(Mark One) |
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2009 |
or
|
o TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For the transition period from __________ to __________ |
Commission
File Number: 0-49677
|
IOWA
|
42-1230603
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer
|
o |
Accelerated
filer
|
x |
Non-accelerated
filer
|
o |
Smaller
reporting company
|
o |
Page
Number
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
3
|
|
3
|
||
4
|
||
6
|
||
7
|
||
9
|
||
Item
2.
|
23
|
|
Item
3.
|
39
|
|
Item
4.
|
39
|
|
PART
II.
|
OTHER
INFORMATION
|
|
Item
1.
|
39
|
|
Item
1A.
|
39
|
|
Item
6.
|
40
|
|
42
|
||
43
|
West Bancorporation, Inc. and
Subsidiaries
|
||||||||
Consolidated
Balance Sheets
|
||||||||
(unaudited)
|
||||||||
September
30,
|
December
31,
|
|||||||
(in
thousands, except per share data)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 28,631 | $ | 23,712 | ||||
Federal
funds sold and other short-term investments
|
123,685 | 173,257 | ||||||
Cash
and cash equivalents
|
152,316 | 196,969 | ||||||
Securities
available for sale
|
212,103 | 181,384 | ||||||
Federal
Home Loan Bank stock, at cost
|
10,423 | 8,174 | ||||||
Loans
held for sale
|
1,152 | 1,018 | ||||||
Loans
|
1,062,333 | 1,100,735 | ||||||
Allowance
for loan losses
|
(19,658 | ) | (15,441 | ) | ||||
Loans,
net
|
1,042,675 | 1,085,294 | ||||||
Premises
and equipment, net
|
5,056 | 4,639 | ||||||
Accrued
interest receivable
|
6,889 | 6,415 | ||||||
Goodwill
|
- | 13,376 | ||||||
Other
intangible assets
|
309 | 477 | ||||||
Bank-owned
life insurance
|
25,186 | 25,277 | ||||||
Other
real estate owned
|
18,089 | 4,352 | ||||||
Other
assets
|
22,187 | 12,926 | ||||||
Assets
of discontinued operations held for sale
|
3,226 | 13,975 | ||||||
Total
assets
|
$ | 1,499,611 | $ | 1,554,276 | ||||
Liabilities and Stockholders'
Equity
|
||||||||
Liabilities
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
demand
|
$ | 201,813 | $ | 174,980 | ||||
Interest-bearing
demand
|
164,092 | 97,853 | ||||||
Savings
|
380,497 | 238,058 | ||||||
Time
of $100,000 or more
|
206,167 | 274,825 | ||||||
Other
time
|
208,579 | 369,416 | ||||||
Total
deposits
|
1,161,148 | 1,155,132 | ||||||
Federal
funds purchased and securities sold under agreements to
repurchase
|
48,444 | 93,111 | ||||||
Other
short-term borrowings
|
1,860 | 245 | ||||||
Accrued
expenses and other liabilities
|
8,945 | 8,783 | ||||||
Subordinated
notes
|
20,619 | 20,619 | ||||||
Long-term
borrowings
|
125,000 | 125,000 | ||||||
Liabilities
of discontinued operations held for sale
|
1,217 | 1,323 | ||||||
Total
liabilities
|
1,367,233 | 1,404,213 | ||||||
Stockholders'
Equity
|
||||||||
Preferred
stock, $0.01 par value, with a liquidation preference of
$1,000
per
share; authorized 50,000,000 shares; 36,000 shares issued and
outstanding
at September 30, 2009 and December 31, 2008, respectively
|
33,906 | 33,548 | ||||||
Common
stock, no par value; authorized 50,000,000 shares; 17,403,882
shares
issued
and outstanding at September 30, 2009 and December 31, 2008,
respectively
|
3,000 | 3,000 | ||||||
Additional
paid-in capital
|
34,387 | 34,452 | ||||||
Retained
earnings
|
63,711 | 82,793 | ||||||
Accumulated
other comprehensive (loss)
|
(2,626 | ) | (3,730 | ) | ||||
Total
stockholders' equity
|
132,378 | 150,063 | ||||||
Total
liabilities and stockholders' equity
|
$ | 1,499,611 | $ | 1,554,276 |
West Bancorporation, Inc. and
Subsidiaries
|
||||||||||||||||
Consolidated
Statements of Operations
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
(in
thousands, except per share data)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Interest
income:
|
||||||||||||||||
Loans,
including fees
|
$ | 14,914 | $ | 15,987 | $ | 45,038 | $ | 47,677 | ||||||||
Securities:
|
||||||||||||||||
U.S.
