x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Kentucky
|
61-1142247
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
2500 Eastpoint Parkway, Louisville, Kentucky
|
40223
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer ¨
|
Accelerated filer ¨
|
Non-accelerated filer ¨
|
Smaller reporting company x
|
Page
|
||
1
|
||
35
|
||
53
|
||
53
|
||
55
|
||
55
|
||
55
|
||
55
|
||
55
|
||
55
|
||
55
|
September 30,
2012
|
December 31,
2011
|
|||||||
Assets
|
||||||||
Cash and due from financial institutions
|
$ | 78,688 | $ | 104,680 | ||||
Federal funds sold
|
3,094 | 1,282 | ||||||
Cash and cash equivalents
|
81,782 | 105,962 | ||||||
Securities available for sale
|
198,148 | 158,833 | ||||||
Mortgage loans held for sale
|
210 | 694 | ||||||
Loans, net of allowance of $54,019 and $52,579, respectively
|
897,792 | 1,083,444 | ||||||
Premises and equipment
|
20,955 | 21,541 | ||||||
Other real estate owned
|
48,837 | 41,449 | ||||||
Federal Home Loan Bank stock
|
10,072 | 10,072 | ||||||
Bank owned life insurance
|
8,328 | 8,106 | ||||||
Accrued interest receivable and other assets
|
19,917 | 25,323 | ||||||
Total assets
|
$ | 1,286,041 | $ | 1,455,424 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Deposits
|
||||||||
Non-interest bearing
|
$ | 111,403 | $ | 111,118 | ||||
Interest bearing
|
1,066,124 | 1,212,645 | ||||||
Total deposits
|
1,177,527 | 1,323,763 | ||||||
Repurchase agreements
|
2,403 | 1,738 | ||||||
Federal Home Loan Bank advances
|
5,960 | 7,116 | ||||||
Accrued interest payable and other liabilities
|
12,967 | 7,628 | ||||||
Subordinated capital note
|
7,200 | 7,650 | ||||||
Junior subordinated debentures
|
25,000 | 25,000 | ||||||
Total liabilities
|
1,231,057 | 1,372,895 | ||||||
Stockholders’ equity
|
||||||||
Preferred stock, no par, 1,000,000 shares authorized,
|
||||||||
Series A – 35,000 issued and outstanding;
|
||||||||
Liquidation preference of $35 million at September 30, 2012
|
34,795 | 34,661 | ||||||
Series C – 317,042 issued and outstanding;
|
||||||||
Liquidation preference of $3.6 million at September 30, 2012
|
3,283 | 3,283 | ||||||
Common stock, no par, 86,000,000 shares authorized, 12,007,127
and 11,824,472 shares issued and outstanding, respectively
|
112,236 | 112,236 | ||||||
Additional paid-in capital
|
20,179 | 19,841 | ||||||
Retained deficit
|
(119,181 | ) | (91,656 | ) | ||||
Accumulated other comprehensive income
|
3,672 | 4,164 | ||||||
Total stockholders' equity
|
54,984 | 82,529 | ||||||
Total liabilities and stockholders’ equity
|
$ | 1,286,041 | $ | 1,455,424 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Interest income
Loans, including fees
|
$ | 12,797 | $ | 16,652 | $ | 40,998 | $ | 52,351 | ||||||||
Taxable securities
|
837 | 987 | 2,475 | 3,168 | ||||||||||||
Tax exempt securities
|
220 | 298 | 666 | 826 | ||||||||||||
Fed funds sold and other
|
133 | 166 | 415 | 572 | ||||||||||||
13,987 | 18,103 | 44,554 | 56,917 | |||||||||||||
Interest expense
|
||||||||||||||||
Deposits
|
3,568 | 4,966 | 11,294 | 15,598 | ||||||||||||
Federal Home Loan Bank advances
|
50 | 138 | 161 | 419 | ||||||||||||
Subordinated capital note
|
66 | 69 | 204 | 213 | ||||||||||||
Junior subordinated debentures
|
169 | 156 | 508 | 468 | ||||||||||||
Federal funds purchased and other
|
2 | 119 | 6 | 355 | ||||||||||||
3,855 | 5,448 | 12,173 | 17,053 | |||||||||||||
Net interest income
|
10,132 | 12,655 | 32,381 | 39,864 | ||||||||||||
Provision for loan losses
|
25,500 | 8,000 | 33,250 | 26,800 | ||||||||||||
Net interest income (loss) after provision for loan losses
|
(15,368 | ) | 4,655 | (869 | ) | 13,064 | ||||||||||
Non-interest income
|
||||||||||||||||
Service charges on deposit accounts
|
563 | 690 | 1,673 | 1,979 | ||||||||||||
Income from fiduciary activities
|
261 | 237 | 803 | 738 | ||||||||||||
Bank card interchange fees
|
180 | 168 | 553 | 500 | ||||||||||||
Other real estate owned rental income
|
180 | 93 | 242 | 147 | ||||||||||||
Secondary market brokerage fees
|
27 | 32 | 75 | 184 | ||||||||||||
Net gain on sales of loans originated for sale
|
138 | 123 | 260 | 664 | ||||||||||||
Net gain on sales of securities
|
— | — | 3,530 | 1,108 | ||||||||||||
Other
|
372 | 357 | 1,048 | 1,032 | ||||||||||||
1,721 | 1,700 | 8,184 | 6,352 | |||||||||||||
Non-interest expense
|
||||||||||||||||
Salaries and employee benefits
|
4,264 | 3,780 | 12,558 | 12,084 | ||||||||||||
Occupancy and equipment
|
971 | 957 | 2,826 | 2,910 | ||||||||||||
Goodwill impairment
|
— | — | — | 23,794 | ||||||||||||
Other real estate owned expense
|
5,204 | 17,029 | 7,666 | 40,505 | ||||||||||||
FDIC Insurance
|
559 | 930 | 2,264 | 2,640 | ||||||||||||
Loan collection expense
|
792 | 802 | 1,738 | 1,989 | ||||||||||||
Professional fees
|
776 | 329 | 1,699 | 963 | ||||||||||||
State franchise tax
|
496 | 582 | 1,680 | 1,746 | ||||||||||||
Communications
|
175 | 176 | 523 | 509 | ||||||||||||
Postage and delivery
|
108 | 117 | 339 | 368 | ||||||||||||
Advertising
|
44 | 93 | 105 | 282 | ||||||||||||
Other
|
761 | 628 | 2,061 | 1,787 | ||||||||||||
14,150 | 25,423 | 33,459 | 89,577 | |||||||||||||
Loss before income taxes
|
(27,797 | ) | (19,068 | ) | (26,144 | ) | (70,161 | ) | ||||||||
Income tax benefit
|
(65 | ) | (6,906 | ) | (65 | ) | (18,809 | ) | ||||||||
Net loss
|
(27,732 | ) | (12,162 | ) | (26,079 | ) | (51,352 | ) | ||||||||
Less:
|
||||||||||||||||
Dividends on preferred stock
|
437 | 437 | 1,312 | 1,312 | ||||||||||||
Accretion on Series A preferred stock
|
44 | 45 | 134 | 133 | ||||||||||||
Earnings (losses) allocated to participating securities
|
(1,264 | ) | (463 | ) | (1,095 | ) | (1,995 | ) | ||||||||
Net loss attributable to common shareholders
|
$ | (26,949 | ) | $ | (12,181 | ) | $ | (26,430 | ) | $ | (50,802 | ) | ||||
Basic earnings (loss) per common share
|
$ | (2.29 | ) | $ | (1.04 | ) | $ | (2.25 | ) | $ | (4.34 | ) | ||||
Diluted earnings (loss) per common share
|
$ | (2.29 | ) | $ | (1.04 | ) | $ | (2.25 | ) | $ | (4.34 | ) |
Three Months Ended
September 30,
|
Nine Month Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net loss
|
$ | (27,732 | ) | $ | (12,162 | ) | $ | (26,079 | ) | $ | (51,352 | ) | ||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Unrealized gain (loss) on securities: | ||||||||||||||||
Unrealized gain (loss) arising in period | ||||||||||||||||
(net of tax of $821, $676, | ||||||||||||||||
$970, and $1,681, respectively)
|
1,525 | 1,257 | 1,803 | 3,122 | ||||||||||||
Reclassification of amount realized through sales | ||||||||||||||||
(net of tax of $0, $0, | ||||||||||||||||
$1,235 and $388, respectively)
|
— | — | (2,295 | ) | (720 | ) | ||||||||||
Net unrealized gain (loss) on securities
|
1,525 | 1,257 | (492 | ) | 2,402 | |||||||||||
Comprehensive loss
|
$ | (26,207 | ) | $ | (10,905 | ) | $ | (26,571 | ) | $ | (48,950 | ) |
Accumulated | ||||||||||||||||||||||||||||||||||||||||
Shares | Amount |
Additional
|
Other | |||||||||||||||||||||||||||||||||||||
Series A
|
Series C
|
Series A
|
Series C
|
Paid-In
|
Retained
|
Comprehensive | ||||||||||||||||||||||||||||||||||
Common
|
Preferred
|
Preferred
|
Common
|
Preferred
|
Preferred
|
Capital
|
Deficit
|
Income
|
Total
|
|||||||||||||||||||||||||||||||
Balances, January 1, 2012
|
11,824,472 | 35,000 | 317,042 | $ | 112,236 | $ | 34,661 | $ | 3,283 | $ | 19,841 | $ | (91,656 | ) | $ | 4,164 | $ | 82,529 | ||||||||||||||||||||||
Issuance of unvested stock
|
191,140 | – | – | – | – | – | – | – | – | – | ||||||||||||||||||||||||||||||
Forfeited unvested stock
|
(8,485 | ) | – | – | – | – | – | – | – | – | – | |||||||||||||||||||||||||||||
Stock-based compensation
expense |
– | – | – | – | – | – | 338 | – | 338 | |||||||||||||||||||||||||||||||
Net loss
|
– | – | – | – | – | – | – | (26,079 | ) | – | (26,079 | ) | ||||||||||||||||||||||||||||
Net change in accumulated
other comprehensive income, net of taxes |
– | – | – | – | – | – | – | – | (492 | ) | (492 | ) | ||||||||||||||||||||||||||||
Dividends 5% on Series A
preferred stock |
– | – | – | – | – | – | – | (1,312 | ) | – | (1,312 | ) | ||||||||||||||||||||||||||||
Accretion of Series A preferred
stock discount |
– | – | – | – | 134 | – | – | (134 | ) | – | – | |||||||||||||||||||||||||||||
Balances, September 30, 2012
|
12,007,127 | 35,000 | 317,042 | $ | 112,236 | $ | 34,795 | $ | 3,283 | $ | 20,179 | $ | (119,181 | ) | $ | 3,672 | $ | 54,984 |
2012 | 2011 | |||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (26,079 | ) | $ | (51,352 | ) | ||
Adjustments to reconcile net loss to
net cash from operating activities
|
||||||||
Depreciation and amortization
|
1,819 | 1,838 | ||||||
Provision for loan losses
|
33,250 | 26,800 | ||||||
Net amortization on securities
|
2,610 | 1,036 | ||||||
Goodwill impairment charge
|
— | 23,794 | ||||||
Stock-based compensation expense
|
338 | 342 | ||||||
Deferred income taxes (benefit)
|
— | (11,047 | ) | |||||
Net gain on loans originated for sale
|
(260 | ) | (664 | ) | ||||
Loans originated for sale
|
(12,214 | ) | (21,682 | ) | ||||
Proceeds from sales of loans originated for sale
|
12,910 | 21,851 | ||||||
Net gain on sales of investment securities
|
(3,530 | ) | (1,108 | ) | ||||
Net loss on sales of other real estate owned
|
1,481 | 7,549 | ||||||
Net write-down of other real estate owned
|
5,090 | 30,702 | ||||||
Earnings on bank owned life insurance
|
(222 | ) | (224 | ) | ||||
Net change in accrued interest receivable and other assets
|
5,075 | (4,767 | ) | |||||
Net change in accrued interest payable and other liabilities
|
4,027 | 27 | ||||||
Net cash from operating activities
|
24,295 | 23,095 | ||||||
Cash flows from investing activities
Purchases of available-for-sale securities
|
(141,232 | ) | (113,779 | ) | ||||
Sales of available-for-sale securities
|
65,695 | 50,023 | ||||||
Maturities and prepayments of available-for-sale securities
|
36,649 | 15,018 | ||||||
Proceeds from sale of other real estate owned
|
17,032 | 9,323 | ||||||
Improvements to other real estate owned
|
(1 | ) | (1,596 | ) | ||||
Loan originations and payments, net
|
120,958 | 51,793 | ||||||
Purchases of premises and equipment, net
|
(399 | ) | (324 | ) | ||||
Net cash from investing activities
|
98,702 | 10,458 | ||||||
Cash flows from financing activities | ||||||||
Net change in deposits
|
(146,236 | ) | (94,221 | ) | ||||
Net change in repurchase agreements
|
665 | (288 | ) | |||||
Repayment of Federal Home Loan Bank advances
|
(1,156 | ) | (26,867 | ) | ||||
Advances from Federal Home Loan Bank
|
— | 25,000 | ||||||
Repayment of subordinated capital note
|
(450 | ) | (675 | ) | ||||
Cash dividends paid on preferred stock
|
— | (1,319 | ) | |||||
Cash dividends paid on common stock
|
— | (237 | ) | |||||
Net cash from financing activities
|
(147,177 | ) | (98,607 | ) | ||||
Net change in cash and cash equivalents
|
(24,180 | ) | (65,054 | ) | ||||
Beginning cash and cash equivalents
|
105,962 | 185,435 | ||||||
Ending cash and cash equivalents
|
$ | 81,782 | $ | 120,381 | ||||
Supplemental cash flow information:
|
||||||||
Interest paid
|
$ | 11,808 | $ | 17,183 | ||||
Income taxes paid (refunded)
|
(2,000 | ) | 2,000 | |||||
Supplemental non-cash disclosure: | ||||||||
Transfer from loans to other real estate
|
$ | 31,531 | $ | 31,232 | ||||
Financed sales of other real estate owned
|
541 | 7,956 |
|
·
|
Continuing to operate the Company and Bank in a safe and sound manner. This strategy will require us to continue to reduce the size of our balance sheet, reduce our lending concentrations, consider selling loans, and reduce other noninterest expense through the disposition of OREO.
