Community Bankers Trust Corporation Reports Results for Second Quarter 2013

Quarterly Net Income of $1.6 million Up 32.8% from Prior Year

Jul 26, 2013, 08:00 ET from Community Bankers Trust Corporation

GLEN ALLEN, Va., July 26, 2013 /PRNewswire/ -- Community Bankers Trust Corporation (the "Company") (NASDAQ: ESXB), the holding company for Essex Bank (the "Bank"), today reported results for the second quarter of 2013 including the following:

  • Net income for the second quarter of 2013 was $1.6 million compared with net income of $1.2 million for the second quarter of 2012 and net income of $1.3 million for the first quarter of 2013.
  • Net income of $2.9 million for the six months ended June 30, 2013 is an increase of 33.2%, or $731,000, over the same period in 2012.
  • The ratio of nonperforming assets to loans and other real estate has fallen below 4% and was 3.90% at June 30, 2013 compared with 4.94% at March 31, 2013 and 6.60% at June 30, 2012.
  • Loans not covered by FDIC shared-loss agreements have increased $38.7 million, or 7.1%, since June 30, 2012.
  • Noninterest bearing deposits increased $10.7 million, or 13.7%, during 2013.
  • The ratio of the allowance for loan losses to nonaccrual loans was 73.66% at June 30, 2013 compared with 61.38% at December 31, 2012 and 53.74% at June 30, 2012.
  • The ratio of the allowance for loan losses to nonperforming assets was 49.59% at June 30, 2013 compared with 39.94% at December 31, 2012 and 36.52% at June 30, 2012.
  • Noninterest expense decreased $1.2 million, or 11.6%, in the second quarter of 2013 when compared to the same period in 2012.
  • The cost of interest bearing liabilities decreased $103,000, or 5.4%, on a linked quarter basis and $1.6 million, or 30.5%, when comparing the year-to-date periods ended June 30, 2013 and 2012.

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

Rex L. Smith, III, President and Chief Executive Officer of the Company and the Bank, stated,  "The results of the second quarter show the bank is ready for strong yet controlled growth.  With most of our previous asset quality issues now in resolution, we are focused on expanding our retail franchise and our lending base.  The time and expense previously used for problem remediation is now turning toward positive growth.   For example, in May, we announced the opening of a new branch office in Annapolis.  Additionally, we added three experienced senior lenders to the Maryland banking team.

"We also expanded our small business lending group in central Virginia and added an experienced banker from a larger organization to head up the group.  The results are already positive as our net loan growth in the non-covered portfolio was over $12 million for the six months ended June 30, 2013 compared with $4 million of growth for the first six months of 2012.  Our noninterest bearing deposits also increased by over $10 million as a consequence of our growth initiatives.

"Our strategic initiatives continue to reflect positive results as subsequent to the end of the second quarter we were given regulatory approval to repay, and repaid, $4.5 million in TARP funds to the U.S. Treasury.  The July 24 repayment of over 25% of the total amount of the original TARP investment has no effect on our common tangible book value and is the result of the Company's improved financial position."

RESULTS OF OPERATIONS

Net income was $1.6 million for the second quarter of 2013. This compares with net income of $1.2 million in the second quarter of 2012 and net income of $1.3 million in the first quarter of 2013.  Net income available to common stockholders was $1.3 million in the second quarter of 2013 compared with net income available to common stockholders of $934,000 in the second quarter of 2012 and net income available to common stockholders of $1.0 million in the first quarter of 2013.  Earnings per common share, basic and fully diluted, were $0.06 per share for the second quarter of 2013 compared with $0.04 per share for the second quarter of 2012 and $0.05 per share for the first quarter of 2013.

The increase of $397,000 in net income year over year was driven by a decrease in noninterest expense of $1.2 million, or 11.6%.  A reduction of $391,000 in FDIC indemnification asset amortization was the largest decrease in noninterest expense when comparing the second quarter of 2013 to the same period in 2012.  Also decreasing year over year were other operating expenses, which declined $373,000, or 20.8%, salaries and employee benefits, which declined $276,000, or 6.6%, and FDIC assessment, which declined $273,000, or 55.0%.  Additionally, there was no provision for loan losses in the second quarter of 2013, while there was a $500,000 provision for loan losses in the second quarter of 2012.

Improvement in noninterest expense was offset by a decrease of $332,000 in net interest income after provision for loan losses and a decrease of $308,000 in noninterest income.  Loss on sale of other real estate owned ("OREO") reflected losses and write-downs of $418,000 on OREO properties in the second quarter of 2013 compared with losses and write-downs of $229,000 for the same period of 2012.  Management resolves problem credits with aggressive valuation and disposition, as can be evidenced when reviewing Asset Quality further in this press release.

The following table presents summary income statements for the three months and six months ended June 30, 2013 and June 30, 2012.

SUMMARY INCOME STATEMENT

(Dollars in thousands)

For the three months ended

For the six months ended

June 30,

 2013

June 30,

2012

June 30,

 2013

June 30,

 2012

Interest income

$             12,491

$             14,119

$             24,657

$             27,928

Interest expense

1,791

2,587

3,685

5,299

Net interest income 

10,700

11,532

20,972

22,629

Provision for loan losses

-

500

-

750

Net interest income after provision

  for loan losses

10,700

11,032

20,972

21,879

Noninterest income

971

1,279

1,701

2,104

Noninterest expense

9,391

10,628

18,506

20,920

Net income before income taxes

2,280

1,683

4,167

3,063

Income tax expense

673

473

1,236

863

Net income

1,607

1,210

2,931

2,200

Dividends on preferred stock

221

221

442

442

Accretion of preferred stock discount

59

55

117

110

Net income available

  to common stockholders

$               1,327

$                   934

$               2,372

$               1,648

EPS Basic

$                  0.06

$                  0.04

$                  0.11

$                  0.08

EPS Diluted

$                  0.06

$                  0.04

$                  0.11

$                  0.08

Interest Income

Interest income was $12.5 million for the second quarter of 2013, an increase of $325,000, or 2.7%, from the first quarter of 2013.  Interest and fees on loans (both covered and non-covered) increased $197,000 on a linked quarter basis.  This increase was the result of an increase of $2.7 million in the average balance of loans.  Likewise, after a declining trend in the yield on the average balance of loans, the rate earned on the non-covered loan portfolio has stabilized and was 5.24% in the second quarter of 2013 and 5.25% for the six months ended June 30, 2013.  Interest income on securities increased $123,000, on a linked quarter basis, as the yield on investment securities, on a tax-equivalent basis, increased to 2.80% in the second quarter of 2013 compared with yield of 2.60% in the first quarter of 2013.

