Tennessee |
62-1222567 |
(State or other jurisdiction of incorporation
or organization) |
(I.R.S. Employer Identification
No.) |
100 North Main Street, Greeneville,
Tennessee |
37743-4992 |
(Address of principal executive
offices) |
(Zip Code) |
|
(Unaudited)
March
31,
2005 |
December
31,
2004* |
|||||
ASSETS |
|||||||
Cash
and due from banks |
$ |
30,440 |
$ |
30,727 |
|||
Federal
funds sold |
41,627
|
39,921
|
|||||
Securities
available for sale |
49,538
|
35,318
|
|||||
Securities
held to maturity (with a market value of $3,988 and
$4,506) |
3,931
|
4,381
|
|||||
FHLB,
Bankers Bank and other stock, at cost |
6,272
|
6,211
|
|||||
Loans
held for sale |
1,952
|
1,151
|
|||||
Loans |
1,114,731 |
1,046,867
|
|||||
Less:
Allowance for loan losses |
(16,564 |
) |
(15,721 |
) | |||
Net
loans |
1,098,167
|
1,031,146
|
|||||
Premises
and equipment, net |
35,590
|
35,591
|
|||||
Goodwill
and other intangible assets |
23,507
|
23,695
|
|||||
Other
assets |
29,339
|
25,262
|
|||||
Total
assets |
$ |
1,320,363 |
$ |
1,233,403 |
|||
LIABILITIES
AND SHAREHOLDERS’ EQUITY |
|||||||
Liabilities |
|||||||
Deposits |
$ |
1,074,313 |
$ |
998,022 |
|||
Repurchase
agreements |
15,117
|
13,868
|
|||||
FHLB
advances and notes payable |
95,187
|
85,222
|
|||||
Subordinated
debentures |
10,310
|
10,310
|
|||||
Accrued
interest payable and other liabilities |
14,767
|
17,263
|
|||||
Total
liabilities |
1,209,694
|
1,124,685
|
|||||
Shareholders’
equity |
|||||||
Common
stock: $2 par, 15,000,000 shares authorized, 7,650,816
and 7,647,740 shares outstanding |
15,302
|
15,296
|
|||||
Additional
paid-in capital |
24,201
|
24,160
|
|||||
Retained
earnings |
71,306
|
69,289
|
|||||
Accumulated
other comprehensive income (loss) |
(140 |
) |
(27 |
) | |||
Total
shareholders’ equity |
110,669
|
108,718
|
|||||
Total
liabilities and shareholders’ equity |
$ |
1,320,363 |
$ |
1,233,403 |
|||
*
Condensed from audited consolidated financial statements. |
|
Three
Months Ended
March
31, | ||||||
2005 |
2004 |
||||||
|
(Unaudited) | ||||||
Interest
income |
|||||||
Interest
and fees on loans |
$ |
18,079 |
$ |
15,525 |
|||
Investment
securities |
473
|
386
|
|||||
Federal
funds sold and interest-earning deposits |
183
|
19
|
|||||
18,735
|
15,930 |
||||||
Interest
expense |
|||||||
Deposits |
4,262
|
3,186
|
|||||
Borrowings |
1,146
|
864
|
|||||
5,408
|
4,050
|
||||||
Net
interest income |
13,327
|
11,880
|
|||||
Provision
for loan losses |
1,622
|
1,523
|
|||||
Net
interest income after provision for
loan losses |
11,705
|
10,357 |
|||||
Noninterest
income |
|||||||
Service
charges and fees |
2,142
|
2,395
|
|||||
Other |
1,034
|
699
|
|||||
3,176
|
3,094
|
||||||
Noninterest
expense |
|||||||
Salaries
and employee benefits |
5,245
|
4,707
|
|||||
Occupancy
and furniture and equipment expense |
1,739
|
1,489
|
|||||
Other |
3,291
|
2,755
|
|||||
10,275
|
8,951
|
||||||
Income
before income taxes |
4,606
|
4,500