|
|
·
|
Continuing with succession planning and adding resources to the management team. In March 2012, the Board of Directors formed a search committee comprised of its five independent directors to identify and hire a President and CEO for PBI Bank. John T. Taylor was named to these positions and appointed to the board of directors in July 2012. Additionally, John R. Davis was appointed Chief Credit Officer of PBI Bank, with responsibility for establishing and executing the credit quality policies and overseeing credit administration for the organization.
|
|
·
|
Evaluating our internal processes and procedures, distribution of labor, and work-flow to ensure we have adequately and appropriately deployed resources in an efficient manner in the current environment. To this end, we believe the opportunity exists for the centralization of key processes which will lead to improved execution and cost savings.
|
|
·
|
Raising capital by selling common stock through a public offering or private placement to existing and new investors. At our 2012 annual meeting of shareholders, our shareholders approved an increase in our common shares authorized for issuance from 19 million shares to 86 million shares. We continue to evaluate our opportunities to improve our capital structure and to increase common equity through the sale of additional common shares. The Board of Directors has engaged an investment banking firm to assist in this evaluation and to explore options for the redemption of our Series A preferred stock issued to the US Treasury in 2008 under the Capital Purchase Program.
|
|
·
|
Executing on our commitment to improve credit quality and reduce loan concentrations and balance sheet risk.
|
|
o
|
We have reduced the size of our loan portfolio significantly from $1.3 billion at December 31, 2010 to $1.1 billion at December 31, 2011, and $952 million at September 30, 2012. We have significantly improved our staffing in the commercial lending area which is now led by John R. Davis, who joined the team in August and now serves as Chief Credit Officer.
|
|
o
|
Our Consent Order calls for us to reduce our construction and development loans to not more than 75% of total risk-based capital. We were in compliance at September 30, 2012 with construction and development loans representing 75% of total risk-based capital. These loans totaled $69.3 million, or 75% of total risk-based capital, at September 30, 2012 and $101.5 million, or 85% of total risk-based capital, at December 31, 2011.
|
|
o
|
Our Consent Order also requires us to reduce non-owner occupied commercial real estate loans, construction and development loans, and multi-family residential real estate loans as a group, to not more than 250% of total risk-based capital. While we have made significant improvements over the last year, we were not in compliance with this concentration limit at September 30, 2012. These loans totaled $339.9 million, or 368% of total risk-based capital, at September 30, 2012 and $414.6 million, or 349% of total risk-based capital, at December 31, 2011.
|
|
o
|
We are working to reduce these loans by curtailing new construction and development lending and new non-owner occupied commercial real estate lending. We are also receiving principal reductions from amortizing credits and pay-downs from our customers who sell properties built for resale. We have reduced the construction loan portfolio from $199.5 million at December 31, 2010 to $69.3 million at September 30, 2012. Our non-owner occupied commercial real estate loans declined from $293.3 million at December 31, 2010 to $214.5 million at September 30, 2012.
|
|
·
|
Executing on our commitment to sell other real estate owned and reinvest in quality income producing assets.
|
|
o
|
The remediation process for loans secured by real estate has led the Bank to acquire significant levels of OREO in 2010 and 2011. This trend has continued into 2012. The Bank acquired $90.8 million and $41.9 million during 2010 and 2011, respectively. For the first nine months of 2012, we acquired $31.5 million of OREO.
|
|
o
|
We have incurred significant losses in disposing of this real estate. We incurred losses totaling $13.9 million and $42.8 million in 2010 and 2011, respectively, from sales and fair value write-downs attributable to declining valuations as evidenced by new appraisals and from changes in our sales strategies. During the nine month period ended September 30, 2012, we incurred OREO losses totaling $6.6 million, which consisted of $1.5 million in loss on sale and $5.1 million from declining values as evidenced by new appraisals and reduced marketing prices in connection with our sales strategies.
|
|
o
|
To ensure that we maximize the value we receive upon the sale of OREO, we continue to evaluate sales opportunities and channels. We are targeting multiple sales opportunities and channels through internal marketing and the use of brokers, auctions, technology sales platforms, and bulk sale strategies. Proceeds from the sale or OREO totaled $17.6 million during the nine months ended September 30, 2012 and $25.0 and $26.0 million during fiscal 2010 and 2011, respectively.
|
|
o
|
At December 31, 2011 the OREO portfolio consisted of 75% construction, development, and land assets. At September 30, 2012 this concentration had declined to 54%. This is consistent with our reduction of construction, development and other land loans, which have declined to $69.3 million at September 30, 2012 compared to $101.5 million at December 31, 2011. Over the past nine months, the composition of our OREO portfolio has shifted to be more heavily weighted towards commercial real estate properties with a cash flow opportunity and 1-4 family residential properties, which we have found to be more liquid than construction, development, and land assets. Commercial real estate of this nature represents 31% of the portfolio at September 30, 2012 compared with 15% at December 31, 2011. 1-4 family residential properties represent 14% of the portfolio at September 30, 2012 compared with 7% at December 31, 2011.
|
|
·
|
Evaluating other strategic alternatives, such as the sale of assets or branches.
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
(in thousands) | ||||||||||||||||
September 30, 2012
|
||||||||||||||||
U.S. Government and federal agency
|
$ | 5,647 | $ | 556 | $ | — | $ | 6,203 | ||||||||
Agency mortgage-backed: residential
|
125,722 | 1,738 | (293 | ) | 127,167 | |||||||||||
State and municipal
|
51,663 | 2,431 | (71 | ) | 54,023 | |||||||||||
Corporate bonds
|
7,271 | 999 | — | 8,270 | ||||||||||||
Other
|
572 | 23 | — | 595 | ||||||||||||
Total debt securities
|
190,875 | 5,747 | (364 | ) | 196,258 | |||||||||||
Equity
|
1,359 | 531 | — | 1,890 | ||||||||||||
Total
|
$ | 192,234 | $ | 6,278 | $ | (364 | ) | $ | 198,148 |
December 31, 2011
|
$ | 10,494 | $ | 1,149 | $ | — | $ | 11,643 | ||||||||
U.S. Government and federal agency
|
||||||||||||||||
Agency mortgage-backed: residential
|
97,286 | 2,211 | (22 | ) | 99,475 | |||||||||||
State and municipal
|
35,456 | 2,610 | (4 | ) | 38,062 | |||||||||||
Corporate bonds
|
7,259 | 315 | (242 | ) | 7,332 | |||||||||||
Other
|
572 | 34 | — | 606 | ||||||||||||
Total debt securities
|
151,067 | 6,319 | (268 | ) | 157,118 | |||||||||||
Equity
|
1,359 | 356 | — | 1,715 | ||||||||||||
Total
|
$ | 152,426 | $ | 6,675 | $ | (268 | ) | $ | 158,833 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011 | 2012 | 2011 | |||||||||||||
(in thousands)
|
||||||||||||||||
Proceeds
|
$ | — | $ | 370 | $ | 65,695 | $ | 50,023 | ||||||||
Gross gains
|
— | — | 3,530 | 1,108 | ||||||||||||
Gross losses
|
— | — | — | — |
September 30, 2012
|
||||||||
Amortized
Cost
|
Fair
Value
|
|||||||
(in thousands)
|
||||||||
Maturity
|
||||||||
Available-for-sale | ||||||||
Within one year
|
$ | 879 | $ | 909 | ||||
One to five years
|
12,436 | 13,578 | ||||||
Five to ten years
|
42,412 | 44,838 | ||||||
Beyond ten years
|
9,426 | 9,766 | ||||||
Agency mortgage-backed: residential
|
125,722 | 127,167 | ||||||
Total | $ | 190,875 | $ | 196,258 |
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
September 30, 2012
|
||||||||||||||||||||||||
State and municipal
|
$ | 6,418 | $ | (71 | ) | $ | — | $ | — | $ | 6,418 | $ | (71 | ) | ||||||||||
Agency mortgage-backed: residential
|
30,324 | (293 | ) | — | — | 30,324 | (293 | ) | ||||||||||||||||
Equity
|
2 | — | — | — | 2 | — | ||||||||||||||||||
Total temporarily impaired
|
$ | 36,744 | $ | (364 | ) | $ | — | $ | — | $ | 36,744 | $ | (364 | ) | ||||||||||
December 31, 2011
|
||||||||||||||||||||||||
State and municipal
|
$ | 508 | $ | (4 | ) | $ | — | $ | — | $ | 508 | $ | (4 | ) | ||||||||||
Agency mortgage-backed: residential
|
2,159 | (22 | ) | — | — | 2,159 | (22 | ) | ||||||||||||||||
Corporate bonds
|
2,805 | (242 | ) | — | — | 2,805 | (242 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 5,472 | $ | (268 | ) | $ | — | $ | — | $ | 5,472 | $ | (268 | ) |
|
|
|||||||
Loans were as follows:
|
September 30, | December 31, | ||||||
2012
|
2011
|
|||||||
(in thousands)
|
||||||||
Commercial
|
$ | 56,050 | $ | 71,216 | ||||
Commercial Real Estate: | ||||||||
Construction
|
69,306 | 101,471 | ||||||
Farmland
|
84,426 | 90,958 | ||||||
Other
|
350,129 | 423,844 | ||||||
Residential Real Estate: | ||||||||
Multi-family
|
56,065 | 60,410 | ||||||
1-4 Family
|
287,613 | 337,350 | ||||||
Consumer
|
21,813 | 26,011 | ||||||
Agriculture
|
25,661 | 23,770 | ||||||
Other
|
748 | 993 | ||||||
Subtotal
|
951,811 | 1,136,023 | ||||||
Less: Allowance for loan losses
|
(54,019 | ) | (52,579 | ) | ||||
Loans, net
|
$ | 897,792 | $ | 1,083,444 |
Commercial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Consumer
|
Agriculture
|
Other
|
Total
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
September 30, 2012:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 3,811 | $ | 31,049 | $ | 15,587 | $ | 792 | $ | 343 | $ | 12 | $ | 51,594 | ||||||||||||||
Provision for loan losses
|
2,630 | 17,412 | 4,326 | 366 | 763 | 3 | 25,500 | |||||||||||||||||||||
Loans charged off
|
(2,400 | ) | (16,192 | ) | (3,824 | ) | (375 | ) | (696 | ) | – | (23,487 | ) | |||||||||||||||
Recoveries
|
27 | 324 | 16 | 24 | 21 | – | 412 | |||||||||||||||||||||
Ending balance
|
$ | 4,068 | $ | 32,593 | $ | 16,105 | $ | 807 | $ | 431 | $ | 15 | $ | 54,019 | ||||||||||||||
