Community Bankers Trust Corporation Reports Fourth Quarter and Annual Results for 2012

GLEN ALLEN, Va., Jan. 30, 2013 /PRNewswire/ -- Community Bankers Trust Corporation (the "Company") (NYSE MKT: BTC), the holding company for Essex Bank (the "Bank"), today reported results for the fourth quarter of 2012 and the year ended December 31, 2012, including the following:

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

  • Net income for the fourth quarter of 2012 was $1.6 million compared with net income of $695,000 for the fourth quarter of 2011.
  • Net income for the year ended December 31, 2012 was $5.6 million compared with net income of $1.4 million for the year ended December 31, 2011.
  • Earnings per common share, fully diluted, were $0.06 in the fourth quarter of 2012 and were $0.21 for the full year 2012.  This compares with $0.02 for the fourth quarter of 2011 and $0.02 for the year ended December 31, 2011, respectively.
  • Noninterest income increased by $2.5 million, or 50.9%, for the year ended December 31, 2012 compared with the year ended December 31, 2011.
  • Noninterest expense decreased by $3.2 million, or 8.9%, for the year ended December 31, 2012 compared with the year ended December 31, 2011.
  • In December, the Federal Reserve Bank of Richmond and the Bureau of Financial Institutions of the Virginia State Corporation Commission terminated their written agreement with the Company and the Bank.
  • In August, the Company received regulatory approvals to pay its TARP dividend payment due in August, and paid, all five of its then remaining deferred TARP dividend payments and its current interest payment due on its trust preferred securities.  The total amount of the payments was $1.4 million, plus interest that had accrued.  The Company is current on its dividend and interest obligations.

Loan information, excluding loans covered by FDIC shared-loss agreements:

  • Gross loans increased $30.8 million, or 5.7%, for the year ended December 31, 2012 and $16.0 million, or 2.9%, for the fourth quarter of 2012.
  • Net charged-off loans decreased $8.8 million, or 72.4%, for the year ended December 31, 2012 and were $3.4 million, compared with $12.2 million for the year ended December 31, 2011. 
  • Nonaccrual loans decreased $7.5 million, or 26.3%, for the year ended December 31, 2012 and $4.7 million, or 18.2%, for the fourth quarter of 2012.
  • Total nonperforming assets declined $8.4 million, or 20.7%, for the year ended December 31, 2012 and $5.4 million, or 14.2%, for the fourth quarter of 2012.
  • The ratio of the allowance for loan losses to nonaccrual loans was 61.4% at December 31, 2012 compared with 52.0% at December 31, 2011.

Rex L. Smith, III, President and Chief Executive Officer of the Company and the Bank, stated,  "The fourth quarter results show the continued success of our business strategy and finalized a year of prominent accomplishments for the Company.  Our goals for 2012 were to aggressively manage nonperforming assets, to continue to improve our core earnings, to pay all of the previously deferred TARP dividend payments and, if possible, to be released from the written agreement.  Nonperforming assets decreased almost 21% during 2012 despite a continued sluggish economy.  Earnings increased significantly year over year, driven by an increase in noninterest income and a significant decrease in noninterest expense. Because of the increase in net income, we were able to become current on all of our deferred TARP payments in the third quarter.  Finally, we were completely released from our written agreement in December.  The result of these efforts is reflected in our stock price, which improved 130% year over year."

Smith continued, "While these goals were quite meaningful, we have set our sights on new and aggressive goals for 2013.   We were able to grow our loan portfolio significantly in the fourth quarter and I believe that momentum will continue.  In addition, we will strive to have our nonperforming assets at or below the levels of our peers by the end of the year.  Lastly, we are working with the U.S. Treasury and our primary regulators on TARP principal repayment strategies that are non-dilutive to our shareholders.  I am excited by what our team accomplished in 2012, but I am also positive that it was just the beginning of our goal to add significant value for our shareholders."  

RESULTS OF OPERATIONS

Net income was $1.6 million for the fourth quarter of 2012. This compares with net income of $695,000 in the fourth quarter of 2011 and net income of $1.8 million in the third quarter of 2012.  Net income available to common stockholders was $1.3 million in the fourth quarter of 2012 compared with net income available to common stockholders of $423,000 in the fourth quarter of 2011 and net income available to common stockholders of $1.5 million in the third quarter of 2012.  For the year ended December 31, 2012, net income was $5.6 million and net income available to common stockholders was $4.5 million, compared with net income of $1.4 million and net income available to common stockholders of $354,000 for the year ended December 31, 2011. 

Net income available to common stockholders was $4.5 million, or $0.21 per common share on a diluted basis, for the year ended December 31, 2012 compared with net income available to common stockholders of $354,000, or $0.02 per common share on a diluted basis, for the year ended December 31, 2011. The increase of $4.1 million in net income available to common stockholders was driven by a decrease in noninterest expense of $3.2 million, or 8.9%, an increase in noninterest income of $2.5 million, or 50.9%, a reduction in provision for loan losses of $298,000 and an increase in net interest income of $220,000.  This was offset by an increase in income tax expense of $2.1 million.

Net income available to common stockholders was $1.3 million, or $0.06 per common share on a diluted basis, for the quarter ended December 31, 2012 compared with net income available to common stockholders of $423,000, or $0.02 per common share on a diluted basis, for the quarter ended December 31, 2011.  The increase in net income available to common stockholders of $874,000, or 206.6%, was driven by a reduction in noninterest expenses of $1.1 million and an increase in noninterest income of $631,000.  This was offset by an increase in provision for loan losses of $450,000, a reduction in net interest income of $148,000 and an increase in income tax expense of $209,000.

The following table presents summary income statements for the three months ended December 31, 2012, September 30, 2012 and December 31, 2011 and the years ended December 31, 2012 and December 31, 2011.