|
|||||
Provision
for income taxes |
1,671
|
1,648
|
|||||
Net
income |
$ |
2,935 |
$ |
2,852 |
|||
Comprehensive
income |
$ |
2,822 |
$ |
2,873 |
|||
Per
share of common stock: |
|||||||
Basic
earnings |
$ |
0.38 |
$ |
0.37 |
|||
Diluted
earnings |
$ |
0.38 |
$ |
0.37 |
|||
Dividends
|
$ |
0.12 |
$ |
0.12 |
|||
Weighted
average shares outstanding: |
|||||||
Basic |
7,649,070
|
7,660,578
|
|||||
Diluted |
7,744,181
|
7,731,176
|
|||||
Accumulated |
||||||||||||||||
Other |
||||||||||||||||
Compre- |
Total |
|||||||||||||||
Additional |
hensive |
Share- |
||||||||||||||
Common |
Paid-in |
Retained |
Income |
holders’ |
||||||||||||
|
Stock |
Capital |
Earnings |
(Loss) |
|
Equity |
||||||||||
|
(Unaudited) | |||||||||||||||
Balance,
January 1, 2005 |
$ |
15,296 |
$ |
24,160 |
$ |
69,289 |
$ |
(27 |
) |
$ |
108,718 |
|||||
Issuance
of 3,076 shares under stock option
plan |
6
|
41
|
-
|
-
|
47
|
|||||||||||
Dividends
paid ($.12 per share) |
-
|
-
|
(918 |
) |
-
|
(918 |
) | |||||||||
Comprehensive
income: |
||||||||||||||||
Net
income |
-
|
-
|
2,935
|
-
|
2,935
|
|||||||||||
Change
in unrealized gains (losses),
net of taxes |
-
|
-
|
-
|
(113 |
) |
(113 |
) | |||||||||
Total
comprehensive income |
2,822
|
|||||||||||||||
Balance,
March 31, 2005 |
$ |
15,302 |
$ |
24,201 |
$ |
71,306 |
$ |
(140 |
) |
$ |
110,669 |
March
31, |
March
31, |
||||||
2005 |
2004 |
||||||
(Unaudited) |
|||||||
Cash
flows from operating activities |
|||||||
Net
income |
$ |
2,935 |
$ |
2,852 |
|||
Adjustments
to reconcile net income to net cash (used) provided from
operating activities |
|||||||
Provision
for loan losses |
1,622
|
1,523
|
|||||
Depreciation
and amortization |
875
|
711
|
|||||
Security
amortization and accretion, net |
(6 |
) |
16
|
||||
FHLB
stock dividends |
(61 |
) |
(52 |
) | |||
Net
gain on sale of mortgage loans |
(89 |
) |
(88 |
) | |||
Originations
of mortgage loans held for sale |
(6,968 |
) |
(11,752 |
) | |||
Proceeds
from sales of mortgage loans |
6,255
|
11,766
|
|||||
Net
losses from sales of fixed assets |
20
|
29
|
|||||
Net
(gain) loss on OREO and repossessed assets |
(33 |
) |
79
|
||||
Deferred
tax (benefit) expense |
(489 |
) |
1,157
|
||||
Net
changes: |
|||||||
Other
assets |
(1,645 |
) |
291
|
||||
Accrued
interest payable and other liabilities |
(2,497 |
) |
709
|
||||
Net
cash (used) provided from operating activities |
(81 |
) |
7,241
|
||||
Cash
flows from investing activities |
|||||||
Purchase
of securities available for sale |
(14,763 |
) |
(3,000 |
) | |||
Proceeds
from maturities of securities held for sale |
367
|
7,266
|
|||||
Proceeds
from maturities of securities held to maturity |
450
|
500
|
|||||
Net
change in cash surrender value of life insurance |
(1,018 |
) |
(123 |
) | |||
Net
change in loans |
(69,987 |
) |
(34,304 |
) | |||
Proceeds
from sale of other real estate |
522
|
1,208
|
|||||
Proceeds
from sale of fixed assets and fixed asset additions, net |