September 30, 2011:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 2,668 | $ | 26,021 | $ | 9,260 | $ | 616 | $ | 143 | $ | 9 | $ | 38,717 | ||||||||||||||
Provision for loan losses
|
819 | 2,723 | 3,995 | 290 | 176 | (3 | ) | 8,000 | ||||||||||||||||||||
Loans charged off
|
(764 | ) | (3,640 | ) | (2,560 | ) | (294 | ) | (109 | ) | – | (7,367 | ) | |||||||||||||||
Recoveries
|
15 | 99 | 8 | 20 | – | – | 142 | |||||||||||||||||||||
Ending balance
|
$ | 2,738 | $ | 25,203 | $ | 10,703 | $ | 632 | $ | 210 | $ | 6 | $ | 39,492 |
Commercial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Consumer
|
Agriculture
|
Other
|
Total
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
September 30, 2012:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 4,207 | $ | 33,024 | $ | 14,217 | $ | 792 | $ | 325 | $ | 14 | $ | 52,579 | ||||||||||||||
Provision for loan losses
|
2,641 | 19,187 | 9,528 | 687 | 1,206 | 1 | 33,250 | |||||||||||||||||||||
Loans charged off
|
(2,866 | ) | (20,055 | ) | (7,715 | ) | (747 | ) | (1,124 | ) | – | (32,507 | ) | |||||||||||||||
Recoveries
|
86 | 437 | 75 | 75 | 24 | – | 697 | |||||||||||||||||||||
Ending balance
|
$ | 4,068 | $ | 32,593 | $ | 16,105 | $ | 807 | $ | 431 | $ | 15 | $ | 54,019 | ||||||||||||||
September 30, 2011:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 2,147 | $ | 24,075 | $ | 7,224 | $ | 701 | $ | 134 | $ | 4 | $ | 34,285 | ||||||||||||||
Provision for loan losses
|
3,251 | 14,144 | 8,702 | 508 | 193 | 2 | 26,800 | |||||||||||||||||||||
Loans charged off
|
(2,699 | ) | (13,134 | ) | (5,253 | ) | (627 | ) | (117 | ) | – | (21,830 | ) | |||||||||||||||
Recoveries
|
39 | 118 | 30 | 50 | – | – | 237 | |||||||||||||||||||||
Ending balance
|
$ | 2,738 | $ | 25,203 | $ | 10,703 | $ | 632 | $ | 210 | $ | 6 | $ | 39,492 |
Commercial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Consumer
|
Agriculture
|
Other
|
Total
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Ending allowance balance
attributable to loans: |
||||||||||||||||||||||||||||
Individually evaluated for
impairment |
$ | 202 | $ | 10,242 | $ | 4,091 | $ | — | $ | 9 | $ | 11 | $ | 14,555 | ||||||||||||||
Collectively evaluated for
impairment |
3,866 | 22,351 | 12,014 | 807 | 422 | 4 | 39,464 | |||||||||||||||||||||
Total ending allowance
balance |
$ | 4,068 | $ | 32,593 | $ | 16,105 | $ | 807 | $ | 431 | $ | 15 | $ | 54,019 | ||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Loans individually evaluated
for impairment |
$ | 3,671 | $ | 109,008 | $ | 58,012 | $ | 293 | $ | 82 | $ | 529 | $ | 171,595 | ||||||||||||||
Loans collectively evaluated|
for impairment |
52,379 | 394,853 | 285,666 | 21,520 | 25,579 | 219 | 780,216 | |||||||||||||||||||||
Total ending loans balance
|
$ | 56,050 | $ | 503,861 | $ | 343,678 | $ | 21,813 | $ | 25,661 | $ | 748 | $ | 951,811 |
Commercial
|
Commercial
Real Estate
|
Residential
Real Estate
|
Consumer
|
Agriculture
|
Other
|
Total
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Ending allowance balance
attributable to loans: |
||||||||||||||||||||||||||||
Individually evaluated for
impairment |
$ | 554 | $ | 9,580 | $ | 2,172 | $ | — | $ | — | $ | 8 | $ | 12,314 | ||||||||||||||
Collectively evaluated for
impairment |
3,653 | 23,443 | 12,045 | 792 | 326 | 6 | 40,265 | |||||||||||||||||||||
Total ending allowance
balance |
$ | 4,207 | $ | 33,023 | $ | 14,217 | $ | 792 | $ | 326 | $ | 14 | $ | 52,579 | ||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Loans individually evaluated
for impairment |
$ | 5,032 | $ | 116,676 | $ | 27,848 | $ | — | $ | 631 | $ | 540 | $ | 150,727 | ||||||||||||||
Loans collectively evaluated
for impairment |
66,184 | 499,598 | 369,911 | 26,011 | 23,139 | 453 | 985,296 | |||||||||||||||||||||
Total ending loans balance
|
$ | 71,216 | $ | 616,274 | $ | 397,759 | $ | 26,011 | $ | 23,770 | $ | 993 | $ | 1,136,023 |
Three Months Ended
September 30, 2012
|
Nine Months Ended
September 30, 2012
|
|||||||||||||||||||||||||||||||
Unpaid
Principal Balance |
Recorded Investment
|
Allowance
For Loan
Losses
Allocated
|
Average Recorded Investment
|
Interest
Income Recognized |
Average Recorded Investment
|
Interest
Income Recognized |
Cash
Basis
Income
Recognized
|
|||||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||||||
With No Related Allowance Recorded:
|
||||||||||||||||||||||||||||||||
Commercial
|
$ | 1,641 | $ | 1,434 | $ | — | $ | 1,539 | $ | — | $ | 1,738 | $ | — | $ | — | ||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Construction
|
1,240 | 1,195 | — | 1,525 | — | 1,904 | 2 | 1 | ||||||||||||||||||||||||
Farmland
|
5,585 | 5,584 | — | 5,594 | — | 4,771 | 5 | 5 | ||||||||||||||||||||||||
Other
|
2,981 | 2,606 | — | 3,424 | — | 3,822 | 3 | 3 | ||||||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||||||||||
Multi-family
|
997 | 997 | — | 1,212 | — | 977 | — | — | ||||||||||||||||||||||||
1-4 Family
|
15,797 | 15,152 | — | 13,888 | 15 | 10,824 | 42 | 42 | ||||||||||||||||||||||||
Consumer
|
292 | 292 | — | 312 | 1 | 256 | 4 | 2 | ||||||||||||||||||||||||
Agriculture
|
61 | 61 | — | 324 | — | 447 | — | — | ||||||||||||||||||||||||
Other
|
— | — | — | — | — | — | — | — |
Three Months Ended
September 30, 2012
|
Nine Months Ended
September 30, 2012
|
|||||||||||||||||||||||
Unpaid
Principal Balance |
Recorded Investment
|
Allowance
For Loan
Losses
Allocated
|
Average Recorded Investment
|
Interest
Income Recognized |
Average Recorded Investment
|
Interest
Income Recognized |
Cash
Basis
Income
Recognized
|
|||||||||||||||||
(in thousands) |
With An Allowance Recorded:
|
||||||||||||||||||||||||||||||||
Commercial
|
2,237 | 2,237 | 202 | 3,686 | 32 | 3,940 | 120 | 27 | ||||||||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||||||
Construction
|
12,713 | 11,668 | 1,530 | 15,103 | 106 | 18,028 | 302 | 4 | ||||||||||||||||||||||||
Farmland
|
5,680 | 5,479 | 524 | 5,272 | 14 | 5,629 | 32 | 2 | ||||||||||||||||||||||||
Other
|
85,080 | 82,477 | 8,188 | 81,108 | 777 | 82,219 | 1,636 | 185 | ||||||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||||||||||
Multi-family
|
14,691 | 14,691 | 1,158 | 12,010 | 207 | 10,257 | 348 | — | ||||||||||||||||||||||||
1-4 Family
|
28,269 | 27,172 | 2,933 | 28,084 | 218 | 27,232 | 620 | 9 | ||||||||||||||||||||||||
Consumer
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Agriculture
|
21 | 21 | 9 | 11 | — | 5 | — | — | ||||||||||||||||||||||||
Other
|
529 | 529 | 11 | 531 | 4 | 534 | 13 | — | ||||||||||||||||||||||||
Total
|
$ | 177,814 | $ | 171,595 | $ | 14,555 | $ | 173,623 | $ | 1,374 | $ | 172,583 | $ | 3,127 | $ | 280 |
Unpaid
Principal
Balance
|
Recorded
Investment
|
Allowance
For Loan
Losses
Allocated
|
Average
Recorded
Investment
|
Interest
Income
Recognized |
Cash
Basis
Income
Recognized |
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
With No Related Allowance Recorded:
|
||||||||||||||||||||||||
Commercial
|
$ | 1,868 | $ | 1,825 | $ | — | $ | 1,984 | $ | 26 | $ | 26 | ||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||
Construction
|
1,121 | 1,193 | — | 7,584 | 7 | 5 | ||||||||||||||||||
Farmland
|
3,302 | 3,218 | — | 2,218 | 36 | 36 | ||||||||||||||||||
Other
|
6,039 | 5,640 | — | 12,114 | 169 | 99 | ||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||
Multi-family
|
— | — | — | — | — | — | ||||||||||||||||||
1-4 Family
|
— | — | — | 1,351 | 34 | — | ||||||||||||||||||
Consumer
|
— | — | — | — | — | — | ||||||||||||||||||
Agriculture
|
637 | 631 | — | 253 | 5 | 5 | ||||||||||||||||||
Other
|
— | — | — | — | — | — | ||||||||||||||||||
With An Allowance Recorded:
|
||||||||||||||||||||||||
Commercial
|
3,207 | 3,207 | 554 | 2,630 | 189 | 90 | ||||||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||
Construction
|
23,175 | 20,174 | 4,275 | 6,090 | 143 | — | ||||||||||||||||||
Farmland
|
7,303 | 6,862 | 574 | 6,487 | 322 | — | ||||||||||||||||||
Other
|
85,535 | 79,859 | 4,731 | 36,583 | 899 | 148 | ||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||
Multi-family
|
4,795 | 4,316 | 558 | 2,824 | 150 | — | ||||||||||||||||||
1-4 Family
|
26,225 | 23,262 | 1,614 | 15,105 | 614 | 3 | ||||||||||||||||||
Consumer
|
— | — | — | — | — | — | ||||||||||||||||||
Agriculture
|
— | — | — | — | — | — | ||||||||||||||||||
Other
|
540 | 540 | 8 | 108 | — | — | ||||||||||||||||||
Total
|
$ | 163,747 | $ | 150,727 | $ | 12,314 | $ | 95,331 | $ | 2,594 | $ | 412 |
TDRs
Performing to
Modified Terms
|
TDRs Not
Performing to
Modified Terms
|
Total
TDRs
|
||||||||||
(in thousands)
|
||||||||||||
September 30, 2012
|
||||||||||||
Commercial
|
||||||||||||
Rate reduction
|
$ | — | $ | 213 | $ | 213 | ||||||
Principal deferral
|
889 | — | 889 | |||||||||
Interest only payments
|
— | 1,019 | 1,019 | |||||||||
Commercial Real Estate:
|
||||||||||||
Construction
|
||||||||||||
Rate reduction
|
7,407 | 2,337 | 9,744 | |||||||||
Farmland
|
||||||||||||
Rate reduction
|
150 | — | 150 | |||||||||
Principal deferral
|
729 | 2,483 | 3,212 | |||||||||
Other
|
||||||||||||
Rate reduction
|
36,818 | 21,886 | 58,704 | |||||||||
Principal deferral
|
1,196 | — | 1,196 | |||||||||
Interest only payments
|
2,467 | 2,174 | 4,641 | |||||||||
Residential Real Estate:
|
||||||||||||
Multi-family
|
||||||||||||
Rate reduction
|
13,133 | 31 | 13,164 | |||||||||
Interest only payments
|
655 | — | 655 | |||||||||
1-4 Family
|
||||||||||||
Rate reduction
|
17,957 | 5,025 | 22,982 | |||||||||
Principal deferral
|
— | 384 | 384 | |||||||||
Other
|
||||||||||||
Rate reduction
|
529 | — | 529 | |||||||||
Total TDRs
|
$ | 81,930 | $ | 35,552 | $ | 117,482 |
TDRs
Performing to
Modified Terms
|
TDRs Not
Performing to
Modified Terms
|
Total
TDRs
|
||||||||||
(in thousands)
|
||||||||||||
December 31, 2011
|
||||||||||||
Commercial
|
||||||||||||
Rate reduction
|
$ | 1,231 | $ | — | $ | 1,231 | ||||||
Principal deferral
|
898 | — | 898 | |||||||||
Commercial Real Estate:
|
||||||||||||
Construction
|
||||||||||||
Rate reduction
|
11,155 | 3,767 | 14,922 | |||||||||
Interest only payments
|
— | 1,404 | 1,404 | |||||||||
Farmland
|
||||||||||||
Rate reduction
|
182 | — | 182 | |||||||||
Principal deferral
|
746 | 5,101 | 5,847 | |||||||||
Other
|
||||||||||||
Rate reduction
|
42,946 | 20,446 | 63,392 | |||||||||
Interest only payments
|
1,288 | — | 1,288 | |||||||||
Residential Real Estate:
|
||||||||||||
Multi-family
|
||||||||||||
Rate reduction
|
2,247 | 1,413 | 3,660 | |||||||||
Interest only payments