Treasury, government agencies and corporations
|
694 | 667 | 1,913 | 2,188 | ||||||||||||
States
and political subdivisions
|
1,096 | 1,083 | 3,316 | 2,993 | ||||||||||||
Corporate
notes and other investments
|
439 | 413 | 798 | 1,250 | ||||||||||||
Federal
funds sold and other short-term investments
|
73 | 36 | 384 | 271 | ||||||||||||
Total
interest income
|
17,216 | 18,186 | 51,449 | 54,379 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Demand
deposits
|
704 | 334 | 1,852 | 857 | ||||||||||||
Savings
deposits
|
1,295 | 897 | 2,826 | 3,316 | ||||||||||||
Time
deposits
|
2,673 | 4,173 | 10,564 | 11,741 | ||||||||||||
Federal
funds purchased and securities sold under
agreements
to repurchase
|
65 | 587 | 240 | 2,565 | ||||||||||||
Other
short-term borrowings
|
- | 4 | - | 38 | ||||||||||||
Subordinated
notes
|
371 | 371 | 1,101 | 1,105 | ||||||||||||
Long-term
borrowings
|
1,335 | 1,433 | 3,961 | 4,259 | ||||||||||||
Total
interest expense
|
6,443 | 7,799 | 20,544 | 23,881 | ||||||||||||
Net
interest income
|
10,773 | 10,387 | 30,905 | 30,498 | ||||||||||||
Provision
for loan losses
|
3,000 | 7,000 | 21,500 | 13,600 | ||||||||||||
Net
interest income after provision for loan losses
|
7,773 | 3,387 | 9,405 | 16,898 | ||||||||||||
Noninterest
income:
|
||||||||||||||||
Service
charges on deposit accounts
|
1,078 | 1,287 | 3,120 | 3,583 | ||||||||||||
Trust
services
|
222 | 207 | 581 | 605 | ||||||||||||
Gains
and fees on sales of residential mortgages
|
324 | 136 | 859 | 356 | ||||||||||||
Increase
in cash value of bank-owned life insurance
|
199 | 248 | 562 | 697 | ||||||||||||
Proceeds
from bank-owned life insurance
|
- | - | 840 | - | ||||||||||||
Other
income
|
528 | 468 | 1,559 | 1,412 | ||||||||||||
Total
noninterest income
|
2,351 | 2,346 | 7,521 | 6,653 | ||||||||||||
Investment
securities gains (losses), net:
|
||||||||||||||||
Total
other-than-temporary impairment losses
|
(986 | ) | (1,725 | ) | (3,414 | ) | (1,725 | ) | ||||||||
Portion
of loss recognized in other comprehensive income
(loss)
before taxes
|
159 | - | 897 | - | ||||||||||||
Net
impairment losses recognized in earnings
|
(827 | ) | (1,725 | ) | (2,517 | ) | (1,725 | ) | ||||||||
Realized
securities gains, net
|
507 | 66 | 1,960 | 71 | ||||||||||||
Investment
securities gains (losses), net
|
(320 | ) | (1,659 | ) | (557 | ) | (1,654 | ) | ||||||||
Noninterest
expense:
|
||||||||||||||||
Salaries
and employee benefits
|
2,294 | 2,482 | 7,494 | 7,541 | ||||||||||||
Occupancy
|
794 | 748 | 2,637 | 2,242 | ||||||||||||
Data
processing
|
455 | 426 | 1,312 | 1,357 | ||||||||||||
FDIC
insurance expense
|
531 | 209 | 2,267 | 394 | ||||||||||||
Goodwill
impairment
|
- | - | 13,376 | - | ||||||||||||
Other
expenses
|
1,834 | 1,406 | 5,120 | 4,135 | ||||||||||||
Total
noninterest expense
|
5,908 | 5,271 | 32,206 | 15,669 | ||||||||||||
Income
(loss) before income taxes
|
3,896 | (1,197 | ) | (15,837 | ) | 6,228 | ||||||||||
Income
taxes (benefits)
|
906 | (1,015 | ) | (8,021 | ) | 796 | ||||||||||
Income
(loss) from continuing operations
|
2,990 | (182 | ) | (7,816 | ) | 5,432 |
West
Bancorporation, Inc. and Subsidiaries
|
||||||||||||||||
Consolidated