Interest income declined $1.6 million, or 11.5%, when comparing the second quarters of 2013 and 2012.  Interest income was $12.5 million in the second quarter of 2013 compared with $14.1 million in the second quarter of 2012.  Interest and fees on FDIC covered loans declined $1.6 million when comparing the second quarter of 2013 to the second quarter of 2012.  This was due to average balances on FDIC covered loans declining $10.8 million, when comparing the second quarter of 2013 to the same period in 2012, combined with a decline in the yield on FDIC covered loans from 18.77% to 13.40%.  Non-covered interest and fees on loans was $7.6 million in both the second quarters of 2013 and 2012.  Non-covered loan yield declined from 5.48% in the second quarter of 2012 to 5.24% in the second quarter of 2013.  This decline was mitigated by an increase in the average balance of non-covered loans, from $553.2 million for the second quarter of 2012 to $582.9 million for the same period in 2013.  Despite the lower rate environment and the fierce competition among financial institutions for lending activity, this rate and volume activity resulted in a slight increase of $48,000 in interest income on non-covered loans. Tax equivalent interest income on securities remained constant and was $2.2 million for the second quarter of both 2013 and 2012.   The yield on securities, on a tax-equivalent basis, decreased from 3.16% in the second quarter of 2012 to 2.80% in the second quarter of 2013.

For the six months ended June 30, 2013, interest income of $24.7 million represented a decrease of $3.3 million, or 11.7%, from interest income of $27.9 million for the same period in 2012.  Interest and fees on FDIC covered loans decreased $2.9 million when comparing the six months ended June 30, 2013 to the same period in 2012.  Loans covered by the FDIC shared-loss agreements either make scheduled principal payments, payoff, mature or are charged-off and billed at a rate of 80% of loss to the FDIC.  Once these balances decline, amounts represented by the FDIC guarantee is reduced.  Interest and fees on non-covered loans was $15.1 million for the six months ended June 30, 2013 compared with $15.3 million for the same period in 2012.  The rate earned on these balances declined from 5.53% for the first six months of 2012 to 5.25% for the first six months of 2013.  This rate decline was mitigated, in large part, by an increase in the average balance of non-covered loans of $30.3 million, or 5.5%, when comparing the six month periods of 2013 and 2012.  Interest and dividends on securities decreased $257,000 when comparing the first six months of 2012 to the same period in 2013, and was $4.1 million for the first six months of 2013 compared with $4.4 million for the same period in 2012.  The yield on securities, on a tax equivalent basis, was 2.70% for the first six months of 2013, a decline from 3.11% for the first six months of 2012.

Interest Expense

Interest expense was $1.8 million for the second quarter of 2013 compared with interest expense of $1.9 million in the first quarter of 2013, an improvement of $103,000, or 5.4%.  Average interest bearing deposits decreased $15.1 million during the second quarter.  Additionally, the cost of interest bearing liabilities declined from 0.83% in the first quarter of 2013 to 0.79% in the second quarter of 2013.  The average balance of noninterest bearing deposits increased 7.3%, or $5.5 million, on a linked quarter basis.

Year over year, interest expense declined $796,000, from $2.6 million in the second quarter of 2012 to $1.8 million in the second quarter of 2013. This expense decline of 30.8% resulted from decreases in cost as well as a decline in the level of interest bearing deposits.  The cost of interest bearing liabilities declined from 1.13% in the second quarter of 2012 to 0.79% in the second quarter of 2013.  The cost of deposits declined similarly from 1.03% in the second quarter of 2012 to 0.75% for the second quarter of 2013.  The cost of FHLB and other borrowings also exhibited improvement, from 3.33% in the second quarter of 2012 to 1.41% in the second quarter of 2013.

For the six months ended June 30, 2013 total interest expense declined $1.6 million, or 30.5%, and was $3.7 million compared with $5.3 million for the same period in 2012.  The cost of interest bearing deposits decreased from $4.6 million to $3.3 million when comparing the first six months of 2012 and 2013, respectively.  The rate paid on average total interest bearing deposits declined from 1.06% to 0.77%.  The cost of FHLB and other borrowings declined for the first six months of 2013 to 1.43% compared with 3.42% for the same period in 2012.  The cost of total interest bearing liabilities decreased from 1.16% for the first six months of 2012 to 0.81% for the same period in 2013.

Net Interest Income

Net interest income was $10.7 million for the quarter ended June 30, 2013, compared with $10.3 million for the quarter ended March 31, 2013.  This represents an increase of $428,000, or 4.2%.  On a tax equivalent basis, net interest income was $10.8 million for the second quarter of 2013 compared with $10.3 million for the first quarter of 2013. Additionally, an increase in the yield on earning assets of 11 basis points, coupled with a four basis point decline in the cost of interest bearing liabilities, improved the interest spread and net interest margin on a linked quarter basis.  The tax equivalent net interest margin increased from 4.17% in the first quarter of 2013 to 4.32% in the second quarter of 2013. The interest spread increased from 4.10% to 4.25% on a linked quarter basis. 

Year over year, net interest income decreased $832,000, or 7.2%, from $11.5 million in the second quarter of 2012 to $10.7 million in the second quarter of 2013.  This was primarily the result of a decrease in the Company's interest spread, from 4.71% in the second quarter of 2012 to 4.25% in the second quarter of 2013.  While the cost of interest bearing liabilities declined 34 basis points, year over year, from 1.13% to 0.79%, the yield on earning assets declined by a larger degree, from 5.84% to 5.04%, or 80 basis points.  This decreased the Company's net interest margin from 4.78% in the second quarter of 2012 to 4.32% for the same period in 2013. 

