Middleburg Financial Corporation Announces Fourth Quarter Results
MIDDLEBURG, Va., Feb. 3, 2011 /PRNewswire/ --
Fourth Quarter and Full Year 2010 Highlights:
- Net income of $1.6 million for the quarter or $0.23 per diluted share;
- Net loss of $2.7 million for the year or $0.39 per diluted share;
- Net interest margin of 3.60% for the quarter and 3.61% for the year;
- Total revenue of $16.9 million for the quarter, an increase of 14.3% compared to previous quarter;
- Total assets grew by $128.1 million or 13.1% for the year;
- Total loan growth of 0.6% in the fourth quarter; total loans increased by $15.0 million or 2.3% for the year;
- Strong mortgage originations of $227.1 million in the fourth quarter and $782.6 million for the year;
- Deposit growth was flat in the fourth quarter and increased by $84.6 million or 10.5% for the year;
- Provision for loan losses for the quarter decreased by 32.0% from the quarter ended December 31, 2009; and
- Capital ratios continue to be strong: Total Risk-Based Capital Ratio of 14.1%, Tier I Risk-Based Capital Ratio of 12.8%, and a Tier 1 Leverage Ratio of 9.0% at December 31, 2010.
Middleburg Financial Corporation (the "Company") (Nasdaq: MBRG), today announced net income of $1.6 million for the quarter ending December 31, 2010 and a net loss of $2.7 million for the full year 2010.
"We are certainly gratified at posting our best quarterly net income for our shareholders since the third quarter of 2007. In fact, our work in the third quarter of 2010 continues to yield positive returns," commented Gary R. Shook, President and CEO of Middleburg Financial Corporation. "Our already strong capital ratios have strengthened, management's focus on greater corporate efficiency continues to show bottom line benefits, and sales of foreclosed properties at fair valuations are gaining momentum- trends we expect to see continuing as we enter the first quarter of 2011. Additionally, the Corporation's 2011 focus on client centric revenue generation in all lines of business should allow for greater market penetration as we begin to move out of the current prolonged negative economic cycle."
Net Interest Income and Net Interest Margin
Net interest income was $9.0 million during the three months ended December 31, 2010; an increase of 13.2% compared to the quarter ended September 30, 2010 and an increase of 3.3% compared to the quarter ended December 31, 2009. Average earning assets increased by 2.3% during the quarter ended December 31, 2010. The average yield on earning assets was 4.78% for the quarter ended December 31, 2010 compared to 4.74% for the previous quarter and 6.46% for the quarter ended December 31, 2009, representing an increase of 4 basis points from the previous quarter and a decrease of 168 basis points from the quarter ended December 31, 2009. The increase in yields on earning assets in the fourth quarter reflected an increase of 15 basis points in the yield of the securities portfolio and a 3 basis point decrease in yields for the loan portfolio. The yield on average earning assets was 5.20% in 2010 compared to 6.06% in 2009, a decrease of 86 basis points. The primary reasons for the decline in yields on earning assets during 2010 was loan repricing and prepayments which caused yields on loans to decrease by 111 basis points and yields on securities to decrease by 151 basis points.
The average cost of interest bearing liabilities was 1.41% for the quarter ended December 31, 2010, compared to 1.73% in the previous quarter, and 2.16% for the quarter ended December 31, 2009, representing a decrease of 32 basis points from the previous quarter and a decrease of 75 basis points from the quarter ended December 31, 2009. Costs for wholesale borrowings declined by 95 basis points during the quarter, while costs for retail deposits decreased by 30 basis points during the same period. The decline in the cost of retail deposits was broad-based with a 5 basis point decline in the cost of interest checking deposits, a 1 basis point decline in the cost of savings deposits, and a 58 basis point decline in the cost of time deposits. The average cost of interest bearing liabilities was 1.71% in 2010 compared to 2.43% in 2009, representing a decrease of 72 basis points. The primary reasons for the decrease in the cost of interest bearing liabilities during the twelve month period were a 68 basis point decrease in the cost of interest bearing deposits and a 129 basis point decrease in the cost of long term wholesale borrowings. Cost of funds was 1.21% for the quarter ended December 31, 2010 compared to 1.52% for the quarter ended September 30, 2010, a decrease of 31 basis points from the previous quarter. Cost of funds was 1.50% for 2010 compared to 2.13% in 2009, representing a decrease of 63 basis points.
The net interest margin for the three months ended December 31, 2010 was 3.60%, compared to 3.27% for the previous quarter, and 3.83% for the quarter ended December 31, 2009, representing an increase of 33 basis points from the previous quarter and a decrease of 23 basis points compared to the quarter ended December 31, 2009. The net interest margin was 3.61% in 2010 compared to 4.16% in 2009, representing a decrease of 56 basis points.
The Company's net interest margin is not a measurement under accounting principles generally accepted in the United States, but it is a common measure used by the financial services industry to determine how profitably earning assets are funded. The Company's net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent net interest income is calculated by grossing up interest income for the amounts that are non-taxable (i.e., municipal income) then subtracting interest expense. The tax rate utilized is 34%. Details on the calculation of the net interest margin are included in the "Key Statistics" table.
Asset Quality and Provision for Loan Losses
The provision for loan losses in the quarter ended December 31, 2010 was $655,000 compared to a $967,000 provision in the quarter ended December 31, 2009, representing a decrease of 32.3%.
The Allowance for Loan and Lease Losses (ALLL) at December 31, 2010 was $15.0 million representing 2.27% of total portfolio loans outstanding versus 2.42% at September 30, 2010 and 1.43% of total portfolio loans at December 31, 2009.
Loans that were delinquent for more than 90 days and still accruing were $909,000 as of December 31, 2010 compared to $388,000 as of September 30, 2010, representing an increase 134.3% during the fourth quarter. Non accrual loans were $29.4 million at the end of the fourth quarter compared to $29.9 million at the end of the third quarter, representing a decrease of 1.7% during the fourth quarter. The balance of restructured loans was $404,000 at the end of the fourth quarter, unchanged from the previous quarter. Other Real Estate Owned (OREO) was $8.4 million as of December 31, 2010 compared to $8.1 million as of September 30, 2010, representing an increase of 3.7% during the fourth quarter.