|
656 | — | 656 | |||||||||
1-4 Family
|
||||||||||||
Rate reduction
|
12,255 | 7,176 | 19,431 | |||||||||
Principal deferral
|
— | 247 | 247 | |||||||||
Other
|
||||||||||||
Rate reduction
|
540 | — | 540 | |||||||||
Total TDRs
|
$ | 74,144 | $ | 39,554 | $ | 113,698 |
TDRs
Performing to
Modified Terms
|
TDRs Not
Performing to
Modified Terms
|
Total
TDRs
|
||||||||||
(in thousands)
|
||||||||||||
September 30, 2012
|
||||||||||||
Commercial Real Estate:
|
|
|
||||||||||
Farmland
|
||||||||||||
Rate reduction
|
$ | 150 | $ | — | $ | 150 | ||||||
Other
|
||||||||||||
Rate reduction
|
5,549 | — | 5,549 | |||||||||
Total TDRs
|
$ | 5,699 | $ | — | $ | 5,699 |
TDRs
Performing to
Modified Terms
|
TDRs Not
Performing to
Modified Terms
|
Total
TDRs
|
||||||||||
(in thousands)
|
||||||||||||
September 30, 2012
|
||||||||||||
Commercial
|
||||||||||||
Interest only payments
|
$ | — | $ | 1,019 | $ | 1,019 | ||||||
Commercial Real Estate:
|
||||||||||||
Construction
|
||||||||||||
Rate reduction
|
— | 849 | 849 | |||||||||
Farmland
|
||||||||||||
Rate reduction
|
150 | — | 150 | |||||||||
Other
|
||||||||||||
Rate reduction
|
16,700 | — | 16,700 | |||||||||
Principal deferral
|
1,196 | — | 1,196 | |||||||||
Interest only payments
|
2,467 | 2,174 | 4,641 | |||||||||
Residential Real Estate:
|
||||||||||||
Multi-family
|
||||||||||||
Rate reduction
|
12,848 | 31 | 12,879 | |||||||||
1-4 Family
|
||||||||||||
Rate reduction
|
7,440 | — | 7,440 | |||||||||
Principal deferral
|
— | 384 | 384 | |||||||||
Total TDRs
|
$ | 40,801 | $ | 4,457 | $ | 45,258 |
Nonaccrual
|
Loans Past
Due 90 Days
And Over Still
Accruing
|
|||||||||||||||
September 30,
2012
|
December 31,
2011
|
September 30,
2012
|
December 31,
2011
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Commercial
|
$ | 2,783 | $ | 2,903 | $ | 367 | $ | 109 | ||||||||
Commercial Real Estate:
|
||||||||||||||||
Construction
|
5,456 | 13,564 | — | — | ||||||||||||
Farmland
|
10,184 | 9,152 | — | 26 | ||||||||||||
Other
|
44,497 | 35,154 | 1,119 | 918 | ||||||||||||
Residential Real Estate:
|
||||||||||||||||
Multi-family
|
1,900 | 2,921 | — | — | ||||||||||||
1-4 Family
|
23,501 | 27,375 | — | 265 | ||||||||||||
Consumer
|
229 | 320 | — | — | ||||||||||||
Agriculture
|
82 | 631 | — | 32 | ||||||||||||
Total
|
$ | 88,632 | $ | 92,020 | $ | 1,486 | $ | 1,350 |
30 – 59
Days
Past Due
|
60 – 89
Days
Past Due
|
90 Days
And Over
Past Due
|
Nonaccrual
|
Total
Past Due
And
Nonaccrual
|
||||||||||||||||
(in thousands)
|
||||||||||||||||||||
September 30, 2012
|
||||||||||||||||||||
Commercial
|
$ | 909 | $ | 133 | $ | 367 | $ | 2,783 | $ | 4,192 | ||||||||||
Commercial Real Estate:
|
||||||||||||||||||||
Construction
|
326 | 280 | — | 5,456 | 6,062 | |||||||||||||||
Farmland
|
695 | 1,339 | — | 10,184 | 12,218 | |||||||||||||||
Other
|
4,555 | 1,003 | 1,119 | 44,497 | 51,174 | |||||||||||||||
Residential Real Estate:
|
||||||||||||||||||||
Multi-family
|
438 | — | — | 1,900 | 2,338 | |||||||||||||||
1-4 Family
|
2,300 | 775 | — | 23,501 | 26,576 | |||||||||||||||
Consumer
|
394 | 30 | — | 229 | 653 | |||||||||||||||
Agriculture
|
9 | 8 | — | 82 | 99 | |||||||||||||||
Total
|
$ | 9,626 | $ | 3,568 | $ | 1,486 | $ | 88,632 | $ | 103,312 |
30 – 59
Days
Past Due
|
60 – 89
Days
Past Due
|
90 Days
And Over
Past Due
|
Nonaccrual
|
Total
Past Due
And
Nonaccrual
|
||||||||||||||||
(in thousands)
|
||||||||||||||||||||
December 31, 2011
|
||||||||||||||||||||
Commercial
|
$ | 2,792 | $ | 91 | $ | 109 | $ | 2,903 | $ | 5,895 | ||||||||||
Commercial Real Estate:
|
||||||||||||||||||||
Construction
|
20 | — | — | 13,564 | 13,584 | |||||||||||||||
Farmland
|
1,353 | 305 | 26 | 9,152 | 10,836 | |||||||||||||||
Other
|
4,555 | 756 | 918 | 35,154 | 41,383 | |||||||||||||||
Residential Real Estate:
|
||||||||||||||||||||
Multi-family
|
442 | 135 | — | 2,921 | 3,498 | |||||||||||||||
1-4 Family
|
7,568 | 2,511 | 265 | 27,375 | 37,719 | |||||||||||||||
Consumer
|
593 | 149 | — | 320 | 1,062 | |||||||||||||||
Agriculture
|
23 | — | 32 | 631 | 686 | |||||||||||||||
Total
|
$ | 17,346 | $ | 3,947 | $ | 1,350 | $ | 92,020 | $ | 114,663 |
Pass
|
Watch
|
Special
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
September 30, 2012
|
||||||||||||||||||||||||
Commercial
|
$ | 35,084 | $ | 11,097 | $ | 1,988 | $ | 7,815 | $ | 66 | $ | 56,050 | ||||||||||||
Commercial Real Estate:
|
||||||||||||||||||||||||
Construction
|
27,007 | 19,914 | 5,951 | 16,434 | — | 69,306 | ||||||||||||||||||
Farmland
|
53,569 | 11,359 | 3,006 | 16,492 | — | 84,426 | ||||||||||||||||||
Other
|
147,379 | 72,837 | 30,017 | 99,593 | 303 | 350,129 | ||||||||||||||||||
Residential Real Estate:
|
||||||||||||||||||||||||
Multi-family
|
22,888 | 14,752 | 1,359 | 17,066 | — | 56,065 | ||||||||||||||||||
1-4 Family
|
175,987 | 42,051 | 4,636 | 64,929 | 10 | 287,613 | ||||||||||||||||||
Consumer
|
18,979 | 1,796 | 83 | 892 | 63 | 21,813 | ||||||||||||||||||
Agriculture
|
23,460 | 866 | 810 | 525 | — | 25,661 | ||||||||||||||||||
Other
|
219 | 529 | — | — | — | 748 | ||||||||||||||||||
Total
|
$ | 504,572 | $ | 175,201 | $ | 47,850 | $ | 223,746 | $ | 442 | $ | 951,811 |
Pass
|
Watch
|
Special
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
December 31, 2011
|
||||||||||||||||||||||||
Commercial
|
$ | 53,223 | $ | 9,357 | $ | 3,237 | $ | 5,300 | $ | 99 | $ | 71,216 | ||||||||||||
Commercial Real Estate:
|
||||||||||||||||||||||||
Construction
|
45,407 | 13,132 | 7,777 | 35,155 | — | 101,471 | ||||||||||||||||||
Farmland
|
69,881 | 4,955 | 2,688 | 13,236 | 199 | 90,959 | ||||||||||||||||||
Other
|
213,406 | 80,149 | 30,787 | 99,502 | — | 423,844 | ||||||||||||||||||
Residential Real Estate:
|
||||||||||||||||||||||||
Multi-family
|
37,807 | 4,619 | 2,100 | 15,884 | — | 60,410 | ||||||||||||||||||
1-4 Family
|
247,422 | 28,734 | 2,276 | 58,891 | 26 | 337,349 | ||||||||||||||||||
Consumer
|
23,721 | 1,418 | 43 | 762 | 67 | 26,011 | ||||||||||||||||||
Agriculture
|
22,502 | 343 | 14 | 911 | — | 23,770 | ||||||||||||||||||
Other
|
453 | 540 | — | — | — | 993 | ||||||||||||||||||
Total
|
$ | 713,822 | $ | 143,247 | $ | 48,922 | $ | 229,641 | $ | 391 | $ | 1,136,023 |
September 30,
2012
|
December 31,
2011
|
|||||||
(in thousands)
|
||||||||
Commercial Real Estate:
|
||||||||
Construction
|
$ | 27,262 | $ | 32,538 | ||||
Farmland
|
415 | 744 | ||||||
Other
|
15,806 | 6,620 | ||||||
Residential Real Estate:
|
||||||||
1-4 Family
|
7,149 | 3,214 | ||||||
50,632 | 43,116 | |||||||
Valuation allowance
|
(1,795 | ) | (1,667 | ) | ||||
$ | 48,837 | $ | 41,449 |
For the Three
Months Ended
September 30,
|
For the Nine
Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in thousands)
|
||||||||||||||||
OREO Valuation Allowance Activity:
|
||||||||||||||||
Beginning balance
|
$ | 1,724 | $ | 10,643 | $ | 1,667 | $ | 700 | ||||||||
Provision to allowance
|
4,260 | 15,265 | 5,090 | 30,702 | ||||||||||||
Write-downs
|
(4,189 | ) | (4,154 | ) | (4,962 | ) | (9,648 | ) | ||||||||
Ending balance
|
$ | 1,795 | $ | 21,754 | $ | 1,795 | $ | 21,754 |
2012
|
2011
|
|||||||
(in thousands)
|
||||||||
OREO Activity
|
||||||||
OREO as of January 1
|
$ | 41,449 | $ | 67,635 | ||||
Real estate acquired
|
31,531 | 31,232 | ||||||
Valuation adjustments
|
(5,090 | ) | (30,702 | ) | ||||
Improvements
|
1 | 1,596 | ||||||
Loss on sale
|
(1,481 | ) | (7,549 | ) | ||||
Proceeds from sale of properties
|
(17,573 | ) | (17,279 | ) | ||||
OREO as of September 30
|
$ | 48,837 | $ | 44,933 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Net loss on sales
|
$ | 533 | $ | 673 | $ | 1,481 | $ | 7,549 | ||||||||
Provision to allowance
|
4,260 | 15,265 | 5,090 | 30,702 | ||||||||||||
Operating expense
|
411 | 1,091 | 1,095 | 2,254 | ||||||||||||
Total
|
$ | 5,204 | $ | 17,029 | $ | 7,666 | $ | 40,505 |
Retail
|
Brokered
|
Total
|
||||||||||
Year 1
|
$ | 422,755 | $ | 104,073 | $ | 526,828 | ||||||
Year 2
|
91,532 | — | 91,532 | |||||||||
Year 3
|
226,500 | — | 226,500 | |||||||||
Year 4
|
26,579 | — | 26,579 | |||||||||
Year 5
|
10,775 | — | 10,775 | |||||||||
Thereafter
|
89 | — | 89 | |||||||||
$ | 778,230 | $ | 104,073 | $ | 882,303 |
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
(in thousands)
|
||||||||
Monthly amortizing advances with fixed rates from 0.00% to 5.25% and
|
||||||||
maturities ranging from 2013 through 2033, averaging 3.24% for 2012
|
$ | 5,960 | $ | 7,116 |
Fair Value Measurements at September 30, 2012 Using
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Quoted Prices In
|
Significant
|
|||||||||||||||
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
Carrying
|
Identical Assets
|
Observable Inputs
|
Inputs
|
|||||||||||||
Description
|
Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Government and
|
||||||||||||||||
federal agency
|
$ | 6,203 | $ | — | $ | 6,203 | $ | — | ||||||||
Agency mortgage-backed:
|
||||||||||||||||
residential
|
127,167 | — | 127,167 | — | ||||||||||||
State and municipal
|
54,023 | — | 54,023 | — | ||||||||||||
Corporate bonds
|
8,270 | — | 8,270 | — | ||||||||||||
Other debt securities
|
595 | — | — | 595 | ||||||||||||
Equity securities
|
1,890 | 1,890 | — | — | ||||||||||||
Total
|
$ | 198,148 | $ | 1,890 | $ | 195,663 | $ | 595 |
State and Municipal
Securities
|
Other Debt
Securities
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Balances of recurring Level 3 assets at January 1
|
$ | 1,173 | $ | — | $ | 606 | $ | 572 | ||||||||
Total gain (loss) for the period:
|
||||||||||||||||
Included in other comprehensive income (loss)
|
— | — | (11 | ) | 45 | |||||||||||
Sales
|
(1,173 | ) | — | — | — | |||||||||||
Balance of recurring Level 3 assets at September 30
|
$ | — | $ | — | $ | 595 | $ | 617 |
Fair Value Measurements at September 30, 2012 Using
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Quoted Prices In
|
Significant
|
|||||||||||||||
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
Carrying
|
Identical Assets
|
Observable Inputs
|
Inputs
|
|||||||||||||
Description
|
Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Impaired loans:
|
||||||||||||||||
Commercial
|
||||||||||||||||
Commercial real estate:
|
$ | 2,035 | $ | — | $ | — | $ | 2,035 | ||||||||
Construction
|
||||||||||||||||
Farmland
|
10,138 | — | — | 10,138 | ||||||||||||
Other
|
4,955 | — | — | 4,955 | ||||||||||||
Residential Real Estate
|
74,289 | — | — | 74,289 | ||||||||||||
Multi-family
|
||||||||||||||||
1-4 Family