For the six months ended June 30, 2013, net interest income of $21.0 million decreased $1.7 million, or 7.3%, from net interest income of $22.6 million for the first six months of 2012.  The Company's net interest spread declined from 4.65% for the first six months of 2012 to 4.18% for the same period in 2013.  While the cost of interest bearing liabilities declined from 1.16% to 0.81% during the comparison period, the yield on earning assets declined by 82 basis points, from 5.81% for the first six months of 2012 to 4.99% for the same period in 2013. The result of this activity was a net interest margin of 4.25% for the first six months of 2013 compared with 4.71% for the first six months in 2012.

The following tables compare the Company's net interest margin, on a tax equivalent basis, for the three months ended June 30, 2013, June 30, 2012 and March 31, 2013 and six months ended June 30, 2013 and June 30, 2012.

NET INTEREST MARGIN

(Dollars in thousands)

For the three months ended

June 30, 2013

June 30, 2012

March 31, 2013

Average interest earning assets

$

1,000,921

$

971,151

$

1,006,528

Interest income

$

12,491

$

14,119

$

12,166

Interest income - tax equivalent

$

12,575

$

14,180

$

12,243

Yield on interest earning assets

5.04%

5.84%

4.93%

Average interest bearing liabilities

$

914,998

$

912,831

$

929,483

Interest expense

$

1,791

$

2,587

$

1,894

Cost of interest bearing liabilities

0.79%

1.13%

0.83%

Net interest income

$

10,700

$

11,532

$

10,272

Net interest income - tax equivalent

$

10,784

$

11,593

$

10,349

Interest spread

4.25%

4.71%

4.10%

Net interest margin

4.32%

4.78%

4.17%

For the six months ended

June 30, 2013

June 30, 2012

Average interest earning assets

$

1,003,709

$

965,450

Interest income

$

24,657

$

27,928

Interest income - tax equivalent

$

24,818

$

28,050

Yield on interest earning assets

4.99%

5.81%

Average interest bearing liabilities

$

922,200

$

910,330

Interest expense

$

3,685

$

5,299

Cost of interest bearing liabilities

0.81%

1.16%

Net interest income

$

20,972

$

22,629

Net interest income - tax equivalent

$

21,133

$

22,751

Interest spread

4.18%

4.65%

Net interest margin

4.25%

4.71%

Provision for Loan Losses

No provision for loan losses was recorded for the three month and six month periods ended June 30, 2013.  The Company records a separate provision for loan losses for its non-covered loan portfolio and its FDIC covered loan portfolio.    There was no provision for loan losses on the non-covered loan portfolio for the quarters ended June 30, 2013 and March 31, 2013.  This was the result of increased coverage levels for the ratio of allowance for loan losses to nonperforming loans and the ratio of allowance for loan losses to nonaccrual loans.  A decrease in the level of nonperforming assets to loans and other real estate and the level of net charge-offs for the periods has resulted in the increased coverage levels.  These items will be presented in greater detail in the Asset Quality section of this press release.  There was no provision for loan losses on the FDIC covered loan portfolio during 2013.

The provision for loan losses on non-covered loans was $500,000 for the quarter ended June 30, 2012.  The provision for loan losses on non-covered loans was $1.0 million for the six months ended June 30, 2012.  The provision for loan losses on the FDIC covered loan portfolio was a $250,000 credit for each of the three months and six months ended June 30, 2013.  Improvement in expected losses on the Company's FDIC covered portfolio resulted in the $250,000 provision benefit during the first quarter of 2012.

Noninterest Income

Noninterest income was $971,000 for the second quarter of 2013 compared with $730,000 for the first quarter of 2013.  This is a linked quarter increase of $241,000, or 33.0%.  A decrease of $212,000 in loss on OREO positively influenced noninterest income.  The loss on OREO was $418,000 for the second quarter of 2013 compared with a loss of $630,000 for the first quarter of 2013.  Other noninterest income improved on a linked quarter basis, from $419,000 in the first quarter of 2013 to $558,000 in the second quarter of 2013.  Service charges on deposit accounts also improved performance on a linked quarter basis and increased $38,000, or 5.7%, from $663,000 in the first quarter of 2013 to $701,000 in the second quarter of 2013.  Offsetting these increases was a decline of $148,000, or 53.2%, in gains on sales of securities, which was $130,000 in the second quarter of 2013, down from $278,000 in the first quarter of 2013.

Year over year, noninterest income decreased $308,000, from $1.3 million in the second quarter of 2012 to $971,000 in the second quarter of 2013.  Loss on OREO was the largest contributor to this decrease as losses on the sale and write-down of OREO increased to $418,000 in the second quarter of 2013 compared with $229,000 in the second quarter of 2012.  Gains/(loss) on sale of securities reflected gains of $130,000 in the second quarter of 2013 compared with gains of $290,000 for the same period in 2012.  Offsetting these year-over-year decreases to noninterest income were increases of $27,000 in service charges on deposit accounts and $14,000 in other noninterest income.

Noninterest income declined $403,000 when comparing the sixth months ended June 30, 2013 and June 30, 2012.  Noninterest income of $1.7 million for the first two quarters of 2013 compared with $2.1 million for the same period in 2012.  Loss on OREO increased $642,000 and reflected a loss of $1.0 million for the first six months of 2013 compared with a loss of $406,000 for the same period in 2012.  Other noninterest income decreased $68,000 when compared to the first six months of 2012.  Offsetting these decreases was an increase in gains on sales of securities of $234,000, as such gains were $174,000 for the first six months of 2012 compared with $408,000 for the same period in 2013.  Service charges on deposit accounts increased $73,000 when comparing the year-to-date periods ended June 30, 2013 and June 30, 2012.