Non-performing assets were $39.1 million or 3.5% of total assets at December 31, 2010 compared to $38.9 million or 3.5% of total assets as of September 30, 2010. Non-performing assets increased from $18.1 million or 1.9% of total assets at December 31, 2009 to $39.1 million or 3.5% of total assets as of December 31, 2010. The increase was primarily due to the reclassification of two loan relationships to non-accrual status during the year.
Non-Interest Income
Non-interest income increased by $1.1 million or 15.6% when comparing the quarter ended December 31, 2010 to the previous quarter, and increased by $5 million or 24.0% compared to the quarter ended December 31, 2009, primarily due to strong growth in revenues from the Company's mortgage operations. The strong non-interest income, primarily driven by the Company's mortgage operations, has contributed to an increase in total revenues, defined as the sum of net interest income and non-interest income, in each linked quarter of 2010.
Total revenue was $16.9 million in the quarter ended December 31, 2010 compared to $14.9 million in the previous quarter and $14.5 million in the quarter ended December 31, 2009, representing an increase of 14.3% compared to the previous linked quarter and an increase of 17.5% compared to the calendar quarter ended December 31, 2009. This increase reflects the benefits of the Company's diversified business model whereby strong non-interest income is able to supplement net interest income in periods of declining net interest margins.
Southern Trust Mortgage, the Company's majority owned subsidiary, originated $227.7 million in mortgage loans during the quarter ended December 31, 2010 compared to $217.7 million originated during the previous quarter, an increase of 4.6%, and $204.3 million originated during the quarter ended December 31, 2009, an increase of 11.4% when comparing calendar quarters. Mortgage loans originated for the twelve months ended December 31, 2010 was $782.6 million compared to $990.0 million for the twelve months ended December 31, 2009. Gains on mortgage loan sales increased by 7.6% when comparing the quarter ended December 31, 2010 to the previous quarter. Gains on mortgage loan sales increased by 68.6% when comparing the quarter ended December 31, 2010 to the quarter ended December 31, 2009. Additionally, fees related to mortgage loan sales increased by 19.5% when comparing the quarter ended December 31, 2010 to the previous quarter, and increased by 77.0% compared to the quarter ended December 31, 2009.
The revenues and expenses of Southern Trust Mortgage for the three and twelve month periods ended December 31, 2010 are reflected in the Company's financial statements on a consolidated basis following generally accepted accounting principles in the United States. The outstanding equity interest not held by the Company is reported on the Company's balance sheet as "Non-controlling interest in consolidated subsidiary" and the earnings or loss attributable to the non-controlling interest is reported on the Company's statement of operations as "Net (income) / loss attributable to non-controlling interest."
Trust and Investment advisory service fees earned by Middleburg Trust Company ("MTC") and Middleburg Investment Advisors ("MIA") increased by 3.8% when comparing the quarter ended December 31, 2010 to the previous quarter, and increased by 2.7% compared to the quarter ended December 31, 2009. On January 3, 2011, MIA became a wholly owned subsidiary of MTC.
Trust and investment advisory fees are based primarily upon the market value of the accounts under administration. Total consolidated assets under administration by MTC and MIA were at $1.3 billion at December 31, 2010, an increase of 14.9% relative to December 31, 2009. MTC's assets under administration were $932.4 million at December 31, 2010 versus $771.5 million at December 31, 2009 representing an increase of 20.9%. MIA's assets under administration were $314.7 million at December 31, 2010 versus $313.5 million at December 31, 2009 representing an increase of 0.4%.
Net securities losses were $20,000 during the quarter ended December 31, 2010 compared to net securities losses of $438,000 during the quarter ended September 30, 2010. The net securities losses during the quarter ended December 31, 2010 included $129,000 of other than temporary impairment losses related to one trust preferred security identified as impaired under generally accepted accounting principles.
Non-Interest Expense
Non-interest expense in the fourth quarter of 2010 decreased by 1.7% compared to the previous quarter.
Salaries and employee benefit expenses increased by $284,000 when comparing the fourth quarter of 2010 to the quarter ended September 30, 2010, primarily due to expenses related to the defined contribution plan. Expenses related to Other Real Estate Owned (OREO) increased by $176,000 when comparing the fourth quarter of 2010 to the previous quarter. Other expenses, which include expenses such as FDIC insurance premiums, supplies, travel and entertainment expenses fell by $941,000 when comparing the quarter ended December 31, 2010 to the previous quarter. Other expenses in the third quarter of 2010 were higher because of $1.4 million in write-downs in the carrying value of two branch properties.
The Company's efficiency ratio which is represented by the ratio of non-interest expense to the sum of tax equivalent net interest income and non-interest income, excluding securities gains and losses, was 81.42% for the fourth quarter of 2010, compared to an efficiency ratio of 83.48% in the quarter ending December 31, 2009. The efficiency ratio for the full year 2010 was 85.55% and reflects write-downs and restructuring charges in the third quarter of 2010.
Total Consolidated Assets
Total assets at December 31, 2010 were $1.1 billion, an increase of $128.8 million or 13.2% over December 31, 2009.
Growth in total portfolio loans was 0.6% for the fourth quarter. Total portfolio loans increased by $15.0 million or 2.3% in 2010 in a challenging lending environment characterized by weak borrower demand for new loans coupled with increased refinancing of existing credit relationships. The securities portfolio grew by $9.9 million in the fourth quarter, representing an increase of 4.0% compared to the previous quarter. The securities portfolio increased by $79.4 million or 44.3% for the entire year. Balances of mortgages held for resale declined by $18.1 million or 23.4% in the fourth quarter of 2010. Mortgages held for resale increased by $14.3 million or 31.8% for the entire year. Cash balances and deposits at other banks decreased by 6.2% in the fourth quarter of 2010.
Deposits and Other Borrowings
Total deposits decreased by 0.7% in the fourth quarter. Deposits increased by $84.7 million or 10.5% for the year. Brokered deposits, including CDARS program funds, were $122.3 million at December 31, 2010, up $46.1 million or 60.1% from December 31, 2009. FHLB advances were $62.9 million at December 31, 2010, up $27.9 million from December 31, 2009, or an increase of 79.7%.