8
|
20
|
|||||
Premises
and equipment expenditures |
(714 |
) |
(1,119 |
) | |||
Net
cash used in investing activities |
(85,135 |
) |
(29,552 |
) | |||
Cash
flows from financing activities |
|||||||
Net
change in deposits |
76,292
|
25,232
|
|||||
Net
change in repurchase agreements |
1,249
|
3,701
|
|||||
Proceeds
from notes payable |
115,000
|
-
|
|||||
Repayments
of notes payable |
(105,035 |
) |
(9,284 |
) | |||
Dividends
paid |
(918 |
) |
(919 |
) | |||
Proceeds
from issuance of common stock |
47
|
35
|
|||||
Net
cash provided from financing activities |
86,635
|
18,765
|
|||||
Net
change in cash and cash equivalents |
1,419
|
(3,546 |
) | ||||
Cash
and cash equivalents, beginning of year |
70,648
|
41,341
|
|||||
Cash
and cash equivalents, end of period |
$ |
72,067 |
$ |
37,795 |
|||
Supplemental
disclosures - cash and noncash |
|||||||
Interest
paid |
$ |
5,386 |
$ |
3,886 |
|||
Income
taxes paid |
870
|
237
|
|||||
Loans
converted to other real estate |
1,702
|
817
|
|||||
Unrealized
(loss) gain on available for sale securities, net of tax |
(113 |
) |
21
|
|
Three
Months Ended
March
31, | ||||||
2005 |
2004 |
||||||
Net
income: |
|||||||
As reported |
$ |
2,935 |
$ |
2,852 |
|||
Add: Stock-based employee compensation expense
included in reported net income, net
of related tax effects |
5
|
10
|
|||||
Deduct: Total stock-based compensation expense determined
under fair value-based method for all awards,
net of tax |
(90 |
) |
(48 |
) | |||
Pro forma |
$ |
2,850 |
$ |
2,814 |
|||
Earnings
per common share: |
|||||||
As reported |
$ |
0.38 |
$ |
0.37 |
|||
Pro forma |
$ |
0.37 |
$ |
0.36 |
|||
Diluted
earnings per common share: |
|||||||
As reported |
$ |
0.38 |
$ |
0.37 |
|||
Pro forma |
$ |
0.37 |
$ |
0.36 |
|
March
31,
2005 |
December
31,
2004 |
|||||
Balance
at beginning of year |
$ |
15,721 |
$ |
14,564 |
|||
Add
(deduct): |
|||||||
Reserve
acquired in acquisition |
-
|
363
|
|||||
Provision |
1,622
|
5,836
|
|||||
Loans
charged off |
(1,200 |
) |
(6,980 |
) | |||
Recoveries
of loans charged off |
421
|
1,938
|
|||||
Ending
balance |
$ |
16,564 |
$ |
15,721 |
|
March
31,
2005 |
December
31,
2004 |
|||||
Loans
past due 90 days still on accrual |
$ |
1,225 |
$ |
664 |
|||
Nonaccrual
loans |
5,208
|
6,242
|
|||||
Total |
$ |
6,433 |
$ |
6,906 |
|||
|
Three
Months Ended March 31, | |||||||||||||||
2005 |
2004 | |||||||||||||||
Income |
Shares |
Income |
Shares | |||||||||||||
|
(Numerator) |
(Denominator) |
|
|
(Numerator) |
|
(Denominator) | |||||||||
Basic
EPS |
||||||||||||||||
Income
available to common shareholders |
$ |
2,935 |
7,649,070 |
$ |
2,852 |
7,660,578 | ||||||||||
Effect
of dilutive securities |
||||||||||||||||
Stock
options outstanding |
-
|
95,111 |
-
|
70,598 | ||||||||||||
Diluted
EPS |
||||||||||||||||
Income
available to common shareholders plus assumed
conversions |
$ |
2,935 |
7,744,181 |
$ |
2,852 |
7,731,176 |
Three