|
13,533 | — | — | 13,533 | ||||||||||||
Agriculture
|
24,239 | — | — | 24,239 | ||||||||||||
Other | 12 | — | — | 12 | ||||||||||||
Other real estate owned, net: | 518 | — | — | 518 | ||||||||||||
Commerical real estate: | ||||||||||||||||
Construction | 26,296 | — | — | 26,296 | ||||||||||||
Farmland | 400 | — | — | 400 | ||||||||||||
Other | 15,246 | — | — | 15,246 | ||||||||||||
Residential real estate: | ||||||||||||||||
1-4 Family | 6,895 | — | — | 6,895 |
Fair Value
|
Valuation
Technique(s)
|
Unobservable Input(s)
|
Range (Weighted
Average)
|
||||||
(in thousands)
|
|||||||||
Impaired loans –
Commercial
|
$ |
1,345
|
Market value approach
|
Adjustment for receivables and
inventory discounts |
20% - 75% (48%)
|
||||
Impaired loans –
Commercial real estate |
$ |
50,442
|
Sales comparison approach
|
Adjustment for differences between the
comparable sales |
0% - 62% (23%)
|
||||
Impaired loans –
Residential real estate |
$ |
11,794
|
Sales comparison approach
|
Adjustment for differences between the
comparable sales |
3% - 38% (15%)
|
||||
Other real estate owned –
Commercial real estate |
$ |
41,942
|
Sales comparison approach
Income approach |
Adjustment for differences between the
comparable sales Discount or capitalization rate
Accelerated sales strategy
|
3% - 38% (18%)
9% - 16% (12%)
25% - 50% (35%)
|
||||
Other real estate owned –
Residential real estate |
$ |
6,895
|
Sales comparison approach
|
Adjustment for differences between the
comparable sales |
2% - 31% (12%)
|
Fair Value Measurements at December 30, 2011 Using
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Quoted Prices In
|
Significant
|
|||||||||||||||
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
Carrying
|
Identical Assets
|
Observable Inputs
|
Inputs
|
|||||||||||||
Description
|
Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Government and
|
||||||||||||||||
federal agency
|
$ | 11,643 | $ | — | $ | 11,643 | $ | — | ||||||||
Agency mortgage-backed:
|
99,475 | — | 99,475 | — | ||||||||||||
State and municipal
|
38,062 | — | 36,889 | 1,173 | ||||||||||||
Corporate bonds
|
7,332 | — | 7,332 | — | ||||||||||||
Other debt securities
|
606 | — | — | 606 | ||||||||||||
Equity securities
|
1,715 | 1,715 | — | — | ||||||||||||
Total
|
$ | 158,833 | $ | 1,715 | $ | 155,339 | $ | 1,779 |
Fair Value Measurements at December 31, 2011 Using
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Quoted Prices In
|
Significant
|
|||||||||||||||
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
Carrying
|
Identical Assets
|
Observable Inputs
|
Inputs
|
|||||||||||||
Description
|
Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Impaired loans:
|
||||||||||||||||
Commercial
|
||||||||||||||||
Commercial real estate:
|
$ | 2,653 | $ | — | $ | — | $ | 2,653 | ||||||||
Construction
|
||||||||||||||||
Farmland
|
15,899 | — | — | 15,899 | ||||||||||||
Other
|
6,288 | — | — | 6,288 | ||||||||||||
Residential Real Estate
|
75,128 | — | — | 75,128 | ||||||||||||
Multi-family
|
||||||||||||||||
1-4 Family
|
3,758 | — | — | 3,758 | ||||||||||||
Other | 21,648 | — | — | 21,648 | ||||||||||||
Other real estate owned, net: | 532 | — | — | 532 | ||||||||||||
Commerical real estate: | ||||||||||||||||
Construction | 31,280 | — | — | 31,280 | ||||||||||||
Farmland | 715 | — | — | 715 | ||||||||||||
Other | 6,364 | — | — | 6,364 | ||||||||||||
Residential real estate: | ||||||||||||||||
1-4 Family | 3,090 | — | — | 3,090 |
Fair Value Measurements at September 30, 2012 Using
|
||||||||||||||||||||
Carrying
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Financial assets
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 81,782 | $ | 71,524 | $ | 10,258 | $ | — | $ | 81,782 | ||||||||||
Securities available for sale
|
198,148 | 1,890 | 195,663 | 595 | 198,148 | |||||||||||||||
Federal Home Loan Bank stock
|
10,072 | N/A | N/A | N/A | N/A | |||||||||||||||
Mortgage loans held for sale
|
210 | — | 210 | — | 210 | |||||||||||||||
Loans, net
|
897,792 | — | — | 909,621 | 909,621 | |||||||||||||||
Accrued interest receivable
|
5,396 | — | 1,212 | 4,184 | 5,396 | |||||||||||||||
Financial liabilities
|
||||||||||||||||||||
Deposits
|
$ | 1,177,527 | $ | 111,403 | $ | 1,072,182 | $ | — | $ | 1,183,585 | ||||||||||
Securities sold under agreements to repurchase
|
2,403 | — | 2,403 | — | 2,403 | |||||||||||||||
Federal Home Loan Bank advances
|
5,960 | — | 5,927 | — | 5,927 | |||||||||||||||
Subordinated capital notes
|
7,200 | — | — | 6,800 | 6,800 | |||||||||||||||
Junior subordinated debentures
|
25,000 | — | — | 19,617 | 19,617 | |||||||||||||||
Accrued interest payable
|
2,096 | — | 1,325 | 771 | 2,096 |
Fair Value Measurements at
December 31, 2011
|
||||||||
Carrying
Amount
|
Fair
Value
|
|||||||
Financial assets
|
||||||||
Cash and cash equivalents
|
$ | 105,962 | $ | 105,962 | ||||
Securities available for sale
|
158,833 | 158,833 | ||||||
Federal Home Loan Bank stock
|
10,072 | N/A | ||||||
Mortgage loans held for sale
|
694 | 694 | ||||||
Loans, net
|
1,083,444 | 1,093,456 | ||||||
Accrued interest receivable
|
6,682 | 6,682 | ||||||
Financial liabilities
|
||||||||
Deposits
|
$ | 1,323,763 | $ | 1,332,133 | ||||
Securities sold under agreements to repurchase
|
1,738 | 1,738 | ||||||
Federal Home Loan Bank advances
|
7,116 | 7,015 | ||||||
Subordinated capital notes
|
7,650 | 7,110 | ||||||
Junior subordinated debentures
|
25,000 | 19,765 | ||||||
Accrued interest payable
|
1,732 | 1,732 |
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
(in thousands)
|
||||||||
Deferred tax assets:
|
||||||||
Allowance for loan losses
|
$ | 18,907 | $ | 18,403 | ||||
Other real estate owned write-down
|
10,182 | 12,905 | ||||||
Net operating loss carry-forward
|
13,970 | 2,470 | ||||||
New market tax credit carry-forward
|
191 | 208 | ||||||
Alternative minimum tax credit carry-forward
|
692 | 685 | ||||||
Net assets from acquisitions
|
580 | 543 | ||||||
Other than temporary impairment on securities
|
374 | 374 | ||||||
Amortization of non-compete agreements
|
21 | 27 | ||||||
Other
|
734 | 827 | ||||||
45,651 | 36,442 | |||||||
Deferred tax liabilities:
|
||||||||
Fixed assets
|
410 | 445 | ||||||
Net unrealized gain on securities available for sale
|
2,070 | 2,242 | ||||||
FHLB stock dividends
|
1,276 | 1,276 | ||||||
Originated mortgage servicing rights
|
99 | 103 | ||||||
Other
|
583 | 659 | ||||||
4,438 | 4,725 | |||||||
Net deferred tax assets before valuation allowance
|
41,213 | 31,717 | ||||||
Valuation allowance
|
(41,213 | ) | (31,717 | ) | ||||
Net deferred tax asset
|
$ | — | $ | — |
Nine Months Ended
|
Twelve Months Ended
|
|||||||||||||||
September 30, 2012
|
December 31, 2011
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Grant
|
Grant
|
|||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
Outstanding, beginning
|
100,226 | $ | 13.21 | 157,697 | $ | 13.43 | ||||||||||
Granted
|
191,140 | 1.69 | 2,800 | 5.36 | ||||||||||||
Vested
|
(28,249 | ) | 12.91 | (35,836 | ) | 13.00 | ||||||||||
Forfeited
|
(8,485 | ) | 15.13 | (24,435 | ) | 14.04 | ||||||||||
Outstanding, ending
|
254,632 | $ | 4.53 | 100,226 | $ | 13.21 |
Nine Months Ended
|
Twelve Months Ended
|
|||||||||||||||
September 30, 2012
|
December 31, 2011
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Exercise
|
|||||||||||||||
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
Outstanding, beginning
|
29,530 | $ | 19.88 | 86,469 | $ | 20.72 | ||||||||||
Forfeited
|
— | — | (9,557 | ) | 19.49 | |||||||||||
Expired
|
(29,530 | ) | $ | 19.88 | (47,382 | ) | 21.49 | |||||||||
Outstanding, ending
|
— | — | 29,530 | $ | 19.88 |
October 2012 – December 2012
|
$ | 133 | ||
2013
|
457 | |||
2014
|
325 | |||
2015
|
131 | |||
2016 & thereafter
|
31 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in thousands, except share and per share data)
|
||||||||||||||||
Net loss
|
$ | (27,732 | ) | $ | (12,162 | ) | $ | (26,079 | ) | $ | (51,352 | ) | ||||
Less:
|
||||||||||||||||
Preferred stock dividends
|
437 | 437 | 1,312 | 1,312 | ||||||||||||
Accretion of Series A preferred stock discount
|
44 | 45 | 134 | 133 | ||||||||||||
Loss attributable to unvested shares
|
(501 | ) | (117 | ) | (345 | ) | (551 | ) | ||||||||
Loss attributable to Series C preferred
|
(763 | ) | (346 | ) | (750 | ) | (1,444 | ) | ||||||||
Net loss attributable to common
|
||||||||||||||||
shareholders, basic and diluted
|
$ | (26,949 | ) | $ | (12,181 | ) | $ | (26,430 | ) | $ | (50,802 | ) | ||||
Basic
|
||||||||||||||||
Weighted average common shares including
|
||||||||||||||||
unvested common shares outstanding
|
12,303,217 | 12,167,168 | 12,219,035 | 12,172,926 | ||||||||||||
Less: Weighted average unvested
|
||||||||||||||||
common shares
|
218,505 | 112,683 | 153,306 | 126,992 | ||||||||||||
Less: Weighted average Series C preferred
|
332,894 | 332,894 | 332,894 | 332,894 | ||||||||||||
Weighted average common shares outstanding
|
11,751,818 | 11,721,591 | 11,732,835 | 11,713,040 | ||||||||||||
Basic earnings (loss) per common share
|
$ | (2.29 | ) | $ | (1.04 | ) | $ | (2.25 | ) | $ | (4.34 | ) | ||||
Diluted
|
||||||||||||||||
Add: Dilutive effects of assumed exercises
|
||||||||||||||||
of common and Preferred Series C
|
||||||||||||||||
stock warrants
|
-- | -- | -- | -- | ||||||||||||
Weighted average common shares and
|
||||||||||||||||
potential common shares
|
11,751,818 | 11,721,591 | 11,732,835 | 11,713,040 | ||||||||||||
Diluted earnings (loss) per common share
|
$ | (2.29 | ) | $ | (1.04 | ) | $ | (2.25 | ) | $ | (4.34 | ) |
September 30, 2012
|
December 31, 2011
|
|||||||||||||||||||||||||||
Regulatory
Minimums |
Well-Capitalized
Minimums
|
Minimum Capital
Ratios Under
Consent Order
|
Porter
Bancorp
|
PBI
Bank
|
Porter
Bancorp
|
PBI
Bank
|
||||||||||||||||||||||
Tier 1 Capital
|
4.0 | % | 6.0 | % | N/A | 7.03 | % | 7.78 | % | 9.23 | % | 8.86 | % | |||||||||||||||
Total risk-based capital
|
8.0 | 10.0 | 12.0 | % | 10.01 | 9.85 | 11.22 | 10.86 | ||||||||||||||||||||
Tier 1 leverage ratio
|
4.0 | 5.0 | 9.0 | 5.00 | 5.53 | 6.53 | 6.23 |
·
|