 

SUMMARY INCOME STATEMENT

(Dollars in thousands)

For the three months ended


For the year ended


December
31,
2012


September
30,
2012


December
31,
2011


December
31,
2012


December
31,
2011

Interest income

$ 12,919


$ 12,872


$ 13,877


$ 53,719


$ 56,035

Interest expense

2,054


2,339


2,864


9,692


12,228

Net interest income

10,865


10,533


11,013


44,027


43,807

Provision for loan losses

450


-


-


1,200


1,498

Net interest income after provision










for loan losses

10,415


10,533


11,013


42,827


42,309

Noninterest income

(821)


152


(1,452)


(2,430)


(4,951)

Noninterest expense

7,573


8,039


8,627


32,667


35,854

Net income before income taxes

2,021


2,646


934


7,730


1,504

Income tax expense

(448)


(837)


(239)


(2,148)


(60)

Net income

1,573


1,809


695


5,582


1,444

Dividends on preferred stock

221


221


221


884


884

Accretion of preferred stock discount

55


55


51


220


206

Net income per share available










to common stockholders

$ 1,297


$ 1,533


$ 423


$ 4,478


$ 354











EPS Basic

$ 0.06


$ 0.07


$ 0.02


$ 0.21


$ 0.02

EPS Diluted

$ 0.06


$ 0.07


$ 0.02


$ 0.21


$ 0.02

Interest Income

Interest income was $12.9 million for the fourth quarter of 2012, an increase of $47,000, from the third quarter of 2012.  Interest income on securities increased $101,000 on this linked quarter basis, which was partially offset by a $60,000 decline in interest and fees on loans.

Year over year, interest income declined $958,000, or 6.9%, when comparing the fourth quarters of 2012 and 2011.  Interest income was $13.9 million in the fourth quarter of 2011 and declined to $12.9 million in the fourth quarter of 2012.  Interest and fees on FDIC covered loans declined $1.4 million when comparing the fourth quarter of 2012 to the fourth quarter of 2011.  This was due to a decrease of $11.9 million on the average balance of FDIC covered loans when comparing the fourth quarter of 2012 to the same period in 2011.  Partially offsetting this decrease was improved interest and fees on loans, which increased $291,000, from $7.4 million in the fourth quarter of 2011 to $7.7 million in the fourth quarter of 2012.  This was the result of an increase of $43.7 million, or 8.4%, in the average balance of non-covered loans from the fourth quarter of 2011 to the fourth quarter of 2012.

Interest income was $53.7 million for the year ended December 31, 2012, a decrease of $2.3 million from interest income of $56.0 million for the year ended December 31, 2011.  Interest and fees on FDIC covered loans declined $3.5 million, from $17.6 million for the year ended December 31, 2011 to $14.1 million for the year ended December 31, 2012.  Additionally, securities income declined $219,000, from $9.1 million for the year ended December 31, 2011 to $8.9 million for the year ended December 31, 2012. The tax-equivalent yield on investment securities declined from 3.28% for the year ended December 31, 2011 to 3.02% for the year ended December 31, 2012 as management repositioned a large portion of the portfolio into variable rate securities.  Offsetting these decreases was an increase of $1.4 million in interest and fees on loans, from $29.3 million for the year ended December 31, 2011 to $30.7 million for the year ended December 31, 2012.  The average balance of non-covered loans increased $45.2 million, or 8.8%, and was $556.1 million for the year ended December 31, 2012 compared with $510.9 million for the same period in 2011.   The yield on the average balance of non-covered loans declined from 5.73% for the year ended December 31, 2011 to 5.51% for the year ended December 31, 2012.

Interest Expense

Interest expense was $2.1 million for the fourth quarter of 2012 compared with interest expense of $2.3 million in the third quarter of 2012.  Average interest bearing liabilities increased $12.3 million, or 1.3%, during the quarter.  However, the cost of interest bearing liabilities declined from 1.02% in the third quarter of 2012 to 0.88% in the fourth quarter of 2012.  This resulted in a decrease of $285,000, or 12.2%, in the cost of interest bearing liabilities on a linked quarter basis.  The continued decline in interest expense is the result of higher than projected demand deposit balances, which has allowed management to reprice both certificate of deposit maturities at lower rates and the renewal of $22.0 million in maturing FHLB advances at lower rates.

Year over year, interest expense declined $810,000, from $2.9 million in the fourth quarter of 2011 to $2.1 million in the fourth quarter of 2012. This 28.3% expense decline resulted from decreases in cost.  The cost of interest bearing liabilities declined from 1.27% in the fourth quarter of 2011 to 0.88% in the fourth quarter of 2012.  The cost of deposits declined similarly from 1.17% in the fourth quarter of 2011 to 0.85% for the fourth quarter of 2012.  The cost of Federal Home Loan Bank (FHLB) and other borrowings also exhibited improvement, from 3.51% in the fourth quarter of 2011 to 1.39% in the fourth quarter of 2012. As a result of the opportunity to obtain these borrowings at lower rates, the Company increased the average balance of FHLB borrowings by $14.1 million during the year and the balance of FHLB borrowings at December 31, 2012 was $49.8 million.

Interest expense declined $2.5 million from $12.2 million for the year ended December 31, 2011 to $9.7 million for the year ended December 31, 2012.  This decline of 20.7% was driven by a reduction in the cost of interest bearing liabilities from 1.36% for the year ended December 31, 2011 to 1.06% for the year ended December 31, 2012.

Net Interest Income

Net interest income was $10.9 million for the quarter ended December 31, 2012, compared with $10.5 million for the quarter ended September 30, 2012.  This represents an increase of $332,000, or 3.2%.  On a tax equivalent basis, net interest income was $10.9 million for the fourth quarter of 2012 compared with tax equivalent net interest income of $10.6 million for the third quarter of 2012.  The tax equivalent net interest margin increased from 4.32% in the third quarter of 2012 to 4.39% in the fourth quarter of 2012. This was due to an increase in net interest spread, from 4.25% to 4.34%, on a linked quarter basis. 