months ended March 31, 2005 |
Bank |
Other
Segments |
Holding
Company |
Eliminations |
Totals |
|||||||||||
Net
interest income |
$ |
11,989 |
$ |
1,477 |
$ |
(139 |
) |
$ |
- |
$ |
13,327 |
|||||
Provision
for loan losses |
1,289
|
333
|
-
|
-
|
1,622
|
|||||||||||
Noninterest
income |
2,780
|
402
|
183
|
(189 |
) |
3,176
|
||||||||||
Noninterest
expense |
9,238
|
1,098
|
128
|
(189 |
) |
10,275
|
||||||||||
Income
tax expense |
1,577
|
176
|
(82 |
) |
-
|
1,671
|
||||||||||
Segment
profit |
$ |
2,665 |
$ |
272 |
$ |
(2 |
) |
$ |
- |
$ |
2,935 |
|||||
Segment
assets at March 31, 2005 |
$ |
1,287,067 |
$ |
31,193 |
$ |
2,103 |
$ |
- |
$ |
1,320,363 |
||||||
Three
months ended March 31, 2004 |
Bank |
Other
Segments |
Holding
Company |
Eliminations |
Totals |
|||||||||||
Net
interest income |
$ |
10,394 |
$ |
1,591 |
$ |
(105 |
) |
$ |
- |
$ |
11,880 |
|||||
Provision
for loan losses |
1,053
|
470
|
-
|
-
|
1,523
|
|||||||||||
Noninterest
income |
2,712
|
400
|
167
|
(185 |
) |
3,094
|
||||||||||
Noninterest
expense |
7,776
|
1,140
|
220
|
(185 |
) |
8,951
|
||||||||||
Income
tax expense |
1,603
|
148
|
(103 |
) |
-
|
1,648
|
||||||||||
Segment
profit |
$ |
2,674 |
$ |
233 |
$ |
(55 |
) |
$ |
- |
$ |
2,852 |
|||||
Segment
assets at March 31, 2004 |
$ |
1,096,453 |
$ |
31,850 |
$ |
2,566 |
$ |
- |
$ |
1,130,869 |
As
of and for the period ended March 31, 2005 |
Bank |
Other |
Total |
|||||||
Nonperforming
loans as a percentage of total loans |
0.52 |
% |
2.17 |
% |
0.58 |
% | ||||
Nonperforming
assets as a percentage of total assets |
0.61 |
% |
2.60 |
% |
0.67 |
% | ||||
Allowance
for loan losses as a percentage of total loans |
1.27 |
% |
7.76 |
% |
1.49 |
% | ||||
Allowance
for loan losses as a percentage of nonperforming assets |
176.73 |
% |
282.32 |
% |
187.12 |
% | ||||
Annualized
net charge-offs to average total loans, net of unearned
interest |
0.16 |
% |
4.35 |
% |
0.29 |
% | ||||
As
of and for the period ended March 31, 2004 |
Bank |
Other |
Total |
|||||||
Nonperforming
loans as a percentage of total loans |
0.46 |
% |
1.95 |
% |
0.52 |
% | ||||
Nonperforming
assets as a percentage of total assets |
0.70 |
% |
2.74 |
% |
0.78 |
% | ||||
Allowance
for loan losses as a percentage of total loans |
1.24 |
% |
8.60 |
% |
1.52 |
% | ||||
Allowance
for loan losses as a percentage of nonperforming assets |
153.77 |
% |
296.92 |
% |
169.03 |
% | ||||
Annualized
net charge-offs to average total loans, net of unearned
interest |
0.27 |
% |
6.29 |
% |
0.48 |
% | ||||
As
of and for the year ended December 31, 2004 |
Bank |
Other |
Total |
|||||||
Nonperforming
loans as a percentage of total loans |
0.60 |
% |
2.22 |
% |
0.66 |
% | ||||
Nonperforming
assets as a percentage of total assets |
0.61 |
% |
2.90 |
% |
0.69 |
% | ||||
Allowance
for loan losses as a percentage of total loans |
1.27 |
% |
7.77 |
% |
1.50 |
% | ||||
Allowance
for loan losses as a percentage of nonperforming assets |
