


571


1


0.64%


FHLB and other borrowings

41,124


343


3.33%


41,124


367


3.57%


   Total interest-bearing liabilities

912,831


2,587


1.13%


896,970


3,079


1.37%


Non-interest bearing deposits

72,131






58,008






Other liabilities

4,424






10,888






   Total liabilities

989,386






965,866






Stockholders' equity

113,396






106,713






   Total liabilities and













      stockholders' equity

$ 1,102,782






$   1,072,579






Net interest earnings



$ 11,593






$  11,531




Interest spread





4.71%






4.97%


Net interest margin





4.78%






5.01%














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

 

Net Interest Margin Analysis

Average Balance Sheet

(Dollars in thousands)




Six months ended June 30, 2012


Six months ended June 30, 2011



Average Balance Sheet


Interest  Income/ Expense


Average Rates Earned / Paid


Average Balance Sheet


Interest Income/ Expense


Average
Rates
Earned / Paid






















ASSETS:


Loans, including fees

$    551,537


$  15,261


5.53%


$    512,203


$  14,562


5.69%


Loans covered by FDIC loss share

94,282


8,280


17.56%


109,134


8,658


15.87%


     Total loans

645,819


23,541


7.29%


621,337


23,220


7.47%


Interest bearing bank deposits

25,032


31


0.24%


13,445


24


0.36%


Federal funds sold

6,794


4


0.11%


5,222


4


0.16%


Investments (taxable)

275,569


4,116


2.99%


265,939


3,997


3.01%


Investments (tax exempt)(1)

12,236


358


5.85%


33,639


971


5.77%


     Total earning assets

965,450


28,050


5.81%


939,582


28,216


6.01%


Allowance for loan losses

(14,980)






(22,667)






Non-earning assets

147,659






166,660






     Total assets

$ 1,098,129






$ 1,083,575


















LIABILITIES AND


STOCKHOLDERS' EQUITY













Demand - interest bearing

$    237,082


$       480


0.41%


$    234,346


$       693


0.59%


Savings

72,102


142


0.39%


65,814


173


0.52%


Time deposits

559,183


3,972


1.42%


566,390


4,824


1.70%


     Total deposits

868,368


4,594


1.06%


866,550


5,690


1.31%


Fed funds purchased

838


3


0.70%


357


1


0.63%


FHLB and other borrowings

41,124


702


3.42%


41,124


699


3.40%


     Total interest-bearing liabilities

910,330


5,299


1.16%


908,031


6,390


1.41%


Non-interest bearing deposits

70,583






62,870






Other liabilities

4,640






5,240






     Total liabilities

985,553






976,141






Stockholders' equity

112,576






107,434






     Total liabilities and













     stockholders' equity

$ 1,098,129






$ 1,083,575






Net interest earnings



$  22,751






$  21,826




Interest spread





4.65%






4.60%


Net interest margin





4.71%






4.65%














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

 

Non-GAAP Financial Measures

The information below presents certain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP). Common tangible book value equals total stockholders' equity less preferred stock, goodwill and identifiable intangible assets, and common tangible book value per share is computed by dividing common tangible book value by the number of common shares outstanding. Common tangible assets equal total assets less preferred stock, goodwill and identifiable intangible assets.

Management believes that common tangible book value and the ratio of common tangible book value to common tangible assets are meaningful because they are some of the measures that the Company and investors use to assess capital adequacy. Management believes that presenting the change in common tangible book value per share, the change in stock price to common tangible book value per share, and the change in the ratio of common tangible book value to common tangible assets provide meaningful period-to-period comparisons of these measures.

These measures are a supplement to GAAP used to prepare the Company's financial statements and should not be viewed as a substitute for GAAP measures. In addition, the Company's non-GAAP measures may not be comparable to non-GAAP measures of other companies. The following table reconciles these non-GAAP measures from their respective GAAP basis measures.

 


June 30, 2012

December 31, 2011

June 30, 2011

Common Tangible Book Value




Total stockholders' equity

113,359,000

111,180,000

109,078,000

Preferred stock (net)

18,373,000

18,263,000

18,161,000

Core deposit intangibles (net)

11,427,000

12,558,000

13,688,000

Common tangible book value

83,559,000

80,359,000

77,229,000

Shares outstanding

21,643,474

21,627,549

21,627,549

Common tangible book value per share

$                         3.86

$                 3.72

$                 3.57









Stock Price

$                         1.80

$                 1.15

$                 1.35





Price/common tangible book

46.6%

30.9%

37.8%





Common tangible book/common tangible assets



Total assets

1,115,896,000

1,092,496,000

1,065,483,000

Preferred stock (net)

18,373,000

18,263,000

18,161,000

Core deposit intangible (net)

11,427,000

12,558,000

13,688,000

Common tangible assets

1,086,096,000

1,061,675,000

1,033,634,000

Common tangible book value

$               83,559,000

$        80,359,000

$        77,229,000

Common tangible equity to assets

7.69%

7.57%

7.47%

 

SOURCE Community Bankers Trust Corporation



RELATED LINKS
http://www.cbtrustcorp.com

More by this Source


Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.