Statements of Operations (continued)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
(in
thousands, except per share data)
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Discontinued
operations:
|
||||||||||||||||
Income
(loss) from discontinued operations before income taxes
|
(1,048 | ) | (301 | ) | (10,394 | ) | 172 | |||||||||
Income
taxes (benefits)
|
37 | (123 | ) | (777 | ) | 76 | ||||||||||
Income
(loss) from discontinued operations
|
(1,085 | ) | (178 | ) | (9,617 | ) | 96 | |||||||||
Net
income (loss)
|
$ | 1,905 | $ | (360 | ) | $ | (17,433 | ) | $ | 5,528 | ||||||
Preferred
stock dividends and accretion of discount
|
(571 | ) | - | (1,708 | ) | - | ||||||||||
Net
income (loss) available to common stockholders
|
$ | 1,334 | $ | (360 | ) | $ | (19,141 | ) | $ | 5,528 | ||||||
Basic
and diluted earnings (loss) per common share
from
continuing operations
|
$ | 0.14 | $ | (0.01 | ) | $ | (0.55 | ) | $ | 0.31 | ||||||
Basic
and diluted earnings (loss) per common share
from
discontinued operations
|
$ | (0.06 | ) | $ | (0.01 | ) | $ | (0.55 | ) | $ | 0.01 | |||||
Basic
and diluted earnings (loss) per common share
|
$ | 0.08 | $ | (0.02 | ) | $ | (1.10 | ) | $ | 0.32 | ||||||
Cash
dividends per common share
|
$ | - | $ | 0.16 | $ | 0.09 | $ | 0.48 |
West Bancorporation, Inc. and Subsidiaries
|
||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders’ Equity
|
||||||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||||||
Comprehensive
|
Preferred
|
Common
|
Paid-in
|
Retained
|
Comprehensive
|
|||||||||||||||||||||||
(in
thousands, except per share data)
|
Income
(Loss)
|
Stock
|
Stock
|
Capital
|
Earnings
|
Income
(Loss)
|
Total
|
|||||||||||||||||||||
Balance,
January 1, 2008
|
$ | - | $ | 3,000 | $ | 32,000 | $ | 87,084 | $ | (478 | ) | $ | 121,606 | |||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
$ | 5,528 | - | - | - | 5,528 | - | 5,528 | ||||||||||||||||||||
Other
comprehensive (loss), unrealized (losses) on
securities,
net of reclassification adjustment, net of tax
|
(3,131 | ) | - | - | - | - | (3,131 | ) | (3,131 | ) | ||||||||||||||||||
Total
comprehensive income
|
$ | 2,397 | ||||||||||||||||||||||||||
Shares
reacquired and retired under the common stock
repurchase
plan
|
- | - | - | (788 | ) | - | (788 | ) | ||||||||||||||||||||
Cash
dividends declared, $0.48 per common share
|
- | - | - | (8,354 | ) | - | (8,354 | ) | ||||||||||||||||||||
Balance,
September 30, 2008
|
$ | - | $ | 3,000 | $ | 32,000 | $ | 83,470 | $ | (3,609 | ) | $ | 114,861 | |||||||||||||||
Balance,
January 1, 2009
|
$ | 33,548 | $ | 3,000 | $ | 34,452 | $ | 82,793 | $ | (3,730 | ) | $ | 150,063 | |||||||||||||||
Cumulative
effect accounting adjustment, net of tax (1)
|
- | - | - | 1,625 | (1,625 | ) | - | |||||||||||||||||||||
Comprehensive
(loss):
|
||||||||||||||||||||||||||||
Net
(loss)
|
$ | (17,433 | ) | - | - | - | (17,433 | ) | - | (17,433 | ) | |||||||||||||||||
Other
comprehensive income, unrealized gains on
securities,
net of reclassification adjustment, net of tax
|
2,729 | - | - | - | - | 2,729 | 2,729 | |||||||||||||||||||||
Total
comprehensive (loss)
|
$ | (14,704 | ) | |||||||||||||||||||||||||
Preferred