Equity
Total shareholders' equity at December 31, 2010 was $100.1 million, compared to shareholders' equity of $103.4 million as of December 31, 2009. Retained earnings at December 31, 2010 were $37.8 million compared to $42.7 million at December 31, 2009. The book value of the Company's common stock at December 31, 2010 was $14.02 per share. The Company's total risk-based capital ratio increased from 13.54% at September 30, 2010 to 14.10% at December 31, 2010 and the Tier 1 risk-based capital ratio increased from 12.29% to 12.84% during the same period. The increases in the risk-based capital ratios were due primarily to a net increase in zero percent risk-weighted assets during the fourth quarter of 2010.
Certain information contained in this discussion may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company's future operations and are generally identified by phrases such as "the Company expects," "the Company believes" or words of similar import. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on factors that could affect expectations, see the risk factors and other cautionary language included in the Company's Annual Report on Form 10-K for the year ended December 31, 2009, and other filings with the Securities and Exchange Commission.
About Middleburg Financial Corporation
Middleburg Financial Corporation is headquartered in Middleburg, Virginia and has two wholly owned subsidiaries, Middleburg Bank and Middleburg Investment Group, Inc. Middleburg Bank serves communities in Virginia with financial centers in Ashburn, Gainesville, Leesburg, Marshall, Middleburg, Purcellville, Reston, Warrenton and Williamsburg. Middleburg Investment Group owns Middleburg Trust Company, which is headquartered in Richmond, Virginia with offices in Middleburg, Alexandria and Williamsburg. Middleburg Financial Corporation is also the majority owner of Southern Trust Mortgage, which is based in Virginia Beach and provides mortgages through 17 offices in 11 states.
Middleburg Financial Corporation and Subsidiaries | ||||||||
Consolidated Statements of Operations | ||||||||
(In Thousands, Except Per Share Data) | ||||||||
Unaudited | Unaudited | |||||||
For the Twelve Months | For the Three Months | |||||||
Ended December 31, | Ended December 31, | |||||||
2010 | 2009 | 2010 | 2009 | |||||
Interest and Dividend Income | ||||||||
Interest and fees on loans | $ 40,548 | $ 48,834 | $ 9,887 | $ 11,041 | ||||
Interest on securities available for sale | ||||||||
Taxable | 4,733 | 4,743 | 1,539 | 1,121 | ||||
Exempt from federal income taxes | 2,514 | 2,944 | 600 | 696 | ||||
Dividends | 105 | 88 | 30 | 24 | ||||
Interest on federal funds sold and other | 131 | 137 | 32 | 42 | ||||
Total interest and dividend income | $ 48,031 | $ 56,746 | $ 12,088 | $ 12,924 | ||||
Interest Expense | ||||||||
Interest on deposits | $ 12,033 | $ 15,614 | $ 2,623 | $ 3,633 | ||||
Interest on securities sold under agreements to repurchase | 205 | 40 | 61 | 8 | ||||
Interest on short-term borrowings | 393 | 592 | 148 | 74 | ||||
Interest on long-term debt | 1,544 | 2,836 | 246 | 495 | ||||
Total interest expense | $ 14,175 | $ 19,082 | $ 3,078 | $ 4,210 | ||||
Net interest income | $ 33,856 | $ 37,664 | $ 9,010 | $ 8,714 | ||||
Provision for loan losses | 12,005 | 4,551 | 655 | 967 | ||||
Net interest income after provision | ||||||||
for loan losses | $ 21,851 | $ 33,113 | $ 8,355 | $ 7,747 | ||||
Other Income | ||||||||
Trust and investment advisory fee income | $ 3,335 | $ 3,218 | $ 838 | $ 816 | ||||
Service charges on deposit accounts | 1,884 | 1,905 | 488 | 487 | ||||
Net gains on securities available for sale | 866 | 2,070 | 109 | 1,877 | ||||
Total other-than-temporary impairment loss on securities | (901) | (2,224) | (44) | (1,512) | ||||
Portion of (gain) loss recognized in other comprehensive income | (202) | 1,152 | (85) | - | ||||
Net other-than-temporary impairment loss | (1,103) | (1,072) | (129) | (1,512) | ||||
Commissions on investment sales | 622 | 580 | 169 | 174 | ||||
Bank owned life insurance | 503 | 489 | 112 | 109 | ||||
Gain on loans held for sale | 17,158 | 11,860 | 5,537 | 3,283 | ||||
Fees on loans held for sale | 1,881 | 1,044 | 570 | 322 | ||||
Other service charges, commissions and fees | 467 | 507 | 114 | 107 | ||||
Other operating income | 390 | 311 | 169 | 76 | ||||
Total other income | $ 26,003 | $ 20,912 | $ 7,977 | $ 5,739 | ||||
Other Expense | ||||||||
Salaries and employee benefits | $ 29,794 | $ 28,042 | $ 7,748 | $ 6,187 | ||||
Net occupancy expense of premises | 6,249 | 5,904 | 1,598 | 1,499 | ||||
Other taxes | 798 | 587 | 200 | 150 | ||||
Advertising | 1,071 | 760 | 386 | 211 | ||||
Computer operations | 1,324 | 1,290 | 316 | 344 | ||||
Other real estate owned | 2,013 | 3,819 | 842 | 1,656 | ||||
Audits and examinations | 592 | 631 | 219 | 183 | ||||
Legal fees | 451 | 481 | 50 | 131 | ||||
FDIC insurance | 1,907 | 2,051 | 386 | 484 | ||||