Noninterest Expense

On a linked quarter basis, noninterest expenses totaled $9.4 million for the three months ended June 30, 2013 and $9.1 million for the quarter ended March 31, 2013, an increase of $276,000, or 3.0%.  FDIC indemnification asset amortization represented the largest increase, $91,000, or 6.1%, on a linked quarter basis and was $1.6 million for the second quarter of 2013. 

Noninterest expenses declined $1.2 million, or 11.6%, when comparing the second quarter of 2013 to the same period in 2012.  FDIC indemnification asset amortization decreased $391,000, year over year, from $2.0 million for the second quarter of 2012 to $1.6 million for the same period in 2013.  Other operating expenses declined $373,000, from $1.8 million in the second quarter of 2012 to $1.4 million in the second quarter of 2013.  Salaries and employee benefits decreased $276,000, from $4.2 million in the second quarter of 2012 to $3.9 million in the second quarter of 2013.  FDIC assessment declined $273,000, from $496,000 in the second quarter of 2012 to $223,000 in the second quarter of 2013.    

For the six months ended June 30, 2013, noninterest expenses were $18.5 million, a decrease of $2.4 million, or 11.5%, from noninterest expenses of $20.9 million for the six months ended June 30, 2012.  Indemnification asset amortization of $3.1 million for the six months ended June 30, 2013 represented a decrease of 20.0% from $3.9 million during the same period in 2012.  FDIC assessment declined $690,000, or 63.9%, from $1.1 million for the six months ended June 30, 2012 to $390,000 for the six months ended June 30, 2013.  Other operating expenses declined 14.9%, or $485,000, from $3.3 million for the six months ended June 30, 2012 to $2.8 million for the same period in 2013.  Salaries and employee benefits declined $521,000, or 6.2%, from $8.4 million for the six months ended June 30, 2013 to $7.9 million for the same period in 2012.

Income Taxes

Income tax expense was $673,000 for the three months ended June 30, 2013, compared with income tax expense of $563,000 in the first quarter of 2013.  Income tax expense was $473,000 in the second quarter of 2012.  For the six months ended June 30, 2013, income tax expense was $1.2 million compared with $863,000 for the same period in 2012.

FINANCIAL CONDITION

At June 30, 2013, the Company had total assets of $1.1 billion, a decrease of $28.7 million, or 2.5%, from total assets of $1.2 billion at December 31, 2012.  Total loans were $667.2 million at June 30, 2013, increasing $7.1 million from $660.1 million at December 31, 2012 and $25.4 million, or 4.0%, since June 30, 2012.   The carrying value of FDIC covered loans declined $5.2 million, or 6.1%, from December 31, 2012 and were $79.5 million at June 30, 2013. Non-covered loans equaled $587.8 million at June 30, 2013, increasing $12.3 million since December 31, 2012.   During the second quarter of 2013, total non-covered loans increased by $7.9 million

Multifamily loans increased $1.2 million during the second quarter of 2013 and have increased $8.9 million since December 31, 2012 and $17.3 million, or 85.0%, since June 30, 2012.  Residential 1 – 4 family loans of $141.3 million at June 30, 2013 increased $4.0 million during the second quarter of 2013, $5.9 million since year end and $13.0 million since June 30, 2012.  Commercial real estate loans increased $5.0 million, or 2.1%, during the second quarter of 2013 and, at $244.8 million at June 30, 2013, represent the Company's largest loan category. 

The following table shows the composition of the Company's non-covered loan portfolio at June 30, 2013, March 31, 2013 and December 31, 2012.

NON-COVERED LOANS

(Dollars in thousands)

June 30, 2013

March 31, 2013

December 31, 2012

Amount

% of Non-

Covered

Loans

Amount

% of Non-

Covered

Loans

Amount

% of Non-

Covered

Loans

Mortgage loans on real estate:

Residential 1-4 family

$

141,292

24.04%

$

137,302

23.68%

$

135,420

23.52%

Commercial

244,839

41.65%

239,794

41.35%

246,521

42.83%

Construction and land development

61,333

10.43%

60,565

10.44%

61,127

10.62%

Second mortgages

7,002

1.19%

7,326

1.26%

7,230

1.26%

Multifamily

37,587

6.39%

36,344

6.27%

28,683

4.98%

Agriculture

8,977

1.53%

9,616

1.66%

10,359

1.80%

   Total real estate loans

501,030

85.23%

490,947

84.66%

489,340

85.01%

Commercial loans

79,279

13.49%

80,942

13.96%

77,835

13.52%

Consumer installment loans

6,070

1.03%

6,523

1.12%

6,929

1.20%

All other loans

1,482

0.25%

1,524

0.26%

1,526

0.27%

   Gross loans

587,861

100.00%

579,936

100.00%

575,630

100.00%

Allowance for loan losses

(11,523)

(12,258)

(12,920)

Net unearned income/unamortized premium

on loans

(104)

(129)

(148)

Non-covered loans, net of unearned income

$

576,234

$

567,549

$

562,562

The Company's securities portfolio, excluding equity securities, decreased $37.5 million, or 10.7%, from $351.4 million at December 31, 2012 to $313.9 million at June 30, 2013. Realized gains of $408,000 occurred during the first two quarters of 2013 through sales and call activity.  The Company took a short-term position in a $40 million U.S. Treasury issue at December 31, 2012 to fully invest short-term excess cash balances on deposit by local municipal governments.  The issue matured in the first quarter of 2013 and is the primary factor for the decrease in securities balances from December 31, 2012.  The maturity of these funds was not reinvested but was offset by a decline in public funds.

The Company had cash and cash equivalents of $25.3 million at June 30, 2013, up slightly from $24.1 million at December 31, 2012.  There was $1.0 million in Federal funds purchased at June 30, 2013 compared with $5.4 million at December 31, 2012. 

The following table shows the composition of the Company's securities portfolio, excluding equity securities, at June 30, 2013, March 31, 2013 and December 31, 2012.