stock discount accretion
|
358 | - | - | (358 | ) | - | - | |||||||||||||||||||||
Preferred
stock issuance costs
|
- | - | (65 | ) | - | - | (65 | ) | ||||||||||||||||||||
Cash
dividends declared, $0.09 per common share
|
- | - | - | (1,566 | ) | - | (1,566 | ) | ||||||||||||||||||||
Preferred
stock dividends declared
|
- | - | - | (1,350 | ) | - | (1,350 | ) | ||||||||||||||||||||
Balance,
September 30, 2009
|
$ | 33,906 | $ | 3,000 | $ | 34,387 | $ | 63,711 | $ | (2,626 | ) | $ | 132,378 |
West Bancorporation, Inc. and
Subsidiaries
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
(unaudited)
|
||||||||
Nine
Months Ended September 30,
|
||||||||
(in
thousands)
|
2009
|
2008
|
||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income (loss)
|
$ | (17,433 | ) | $ | 5,528 | |||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
||||||||
Provision
for loan losses
|
21,500 | 13,600 | ||||||
Goodwill
impairment of banking operations
|
13,376 | - | ||||||
Goodwill
impairment of discontinued operations
|
11,160 | - | ||||||
Net
amortization and accretion
|
548 | 390 | ||||||
Loss
on disposition of premises and equipment
|
4 | 22 | ||||||
Securities
gains, net
|
(1,960 | ) | (71 | ) | ||||
Investment
securities impairment losses
|
2,517 | 1,725 | ||||||
Proceeds
from sales of loans held for sale
|
58,052 | 24,882 | ||||||
Originations
of loans held for sale
|
(58,186 | ) | (23,101 | ) | ||||
Proceeds
from bank-owned life insurance
|
(840 | ) | - | |||||
Increase
in value of bank-owned life insurance
|
(562 | ) | (697 | ) | ||||
Depreciation
|
521 | 523 | ||||||
Deferred
income taxes
|
(7,957 | ) | (2,704 | ) | ||||
Other
|
(1,543 | ) | (96 | ) | ||||
Change
in assets and liabilities:
|
||||||||
(Increase)
decrease in accrued interest receivable
|
(474 | ) | 502 | |||||
Increase
in other assets
|
(2,938 | ) | (1,424 | ) | ||||
Decrease
in accrued expenses and other liabilities
|
(63 | ) | (3,068 | ) | ||||
Net
cash provided by operating activities - continuing
operations
|
15,722 | 16,011 | ||||||
Net
cash provided by operating activities - discontinued
operations
|
1,046 | 651 | ||||||
Net
cash provided by operating activities
|
16,768 | 16,662 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Proceeds
from sales, calls, and maturities of securities available for
sale
|
133,027 | 111,954 | ||||||
Purchases
of securities available for sale
|
(160,269 | ) | (71,311 | ) | ||||
Purchases
of Federal Home Loan Bank stock
|
(2,249 | ) | (5,264 | ) | ||||
Proceeds
from redemption of Federal Home Loan Bank stock
|
- | 3,405 | ||||||
Net
change in loans
|
2,998 | (119,930 | ) | |||||
Net
proceeds from the sale of other real estate owned
|
4,333 | 3,463 | ||||||
Proceeds
from sales of premises and equipment
|
2 | 10 | ||||||
Purchases
of premises and equipment
|
(944 | ) | (264 | ) | ||||
Proceeds
of principal and earnings from bank-owned life insurance
|
1,493 | - | ||||||
Net
cash (used in) investing activities - continuing
operations
|
(21,609 | ) | (77,937 | ) | ||||
Net
cash (used in) investing activities - discontinued
operations
|
(20 | ) | (176 | ) | ||||
Net
cash (used in) investing activities
|