Other operating expenses | 8,543 | 5,297 | 2,401 | 1,262 | ||||
Total other expense | $ 52,742 | $ 48,862 | $ 14,146 | $ 12,107 | ||||
Income (Loss) before income taxes | $ (4,888) | $ 5,163 | $ 2,186 | $ 1,379 | ||||
Income tax expense / (benefit) | (2,562) | 64 | 573 | (5) | ||||
Net income (loss) | $ (2,326) | $ 5,099 | $ 1,613 | $ 1,384 | ||||
Less: Net (income) loss attributable to non-controlling interest | (362) | (1,577) | (51) | (270) | ||||
Net income (loss) attributable to Middleburg Financial Corporation | $ (2,688) | $ 3,522 | $ 1,562 | $ 1,114 | ||||
Amortization of discount on preferred stock | - | 429 | - | 378 | ||||
Dividend on preferred stock | - | 987 | - | 253 | ||||
Net income (loss) available to common shareholders | $ (2,688) | $ 2,106 | $ 1,562 | $ 483 | ||||
Net income (loss) per common share, basic | $ (0.39) | $ 0.37 | $ 0.23 | $ 0.07 | ||||
Net income (loss) per common share, diluted | $ (0.39) | $ 0.37 | $ 0.23 | $ 0.07 | ||||
Dividends per common share | $ 0.35 | $ 0.58 | $ 0.05 | $ 0.10 | ||||
Middleburg Financial Corporation | ||||
Consolidated Balance Sheets | ||||
(In Thousands, Except for Share Data) | ||||
(Unaudited) | (Unaudited) | |||
December 31, | September 30, | |||
2010 | 2010 | |||
Assets: | ||||
Cash and due from banks | $ 21,955 | $ 24,118 | ||
Interest-bearing deposits in banks | 42,769 | 44,865 | ||
Securities available for sale, at fair value | 252,042 | 242,056 | ||
Loans held for sale | 59,361 | 77,452 | ||
Restricted securities, at cost | 6,296 | 6,430 | ||
Loans, net of allowance for loan losses of $14,967 at December 31, 2010 | ||||
and $15,870 at September 30, 2010 | 644,345 | 639,365 | ||
Premises and equipment, net | 23,039 | 22,996 | ||
Goodwill and identified intangibles | 6,360 | 6,403 | ||
Other real estate owned, net of valuation allowance of | ||||
$1,486 at December 31, 2010 and $1,110 at September 30, 2010 | 8,394 | 8,142 | ||
Prepaid federal deposit insurance | 5,154 | 5,505 | ||
Accrued interest receivable and other assets | 34,772 | 34,132 | ||
Total assets | $ 1,104,487 | $ 1,111,464 | ||
Liabilities and Shareholders' Equity: | ||||
Liabilities: | ||||
Deposits: | ||||
Non-interest bearing demand deposits | $ 130,488 | $ 124,724 | ||
Savings and interest-bearing demand deposits | 436,718 | 421,119 | ||
Time deposits | 323,100 | 351,097 | ||
Total deposits | $ 890,306 | $ 896,940 | ||
Securities sold under agreements to repurchase | 25,562 | 25,416 | ||
Short-term borrowings | 13,320 | 21,875 | ||
Long-term debt | 62,912 | 52,912 | ||
Subordinated notes | 5,155 | 5,155 | ||
Accrued interest and other liabilities | 7,085 | 7,736 | ||
Commitments and contingent liabilities | - | - | ||
Total liabilities | $ 1,004,340 | $ 1,010,034 | ||
Shareholders' Equity: | ||||
Common stock, par value $2.50 share, authorized 20,000,000 shares | ||||
issued and outstanding at December 31, 2010 - 6,925,437 shares | ||||
issued and outstanding at September 30, 2010 - 6,915,687 shares | $ 17,314 | $ 17,289 | ||
Capital surplus | 43,058 | 42,930 | ||
Retained earnings | 37,799 | 36,378 | ||
Accumulated other comprehensive loss, net | (1,064) | 1,729 | ||
Total Middleburg Financial Corporation shareholders' equity | $ 97,107 | $ 98,326 | ||
Non-controlling interest in consolidated subsidiary | 3,040 | 3,104 | ||
Total shareholders' equity | $ 100,147 | $ 101,430 | ||
Total liabilities and shareholders' equity | $ 1,104,487 | $ 1,111,464 | ||
Middleburg Financial Corporation | ||||
Consolidated Balance Sheets | ||||
(In Thousands, Except for Share Data) | ||||
(Unaudited) | ||||
December 31, | December 31, | |||
2010 | 2009 | |||
Assets: | ||||
Cash and due from banks | $ 21,955 | $ 18,365 | ||
Interest-bearing deposits in banks | 42,769 | 24,845 | ||
Securities available for sale, at fair value | 252,042 | 172,699 | ||
Loans held for sale | 59,361 | 45,010 | ||
Restricted securities, at cost | 6,296 | 6,225 | ||
Loans, net of allowance for loan losses of $14,967 in 2010 | ||||
and $9,185 in 2009 | 644,345 | 635,094 | ||
Premises and equipment, net | 23,039 | 23,506 | ||
Goodwill and identified intangibles | 6,360 | 6,531 | ||
Other real estate owned, net of valuation allowance of | ||||
$1,486 in 2010 and $1,121 in 2009. | 8,394 | 6,511 | ||
Prepaid federal deposit insurance | 5,154 | 6,923 | ||
Accrued interest receivable and other assets | 34,772 | 30,665 | ||
Total assets | $ 1,104,487 | $ 976,374 | ||
Liabilities and Shareholders' Equity: | ||||
Liabilities: | ||||
Deposits: | ||||
Non-interest bearing demand deposits | $ 130,488 | $ 106,459 | ||
Savings and interest-bearing demand deposits | 436,718 | 397,720 | ||
Time deposits | 323,100 | 301,469 | ||
Total deposits | $ 890,306 | $ 805,648 | ||
Securities sold under agreements to repurchase | 25,562 | 17,199 | ||
Short-term borrowings | 13,320 | 3,538 | ||
Long-term debt | 62,912 | 35,000 | ||
Subordinated notes | 5,155 | 5,155 | ||