Year over year, net interest income decreased $148,000, or 1.3%, from $11.0 million in the fourth quarter of 2011 to $10.9 million in the fourth quarter of 2012.  This was primarily the result of a decrease in the Company's interest spread, from 4.63% in the fourth quarter of 2011 to 4.34% in the fourth quarter of 2012.  This decreased the Company's net interest margin from 4.69% in the fourth quarter of 2011 to 4.39% for the same period in 2012. 

Net interest income was $44.0 million for the year ended December 31, 2012, compared with $43.8 million for the year ended December 31, 2011.  This represents an increase in net interest income for 2012 of $220,000.  A decline of $2.3 million in the yield on earning assets was virtually offset by a decline of $2.5 million in the cost of interest bearing liabilities, which resulted in the increase of 0.5% in net interest income.  The tax equivalent net interest margin decreased from 4.72% for the year ended December 31, 2011 to 4.53% for the year ended December 31, 2012.  This was driven by a decrease in interest spread from 4.66% in 2011 to 4.46% in 2012.  Interest spread is the product of yield on earning assets less cost of total interest-bearing liabilities.

The following tables compare the Company's net interest margin, on a tax-equivalent basis, for the three months ended December 31, 2012, September 30, 2012 and December 31, 2011 and for the years ended December 31, 2012 and December 31, 2011.

 

NET INTEREST MARGIN

(Dollars in thousands)

For the three months ended



December 
31, 
2012


September 
30, 
2012


December 
31,  
2011


Average interest earning assets

$  996,023


$  981,090


$  947,751


Interest income

$    12,919


$    12,872


$    13,877


Interest income - tax equivalent

$    12,988


$    12,932


$    13,968


Yield on interest earning assets

5.22%


5.27%


5.90%


Average interest bearing liabilities

$  927,856


$  915,514


$  900,610


Interest expense

$       2,054


$      2,339


$       2,864


Cost of interest bearing liabilities

0.88%


1.02%


1.27%


Net interest income

$    10,865


$    10,533


$    11,013


Net interest income - tax equivalent

$    10,934


$    10,593


$    11,104


Interest spread

4.34%


4.25%


4.63%


Net interest margin

4.39%


4.32%


4.69%


 


For the year ended


December 
31,  
2012


December 
31, 
2011

Average interest earning assets

$ 977,066


$ 938,867

Interest income

$   53,719


$   56,035

Interest income - tax equivalent

$   53,971


$   56,563

Yield on interest earning assets

5.52%


6.02%

Average interest bearing liabilities

$ 916,038


$ 901,203

Interest expense

$      9,692


$   12,228

Cost of interest bearing liabilities

1.06%


1.36%

Net interest income

$   44,027


$   43,807

Net interest income - tax equivalent

$   44,279


$   44,335

Interest spread

4.46%


4.66%

Net interest margin

4.53%


4.72%

Provision for Loan Losses

The provision for loan losses was $450,000 for the quarter ended December 31, 2012 compared with no provision for the quarters ended September 30, 2012 and December 31, 2011.  The provision for loan losses was $1.2 million for the year ended December 31, 2012 compared with $1.5 million for the year ended December 31, 2011.

The Company records a separate provision for loan losses for its non-covered loan portfolio and its FDIC covered loan portfolio.  Only the non-covered portfolio had a provision for the fourth quarter of 2012.  The provision for loan losses on non-covered loans was $1.5 million for the year ended December 31, 2012 compared with $1.5 million for the year ended December 31, 2011.  The provision for loan losses on covered loans was a $250,000 credit for the year ended December 31, 2012, which was the result of improvement in expected losses on the Company's FDIC covered portfolio, which the Company recognized in the first quarter of the year.  There was no provision for the covered loan portfolio for the year ended December 31, 2011.

Noninterest Income

Noninterest income was negative $821,000 for the fourth quarter of 2012 compared with $152,000 for the third quarter of 2012.  The largest component of noninterest income was FDIC indemnification asset amortization, which reduces noninterest income, and was $1.5 million in the fourth quarter of 2012 and $1.6 million in the third quarter of 2012. Amortization of the FDIC indemnification asset is the result of better than expected performance on the covered loan portfolio.  This better than expected performance also results in increased accretable yield and interest income on the covered portfolio.  Loss on other real estate owned (OREO) was $660,000 in the fourth quarter of 2012 and $767,000 in the third quarter of 2012. Management proactively assesses OREO and as a result wrote down values by $477,000 in the third quarter of 2012 and $626,000 in the fourth quarter of 2012.

Noninterest income was positively affected by $138,000 in gains on sales of securities in the fourth quarter of 2012 and $1.2 million in gains on sales of securities in the third quarter of 2012.  Also positively affecting noninterest income on a linked quarter basis was an increase in service charges on deposit accounts of $13,000, from $716,000 in the third quarter of 2012 to $729,000 in the fourth quarter of 2012.  Other noninterest income declined $138,000 on a linked quarter basis and was $464,000 in the fourth quarter of 2012 compared with $602,000 in the third quarter of 2012.  This decrease reflects fewer reimbursable loss events in FDIC covered loans.

Year over year, noninterest income increased $631,000, from negative $1.5 million in the fourth quarter of 2011, to negative $821,000 in the fourth quarter of 2012.  FDIC indemnification asset amortization was the largest contributor to this increase, $1.1 million, and improved from negative $2.6 million in the fourth quarter of 2011 to negative $1.5 million for the same period in 2012.  Service charges on deposit accounts increased $82,000, from $647,000 in the fourth quarter of 2011 to $729,000 for the same period in 2012.  Offsetting these increases was an increase of $323,000 in loss on OREO.  Loss on OREO was $337,000 in the fourth quarter of 2011 and $660,000 in the fourth quarter of 2012.  Additionally, gains on sales of securities declined $168,000 year over year and were $306,000 in the fourth quarter of 2011 and $138,000 in the fourth quarter of 2012.  Other noninterest income declined $71,000, from $535,000 in the fourth quarter of 2011 to $464,000 in the fourth quarter of 2012.