176.54 |
% |
255.69 |
% |
185.56 |
% | ||||
Net
charge-offs to average total loans, net of unearned
interest |
0.35 |
% |
5.04 |
% |
0.51 |
% |
Beginning
of year |
$ |
18,282 |
||
Goodwill
from acquisition during the quarter |
-
|
|||
End
of quarter |
$ |
18,282 |
2005 |
$ |
752 |
||
2006 |
642 |
|||
2007 |
642 |
|||
2008 |
642 |
|||
2009 |
642 |
|||
Total |
$ |
3,320 |
|
Required
Minimum Ratio |
Bank |
Company |
|||||||
Tier
1 risk-based capital |
4.00 |
% |
8.87 |
% |
8.76 |
% | ||||
Total
risk-based capital |
8.00 |
% |
10.12 |
% |
10.02 |
% | ||||
Leverage
Ratio |
4.00 |
% |
7.92 |
% |
7.82 |
% |
Less
than
1
Year |
1-3
Years |
3-5
Years |
More
than
5
Years |
Total |
||||||||||||
Commitments
to make loans - fixed |
$ |
11,205 |
$ |
- |
$ |
- |
$ |
- |
$ |
11,205 |
||||||
Commitments
to make loans - variable |
34,875
|
-
|
-
|
-
|
34,875
|
|||||||||||
Unused
lines of credit |
157,793
|
42,845
|
2,520
|
36,037
|
239,195
|
|||||||||||
Letters
of credit |
278
|
24,789
|
2,000
|
-
|
27,067
|
|||||||||||
Total |
$ |
204,151 |
$ |
67,634 |
$ |
4,520 |
$ |
36,037 |
$ |
312,342 |
Less than
1
Year |
1-3
Years |
3-5
Years |
More
than
5
Years |
Total |
||||||||||||
Deposits
without a stated maturity |
$ |
516,713 |
$ |
- |
$ |
- |
$ |
- |
$ |
516,713 |
||||||
Certificate
of deposits |
392,330
|
113,185
|
51,462
|
623
|
557,600 |
|||||||||||
Repurchase
agreements |
15,117
|
-
|
-
|
-
|
15,117
|
|||||||||||
FHLB
advances and notes payable |
30,142
|
2,102
|
62,943
|
-
|
95,187
|
|||||||||||
Subordinated
debentures |
-
|
-
|
-
|
10,310
|
10,310
|
|||||||||||
Operating
lease obligations |
449
|
822
|
306
|
134
|
1,711
|
|||||||||||
Deferred
compensation |
419
|
1,124
|
-
|
657
|
2,200
|
|||||||||||
Purchase
obligations |
18
|
-
|
-
|
-
|
18
|
|||||||||||
Total |
$ |
955,188 |
$ |
117,233 |
$ |
114,711 |
$ |
11,724 |
$ |
1,198,856 |
Exhibit No. 10.1 |
First amendment dated March 31, 2005 to non-competition agreement dated August 10, 2004, by and between the Company and Kenneth R. Vaught |
Exhibit No. 10.2 |
First amendment dated April 15, 2005 to non-competition agreement dated November 24, 2003, by and between the Company and R. Stan Puckett |
Exhibit No. 31.1 |
Chief Executive Officer Certification Pursuant to Rule 13a-14(a)/15d-14(a) |
Exhibit No. 31.2 |
Chief Financial Officer Certification Pursuant to Rule 13a-14(a)/15d-14(a) |
Exhibit No. 32.1 |
Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
Exhibit No. 32.2 |
Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
Greene County Bancshares, Inc. | ||
Registrant | ||
|
|
|
Date: May 5, 2005 | By: | /s/ R. Stan Puckett |
R. Stan Puckett | ||
Chairman of the Board and Chief
Executive Officer | ||
(Duly authorized representative) |
|
|
|
Date: May 5, 2005 | /s/ William F. Richmond | |
William F. Richmond | ||
Senior Vice President, Chief
Financial Officer
| ||
(Principal financial and accounting officer) and Assistant Secretary |