SECURITIES PORTFOLIO

(Dollars in thousands)

June 30, 2013

March 31, 2013

December 31, 2012

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

$

113,390

$

113,205

$

121,353

$

121,355

$

153,480

$

153,277

U.S. Government sponsored agencies

-

-

-

-

500

503

State, county and municipal

135,227

133,435

117,964

123,059

112,110

117,596

Corporate and other bonds

6,963

7,002

5,453

5,519

7,530

7,618

Mortgage backed securities – U.S. Government

agencies

11,810

11,887

10,996

11,272

15,192

15,560

Mortgage backed securities – U.S. Government

     sponsored agencies

12,580

12,596

12,634

12,885

14,349

14,524

  Total securities available for sale

$

279,970

$

278,125

$

268,400

$

274,090

$

303,161

$

309,078

June 30, 2013

March 31, 2013

December 31, 2012

Amortized Cost

 Fair 

Value

Amortized Cost

 Fair

Value

Amortized Cost

 Fair

Value

Securities Held to Maturity

State, county and municipal

$

11,812

$

12,602

$

11,819

$

12,865

$

11,825

$

12,967

Mortgage backed securities – U.S. Government 

   agencies

7,832

8,313

8,360

8,923

9,112

9,727

Mortgage backed securities – U.S. Government

    sponsored agencies

16,103

16,878

18,498

19,534

21,346

22,534

  Total securities held to maturity

$

35,747

$

37,793

$

38,677

$

41,322

$

42,283

$

45,228

Interest bearing deposits at June 30, 2013 were $864.2 million, a decrease of $32.1 million from December 31, 2012. The only category experiencing growth during 2013 is savings deposits, which increased 7.8%, or $6.1 million, during the first six months of 2013.  Time deposits $100,000 and over decreased $21.4 million during the six months ended June 30, 2013 as management did not renew a $20 million public funds certificate of deposit.  NOW accounts decreased $7.2 million, or 5.0%, during 2013, and were impacted by seasonality and anticipated outflows of public funds accumulated in the fourth quarter of 2012.  NOW accounts have since regained some of this decrease, as balances increased by $9.0 million in the second quarter of 2013.  Time deposits less than $100,000 decreased $7.5 million during the first six months of 2013 as management continues to attempt to lower interest expense by repricing certificates of deposit at lower rates.  MMDA accounts declined $2.2 million during the first two quarters of 2013. 

The following table compares the mix of interest bearing deposits for June 30, 2013, March 31, 2013, December 31, 2012 and June 30, 2012.

INTEREST BEARING DEPOSITS

(Dollars in thousands)

June 30,

2013

March 31,

2013

December 31,

2012

June 30,

2012

NOW

$

135,765

$

126,784

$

142,923

$

131,040

MMDA

110,976

112,473

113,171

115,813

Savings

83,562

79,988

77,506

73,332

Time deposits less than $100,000

279,972

284,936

287,422

305,226

Time deposits $100,000 and over

253,937

256,547

275,318

248,538

   Total interest bearing deposits

$

864,212

$

860,728

$

896,340

$

873,949

The Company had Federal Home Loan Bank ("FHLB") advances of $49.5 million at June 30, 2013 compared with $49.8 million at December 31, 2012.  The blended rate on the average balance of these borrowings was 1.43% during the first six months of 2013.

Stockholders' equity was $112.8 million at June 30, 2013 and $115.3 million at December 31, 2012. The equity-to-asset ratios were 10.0% at June 30, 2013 and 10.0% at December 31, 2012.

Asset Quality – non-covered assets

Nonaccrual loans were $15.6 million at June 30, 2013, down 25.7%, or $5.4 million, from nonaccrual loans of $21.0 million at December 31, 2012.  The June 30, 2013 total is down $9.5 million, or 37.8%, from nonaccrual loans of $25.2 million at June 30, 2012.  The decrease from December 31, 2012 was the net result of $1.7 million in additions to nonaccrual loans and $7.1 million in reductions.  With respect to the reductions to nonaccrual loans, $2.2 million were paid out by the borrower or another lending institution, $2.2 million returned to accruing status, $858,000 were moved to foreclosure, $1.5 million were charged-off and $325,000 were the result of payments to existing credits. 

Total nonperforming assets of $23.2 million at June 30, 2013 represented a decrease during the second quarter of 2013 of $5.9 million, or 20.3%.  Nonperforming assets have declined $9.1 million, or 28.2%, since December 31, 2012 and $13.8 million, or 37.3%, since June 30, 2012.  

There were net charge-offs of $735,000 in the second quarter of 2013 compared with $662,000 in the first quarter of 2013 and $909,000 in the second quarter of 2012.  Total charge-offs for the second quarter of 2013 were $1.3 million compared with $908,000 in the first quarter of 2013 and $1.1 million in the second quarter of 2012.  Recoveries of previously charged-off loans were $567,000 in the second quarter of 2013 compared with $246,000 in the first quarter of 2013 and $238,000 in the second quarter of 2012.  

Non-covered OREO decreased $2.1 million in the second quarter of 2013 and was $7.6 million at June 30, 2013. The change in non-covered OREO during the second quarter of 2013 was reflected in additions of $102,000, reductions by sales of $1.9 million and write-downs of $328,000.  Non-covered OREO was $10.8 million at December 31, 2012 and $11.9 million at June 30, 2012.