For the year ended December 31, 2012, noninterest income equaled negative $2.4 million, compared with negative $5.0 million for the year ended December 31, 2011. This improvement of $2.5 million was due to a reduction in FDIC indemnification asset amortization of $3.4 million, from $10.4 million for the year ended December 31, 2011 to $6.9 million for the same period in 2012.  Also improving noninterest income performance was a $1.0 million reduction in loss on OREO, from a loss of $2.9 million for the year ended December 31, 2011 to a loss of $1.8 million for the same period in 2012.  Service charges on deposit accounts increased 9.3%, or $233,000, from $2.5 million for the year ended December 31, 2011 to $2.7 million for the same period in 2012.  Offsetting these increases was a decrease in gain on sale of securities of $1.4 million, from $2.9 million for the year ended December 31, 2011 to $1.5 million for the same period in 2012.  Other noninterest income declined $800,000 for the year ended December 31, 2012 compared with the same period in 2011.  Other noninterest income was $2.1 million for the year ended December 31, 2012 and $2.9 million for the year ended December 31, 2011. 

Noninterest Expense

On a linked quarter basis, noninterest expenses totaled $7.6 million for the three months ended December 31, 2012 compared with $8.0 million for the quarter ended September 30, 2012, a decrease of $466,000, or 5.8%.  FDIC assessment declined $331,000 on a linked quarter basis, the result of a change in the Bank's risk classification and an adjustment in the amortization of the FDIC's 2010 prepaid assessment.  Data processing expenses declined $138,000 on a linked quarter basis and were $473,000 in the third quarter of 2012 and $335,000 in the fourth quarter of 2012.  During the fourth quarter of 2012, the Company received a reimbursement of $177,000 from its third party core processor for indirect expenses related to processing delays as a result of Hurricane Sandy.

Noninterest expenses declined $1.1 million, or 12.2%, when comparing the fourth quarter of 2012 to the same period in 2011.  FDIC assessment declined $538,000, from $575,000 in the fourth quarter of 2011 to $37,000 in the fourth quarter of 2012.  Other operating expenses declined $176,000, from $1.7 million in the fourth quarter of 2011 to $1.5 million in the fourth quarter of 2012.  Data processing fees declined $124,000 when comparing the fourth quarter of 2012 to the same period in 2011 and were $459,000 in the fourth quarter of 2011 and $335,000 in the fourth quarter of 2012.  Salaries and employee benefits declined $110,000 year over year, from $4.2 million in the fourth quarter of 2011 to $4.1 million in the fourth quarter of 2012.

For the year ended December 31, 2012, noninterest expenses declined $3.2 million, or 8.9%, when compared with the same period in 2011.  Noninterest expenses were $35.9 million for the year ended December 31, 2011 and declined to $32.7 million for the same period in 2012.  FDIC assessment exhibited the largest category decrease, $1.3 million, and was $2.8 million for the year ended December 31, 2011 compared with $1.5 million for the same period in 2012, a decrease of 46.7%.  Other operating expenses were $6.3 million and declined $838,000 from $7.2 million for the year ended December 31, 2011.  Additional declines for the year ended December 31, 2012 compared with the year ended December 31, 2011 were $393,000 in legal fees, $192,000 in professional fees, $179,000 in occupancy expenses,  $150,000 in equipment expenses, $92,000 in salaries and employee benefits and $40,000 in data processing fees.  The decrease in legal fees and professional fees were primarily a reflection of improved credit quality.  Other improvements reflect a concerted effort on the part of management to drive overhead expenses lower.

Income Taxes

Income tax expense was $448,000 for the three months ended December 31, 2012, compared with income tax expense of $837,000 in the third quarter of 2012.  Income tax expense was $239,000 in the fourth quarter of 2011. For the year ended December 31, 2012, income tax expense was $2.1 million compared with income tax expense of $60,000 for the year ended December 31, 2011.

FINANCIAL CONDITION

At December 31, 2012, the Company had total assets of $1.153 billion, an increase of $60.8 million, or 5.6%, from total assets of $1.092 billion at December 31, 2011. Total loans were $660.1 million at December 31, 2012, increasing $17.8 million, or 2.8%, from $642.3 million at December 31, 2011.   The carrying value of FDIC covered loans declined $12.9 million, or 13.2%, from December 31, 2011 and was $84.6 million at December 31, 2012. Non-covered loans equaled $575.5 million at December 31, 2012, increasing $30.8 million, or 5.6%, since December 31, 2011.  

Non-covered loans, net of unearned income, increased $15.9 million, or 2.9%, during the fourth quarter of 2012.  Multifamily loans exhibited the largest dollar increase, $6.7 million, or 30.3%, and ended the year at $28.7 million. Commercial real estate loans increased $4.8 million, or 2.0%, and were $246.5 million at December 31, 2012.  Residential 1-4 family loans grew  $4.2 million, or 3.2%, in the fourth quarter of 2012, and were $135.4 million at December 31, 2012.  Commercial loans grew $4.4 million, or 6.0%, during the fourth quarter of 2012 and were $77.8 million at December 31, 2102.  

The following table shows the composition of the Company's non-covered loan portfolio at December 31, 2012, September 30, 2012 and December 31, 2011.