Accrued interest and other liabilities | 7,085 | 6,475 | ||
Commitments and contingent liabilities | - | - | ||
Total liabilities | $ 1,004,340 | $ 873,015 | ||
Shareholders' Equity: | ||||
Common stock, par value $2.50 share, authorized 20,000,000 shares | ||||
issued and outstanding at December 31, 2010 - 6,925,437 shares | ||||
issued and outstanding at December 31, 2009 - 6,909,293 shares | $ 17,314 | $ 17,273 | ||
Capital surplus | 43,058 | 42,807 | ||
Retained earnings | 37,799 | 42,706 | ||
Accumulated other comprehensive loss, net | (1,064) | (2,474) | ||
Total Middleburg Financial Corporation shareholders' equity | $ 97,107 | $ 100,312 | ||
Non-controlling interest in consolidated subsidiary | 3,040 | 3,047 | ||
Total shareholders' equity | $ 100,147 | $ 103,359 | ||
Total liabilities and shareholders' equity | $ 1,104,487 | $ 976,374 | ||
QUARTERLY SUMMARY INCOME STATEMENTS | ||||||||||
MIDDLEBURG FINANCIAL CORPORATION | ||||||||||
(Unaudited. Dollars in thousands except per share data) | ||||||||||
For the Three Months Ended | ||||||||||
Dec. 31, 2010 | Sep. 30, 2010 | Jun. 30, 2010 | Mar. 31, 2010 | Dec. 31, 2009 | ||||||
Interest and Dividend Income | ||||||||||
Interest and fees on loans | $ 9,887 | $ 9,832 | $ 10,384 | $ 10,445 | $ 11,041 | |||||
Interest on securities available for sale | ||||||||||
Taxable | 1,539 | 1,166 | 1,090 | 938 | 1,121 | |||||
Exempt from federal income taxes | 600 | 621 | 600 | 693 | 696 | |||||
Dividends | 30 | 32 | 22 | 21 | 24 | |||||
Interest on federal funds sold and other | 32 | 36 | 28 | 35 | 42 | |||||
Total interest and dividend income | $ 12,088 | $ 11,687 | $ 12,124 | $ 12,132 | $ 12,924 | |||||
Interest Expense | ||||||||||
Interest on deposits | $ 2,623 | $ 3,160 | $ 3,077 | $ 3,174 | $ 3,633 | |||||
Interest on securities sold under agreements to repurchase | 61 | 63 | 60 | 20 | 8 | |||||
Interest on short-term borrowings | 148 | 134 | 67 | 44 | 74 | |||||
Interest on long-term debt | 246 | 372 | 488 | 438 | 495 | |||||
Total interest expense | $ 3,078 | $ 3,729 | $ 3,692 | $ 3,676 | $ 4,210 | |||||
Net interest income | $ 9,010 | $ 7,958 | $ 8,432 | $ 8,456 | $ 8,714 | |||||
Provision for loan losses | 655 | 9,130 | 1,291 | 929 | 967 | |||||
Net interest income after provision | ||||||||||
for loan losses | $ 8,355 | $ (1,172) | $ 7,141 | $ 7,527 | $ 7,747 | |||||
Other Income | ||||||||||
Trust and investment advisory fee income | $ 838 | $ 807 | $ 875 | $ 815 | $ 816 | |||||
Service charges on deposit accounts | 488 | 487 | 468 | 441 | 487 | |||||
Net gains (losses) on securities available for sale | 109 | 288 | (37) | 506 | 1,877 | |||||
Total other-than-temporary impairment loss on securities | (44) | (557) | (97) | (151) | (1,512) | |||||
Portion of (gain) loss recognized in other comprehensive income | (85) | (169) | - | - | - | |||||
Net other-than-temporary impairment loss | (129) | (726) | (97) | (151) | (1,512) | |||||
Commissions on investment sales | 169 | 142 | 167 | 144 | 174 | |||||
Bank owned life insurance | 112 | 136 | 130 | 125 | 109 | |||||
Gain on loans held for sale | 5,537 | 5,147 | 3,844 | 2,630 | 3,283 | |||||
Fees on loans held for sale | 570 | 477 | 476 | 358 | 322 | |||||
Other service charges, commissions and fees | 114 | 97 | 143 | 113 | 107 | |||||
Other operating income | 169 | 42 | 88 | 91 | 76 | |||||
Total other income | $ 7,977 | $ 6,897 | $ 6,057 | $ 5,072 | $ 5,739 | |||||
Other Expense | ||||||||||
Salaries and employee benefits | $ 7,748 | $ 7,464 | $ 7,457 | $ 6,924 | $ 6,187 | |||||
Net occupancy expense of premises | 1,598 | 1,557 | 1,490 | 1,604 | 1,499 | |||||
Other taxes | 200 | 201 | 201 | 196 | 150 | |||||
Advertising | 386 | 257 | 248 | 180 | 211 | |||||
Computer operations | 316 | 340 | 340 | 328 | 344 | |||||
Other real estate owned | 842 | 666 | 295 | 210 | 1,656 | |||||
Audits and examinations | 219 | 96 | 162 | 115 | 183 | |||||
Legal fees | 50 | 96 | 167 | 139 | 131 | |||||
FDIC insurance | 386 | 368 | 352 | 801 | 484 | |||||
Other operating expenses | 2,401 | 3,342 | 1,554 | 1,446 | 1,262 | |||||
Total other expense | $ 14,146 | $ 14,387 | $ 12,266 | $ 11,943 | $ 12,107 | |||||
Income (Loss) before income taxes | $ 2,186 | $ (8,662) | $ 932 | $ 656 | $ 1,379 | |||||
Income tax expense / (benefit) | 573 | (3,297) | 75 | 87 | (5) | |||||
Net income (loss) | $ 1,613 | $ (5,365) | $ 857 | $ 569 | $ 1,384 | |||||
Less: Net (income) loss attributable to non-controlling interest | (51) | (423) | (133) | 245 | (270) | |||||
Net income attributable to Middleburg Financial Corporation | $ 1,562 | $ (5,788) | $ 724 | $ 814 | $ 1,114 | |||||
Amortization of discount on preferred stock | - | - | - | - | 378 | |||||
Dividend on preferred stock | - | - | - | - | 253 | |||||
Net income (loss) available to common shareholders | $ 1,562 | $ (5,788) | $ 724 | $ 814 | $ 483 | |||||