The allowance for loan losses equaled 73.66% of non-covered nonaccrual loans at June 30, 2013 compared with 64.64% of non-covered nonaccrual loans at March 31, 2013, 61.38% at December 31, 2012 and 53.74% at June 30, 2012. The ratio of the allowance for loan losses to total nonperforming assets was 49.59% at June 30, 2013, 42.07% at March 31, 2013, 39.94% at December 31, 2012 and 36.52% at June 30, 2012.  The ratio of nonperforming assets to loans and other real estate have declined from 6.60% at June 30, 2012 to 3.90% at June 30, 2013.  The ratio of nonperforming assets to loans and other real estate was 4.94% 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)

2013

2012

Second

First

Fourth

Third

Second

Quarter

Quarter

Quarter

Quarter

Quarter

Allowance for loan losses:

Beginning of period

$

12,258

$

12,920

$

14,303

$

13,526

$

13,935

Provision for loan losses

-

-

450

-

500

Charge-offs

(1,302)

(908)

(1,974)

(819)

(1,147)

Recoveries

567

246

141

1,596

238

Net (charge-offs) recovery

(735)

(662)

(1,833)

777

(909)

End of period

$

11,523

$

12,258

$

12,920

$

14,303

$

13,526

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)

2013

2012

June

March

December

September

June

30

31

31

30

30

Nonaccruing loans

$

15,644

$

18,963

$

21,048

$

25,730

$

25,168

Loans past due 90 days and accruing interest

-

465

509

85

-

Total nonperforming non-covered loans

15,644

19,428

21,557

25,815

25,168

Other real estate owned non-covered

7,593

9,712

10,793

11,896

11,869

Total nonperforming non-covered assets

$

23,237

$

29,140

$

32,350

$

37,711

$

37,037

Allowance for loan losses to loans

1.96%

2.11%

2.25%

2.56%

2.46%

Allowance for loan losses to nonperforming assets

49.59%

42.07%

39.94%

37.93%

36.52%

Allowance for loan losses to nonaccrual loans

73.66%

64.64%

61.38%

55.59%

53.74%

Nonperforming assets to loans and other real estate

3.90%

4.94%

5.52%

6.60%

6.60%

Net charge-offs for quarter to average loans,

   annualized

0.50%

0.46%

1.30%

(0.56%)

0.66%

A further breakout of nonaccrual loans, excluding covered loans, at June 30, 2013, March 31, 2013 and December 31, 2012 is below:

NON-COVERED NONACCRUAL LOANS

(Dollars in thousands)

June 30, 2013

March 31, 2013

December 31, 2012

Amount

% of

Non-

Covered

Loans

Amount

% of

Non-

Covered

Loans

Amount

% of

Non-

Covered

Loans

Mortgage loans on real estate:

Residential 1-4 family

$

5,232

0.89%

$

5,717

0.99%

$

5,562

0.97%

Commercial

1,421

0.24%

3,853

0.66%

5,818

1.01%

Construction and land development

8,465

1.44%

8,772

1.51%

8,815

1.53%

Second mortgages

129

0.02%

141

0.03%

141

0.03%

Multifamily

-

-

-

-

-

-

Agriculture

223

0.04%

234

0.04%

250

0.04%

   Total real estate loans

15,470

2.63%

18,717

3.23%

20,586

3.58%

Commercial loans

114

0.02%

161

0.03%

385

0.07%

Consumer installment loans

60

0.01%

85

0.01%

77

0.01%

All other loans

-

-

-

-

-

-

   Gross loans

$

15,644

2.66%

$

18,963

3.27%

$

21,048

3.66%

Capital Requirements

Total stockholders' equity decreased $2.5 million in the first two quarters of 2013 and was $112.8 million at June 30, 2013.  The decrease was the result of a $5.1 million decrease in accumulated other comprehensive income caused by a decline in the market value of investment securities.  The Company's equity to asset ratio at June 30, 2013 was 10.0%.  The Company's ratio of total risk-based capital was 16.9% at June 30, 2013 compared with 17.0% at December 31, 2012.  The tier 1 risk-based capital ratio was 15.7% at June 30, 2013 and 15.8% at December 31, 2012. The Company's tier 1 leverage ratio was 9.7% at June 30, 2013 and 9.4% at December 31, 2012.  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 two loan production offices in Virginia.  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 26, 2013, at 10:00 a.m. Eastern Time to discuss the second quarter 2013 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 12:00 noon Eastern Time on July 26, 2013 until 9:00 a.m. Eastern Time on August 5, 2013. The replay will be available by dialing 877-344-7529 and entering access code 10031398 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; levels of fraud in the banking industry; the level of attempted cyber attacks in the banking industry; 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, 2012 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 Balance Sheets

Unaudited Condensed

(Dollars in thousands)

June 30, 2013

December 31, 2012

June 30, 2012

     Assets

Cash and due from banks

$

10,399

$

12,502

$

11,943

Interest bearing bank deposits

14,854

11,635

17,808

Federal funds sold

-

-

7,000

  Total cash and cash equivalents

25,253

24,137

36,751

 

Securities available for sale, at fair value

278,125

309,078

259,427

Securities held to maturity

35,747

42,283

53,207

Equity securities, restricted, at cost

7,236

7,405

6,804

  Total securities

321,108

358,766

319,438

Loans held for resale

5,653

1,266

1,179

 

Loans not covered by FDIC shared-loss agreements

587,757

575,482

549,018

Loans covered by FDIC shared-loss agreements

79,476

84,637

92,850

Allowance for loan losses (non-covered)

(11,523)

(12,920)

(13,526)

Allowance for loan losses (covered)

(484)

(484)

(456)

  Net loans

655,226

646,715

627,886

Bank premises and equipment

33,318

33,638

34,408

Other real estate owned, non-covered

7,593

10,793

11,869

Other real estate owned, covered by FDIC

2,411

3,370

3,923

FDIC receivable

878

895

584

Bank owned life insurance

20,449

15,146

14,869

Core deposit intangibles, net

9,166

10,297

11,427

FDIC indemnification asset

29,166

33,837

37,915

Other assets

14,346

14,428

15,647

    Total assets

$

1,124,567

$

1,153,288

$

1,115,896

     Liabilities

Deposits:

    Noninterest bearing

88,696

77,978

79,909

    Interest bearing

864,212

896,340

876,949

      Total deposits

952,908

974,318

953,858

Federal funds purchased

1,000

5,412

-

Federal Home Loan Bank advances

49,479

49,828

37,000

Trust preferred capital notes

4,124

4,124

4,124

Other liabilities

4,238

4,289

7,555

    Total liabilities

1,011,749

1,037,971

1,002,537

     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

(117)

(234)

(344)