 

NON-COVERED LOANS

(Dollars in thousands)

December 31, 2012


September 30, 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

$135,420

23.53%


$131,192

23.44%


$127,200

23.34%


Commercial

246,521

42.83%


241,692

43.18%


220,471

40.46%


Construction and land development

61,127

10.62%


64,304

11.49%


75,691

13.89%


Second mortgages

7,230

1.26%


7,569

1.35%


8,129

1.49%


Multifamily

28,683

4.98%


22,018

3.93%


19,746

3.62%


Agriculture

10,359

1.80%


10,527

1.88%


11,444

2.10%


   Total real estate loans

489,340

85.01%


477,302

85.27%


462,681

84.90%

Commercial loans

77,835

13.52%


73,415

13.12%


72,149

13.24%

Consumer installment loans

6,929

1.20%


7,442

1.33%


8,461

1.55%

All other loans

1,526

0.27%


1,565

0.28%


1,659

0.31%


   Gross loans

575,630

100.00%


559,724

100.00%


544,950

100.00%

Allowance for loan losses

(12,920)



(14,303)



(14,835)


Net unearned income/unamortized










premium on loans

(148)



(192)



(232)


Non-covered loans, net of unearned income

$562,562



$545,229



$529,883


 

The Company's securities portfolio, including equity securities, increased $54.7 million, or 18.0%, during the year ended December 31, 2012, to $358.8 million, with realized gains of $1.5 million, through sales activity. These net gains were taken during the year in a portfolio repositioning strategy to mitigate interest rate risk in a higher rate environment.  In a higher rate environment, the liquidity of fixed rate securities is compromised and interest rate risk increases.  The Company has shifted from mortgage-backed securities balances to floating rate securities issued by the Small Business Administration (SBA) and high quality state, county and municipalities.  Additionally, the Company took a short-term position in a $40 million U.S. Treasury issue at December 31, 2012 to fully invest excess cash and due balances.

The fair value of available-for-sale mortgage backed securities and available-for-sale mortgage backed securities of U.S. Government sponsored agencies declined by $127.6 million during 2012. Balances in U.S. Treasury and U.S. Government agencies increased $145.9 million as the Company enacted its strategy of buying SBA floating rate securities as a tool to mitigate interest and liquidity risks in a higher rate environment.  Also, balances in available-for-sale municipal bonds increased by $55.6 million

On a linked quarter basis, the Company's securities portfolio, including equity securities, increased $46.3 million, from $312.4 million at September 30, 2012 to $358.8 million at December 31, 2012.  There were $138,000 in gains realized during the fourth quarter. 

The Company had cash and cash equivalents of $24.1 million at December 31, 2012 compared with $21.8 million at December 31, 2011.  There were $5.4 million in Federal funds purchased at December 31, 2012 compared with no Federal funds sold or purchased at December 31, 2011. 

The following table shows the composition of the Company's securities portfolio, excluding equity securities, at December 31, 2012, September 30, 2012 and December 31, 2011.

 

SECURITIES PORTFOLIO

(Dollars in thousands)

December 31, 2012


September 30, 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

$           153,480

$    153,277


$       111,523

$  110,899


$           7,255

$    7,414

U.S. Government sponsored agencies

500

503


502

509


1,005

1,033

State, county and municipal

112,110

117,596


100,847

105,738


58,183

62,043

Corporate and other bonds

7,530

7,618


6,535

6,608


4,801

4,631

Mortgage backed securities (MBS)

15,192

15,560


16,888

17,236


73,616

74,093

MBS - U.S. Government sponsored agencies

14,349

14,524


15,422

15,404


82,966

83,550

  Total securities available for sale

$           303,161

$   309,078


$       251,717

$  256,394


$       227,826

$  232,764











December 31, 2012


September 30, 2012


December 31, 2011


 Amortized Cost

 Fair Value


 Amortized Cost

 Fair Value


 Amortized Cost

 Fair Value

Securities Held to Maturity









State, county and municipal

$             11,825

$    12,967


$         11,832

$    13,054


$         12,168

$    13,479

Mortgage backed securities (MBS)

9,112

9,727


10,099

10,820


12,743

13,565

MBS - U.S. Government sponsored agencies

21,346

22,534


26,758

28,139


39,511

41,541

  Total securities held to maturity

$             42,283

$    45,228


$         48,689

$    52,013


$         64,422

$    68,585

 

Interest bearing deposits at December 31, 2012 were $896.3 million, an increase of $27.8 million from December 31, 2011. Time deposits $100,000 and over increased $47.2 million during the year ended December 31, 2012 as management obtained $41.0 million in low cost brokered and municipal certificates.  Low cost NOW accounts increased $14.2 million, or 11.0%, during 2012 and $25.8 million, or 22.0%, during the fourth quarter.  Savings deposits increased $7.6 million during the year ended December 31, 2012.  Time deposits less than $100,000 decreased $39.0 million during 2012 as the availability of low cost funds $100,000 and over allowed management to lower rates on retail certificates.  MMDA accounts declined $2.2 million during the year ended December 31, 2012 and were $113.2 million.

 

The following table compares the mix of interest bearing deposits for December 31, 2012, September 30, 2012 and December 31, 2011.

 

INTEREST BEARING DEPOSITS

(Dollars in thousands)








December 31, 2012


September 30, 2012



December 31, 2011


NOW

$                    142,923


$                   117,120


$                    128,758


MMDA

113,171


113,288


115,397


Savings

77,506


76,499


69,872


Time deposits less than $100,000

287,422


292,374


326,383


Time deposits $100,000 and over

275,318


263,087


228,128


   Total interest bearing deposits

$                    896,340


$                   862,368


$                    868,538











The Company had FHLB advances of $49.8 million at December 31, 2012 and $37.0 million at December 31, 2011.  During the third quarter of 2012, the Company obtained an additional $13.0 million in FHLB advances, as well as rolling over $22.0 million in maturing advances at much lower rates than was being carried prior to their maturities during the quarter.  The Company anticipates that the repricing on the $37.0 million will result in approximately $480,000 in after tax savings and that net after tax savings on total FHLB borrowings will be approximately $370,000.

Stockholders' equity was $115.3 million at December 31, 2012 and $111.2 million at December 31, 2011. The equity-to-asset ratios were 10.0% at December 31, 2012 and 10.2% at December 31, 2011. Stockholders' equity was $113.1 million at September 30, 2012.

Asset Quality – non-covered assets

Nonaccrual loans were $21.0 million at December 31, 2012, compared with $25.7 million at September 30, 2012 and $28.5 million at December 31, 2011. The decrease from September 30, 2012 was comprised of $3.0 million in additions to nonaccrual loans, $4.6 million of loans returning to accrual status due to satisfactory payment performance, $1.9 million in charge-offs, $82,000 in foreclosures and $1.4 million in payments to existing loans on nonaccrual. 