Net income (loss) per common share, basic | $ 0.23 | $ (0.83) | $ 0.10 | $ 0.12 | $ 0.07 | |||||
Net income (loss) per common share, diluted | $ 0.23 | $ (0.83) | $ 0.10 | $ 0.12 | $ 0.07 | |||||
Dividends per common share | $ 0.05 | 0.10 | $ 0.10 | $ 0.10 | $ 0.10 | |||||
MIDDLEBURG FINANCIAL CORPORATION | ||||||||||||
KEY STATISTICS | ||||||||||||
(Unaudited. Dollars in thousands except per share data) | For the Three Months Ended | |||||||||||
Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | ||||||||
Net Income / (Loss) | $ 1,562 | $ (5,788) | $ 724 | $ 814 | $ 1,115 | |||||||
Earnings per share, basic | $ 0.23 | $ (0.83) | $ 0.10 | $ 0.12 | $ 0.07 | |||||||
Earnings per share, diluted | $ 0.23 | $ (0.83) | $ 0.10 | $ 0.12 | $ 0.07 | |||||||
Dividend per share | $ 0.05 | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 | |||||||
Return on average total assets - Year to Date | -0.25% | -2.11% | 0.28% | 0.33% | 0.35% | |||||||
Return on average total equity - Year to Date | -2.71% | -22.03% | 2.85% | 3.25% | 2.82% | |||||||
Dividend payout ratio | 22.21% | NA | 100.00% | 84.90% | 142.86% | |||||||
Non-Interest income as a percent of total revenue (1) | 39.82% | 38.56% | 34.05% | 28.00% | 29.37% | |||||||
Net interest margin (2) | 3.60% | 3.27% | 3.67% | 3.94% | 3.83% | |||||||
Yield on average earning assets (2) | 4.78% | 4.74% | 5.22% | 5.58% | 5.61% | |||||||
Yield on average interest-bearing liabilities | 1.41% | 1.73% | 1.82% | 1.93% | 2.16% | |||||||
Net interest spread | 3.37% | 3.01% | 3.40% | 3.65% | 3.44% | |||||||
Non-interest income to average assets (3) | 2.88% | 2.69% | 2.39% | 1.93% | 2.10% | |||||||
Non-interest expense to average assets (3) | 5.09% | 5.29% | 4.73% | 4.90% | 4.74% | |||||||
Efficiency ratio (4) | 81.42% | 91.77% | 81.78% | 87.85% | 83.48% | |||||||
(1) Excludes securities gains and losses including OTTI adjustments. (2) The net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent net interest income is calculated by grossing up interest income for the amounts that are non taxable (i.e., municipal income) then subtracting interest expense. The tax rate utilized is 34%. The Company's net interest margin is a common measure used by the financial service industry to determine how profitably earning assets are funded. Because the Company earns a fair amount of non taxable interest income due to the mix of securities in its investment security portfolio, net interest income for the ratio is calculated on a tax equivalent basis as described above. (3) Ratios are computed by dividing annualized income and expense amounts by quarterly average assets. (4) The efficiency ratio is not a measurement under accounting principles generally accepted in the United States. It is calculated by dividing non interest expense by the sum of tax equivalent net interest income and non interest income excluding gains and losses on the investment portfolio. The tax rate utilized is 34%. The Company calculates this ratio in order to evaluate its overhead structure or how effectively it is operating. The increase from the second quarter 2010 to the third quarter 2010 reflects the restructuring charges and write downs of Company property during the quarter as previously discussed in this release. | ||||||||||||
MIDDLEBURG FINANCIAL CORPORATION | ||||||||||||
SELECTED FINANCIAL DATA BY QUARTER | ||||||||||||
(Unaudited. Dollars in thousands except per share data) | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | |||||||
BALANCE SHEET RATIOS | ||||||||||||
Net loans to deposits | 72.37% | 71.28% | 74.99% | 78.32% | 78.83% | |||||||
Average interest-earning assets to | ||||||||||||
average-interest bearing liabilities | 118.50% | 117.22% | 117.69% | 117.51% | 121.36% | |||||||
PER SHARE DATA | ||||||||||||
Dividends | $ 0.05 | $ 0.10 | $ 0.10 | $ 0.10 | $ 0.10 | |||||||
Book value | $ 14.02 | $ 14.22 | $ 14.84 | $ 14.65 | $ 14.52 | |||||||
Tangible book value (3) | $ 13.10 | $ 13.29 | $ 13.91 | $ 13.71 | $ 13.57 | |||||||
SHARE PRICE DATA | ||||||||||||
Closing price | $ 14.26 | $ 14.08 | $ 13.91 | $ 15.06 | $ 14.59 | |||||||
Diluted earnings multiple (1) | 15.50 | NA | 34.78 | 31.38 | 52.11 | |||||||
Book value multiple (2) | 1.02 | 0.99 | 0.94 | 1.03 | 1.00 | |||||||
COMMON STOCK DATA | ||||||||||||
Outstanding shares at end of period | 6,925,437 | 6,915,687 | 6,914,687 | 6,909,293 | 6,909,293 | |||||||
Weighted average shares O/S Basic - QTD | 6,937,801 | 6,934,366 | 6,911,744 | 6,909,293 | 5,635,687 | |||||||
Weighted average shares O/S, diluted - QTD | 6,938,359 | 6,934,366 | 6,924,338 | 6,912,173 | 6,906,429 | |||||||
CAPITAL RATIOS | ||||||||||||
Capital to Assets - Common shareholders | 8.79% | 8.85% | 9.67% | 9.94% | 10.27% | |||||||
Tangible common equity ratio (4) | 8.26% | 8.32% | 9.11% | 9.36% | 9.67% | |||||||
Total risk based capital ratio | 13.91% | 13.54% | 14.58% | 15.02% | 15.06% | |||||||
Tier 1 risk based capital ratio | 12.84% | 12.29% | 13.33% | 13.77% | 13.86% | |||||||