               Warrants on preferred stock

1,037

1,037

1,037

Common stock (200,000,000 shares authorized $0.01

par value; 21,693,059 shares issued and outstanding 

at June 30, 2013)

217

217

216

Additional paid in capital

144,532

144,398

144,303

Accumulated deficit

(48,237)

(50,609)

(52,334)

Accumulated other comprehensive income

(2,294)

2,828

2,801

   Total stockholders' equity

$

112,818

$

115,317

$

113,359

   Total liabilities and stockholders' equity

$

1,124,567

$

1,153,288

$

1,115,896

 

Consolidated Statements of Operations

Unaudited Condensed

(Dollars in thousands)

Three months ended

Three months ended

YTD 

2013

June

30, 

2013

March

31,

2013

YTD

2012

June

30,

2012

March

31,

2012

 Interest and dividend income

 Interest and fees on loans

$

15,133

$

7,622

$

7,511

$

15,261

$

7,574

$

7,687

 Interest and fees on FDIC covered loans

5,404

2,745

2,659

8,280

4,366

3,914

 Interest on federal funds sold

3

1

2

4

3

1

 Interest on deposits in other banks

22

14

8

31

19

12

 Investments (taxable)

3,783

1,945

1,838

4,116

2,039

2,077

 Investments (nontaxable)

312

164

148

236

118

118

 Total interest income

24,657

12,491

12,166

27,928

14,119

13,809

 Interest expense

 Interest on deposits

3,301

1,600

1,701

4,594

2,241

2,353

 Interest on federal funds purchased

3

2

1

3

3

-

 Interest on other borrowed funds

381

189

192

702

343

359

 Total interest expense

3,685

1,791

1,894

5,299

2,587

2,712

 Net interest income

20,972

10,700

10,272

22,629

11,532

11,097

 Provision for loan losses

-

-

-

750

500

250

 Net interest income after provision for loan

      losses

20,972

10,700

10,272

21,879

11,032

10,847

 Noninterest income

 Loss on other real estate, net

(1,048)

(418)

(630)

(406)

(229)

(177)

 Gain/(loss) on sale of securities, net

408

130

278

174

290

(116)

 Service charges on deposit accounts

1,364

701

663

1,291

674

617

 Other 

977

558

419

1,045

544

501

                 Total noninterest income

1,701

971

730

2,104

1,279

825

 Noninterest expense

 Salaries and employee benefits

7,894

3,901

3,993

8,415

4,177

4,238

 Occupancy expenses

1,380

717

663

1,316

685

631

 Equipment expenses

514

247

267

565

270

295

 Legal fees

51

38

13

39

15

24

 Professional fees

189

139

50

233

148

85

 FDIC assessment

390

223

167

1,080

496

584

 Data processing fees

1,088

551

537

1,016

499

517

 FDIC indemnification asset amortization

3,093

1,592

1,501

3,865

1,983

1,882

 Amortization of intangibles

1,131

566

565

1,130

565

565

 Other operating expenses

2,776

1,417

1,359

3,261

1,790

1,471

 Total noninterest expense

18,506

9,391

9,115

20,920

10,628

10,292

 Net income before income taxes

4,167

2,280

1,887

3,063

1,683

1,380

 Income tax expense

1,236

673

563

863

473

390

 Net income

2,931

1,607

1,324

2,200

1,210

990

 Dividends on preferred stock

442

221

221

442

221

221

 Accretion of discount on preferred stock

117

59

58

110

55

55

 Net income available to common

    stockholders

$

2,372

$

1,327

$

1,045

$

1,648

$

934

$

714

 

Income Statement Trend Analysis

Unaudited

(Dollars in thousands)

Three months ended

Three months ended

June

30,

March

31,

December

31,

September

30,

June

30,

2013

2013

2012

2012

2012

Interest and dividend income

Interest and fees on loans

$

7,622

$

7,511

$

7,687

$

7,710

$

7,574

Interest and fees on FDIC covered loans

2,745

2,659

2,894

2,931

4366

Interest on federal funds sold

1

2

1

-

3

Interest on deposits in other banks

14

8

14

9

19

Investments (taxable)

1,945

1,838

2,189

2,103

2,039

Investments (nontaxable)

164

148

134

119

118

Total interest income

12,491

12,166

12,919

12,872

14,119

Interest expense

Interest on deposits

1,600

1,701

1,858

2,056

2,241

Interest on federal funds purchased

2

1

3

3

3

Interest on other borrowed funds

189

192

193

280

343

Total interest expense

1,791

1,894

2,054

2,339

2,587

Net interest income

10,700

10,272

10,865

10,533

11,532

Provision for loan losses

-

-

450

-

500

Net interest income after provision for loan losses

10,700

10,272

10,415

10,533

11,032

Noninterest income

Loss on other real estate, net

(418)

(630)

(660)

(767)

(229)

Gains on sale of securities, net

130

278

138

1,180

290

Service charges on deposit accounts

701

663

729

716

674

Other

558

419

464

602

544

Total noninterest income

971

730

671

1,731

1,279

Noninterest expense

Salaries and employee benefits

3,901

3,993

4,068

4,028

4,177

Occupancy expenses

717

663

691

708

685

Equipment expenses

247

267

256

266

270

Legal fees

38

13

9

3

15

Professional fees

139

50

84

74

148

FDIC assessment

223

167

37

368

496

Data processing fees

551

537

335

473

499

FDIC indemnification asset amortization

1,592

1,501

1,492

1,579

1,983

Amortization of intangibles

566

565

566

565

565

Other operating expenses

1,417

1,359

1,527

1,554

1,790

Total noninterest expense

9,391

9,115

9,065

9,618

10,628

Net income before income tax

2,280

1,887

2,021

2,646

1,683

Income tax benefit

673

563

448

837

473

Net income

1,607

1,324

1,573

1,809

1,210

  Dividends on preferred stock

221

221

221

221

221

  Accretion of discount on preferred  stock

59

58

55

55

55

Net income available to common stockholders

$

1,327

$

1,045

$

1,297

$

1,533

$

934

 