Total nonperforming assets decreased $5.4 million, from $37.7 million at September 30, 2012 to $32.4 million at December 31, 2012. Total nonperforming assets also decreased $8.4 million, or 20.7%, from total nonperforming assets of $40.8 million at December 31, 2011. 

There were net charge-offs of $1.8 million in the fourth quarter of 2012 and $3.4 million for the year ended December 31, 2012.  Total charge-offs for the fourth quarter of 2012 were $2.0 million and recoveries of previously charged-off loans for the same period were $141,000.  Total charge-offs for the year ended December 31, 2012 were $5.5 million and recoveries of previously charged-off loans for the same period were $2.1 million.

Non-covered OREO decreased $1.1 million in the fourth quarter of 2012 and was $10.8 million at December 31, 2012. The change in non-covered OREO during the fourth quarter of 2012 was reflected in additions of $425,000, reductions by sales of $900,000 and write-downs of $626,000.  Non-covered OREO of $10.8 million at December 31, 2012 was $541,000 higher than at December 31, 2011.

The allowance for loan losses equaled 61.38% of non-covered nonaccrual loans at December 31, 2012, compared with 55.59% of non-covered nonaccrual loans at September 30, 2012 and 51.98% at December 31, 2011. The ratio of the allowance for loan losses to total nonperforming assets was 39.94% at December 31, 2012, compared with 37.93% at September 30, 2012 and 36.36% at December 31, 2011.  Nonperforming assets to loans and other real estate have declined from 7.35% at December 31, 2011 to 5.52% at December 31, 2012.

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

 

CREDIT QUALITY









(Dollars in thousands)

2012


2012


2012


2012


2011




Fourth


Third


Second


First


Fourth




Quarter


Quarter


Quarter


Quarter


Quarter



Allowance for loan losses:












Beginning of period

$   14,303


$   13,526


$   13,935


$   14,835


$   15,764



Provision for loan losses

450


-


500


500


-



Charge-offs

(1,974)


(819)


(1,147)


(1,557)


(969)



Recoveries

141


1,596


238


157


40



Net (charge-offs) recovery

(1,833)


777


(909)


(1,400)


(929)



End of period

$   12,920


$   14,303


$   13,526


$   13,935


$   14,835






















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

 

ASSET QUALITY (NON-COVERED)

(Dollars in thousands)

2012


2011


December

September

June

March


December


31

30

30

31


31

Nonaccruing loans

$  21,048

$  25,730

$25,168

$25,601


$  28,542

Loans past due over 90 days and accruing interest

509

85

-

403


2,005

Total nonperforming non-covered loans

21,557

25,815

25,168

26,004


30,547

Other real estate owned non-covered

10,793

11,896

11,869

12,696


10,252

Total nonperforming non-covered assets

$  32,350

$  37,711

$37,037

$38,700


$  40,799








Allowance for loan losses to loans

2.25%

2.56%

2.46%

2.54%


2.72%

Allowance for loan losses to nonperforming assets

39.94%

37.93%

36.52%

36.01%


36.36%

Allowance for loan losses to nonaccrual loans

61.38%

55.59%

53.74%

54.43%


51.98%

Nonperforming assets to loans and other real estate

5.52%

6.60%

6.60%

6.89%


7.35%

Net charge-offs/(recovery) for quarter to average loans,







      annualized

1.30%

(0.56%)

0.66%

1.02%


0.71%

 

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

 

 

NON-COVERED NONACCRUAL LOANS

(Dollars in thousands)

December 31, 2012


September 30, 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

$    5,562

0.97%


$    5,474

0.98%


$    5,320

0.98%


Commercial

5,818

1.01%


8,916

1.59%


9,187

1.69%


Construction and land development

8,814

1.53%


10,318

1.84%


12,718

2.33%


Second mortgages

141

0.02%


140

0.03%


189

0.03%


Multifamily

-

-


-

-


-

-


Agriculture

250

0.04%


54

0.01%


53

0.01%


   Total real estate loans

20,585

3.58%


24,902

4.45%


27,467

5.04%

Commercial loans

385

0.07%


703

0.13%


1,003

0.18%

Consumer installment loans

78

0.01%


125

0.02%


72

0.01%

All other loans

-

-


-

-


-

-


   Gross loans

$  21,048

3.66%


$  25,730

4.60%


$  28,542

5.24%

Capital Requirements

Total stockholders' equity was $115.3 million at December 31, 2012.  The Company's ratio of total risk-based capital was 16.9% at December 31, 2012 compared to 16.2% at December 31, 2011.  The tier 1 risk-based capital ratio was 15.7% at December 31, 2012 and 15.0% at December 31, 2011. The Company's tier 1 leverage ratio was 9.4% at December 31, 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.  The Company also operates one loan production office.  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 Wednesday, January 30, 2013, at 10:00 a.m. Eastern Time to discuss the fourth quarter and year 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 January 30, 2013 until 9:00 a.m. Eastern Time on February 11, 2013. The replay will be available by dialing 877-344-7529 and entering access code 10024161 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)







December 31, 2012


September 30, 2012


December 31, 2011

     Assets






Cash and due from banks

$                    12,502


$                      15,116


$                    11,078

Interest bearing bank deposits

11,635


17,298


10,763

Federal funds sold

-


5,000


-

  Total cash and cash equivalents

24,137


37,414


21,751

Securities available for sale, at fair value

309,078


256,394


232,764

Securities held to maturity

42,283


48,689


64,422

Equity securities, restricted, at cost

7,405


7,351


6,872

  Total securities

358,766


312,434


304,058







   Loans held for resale

1,266


1,736


580

Loans not covered by FDIC shared loss agreements

575,482


559,532


544,718

Loans covered by FDIC shared loss agreements

84,637


89,121


97,561

Allowance for loan losses (non-covered)