Provision for loan losses expense was $25.5 million for the third quarter of 2012, compared with $4.0 million for the second quarter of 2012, and $8.0 million for the prior year third quarter. This increase was due to the continued decline in credit trends in our portfolio that resulted in net charge-offs of $23.1 million for the third quarter. More specifically, the increase in the provision for loan losses in the third quarter 2012 is attributable to collateral value declines for impaired real estate secured loans as evidenced by new appraisals received during the quarter. This resulted in a provision for loan loss totaling approximately $6.8 million related to these loans during the third quarter of 2012.
|
·
|
The provision was also negatively impacted by a strategy change during the third quarter of 2012 related to classified loans which we expect to more quickly remediate by litigation or foreclosure. For loans subject to this expectation, we applied an additional fair value discount ranging from 10% to 33% to the underlying collateral in our impairment analysis estimates as resolution of this nature generally results in receiving lower values for real estate collateral in a more aggressive sales environment. This resulted in a provision for loan loss of approximately $5.1 million related to these loans. Additionally, the provision for loan losses was negatively impacted by the rising level of loan charge-offs in our historical loss experience factors, which we use to estimate the general component of our allowance for loan losses as well as additional downgrades within the loan portfolio.
|
·
|
Net interest margin decreased 11 basis points to 3.35% in the first nine months of 2012 compared with 3.46% in the first nine months of 2011. The decrease in margin between periods was primarily due to a reduction in interest earning assets coupled with lower rates on those assets and elevated non-accrual loan levels. Average loans decreased 15.3% to $1.1 billion in the first nine months of 2012 compared with $1.3 billion in the first nine months of 2011. Net loans decreased 23.0% to $898 million at September 30 2012, compared with $1.2 billion at September 30, 2011.
|
·
|
We continue to execute on our strategy to reduce our commercial real estate and construction and development loans. Construction and development loans totaled $69.3 million, or 75% of total risk-based capital, at September 30, 2012 compared with $101.5 million, or 85% of total risk-based capital, at December 31, 2011. Non-owner occupied commercial real estate loans, construction and development loans, and multi-family residential real estate loans as a group totaled $339.9 million, or 368% of total risk-based capital, at September 30, 2012 compared with $414.6 million, or 349% of total risk-based capital, at December 31, 2011.
|
·
|
Loan proceeds received from the repayment of our commercial real estate and construction and development loans were used primarily to redeem maturing certificates of deposit during the quarter. Deposits decreased 14.3% to $1.18 billion compared with $1.37 billion at September 30, 2011. Certificate of deposit balances declined $142.0 million during the first nine months of 2012 to $882.3 million at September 30, 2012, from $1.02 billion at December 31, 2011. Demand deposits increased 0.3% during the first nine months of 2012 compared with the fourth quarter of 2011, and increased 6.4% compared with the first nine months of 2011.
|
·
|
Non-performing loans increased $8.4 million to $90.1 million at September 30, 2012, compared with $81.7 million at June 30 2012. The increase was primarily in the commercial real estate and residential real estate segments of our portfolio, partially offset by a decrease in the construction real estate segment.
|
·
|
Loans past due 30-59 days increased from $6.7 million at June 30, 2012 to $9.6 million at September 30, 2012 and loans past due 60-89 days decreased from $4.4 million at June 30, 2012 to $3.6 million at September 30, 2012.
|
·
|
Foreclosed properties were $48.8 million at September 30, 2012, compared with $54.4 million at June 30, 2012, and $44.9 million at September 30, 2011. The Company acquired $3.4 million of OREO and sold $4.7 million of OREO during the third quarter of 2012. In addition, fair value write-downs of $4.3 million were recorded during the third quarter of 2012 to reflect declining values as evidenced by new appraisals and reduced marketing prices in connection with our sales strategies. Our ratio of non-performing assets to total assets increased to 10.8% at September 30, 2012, compared with 10.2% at June 30, 2012, and 6.64% at September 30, 2011.
|
·
|
In October 2012, PBI Bank entered into a new Consent Order with the FDIC and KDFI. Under the new order, the Bank agreed to maintain the capital levels required by the June 2011 order and also agreed should the capital levels not be reached, and if directed in writing by the FDIC, the Bank would develop a plan to immediately raise sufficient capital, or to sell or merge itself into another FDIC insured institution. The new Consent Order also requires the Bank to continue to adhere to the plans implemented in response to the June 2011 Consent Order, and includes the substantive provisions of the June 2011 order.
|
·
|
Continuing to operate the Company and Bank in a safe and sound manner. This strategy will require us to continue to reduce the size of our balance sheet, reduce our lending concentrations, consider selling loans, and reduce other noninterest expense through the disposition of OREO.
|
·
|
Continuing with succession planning and adding resources to the management team. In March 2012, the Board of Directors formed a search committee comprised of its five independent directors to identify and hire a President and CEO for PBI Bank. John T. Taylor was named to these positions and appointed to the board of directors in July 2012. Additionally, John R. Davis was appointed Chief Credit Officer of PBI Bank, with responsibility for establishing and executing the credit quality policies and overseeing credit administration for the organization.
|
·
|
Evaluating our internal processes and procedures, distribution of labor, and work-flow to ensure we have adequately and appropriately deployed resources in an efficient manner in the current environment. To this end, we believe the opportunity exists for the centralization of key processes which will lead to improved execution and cost savings.
|
·
|
Raising capital by selling common stock through a public offering or private placement to existing and new investors. At our 2012 annual meeting of shareholders, our shareholders approved an increase in our common shares authorized for issuance from 19 million shares to 86 million shares. We continue to evaluate our opportunities to improve our capital structure and to increase common equity through the sale of additional common shares. The Board of Directors has engaged an investment banking firm to assist in this evaluation and to explore options for the redemption of our Series A preferred stock issued to the US Treasury in 2008 under the Capital Purchase Program.
|
·
|
Executing on our commitment to improve credit quality and reduce loan concentrations and balance sheet risk.
|
o
|
We have reduced the size of our loan portfolio significantly from $1.3 billion at December 31, 2010 to $1.1 billion at December 31, 2011, and $952 million at September 30, 2012. We have significantly improved our staffing in the commercial lending area which is now led by John R. Davis, who joined the team in August and now serves as Chief Credit Officer.
|
o
|
Our Consent Order calls for us to reduce our construction and development loans to not more than 75% of total risk-based capital. We were in compliance at September 30, 2012 with construction and development loans representing 75% of total risk-based capital. These loans totaled $69.3 million, or 75% of total risk-based capital, at September 30, 2012 and $101.5 million, or 85% of total risk-based capital, at December 31, 2011.
|
o
|
Our Consent Order also requires us to reduce non-owner occupied commercial real estate loans, construction and development loans, and multi-family residential real estate loans as a group, to not more than 250% of total risk-based capital. While we have made significant improvements over the last year, we were not in compliance with this concentration limit at September 30, 2012. These loans totaled $339.9 million, or 368% of total risk-based capital, at September 30, 2012 and $414.6 million, or 349% of total risk-based capital, at December 31, 2011.
|
o
|
We are working to reduce these loans by curtailing new construction and development lending and new non-owner occupied commercial real estate lending. We are also receiving principal reductions from amortizing credits and pay-downs from our customers who sell properties built for resale. We have reduced the construction loan portfolio from $199.5 million at December 31, 2010 to $69.3 million at September 30, 2012. Our non-owner occupied commercial real estate loans declined from $293.3 million at December 31, 2010 to $214.5 million at September 30, 2012.
|
·
|
Executing on our commitment to sell other real estate owned and reinvest in quality income producing assets.
|
o
|
The remediation process for loans secured by real estate has led the Bank to acquire significant levels of OREO in 2010 and 2011. This trend has continued into 2012. The Bank acquired $90.8 million and $41.9 million during 2010 and 2011, respectively. For the first nine months of 2012, we acquired $31.5 million of OREO.
|
o
|
We have incurred significant losses in disposing of this real estate. We incurred losses totaling $13.9 million and $42.8 million in 2010 and 2011, respectively, from sales and fair value write-downs attributable to declining valuations as evidenced by new appraisals and from changes in our sales strategies. During the nine month period ended September 30, 2012, we incurred OREO losses totaling $6.6 million, which consisted of $1.5 million in loss on sale and $5.1 million from declining values as evidenced by new appraisals and reduced marketing prices in connection with our sales strategies.
|
o
|
To ensure that we maximize the value we receive upon the sale of OREO, we continue to evaluate sales opportunities and channels. We are targeting multiple sales opportunities and channels through internal marketing and the use of brokers, auctions, technology sales platforms, and bulk sale strategies. Proceeds from the sale or OREO totaled $17.6 million during the nine months ended September 30, 2012 and $25.0 and $26.0 million during fiscal 2010 and 2011, respectively.