Leverage ratio | 14.10% | 9.08% | 10.58% | 10.71% | 10.40% | |||||||
CREDIT QUALITY | ||||||||||||
Net charge-offs to average loans | 0.22% | 0.47% | 0.15% | 0.04% | 0.18% | |||||||
Total non-performing loans to total loans | 4.66% | 4.69% | 2.81% | 2.00% | 1.80% | |||||||
Total non-performing assets to total assets | 3.54% | 3.50% | 2.64% | 1.88% | 1.86% | |||||||
Non-accrual loans to: | ||||||||||||
total loans | 4.46% | 4.57% | 1.87% | 1.46% | 1.34% | |||||||
total assets | 2.66% | 2.69% | 1.15% | 0.94% | 0.88% | |||||||
Allowance for loan losses to: | ||||||||||||
total loans | 2.27% | 2.42% | 1.54% | 1.50% | 1.43% | |||||||
non-performing assets | 38.29% | 40.84% | 35.98% | 51.43% | 50.68% | |||||||
non-accrual loans | 50.93% | 53.04% | 82.51% | 102.67% | 106.70% | |||||||
NON-PERFORMING ASSETS: | ||||||||||||
Loans delinquent over 90 days and still accruing | $ 909 | $ 388 | $ 6,188 | $ 3,544 | $ 908 | |||||||
Non-accrual loans | 29,385 | 29,923 | 12,211 | 9,613 | 8,608 | |||||||
Restructured Loans | 404 | 404 | 1,346 | - | 2,096 | |||||||
Other real estate owned and repossessed assets | 8,394 | 8,142 | 8,257 | 6,034 | 6,511 | |||||||
Total non-performing assets | $ 39,092 | $ 38,857 | $ 28,002 | $ 19,191 | $ 18,123 | |||||||
NET LOAN CHARGE-OFFS: | ||||||||||||
Loans charged off | $ 1,600 | $ 3,351 | $ 1,142 | $ 291 | $ 1,057 | |||||||
(Recoveries) | (42) | (16) | (56) | (47) | (48) | |||||||
Net charge-offs | $ 1,558 | $ 3,335 | $ 1,086 | $ 244 | $ 1,009 | |||||||
PROVISION FOR LOAN LOSSES | $ 655 | $ 9,130 | $ 1,291 | $ 929 | $ 967 | |||||||
ALLOWANCE FOR LOAN LOSS SUMMARY | ||||||||||||
Balance at the beginning of period | $ 15,870 | $ 10,075 | $ 9,870 | $ 9,185 | $ 9,227 | |||||||
Provision | 655 | 9,130 | 1,291 | 929 | 967 | |||||||
Net charge-offs | (1,558) | (3,335) | (1,086) | (244) | (1,009) | |||||||
Balance at the end of period | $ 14,967 | $ 15,870 | $ 10,075 | $ 9,870 | $ 9,185 | |||||||
(1) The diluted earnings multiple is calculated by dividing the period's closing market price per share by the annualized diluted earnings per share for the period. The diluted earnings multiple is a measure of how much an investor may be willing to pay for $1.00 of the Company's earnings. In quarters where the Company incurs net losses, the diluted earnings multiple is not meaningful and is shown as "NA". (2) The book value multiple (or price to book ratio) is calculated by dividing the period's closing market price per share by the period's book value per share. The book value multiple is a measure used to compare the Company's market value per share to its book value per share. (3) Tangible book value is not a measurement under accounting principles generally accepted in the United States. It is computed by subtracting identified intangible assets and goodwill from total Middleburg Financial Corporation shareholders' equity and then dividing the result by the number of shares of common stock issued and outstanding at the end of the accounting period. (4) The tangible common equity ratio is not a measurement under accounting principles generally accepted in the United States. It is computed by subtracting identified intangible assets and goodwill from total Middleburg Financial Corporation shareholders' equity and total assets and then dividing the adjusted shareholders' equity balance by the adjusted total asset balance. | ||||||||||||
Average Balances, Income and Expenses, Yields and Rates | ||||||||||||
Three Months Ended December 31, | ||||||||||||
2010 | 2009 | |||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||
Balance | Expense | Rate (2) | Balance | Expense | Rate (2) | |||||||
(Dollars in thousands) | ||||||||||||
Assets : | ||||||||||||
Securities: | ||||||||||||
Taxable | $ 201,278 | $ 1,570 | 3.09% | $ 105,503 | $ 1,145 | 4.31% | ||||||
Tax-exempt (1) | 58,396 | 910 | 6.18% | 63,902 | 1,055 | 6.55% | ||||||
Total securities | $ 259,674 | $ 2,480 | 3.79% | $ 169,405 | $ 2,200 | 5.15% | ||||||
Loans | ||||||||||||
Taxable | $ 724,063 | $ 9,886 | 5.42% | $ 694,603 | $ 11,041 | 7.09% | ||||||
Total loans | $ 724,063 | $ 9,886 | 5.42% | $ 694,603 | $ 11,041 | 7.09% | ||||||
Interest bearing deposits in | ||||||||||||
other financial institutions | 44,715 | 32 | 0.28% | 75,089 | 42 | 0.22% | ||||||
Total earning assets | $ 1,028,452 | $ 12,398 | 4.78% | $ 939,097 | $ 13,283 | 6.46% | ||||||
Less: allowances for credit losses | (15,207) | (9,177) | ||||||||||
Total nonearning assets | 97,522 | 86,153 | ||||||||||
Total assets | $ 1,110,767 | $ 1,016,073 | ||||||||||
Liabilities: | ||||||||||||
Interest-bearing deposits: | ||||||||||||
Checking | $ 286,407 | $ 544 | 0.75% | $ 270,939 | $ 666 | 0.98% | ||||||
Regular savings | 84,372 | 181 | 0.85% | 64,959 | 183 | 1.12% | ||||||
Money market savings | 57,661 | 105 | 0.72% | 50,796 | 137 | 1.07% | ||||||
Time deposits: | ||||||||||||