(12,920)


(14,303)


(14,835)

Allowance for loan losses (covered)

(484)


(456)


(776)

  Net loans

646,715


633,894


626,668







Bank premises and equipment

33,638


34,002


35,084

Other real estate owned

10,793


11,896


10,252

Covered FDIC other real estate owned

3,370


2,943


5,764

FDIC receivable

895


715


1,780

Bank owned life insurance

15,146


15,008


14,592

Core deposit intangibles, net

10,296


10,863


12,558

FDIC indemnification asset

33,837


36,191


42,641

Other assets

14,429


15,181


16,768

    Total assets

$              1,153,288


$                1,112,277


$              1,092,496







     Liabilities






Deposits:






    Noninterest bearing

$                     77,978


$                       78,388


$                    64,953

    Interest bearing

896,340


862,368


868,538

      Total deposits

974,318


940,756


933,491







Federal funds purchased

5,412


-


-

Federal Home Loan Bank advances

49,828


50,000


37,000

Trust preferred capital notes

4,124


4,124


4,124

Other liabilities

4,289


4,259


6,701

    Total liabilities

1,037,971


999,139


981,316







     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

(234)


(289)


(454)

Warrants on preferred stock

1,037


1,037


1,037

Common stock (200,000,000 shares authorized $0.01 par value; 21,670,212 shares issued and outstanding  at December 31, 2012)

217


217


216

Additional paid in capital

144,398


144,351


144,243

(Accumulated deficit) retained earnings

(50,609)


(51,906)


(53,761)

Accumulated other comprehensive income

2,828


2,048


2,219

   Total stockholders' equity

115,317


113,138


111,180

   Total liabilities and stockholders' equity

$              1,153,288


$                1,112,277


$              1,092,496




Consolidated Statements of Operations



Unaudited Condensed


(Dollars in thousands)



Three months ended


Three
months
ended


December 
31,  
2012


September 
30,  
2012


June 
30, 
2012


March 
31, 
2012


December 
31, 
2011

 Interest and dividend income










 Interest and fees on loans

$    7,687


$     7,710


$    7,574


$    7,687


$    7,396

 Interest and fees on FDIC covered loans

2,894


2,931


4,366


3,914


4,251

 Interest on federal funds sold

1


-


3


1


1

 Interest on deposits in other banks

14


9


19


12


13

 Investments (taxable)

2,189


2,103


2,039


2,077


2,036

 Investments (nontaxable)

134


119


118


118


180

 Total interest income

12,919


12,872


14,119


13,809


13,877

 Interest expense










 Interest on deposits

1,858


2,056


2,241


2,353


2,504

 Interest on federal funds purchased

3


3


3


-


-

 Interest on other borrowed funds

193


280


343


359


360

 Total interest expense

2,054


2,339


2,587


2,712


2,864











 Net interest income

10,865


10,533


11,532


11,097


11,013











 Provision for loan losses

450


-


500


250


-

 Net interest income after provision for loan losses

10,415


10,533


11,032


10,847


11,013











 Noninterest income










 Loss on OREO

(660)


(767)


(229)


(177)


(337)

 FDIC indemnification asset amortization

(1,492)


(1,579)


(1,983)


(1,882)


(2,603)

 Gain/(loss) on sale of securities

138


1,180


290


(116)


306

 Service charges on deposit accounts

729


716


674


617


647

 Other 

464


602


544


501


535

Total noninterest income

(821)


152


(704)


(1,057)


(1,452)











 Noninterest expense










 Salaries and employee benefits

4,068


4,028


4,177


4,238


4,178

 Occupancy expenses

691


708


685


631


660

 Equipment expenses

256


266


270


295


298

 Legal fees

9


3


15


24


63

 Professional fees

84


74


148


85


126

 FDIC assessment

37


368


496


584


575

 Data processing fees

335


473


499


517


459

 Amortization of intangibles

566


565


565


565


565

 Other operating expenses

1,527


1,554


1,790


1,471


1,703

 Total noninterest expense

7,573


8,039


8,645


8,410


8,627











 Net income before income taxes

2,021


2,646


1,683


1,380


934

 Income tax expense

(448)


(837)


(473)


(390)


(239)











 Net income

1,573


1,809


1,210


990


695

 Dividends on preferred stock

221


221


221


221


221

 Accretion of discount on preferred stock

55


55


55


55


51

 Net income available to common










    stockholders

$    1,297


$    1,533


$       934


$   714


$      423














 


Income Statement Trend Analysis

Unaudited Condensed

(Dollars in thousands)

Year ended


December
31,


December
31,


December
31,


2012


2011


2010

Interest and dividend income






Interest and fees on loans

$   30,658


$   29,272


$     33,444

Interest and fees on FDIC covered  loans

14,105


17,576


13,759

Interest on federal funds sold

5


6


9

Interest on deposits in other banks

54


65


100

Investments (taxable)

8,408


8,091


8,486

Investments (nontaxable)

489


1,025


3,128

Total interest income

53,719


56,035


58,926

Interest expense






Interest on deposits

8,508


10,815


17,041

Interest on federal funds purchased

9


1


3

Interest on other borrowed funds

1,175


1,412


1,345

Total interest expense

9,692


12,228


18,389







Net interest income

44,027


43,807


40,537







Provision for loan losses

1,200


1,498


27,363

Net interest income after provision for loan losses

42,827


42,309


13,174

Noninterest income






Loss on OREO

(1,833)


(2,869)


(5,052)

FDIC indemnification asset amortization

(6,936)


(10,364)


(3,165)

Gains on sale of securities

1,492


2,868


3,588

Service charges on deposit accounts

2,736


2,503


2,464

Other

2,111


2,911


3,809

Total noninterest income

(2,430)


(4,951)


(1,644)