|
o
|
At December 31, 2011 the OREO portfolio consisted of 75% construction, development, and land assets. At September 30, 2012 this concentration had declined to 54%. This is consistent with our reduction of construction, development and other land loans, which have declined to $69.3 million at September 30, 2012 compared to $101.5 million at December 31, 2011. Over the past nine months, the composition of our OREO portfolio has shifted to be more heavily weighted towards commercial real estate properties with a cash flow opportunity and 1-4 family residential properties, which we have found to be more liquid than construction, development, and land assets. Commercial real estate of this nature represents 31% of the portfolio at September 30, 2012 compared with 15% at December 31, 2011. 1-4 family residential properties represent 14% of the portfolio at September 30, 2012 compared with 7% at December 31, 2011.
|
·
|
Evaluating other strategic alternatives, such as the sale of assets or branches.
|
For the Three Months
|
Change from
|
|||||||||||||||
Ended September 30,
|
Prior Period
|
|||||||||||||||
2012
|
2011
|
Amount
|
Percent
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Gross interest income
|
$ | 13,987 | $ | 18,103 | $ | (4,116 | ) | (22.7 | )% | |||||||
Gross interest expense
|
3,855 | 5,448 | (1,593 | ) | (29.2 | ) | ||||||||||
Net interest income
|
10,132 | 12,655 | (2,523 | ) | (19.9 | ) | ||||||||||
Provision for loan losses
|
25,500 | 8,000 | 17,500 | 218.8 | ||||||||||||
Non-interest income
|
1,721 | 1,700 | 21 | 1.2 | ||||||||||||
Non-interest expense
|
14,150 | 25,423 | (11,273 | ) | (44.3 | ) | ||||||||||
Net income (loss) before taxes
|
(27,797 | ) | (19,068 | ) | (8,729 | ) | 45.8 | |||||||||
Income tax expense (benefit)
|
(65 | ) | (6,906 | ) | 6,841 | (99.1 | ) | |||||||||
Net income (loss)
|
(27,732 | ) | (12,162 | ) | (15,570 | ) | 128.0 |
For the Nine Months
|
Change from
|
|||||||||||||||
Ended September 30,
|
Prior Period
|
|||||||||||||||
2012
|
2011
|
Amount
|
Percent
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Gross interest income
|
$ | 44,554 | $ | 56,917 | $ | (12,363 | ) | (21.7 | )% | |||||||
Gross interest expense
|
12,173 | 17,053 | (4,880 | ) | (28.6 | ) | ||||||||||
Net interest income
|
32,381 | 39,864 | (7,483 | ) | (18.8 | ) | ||||||||||
Provision for credit losses
|
33,250 | 26,800 | 6,450 | 24.1 | ||||||||||||
Non-interest income
|
8,184 | 6,352 | 1,832 | 28.8 | ||||||||||||
Non-interest expense
|
33,459 | 89,577 | (56,118 | ) | (62.6 | ) | ||||||||||
Net income (loss) before taxes
|
(26,144 | ) | (70,161 | ) | 44,017 | (62.7 | ) | |||||||||
Income tax expense (benefit)
|
(65 | ) | (18,809 | ) | 18,744 | (99.7 | ) | |||||||||
Net income (loss)
|
(26,079 | ) | (51,352 | ) | 25,273 | (49.2 | ) |
Three Months Ended September 30,
|
||||||||||||||||||||||||
2012
|
2011
|
|||||||||||||||||||||||
Average
Balance
|
Interest
Earned/Paid
|
Average
Yield/Cost
|
Average
Balance
|
Interest
Earned/Paid
|
Average
Yield/Cost
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loan receivables (1)(2)
|
$ | 1,008,053 | $ | 12,797 | 5.05 | % | $ | 1,227,024 | $ | 16,652 | 5.38 | % | ||||||||||||
Securities
|
||||||||||||||||||||||||
Taxable
|
161,384 | 823 | 2.03 | 121,471 | 974 | 3.18 | ||||||||||||||||||
Tax-exempt (3)
|
28,075 | 220 | 4.80 | 31,471 | 298 | 5.78 | ||||||||||||||||||
FHLB stock
|
10,072 | 106 | 4.19 | 10,072 | 100 | 3.94 | ||||||||||||||||||
Other equity securities
|
1,359 | 14 | 4.10 | 1,400 | 13 | 3.68 | ||||||||||||||||||
Federal funds sold and other
|
52,921 | 27 | 0.20 | 114,946 | 66 | 0.23 | ||||||||||||||||||
Total interest-earning assets
|
1,261,864 | 13,987 | 4.45 | % | 1,506,384 | 18,103 | 4.81 | % | ||||||||||||||||
Less: Allowance for loan losses
|
(51,594 | ) | (37,818 | ) | ||||||||||||||||||||
Non-interest earning assets
|
116,187 | 157,024 | ||||||||||||||||||||||
Total assets
|
$ | 1,326,457 | $ | 1,625,590 | ||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Certificates of deposit and other time deposits
|
$ | 899,118 | $ | 3,389 | 1.50 | % | $ | 1,100,280 | $ | 4,546 | 1.64 | % | ||||||||||||
NOW and money market deposits
|
146,913 | 141 | 0.38 | 163,198 | 361 | 0.88 | ||||||||||||||||||
Savings accounts
|
39,426 | 38 | 0.38 | 36,567 | 59 | 0.64 | ||||||||||||||||||
Repurchase agreements
|
2,260 | 2 | 0.35 | 11,029 | 119 | 4.28 | ||||||||||||||||||
FHLB advances
|
6,129 | 50 | 3.25 | 17,364 | 138 | 3.15 | ||||||||||||||||||
Junior subordinated debentures
|
32,199 | 235 | 2.90 | 33,099 | 225 | 2.70 | ||||||||||||||||||
Total interest-bearing liabilities
|
1,126,045 | 3,855 | 1.36 | % | 1,361,537 | 5,448 | 1.59 | % | ||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing deposits
|
111,123 | 105,498 | ||||||||||||||||||||||
Other liabilities
|
8,260 | 7,500 | ||||||||||||||||||||||
Total liabilities
|
1,245,428 | 1,474,535 | ||||||||||||||||||||||
Stockholders’ equity
|
81,029 | 151,055 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 1,326,457 | $ | 1,625,590 | ||||||||||||||||||||
Net interest income
|
$ | 10,132 | $ | 12,655 | ||||||||||||||||||||
Net interest spread
|
3.09 | % | 3.22 | % | ||||||||||||||||||||
Net interest margin
|
3.23 | % | 3.38 | % |
(1)
|
Includes loan fees in both interest income and the calculation of yield on loans.
|
(2)
|
Calculations include non-accruing loans in average loan amounts outstanding.
|
(3)
|
Taxable equivalent yields are calculated assuming a 35% federal income tax rate.
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
2012
|
2011
|
|||||||||||||||||||||||
Average
Balance
|
Interest
Earned/Paid
|
Average
Yield/Cost
|
Average
Balance
|
Interest
Earned/Paid
|
Average
Yield/Cost
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loan receivables (1)(2)
|
$ | 1,068,356 | $ | 40,998 | 5.13 | % | $ | 1,261,790 | $ | 52,351 | 5.55 | % | ||||||||||||
Securities
|
||||||||||||||||||||||||
Taxable
|
145,514 | 2,432 | 2.23 | 118,069 | 3,129 | 3.54 | ||||||||||||||||||
Tax-exempt (3)
|
26,059 | 666 | 5.25 | 28,754 | 826 | 5.91 | ||||||||||||||||||
FHLB stock
|
10,072 | 327 | 4.34 | 10,072 | 326 | 4.33 | ||||||||||||||||||
Other equity securities
|
1,359 | 43 | 4.23 | 1,400 | 39 | 3.72 | ||||||||||||||||||
Federal funds sold and other
|
55,230 | 88 | 0.21 | 138,980 | 246 | 0.24 | ||||||||||||||||||
Total interest-earning assets
|
1,306,590 | 44,554 | 4.59 | % | 1,559,065 | 56,917 | 4.92 | % | ||||||||||||||||
Less: Allowance for loan losses
|
(52,674 | ) | (35,459 | ) | ||||||||||||||||||||
Non-interest earning assets
|
113,402 | 166,780 | ||||||||||||||||||||||
Total assets
|
$ | 1,367,318 | $ | 1,690,386 | ||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Certificates of deposit and other time deposits
|
$ | 935,061 | $ | 10,678 | 1.53 | % | $ | 1,141,997 | $ | 14,223 | 1.67 | % | ||||||||||||
NOW and money market deposits
|
149,718 | 496 | 0.44 | 169,159 | 1,193 | 0.94 | ||||||||||||||||||
Savings accounts
|
38,567 | 120 | 0.42 | 36,699 | 182 | 0.66 | ||||||||||||||||||
Repurchase agreements
|
2,019 | 6 | 0.40 | 11,180 | 355 | 4.25 | ||||||||||||||||||
FHLB advances
|
6,523 | 161 | 3.30 | 16,711 | 419 | 3.35 | ||||||||||||||||||
Junior subordinated debentures
|
32,421 | 712 | 2.93 | 33,323 | 681 | 2.73 | ||||||||||||||||||
Total interest-bearing liabilities
|
1,164,309 | 12,173 | 1.40 | % | 1,409,069 | 17,053 | 1.62 | % | ||||||||||||||||
Non-interest-bearing liabilities:
|
||||||||||||||||||||||||
Non-interest-bearing deposits
|
112,227 | 105,266 | ||||||||||||||||||||||
Other liabilities
|
7,565 | 6,782 | ||||||||||||||||||||||
Total liabilities
|
1,284,101 | 1,521,117 | ||||||||||||||||||||||
Stockholders’ equity
|
83,217 | 169,269 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 1,367,318 | $ | 1,690,386 | ||||||||||||||||||||
Net interest income
|
$ | 32,381 | $ | 39,864 | ||||||||||||||||||||
Net interest spread
|
3.19 | % | 3.30 | % | ||||||||||||||||||||
Net interest margin
|
3.35 | % | 3.46 | % |
(1)
|
Includes loan fees in both interest income and the calculation of yield on loans.
|
(2)
|
Calculations include non-accruing loans in average loan amounts outstanding.
|
(3)
|
Taxable equivalent yields are calculated assuming a 35% federal income tax rate.