$100,000 and over | 150,217 | 791 | 2.09% | 140,727 | 1,105 | 3.12% | ||||||
Under $100,000 | 185,238 | 1,001 | 2.14% | 166,898 | 1,542 | 3.67% | ||||||
Total interest-bearing deposits | $ 763,895 | $ 2,623 | 1.36% | $ 694,319 | $ 3,633 | 2.08% | ||||||
Short-term borrowings | 14,487 | 148 | 4.05% | 12,662 | 74 | 2.32% | ||||||
Securities sold under agreements | ||||||||||||
to repurchase | 28,018 | 61 | 0.88% | 20,259 | 8 | 0.16% | ||||||
Long-term debt | 61,437 | 246 | 1.59% | 46,590 | 495 | 4.22% | ||||||
Federal funds purchased | 54 | - | 0.00% | - | - | |||||||
Total interest-bearing liabilities | $ 867,891 | $ 3,078 | 1.41% | $ 773,830 | $ 4,210 | 2.16% | ||||||
Non-interest bearing liabilities | ||||||||||||
Demand deposits | 143,492 | 107,160 | ||||||||||
Other liabilities | 7,432 | 10,341 | ||||||||||
Total liabilities | $ 1,018,815 | $ 891,331 | ||||||||||
Non-controlling interest | 3,161 | 3,020 | ||||||||||
Shareholders' equity | 88,791 | 121,722 | ||||||||||
Total liabilities and shareholders' | ||||||||||||
equity | $ 1,110,767 | $ 1,016,073 | ||||||||||
Net interest income | $ 9,320 | $ 9,073 | ||||||||||
Interest rate spread | 3.37% | 3.44% | ||||||||||
Interest expense as a percent of | ||||||||||||
average earning assets | 1.19% | 1.78% | ||||||||||
Net interest margin | 3.60% | 3.83% | ||||||||||
Return on average assets | 0.56% | 0.44% | ||||||||||
Return on average equity | 6.98% | 3.63% | ||||||||||
(1) Income and yields are reported on tax equivalent basis assuming a federal tax rate of 34%. (2) All yields and rates have been annualized on a 365 day year. | ||||||||||||
Average Balances, Income and Expenses, Yields and Rates | ||||||||||||
Twelve Months Ended December 31, | ||||||||||||
2010 | 2009 | |||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||
Balance | Expense | Rate (2) | Balance | Expense | Rate (2) | |||||||
(Dollars in thousands) | ||||||||||||
Assets : | ||||||||||||
Securities: | ||||||||||||
Taxable | $ 159,326 | $ 4,838 | 3.04% | $ 105,765 | $ 4,830 | 4.57% | ||||||
Tax-exempt (1) | 59,654 | 3,810 | 6.39% | 64,305 | 4,461 | 6.94% | ||||||
Total securities | $ 218,980 | $ 8,648 | 3.95% | $ 170,070 | $ 9,291 | 5.46% | ||||||
Loans | ||||||||||||
Taxable | $ 707,135 | $ 40,548 | 5.73% | $ 710,745 | $ 48,834 | 6.87% | ||||||
Tax-exempt (1) | - | - | 0.00% | 1 | - | 0.00% | ||||||
Total loans | $ 707,135 | $ 40,548 | 5.73% | $ 710,746 | $ 48,834 | 6.87% | ||||||
Federal funds sold | - | - | 0.00% | 20,607 | 42 | 0.20% | ||||||
Interest bearing deposits in | ||||||||||||
other financial institutions | 47,836 | 131 | 0.27% | 38,485 | 95 | 0.25% | ||||||
Total earning assets | $ 973,951 | $ 49,327 | 5.06% | $ 939,908 | $ 58,262 | 6.20% | ||||||
Less: allowances for credit losses | (11,119) | (9,160) | ||||||||||
Total nonearning assets | 94,005 | 83,698 | ||||||||||
Total assets | $ 1,056,837 | $ 1,014,446 | ||||||||||
Liabilities: | ||||||||||||
Interest-bearing deposits: | ||||||||||||
Checking | $ 283,294 | $ 2,294 | 0.81% | $ 251,781 | $ 3,091 | 1.23% | ||||||
Regular savings | 77,864 | 725 | 0.93% | 57,669 | 738 | 1.28% | ||||||
Money market savings | 53,894 | 427 | 0.79% | 42,985 | 473 | 1.10% | ||||||
Time deposits: | ||||||||||||
$100,000 and over | 160,063 | 4,298 | 2.69% | 135,149 | 4,342 | 3.21% | ||||||
Under $100,000 | 161,338 | 4,289 | 2.66% | 188,623 | 6,969 | 3.69% | ||||||
Total interest-bearing deposits | $ 736,453 | $ 12,033 | 1.63% | $ 676,207 | $ 15,614 | 2.31% | ||||||
Short-term borrowings | 10,419 | 393 | 3.77% | 19,425 | 592 | 3.05% | ||||||
Securities sold under agreements | ||||||||||||
to repurchase | 25,314 | 205 | 0.81% | 21,122 | 40 | 0.19% | ||||||
Long-term debt | 55,303 | 1,544 | 2.79% | 69,407 | 2,836 | 4.08% | ||||||
Federal funds purchased | 25 | - | 0.00% | - | - | 0.00% | ||||||
Total interest-bearing liabilities | $ 827,514 | $ 14,175 | 1.71% | $ 786,161 | $ 19,082 | 2.43% | ||||||
Non-interest bearing liabilities | ||||||||||||
Demand deposits | 120,475 | 107,936 | ||||||||||
Other liabilities | 6,850 | 10,537 | ||||||||||
Total liabilities | $ 954,839 | $ 904,634 | ||||||||||
Non-controlling interest | 2,876 | 2,774 | ||||||||||
Shareholders' equity | 99,122 | 107,038 | ||||||||||
Total liabilities and shareholders' | ||||||||||||
equity | $ 1,056,837 | $ 1,014,446 | ||||||||||
Net interest income | $ 35,152 | $ 39,180 | ||||||||||
Interest rate spread | 3.35% | 3.77% | ||||||||||
Interest expense as a percent of | ||||||||||||
average earning assets | 1.46% | 2.03% | ||||||||||
Net interest margin | 3.61% | 4.17% | ||||||||||
Return on average assets | -0.25% | 0.35% | ||||||||||
Return on average equity | -2.71% | 3.21% | ||||||||||
(1) Income and yields are reported on tax equivalent basis assuming a federal tax rate of 34%. (2) All yields and rates have been annualized on a 365 day year. | ||||||||||||
SOURCE Middleburg Financial Corporation
Share this article