Noninterest expense






Salaries and employee benefits

16,511


16,603


19,190

Occupancy expenses

2,715


2,894


2,948

Equipment expenses

1,087


1,237


1,394

Legal fees

51


444


456

Professional fees

391


583


1,802

FDIC assessment

1,485


2,788


2,395

Data processing fees

1,824


1,864


2,306

Amortization of intangibles

2,261


2,261


2,261

 Impairment of goodwill

-


-


5,727

Other operating expenses

6,342


7,180


6,774

Total noninterest expense

32,667


35,854


45,253







Net income/(loss) before income tax

7,730


1,504


(30,435)

Income tax (expense) benefit

( 2,148)


(60)


9,442







Net income/(loss)

5,582


1,444


(20,993)

  Dividends on preferred stock

884


884


884

  Accretion of discount on preferred  stock

220


206


194

Net income/(loss) available to common stockholders

$     4,478


$        354


$  (22,071)

 

 


Net Interest Margin Analysis

Average Balance Sheet

(Dollars in thousands)



Three months ended December 31, 2012


Three months ended December 31, 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

$  564,926


$  7,687


5.44%


$  521,194


$  7,396


5.68%



Loans covered by FDIC loss share

86,415


2,894


13.40%


98,283


4,251


17.30%



   Total loans

651,341


10,581


6.50%


619,477


11,647


7.52%



Interest bearing bank balances

23,636


14


0.25%


26,961


13


0.20%



Federal funds sold

2,641


1


0.11%


1,739


1


0.10%



Investments (taxable)

302,949


2,189


2.89%


280,771


2,036


2.90%



Investments (tax exempt) (1)

15,456


203


5.25%


18,803


271


5.76%



   Total earning assets

996,023


12,988


5.22%


947,751


13,968


5.90%



Allowance for loan losses

(14,323)






(15,983)







Non-earning assets

141,492






151,277







   Total assets

$   1,123,192






$  1,083,045




















LIABILITIES AND














STOCKHOLDERS' EQUITY














Demand - interest bearing

$      240,391


$    189


0.31%


$     235,291


$       284


0.48%



Savings

77,484


58


0.30%


69,480


82


0.47%



Time deposits

552,926


1,611


1.17%


554,713


2,138


1.54%



   Total interest-bearing deposits

870,801


1,858


0.85%


859,484


2,504


1.17%



Fed funds purchased

1,833


3


0.51%


2


-


0.71%



FHLB and other borrowings

55,222


193


1.39%


41,124


360


3.51%



   Total interest-bearing liabilities

927,856


2,054


0.88%


900,610


2,864


1.27%



Non-interest bearing deposits

76,154






66,111







Other liabilities

4,216






5,434







   Total liabilities

1,008,226






972,155







Stockholders' equity

114,966






110,890







   Total liabilities and














      stockholders' equity

$  1,123,192






$  1,083,045







Net interest earnings



$ 10,934






$  11,104





Interest spread





4.34%






4.63%



Net interest margin





4.39%






4.69%
















(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)



Year ended December 31, 2012


Year ended December 31, 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

$     556,113


$    30,658


5.51%


$     510,940


$    29,272


5.73%



Loans covered by FDIC loss share

91,489


14,105


15.42%


104,558


17,576


16.81%



   Total loans

647,602


44,763


6.91%


615,498


46,848


7.61%



Interest bearing bank balances

22,425


54


0.24%


25,678


65


0.26%



Federal funds sold

4,254


5


0.11%


4,036


6


0.14%



Investments (taxable)

289,617


8,408


2.90%


266,887


8,091


3.03%



Investments (tax exempt) (1)

13,168


741


5.63%


26,768


1,553


5.80%



   Total earning assets

977,066


53,971


5.52%


938,867


56,563


6.02%



Allowance for loan losses

(14,601)






(19,614)







Non-earning assets

145,507






160,217







   Total assets

$  1,107,972






$  1,079,470




















LIABILITIES AND













STOCKHOLDERS' EQUITY














Demand - interest bearing

$     238,418


$         859


0.36%


$     234,180


$      1,323


0.56%



Savings

74,129


256


0.35%


67,469


347


0.51%



Time deposits

556,784


7,393


1.33%


558,239


9,145


1.64%



   Total interest-bearing deposits

869,331


8,508


0.98%


859,888


10,815


1.26%



Fed funds purchased

1,348


9


0.64%


191


1


0.63%



FHLB and other borrowings

45,359


1,175


2.59%


41,124


1,412


3.43%



   Total interest-bearing liabilities

916,038


9,692


1.06%


901,203


12,228


1.36%



Non-interest bearing deposits

72,391






64,150







Other liabilities

4,532






4,998







   Total liabilities

992,961






970,351







Stockholders' equity

115,011






109,119







   Total liabilities and stockholders'














       equity

$  1,107,972






$  1,079,470







Net interest earnings



$    44,279






$    44,335





Interest spread





4.46%






4.66%



Net interest margin





4.53%






4.72%















(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.

 


December 31, 2012


September 30, 2012


December 31, 2011

Common Tangible Book Value






Total stockholder's equity

115,317,000


113,138,000


111,118,000

Preferred stock (net)

18,483,000


18,428,000


18,263,000

Core deposit intangible (net)

10,296,000


10,862,000


12,558,000

Common tangible book value

86,538,000


83,848,000


80,297,000

Shares outstanding

21,670,212


21,656,951


21,627,549

Common tangible book value per share

$               3.99


$               3.87


$               3.71







Stock Price

$               2.65


$               2.80


$               1.15







Price/common tangible book

66.4%


72.3%


31.0%







Common tangible book/common tangible assets






     Total assets

1,153,288,000


1,112,277,000


1,092,496,000

     Preferred stock (net)

18,483,000


18,428,000


18,263,000

     Core deposit intangible

10,296,000


10,863,000


12,558,000

Common tangible assets

1,124,509,000


1,082,987,000


1,061,675,000

Common tangible book 

86,538,841


83,848,000


80,297,000

Common tangible equity to assets

7.70%


7.74%


7.56%

 

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.