(21,629 | ) | (78,113 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Net
change in deposits
|
6,016 | 207,523 | ||||||
Net
change in federal funds purchased and securities sold under agreements to
repurchase
|
(44,667 | ) | (97,486 | ) | ||||
Net
change in other short-term borrowings
|
1,615 | (1,245 | ) | |||||
Proceeds
from long-term borrowings
|
- | 75,000 | ||||||
Principal
payments on long-term borrowings
|
- | (50,750 | ) | |||||
Payment
for shares reacquired under common stock repurchase plan
|
- | (788 | ) | |||||
Common
stock cash dividends
|
(1,566 | ) | (8,354 | ) | ||||
Preferred
stock dividends paid
|
(1,125 | ) | - | |||||
Preferred
stock issuance costs
|
(65 | ) | - | |||||
Net
cash provided by (used in) financing activities - continuing
operations
|
(39,792 | ) | 123,900 | |||||
Net
cash provided by (used in) financing activities - discontinued
operations
|
- | - | ||||||
Net
cash provided by (used in) financing activities
|
(39,792 | ) | 123,900 |
West
Bancorporation, Inc. and Subsidiaries
|
||||||||
Consolidated Statements of Cash
Flows (continued)
|
||||||||
(unaudited)
|
||||||||
Nine
Months Ended September 30,
|
||||||||
(in
thousands)
|
2009
|
2008
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
(44,653 | ) | 62,449 | |||||
Cash
and Cash Equivalents:
|
||||||||
Beginning
|
196,969 | 49,943 | ||||||
End
|
$ | 152,316 | $ | 112,392 | ||||
Supplemental
Disclosures of Cash Flow Information
|
||||||||
Cash
payments for:
|
||||||||
Interest
|
$ | 21,394 | $ | 24,351 | ||||
Income
taxes
|
2,276 | 3,751 | ||||||
Supplemental
Disclosure of Noncash Investing and Financing Activities
|
||||||||
Transfer
of loans to other real estate owned
|
$ | 18,121 | $ | 4,042 |
September
30, 2009
|
December
31, 2008
|
|||||||
Assets
of discontinued operations held for sale:
|
||||||||
Cash
and due from banks
|
$ | 395 | $ | 345 | ||||
Securities
available for sale
|
- | 50 | ||||||
Premises
and equipment, net
|
167 | 277 | ||||||
Goodwill
|
394 | 11,554 | ||||||
Other
intangible assets
|
637 | 927 | ||||||
Other
assets
|
1,633 | 822 | ||||||
Total
assets of discontinued operations held for sale
|
$ | 3,226 | $ | 13,975 | ||||
Liabilities
of discontinued operations held for sale:
|
||||||||
Accrued
expenses and other liabilities
|
1,217 | 1,323 | ||||||
Total
liabilities of discontinued operations held for sale
|
$ | 1,217 | $ | 1,323 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenue
from discontinued operations:
|
||||||||||||||||
Interest
income
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Interest
expense
|
- | 1 | - | 1 | ||||||||||||
Net
interest income
|
- | (1 | ) | - | (1 | ) | ||||||||||
Noninterest
income
|
1,594 | 1,932 | 4,687 | 5,929 | ||||||||||||
Noninterest
expense
|
2,642 | 2,232 | 15,081 | 5,756 | ||||||||||||
Income
(loss) from discontinued operations before income taxes
|
(1,048 | ) | (301 | ) | (10,394 | ) | 172 | |||||||||
Income
taxes (benefits)
|
37 | (123 | ) | (777 | ) | 76 | ||||||||||
Income
(loss) from discontinued operations
|
$ | (1,085 | ) | $ | (178 | ) | $ | (9,617 | ) | $ | 96 |
September
30, 2009
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
(Losses)
|
Value
|
|||||||||||||
U.S.