|
Three Months Ended September 30,
2012 vs. 2011
|
Nine Months Ended September 30,
2012 vs. 2011
|
|||||||||||||||||||||||
Increase (decrease)
due to change in
|
Net
Change
|
Increase (decrease)
due to change in
|
Net
Change
|
|||||||||||||||||||||
Rate
|
Volume
|
Rate
|
Volume
|
|||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loan receivables
|
$ | (1,024 | ) | $ | (2,831 | ) | $ | (3,855 | ) | $ | (3,732 | ) | $ | (7,621 | ) | $ | (11,353 | ) | ||||||
Securities
|
(490 | ) | 261 | (229 | ) | (1,450 | ) | 593 | (857 | ) | ||||||||||||||
FHLB stock
|
6 | — | 6 | 1 | — | 1 | ||||||||||||||||||
Other equity securities
|
1 | — | 1 | 5 | (1 | ) | 4 | |||||||||||||||||
Federal funds sold and other
|
(6 | ) | (33 | ) | (39 | ) | (23 | ) | (135 | ) | (158 | ) | ||||||||||||
Total decrease in interest income
|
(1,513 | ) | (2,603 | ) | (4,116 | ) | (5,199 | ) | (7,164 | ) | (12,363 | ) | ||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Certificates of deposit and other time deposits
|
(375 | ) | (782 | ) | (1,157 | ) | (1,115 | ) | (2,430 | ) | (3,545 | ) | ||||||||||||
NOW and money market accounts
|
(187 | ) | (33 | ) | (220 | ) | (573 | ) | (124 | ) | (697 | ) | ||||||||||||
Savings accounts
|
(26 | ) | 5 | (21 | ) | (71 | ) | 9 | (62 | ) | ||||||||||||||
Federal funds purchased and repurchased agreements
|
(63 | ) | (54 | ) | (117 | ) | (183 | ) | (166 | ) | (349 | ) | ||||||||||||
FHLB advances
|
4 | (92 | ) | (88 | ) | (7 | ) | (251 | ) | (258 | ) | |||||||||||||
Junior subordinated debentures
|
16 | (6 | ) | 10 | 50 | (19 | ) | 31 | ||||||||||||||||
Total decrease in interest expense
|
(631 | ) | (962 | ) | (1,593 | ) | (1,899 | ) | (2,981 | ) | (4,880 | ) | ||||||||||||
Increase (decrease) in net interest income
|
$ | (882 | ) | $ | (1,641 | ) | $ | (2,523 | ) | $ | (3,300 | ) | $ | (4,183 | ) | $ | (7,483 | ) |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in thousands) | ||||||||||||||||
Service charges on deposit accounts
|
$ | 563 | $ | 690 | $ | 1,673 | $ | 1,979 | ||||||||
Income from fiduciary activities
|
261 | 237 | 803 | 738 | ||||||||||||
Bank card interchange fees
|
180 | 168 | 553 | 500 | ||||||||||||
Other real estate owned rental income
|
180 | 93 | 242 | 147 | ||||||||||||
Secondary market brokerage fees
|
27 | 32 | 75 | 184 | ||||||||||||
Gains on sales of loans originated for sale
|
138 | 123 | 260 | 664 | ||||||||||||
Gains on sales of investment securities, net
|
— | — | 3,530 | 1,108 | ||||||||||||
Other
|
372 | 357 | 1,048 | 1,032 | ||||||||||||
Total non-interest income
|
$ | 1,721 | $ | 1,700 | $ | 8,184 | $ | 6,352 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in thousands) | ||||||||||||||||
Salary and employee benefits
|
$ | 4,264 | $ | 3,780 | $ | 12,558 | $ | 12,084 | ||||||||
Occupancy and equipment
|
971 | 957 | 2,826 | 2,910 | ||||||||||||
Goodwill impairment charge
|
— | — | — | 23,794 | ||||||||||||
Other real estate owned expense
|
5,204 | 17,029 | 7,666 | 40,505 | ||||||||||||
FDIC insurance
|
559 | 930 | 2,264 | 2,640 | ||||||||||||
Loan collection expense
|
792 | 802 | 1,738 | 1,989 | ||||||||||||
Professional fees
|
776 | 329 | 1,699 | 963 | ||||||||||||
State franchise tax
|
496 | 582 | 1,680 | 1,746 | ||||||||||||
Communications
|
175 | 176 | 523 | 509 | ||||||||||||
Postage and delivery
|
108 | 117 | 339 | 368 | ||||||||||||
Office supplies
|
96 | 93 | 274 | 273 | ||||||||||||
Advertising
|
44 | 93 | 105 | 282 | ||||||||||||
Other
|
665 | 535 | 1,787 | 1,514 | ||||||||||||
Total non-interest expense
|
$ | 14,150 | $ | 25,423 | $ | 33,459 | $ | 89,577 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(dollars in thousands) | ||||||||||||||||
Federal statutory rate times financial statement income
|
$ | (9,729 | ) | $ | (6,673 | ) | $ | (9,150 | ) | $ | (24,556 | ) | ||||
Effect of: | ||||||||||||||||
Net operating loss carry-forward
|
9,760 | — | 9,376 | — | ||||||||||||
Tax-exempt income
|
(78 | ) | (105 | ) | (237 | ) | (290 | ) | ||||||||
Goodwill impairment charge
|
— | — | — | 6,169 | ||||||||||||
Non-taxable life insurance income
|
(26 | ) | (29 | ) | (78 | ) | (78 | ) | ||||||||
Vesting of restricted stock
|
— | — | — | 26 | ||||||||||||
Federal tax credits
|
— | (11 | ) | — | (34 | ) | ||||||||||
Other, net
|
8 | (88 | ) | 24 | (46 | ) | ||||||||||
Total
|
$ | (65 | ) | $ | (6,906 | ) | $ | (65 | ) | $ | (18,809 | ) |
As of September 30,
|
As of December 31,
|
|||||||||||||||
2012
|
2011
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Commercial
|
$ | 56,050 | 5.89 | % | $ | 71,216 | 6.27 | % | ||||||||
Commercial Real Estate
|
||||||||||||||||
Construction
|
69,306 | 7.28 | 101,471 | 8.93 | ||||||||||||
Farmland
|
84,426 | 8.87 | 90,958 | 8.01 | ||||||||||||
Other
|
350,129 | 36.78 | 423,844 | 37.31 | ||||||||||||
Residential Real Estate
|
||||||||||||||||
Multi-family
|
56,065 | 5.89 | 60,410 | 5.31 | ||||||||||||
1-4 Family
|
287,613 | 30.22 | 337,350 | 29.70 | ||||||||||||
Consumer
|
21,813 | 2.29 | 26,011 | 2.29 | ||||||||||||
Agriculture
|
25,661 | 2.70 | 23,770 | 2.09 | ||||||||||||
Other
|
748 | 0.08 | 993 | 0.09 | ||||||||||||
Total loans
|
$ | 951,811 | 100.00 | % | $ | 1,136,023 | 100.00 | % |
September 30,
2012
|
December 31,
2011
|
|||||||
(dollars in thousands)
|
||||||||
Loans past due 90 days or more still on accrual
|
$ | 1,486 | $ | 1,350 | ||||
Non-accrual loans
|
88,632 | 92,020 | ||||||
Total non-performing loans
|
90,118 | 93,370 | ||||||
Real estate acquired through foreclosure
|
48,837 | 41,449 | ||||||
Other repossessed assets
|
5 | 5 | ||||||
Total non-performing assets
|
$ | 138,960 | $ | 134,824 | ||||
Non-performing loans to total loans
|
9.47 | % | 8.22 | % | ||||
Non-performing assets to total assets
|
10.81 | % | 9.26 | % | ||||
Allowance for non-performing loans
|
$ | 11,100 | $ | 11,382 | ||||
Allowance for non-performing loans to non-performing loans
|
12.32 | % | 12.19 | % |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
Year Ended
December 31,
|
||||||||||||||||||
2012
|
2011
|
2012
|
2011
|
2011
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Balance at beginning of period
|
$ | 51,594 | $ | 38,717 | $ | 52,579 | $ | 34,285 | $ | 34,285 | ||||||||||
Provision for loan losses
|
25,500 | 8,000 | 33,250 | 26,800 | 62,600 | |||||||||||||||
Recoveries
|
412 | 142 | 697 | 237 | 340 | |||||||||||||||
Charge-offs
|
(23,487 | ) | (7,367 | ) | (32,507 | ) | (21,830 | ) | (44,646 | ) | ||||||||||
Balance at end of period
|
$ | 54,019 | $ | 39,492 | $ | 54,019 | $ | 39,492 | $ | 52,579 | ||||||||||
Allowance for loan losses to period-end loans
|
5.68 | % | 3.27 | % | 5.68 | % | 3.27 | % | 4.63 | % | ||||||||||
Net charge-offs to average loans
|
2.29 | % | 0.59 | % | 2.98 | % | 1.71 | % | 3.56 | % | ||||||||||
Allowance for loan losses to non-performing loans
|
59.94 | % | 66.05 | % | 59.94 | % | 66.05 | % | 56.31 | % |
For the Nine Months
|
For the Year
|
|||||||||||||||
Ended September 30,
|
Ended December 31,
|
|||||||||||||||
2012
|
2011
|
|||||||||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||
(dollars in thousands) | ||||||||||||||||
Demand
|
$ | 112,227 | – | $ | 106,769 |
|
||||||||||
Interest checking
|
86,758 | 0.40 | % | 89,103 | 0.74 | % | ||||||||||
Money market
|
62,960 | 0.50 | 81,925 | 0.96 | ||||||||||||
Savings
|
38,567 | 0.42 | 36,511 | 0.62 | ||||||||||||
Certificates of deposit
|
935,061 | 1.53 | 1,120,154 | 1.65 | ||||||||||||
Total deposits
|
$ | 1,235,573 | 1.22 | % | $ | 1,434,462 | 1.40 | % |
For the Nine Months
|
For the Year
|
|||||||||||||||
Ended September 30,
|
Ended December 31,
|
|||||||||||||||
2012
|
2011
|
|||||||||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||
(dollars in thousands) | ||||||||||||||||
Less than $100,000
|
$ | 488,335 | 1.42 | % | $ | 569,667 | 1.59 | % | ||||||||
$100,000 or more
|
446,726 | 1.64 | % | 550,487 | 1.71 | % | ||||||||||
Total
|
$ | 935,061 | 1.53 | % | $ | 1,120,154 | 1.65 | % |
As of
|
As of
|
|||||||
September 30,
|
December 31,
|
|||||||
Maturity Period
|
2012
|
2011
|
||||||
(in thousands)
|
||||||||
Three months or less
|
$ | 94,750 | $ | 77,118 | ||||
Three months through six months
|
92,379 | 65,359 | ||||||
Six months through twelve months
|
74,693 | 167,811 | ||||||
Over twelve months
|
160,228 | 183,056 | ||||||
Total
|
$ | 422,050 | $ | 493,344 |
Three months or less
|
$ | 89,073 | ||
Six months through twelve months
|
15,000 | |||
Total
|
$ | 104,073 |
September 30, 2012
|
December 31, 2011
|
|||||||||||||||||||||||||||
Regulatory
Minimums |
Well-Capitalized
Minimums
|
Minimum Capital
Ratios Under
Consent Order
|
Porter
Bancorp
|
PBI
Bank
|
Porter
Bancorp
|
PBI
Bank
|
||||||||||||||||||||||
Tier 1 Capital
|
4.0 | % | 6.0 | % | N/A | 7.03 | % | 7.78 | % | 9.23 | % | 8.86 | % | |||||||||||||||
Total risk-based capital
|
8.0 | 10.0 | 12.0 | % | 10.01 | 9.85 | 11.22 | 10.86 | ||||||||||||||||||||
Tier 1 leverage ratio
|
4.0 | 5.0 | 9.0 | 5.00 | 5.53 | 6.53 | 6.23 |
Change in Future
Net Interest Income
|
||||||||
Dollar Change | Percentage Change | |||||||
(dollars in thousands) | ||||||||
+ 200 basis points
|
$ | 3,085 | 8.31 | % | ||||
+ 100 basis points
|
1,592 | 4.29 |
·
|
Completion of additional independent internal and external loan reviews of the portfolio to ensure accurate grading from March 2012 through September 2012.
|
·
|
Review of the portfolio by assigned loan officer for proper grading.
|
·
|
Analytical review of the portfolio by management based upon payment performance.
|
·
|
Retention of John R. Davis to serve as Chief Credit Officer overseeing credit administration and credit quality policy and procedures.
|
·
|
Implementation of a centralized loan administration and analysis team within the credit department to ensure more timely and regular review of grading, performance metrics, financial information, and collateral.
|
Exhibit Number
|
Description of Exhibit
|
10.1
|
Form of Porter Bancorp, Inc. Restricted Stock Award Agreement, 2006 Stock Incentive Plan.
|
10.2
|
Employment Agreement of John R. Davis, incorporated by reference to 8-K filed
|
September 19, 2012.
|
|
31.1
|
Certification of Principal Executive Officer, pursuant to Rule 13a - 14(a).
|
31.2
|
Certification of Principal Financial Officer, pursuant to Rule 13a - 14(a).
|
32.1
|
Certification of Principal Executive Officer, pursuant to 18 U.S.C Section 1350,
|
as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Principal Financial Officer, pursuant to 18 U.S.C Section 1350,
|
as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
The following financial statements from the Company’s Quarterly Report on Form 10Q for the quarter ended September 30, 2012, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Loss, (iv) Consolidated Statement of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows, (vi) Notes to Consolidated Financial Statements.
|
PORTER BANCORP, INC.
|
||
(Registrant)
|
||
November 13, 2012
|
By:
|
/s/ Maria L. Bouvette
|
Maria L. Bouvette
|
||
Chairman & Chief Executive Officer
|
||
November 13, 2012
|
By:
|
/s/ Phillip W. Barnhouse
|
Phillip W. Barnhouse | ||
Chief Financial Officer and Chief
|
||
Accounting Officer
|