COMMUNITY BANKERS TRUST CORPORATION

NET INTEREST MARGIN ANALYSIS

AVERAGE BALANCE SHEETS

(Dollars in thousands)

Three months ended June 30, 2013

Three months ended June 30, 2012

Average

Balance

Sheet

Interest 

Income /

Expense

Average

Rates

Earned /

Paid

Average

Balance

Sheet

Interest

Income /

Expense

Average

Rates

Earned /

Paid

ASSETS:

Loans, including fees

$

582,940

$

7,622

5.24%

$

553,227

$

7,574

5.48%

Loans covered by FDIC shared-

   loss agreements

82,177

2,745

13.40%

93,018

4,366

18.77%

   Total loans

665,117

10,367

6.25%

646,245

11,940

7.39%

Interest bearing bank balances

20,407

14

0.27%

33,499

19

0.23%

Federal funds sold

1,951

1

0.11%

10,621

3

0.12%

Investments (taxable)

293,211

1,945

2.65%

268,628

2,039

3.04%

Investments (tax exempt)(1)

20,235

248

4.91%

12,158

179

5.89%

   Total earning assets

1,000,921

12,575

5.04%

971,151

14,180

5.84%

Allowance for loan losses

(12,919)

(14,249)

Non-earning assets

129,804

145,880

   Total assets

$

1,117,806

$

1,102,782

LIABILITIES AND

STOCKHOLDERS' EQUITY

Demand - interest bearing

$

242,346

$

190

0.31%

$

238,501

$

236

0.40%

Savings

81,627

70

0.34%

73,057

70

0.38%

Time deposits

536,115

1,340

1.00%

558,658

1,935

1.39%

   Total interest bearing deposits

860,088

1,600

0.75%

870,216

2,241

1.03%

Fed funds purchased

1,145

2

0.77%

1,491

3

0.71%

FHLB and other borrowings

53,765

189

1.41%

41,124

343

3.33%

   Total interest bearing liabilities

914,998

1,791

0.79%

912,831

2,587

1.13%

Non-interest bearing deposits

81,056

72,131

Other liabilities

3,936

4,424

   Total liabilities

999,990

989,386

Stockholders' equity

117,816

113,396

   Total liabilities and

   stockholders' equity

$

1,117,806

$

1,102,782

Net interest earnings

$

10,784

$

11,593

Interest spread

4.25%

4.71%

Net interest margin

4.32%

4.78%

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

COMMUNITY BANKERS TRUST CORPORATION

NET INTEREST MARGIN ANALYSIS

AVERAGE BALANCE SHEETS

(Dollars in thousands)

Six months ended June 30, 2013

Six months ended June 30, 2012

Average

Balance 

Sheet

Interest

Income /

Expense

Average

Rates

Earned /

Paid

Average

Balance

Sheet

Interest

Income /

Expense

Average

Rates

Earned /

Paid

ASSETS:

Loans, including fees

$

581,821

$

15,133

5.25%

$

551,537

$

15,261

5.53%

Loans covered by FDIC shared-

   loss agreements

81,951

5,404

13.30%

94,282

8,280

17.56%

   Total loans

663,772

20,537

6.24%

645,819

23,541

7.29%

Interest bearing bank balances

18,416

22

0.24%

25,032

31

0.24%

Federal funds sold

5,859

3

0.10%

6,794

4

0.11%

Investments (taxable)

296,587

3,783

2.55%

275,569

4,116

2.99%

Investments (tax exempt)(1)

19,075

473

4.96%

12,236

358

5.85%

   Total earning assets

1,003,709

24,818

4.99%

965,450

28,050

5.81%

Allowance for loan losses

(13,193)

(14,980)

Non-earning assets

131,084

147,659

   Total assets

$

1,121,600

$

1,098,129

LIABILITIES AND

STOCKHOLDERS' EQUITY

Demand - interest bearing

$

244,021

$

380

0.31%

$

237,082

$

480

0.41%

Savings

80,011

131

0.33%

72,102

142

0.39%

Time deposits

543,578

2,790

1.03%

559,183

3,972

1.42%

   Total interest bearing deposits

867,610

3,301

0.77%

868,368

4,594

1.06%

Fed funds purchased

739

3

0.76%

838

3

0.70%

FHLB and other borrowings

53,851

381

1.43%

41,124

702

3.42%

   Total interest bearing liabilities

922,200

3,685

0.81%

910,330

5,299

1.16%

Non-interest bearing deposits

78,319

70,583

Other liabilities

4,026

4,640

   Total liabilities

1,004,545

985,553

Stockholders' equity

117,055

112,576

   Total liabilities and

   stockholders' equity

$

1,121,600

$

1,098,129

Net interest earnings

$

21,133

$

22,751

Interest spread

4.18%

4.65%

Net interest margin

4.25%

4.71%

(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,

2013

December 31,

2012

June 30,

2012

Common Tangible Book Value

Total stockholder's equity

112,818,000

115,317,000

113,359,000

Preferred stock (net)

18,600,000

18,483,000

18,373,000

Core deposit intangible (net)

9,166,000

10,297,000

11,427,000

Common tangible book value

85,052,000

86,537,000

83,559,000

Shares outstanding

21,693,059

21,670,212

21,643,474

Common tangible book value per share

$                3.92

$                3.99

$                3.86

Stock Price

$                3.62

$                2.65

$                1.80

Price/common tangible book

92.4%

66.4%

46.6%

Common tangible book/common tangible assets

     Total assets

1,124,567,000

1,153,288,000

1,115,896,000

     Preferred stock (net)

18,600,000

18,483,000

18,373,000

     Core deposit intangible

9,166,000

10,297,000

11,427,000

Common tangible assets

1,096,801,000

1,124,508,000

1,086,096,000

Common tangible book 

85,052,000

86,537,000

83,559,000

Common tangible equity to assets

7.75%

7.70%

7.69%

 

SOURCE Community Bankers Trust Corporation



RELATED LINKS

http://www.cbtrustcorp.com