government agencies
and
corporations
|
$ | 79,412 | $ | 244 | $ | (85 | ) | $ | 79,571 | |||||||
State
and political subdivisions
|
94,193 | 2,671 | (537 | ) | 96,327 | |||||||||||
Mortgage-backed
securities
|
12,240 | 77 | - | 12,317 | ||||||||||||
Trust
preferred securities (1)
|
7,422 | - | (4,924 | ) | 2,498 | |||||||||||
Corporate
notes and other investments
|
23,070 | 152 | (1,832 | ) | 21,390 | |||||||||||
$ | 216,337 | $ | 3,144 | $ | (7,378 | ) | $ | 212,103 | ||||||||
December
31, 2008
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
(Losses)
|
Value
|
|||||||||||||
U.S.
Treasury and government
agencies
and corporations
|
$ | 58,895 | $ | 2,155 | $ | - | $ | 61,050 | ||||||||
State
and political subdivisions
|
109,682 | 1,271 | (3,778 | ) | 107,175 | |||||||||||
Mortgage-backed
securities
|
1,234 | - | - | 1,234 | ||||||||||||
Trust
preferred securities (2)
|
8,025 | - | (2,756 | ) | 5,269 | |||||||||||
Corporate
notes and other investments
|
9,564 | 3 | (2,911 | ) | 6,656 | |||||||||||
$ | 187,400 | $ | 3,429 | $ | (9,445 | ) | $ | 181,384 |
|
(1)
|
During
the quarter ended June 30, 2009, pursuant to FASB ASC 320-10-35, which
states that previously recorded impairment charges which did not relate to
credit losses should be reclassified from retained earnings to accumulated
other comprehensive income (loss), the Company recorded a cumulative
effect adjustment that increased retained earnings and decreased other
comprehensive income (loss) by $2,622, or $1,625 net of tax,
respectively.
|
|
(2)
|
The
Company recorded OTTI charges in this category of $2,622 for the year
ending December 31, 2008 related to one pooled trust preferred
security. For the security deemed impaired, the amortized cost
was written down to the fair value of the
security.
|
September
30, 2009
|
||||||||
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Due
in one year or less
|
$ | 20,176 | $ | 19,661 | ||||
Due
after one year through five years
|
87,383 | 86,745 | ||||||
Due
after five years through ten years
|
55,398 | 56,389 | ||||||
Due
after ten years
|
53,380 | 49,308 | ||||||
$ | 216,337 | $ | 212,103 |
September
30, 2009
|
||||||||||||||||||||||||
Less
than 12 months
|
12
months or longer
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
(Losses)
|
Value
|
(Losses)
|
Value
|
(Losses)
|
|||||||||||||||||||
U.S.
government agencies
and
corporations
|
$ | 19,060 | $ | (85 | ) | $ | - | $ | - | $ | 19,060 | $ | (85 | ) | ||||||||||
State
and political subdivisions
|
6,831 | (144 | ) | 11,842 | (393 | ) | 18,673 | (537 | ) | |||||||||||||||
Mortgage-backed
securities
|
- | - | - | - | - | - | ||||||||||||||||||
Trust
preferred securities
|
- | - | 5,539 | (4,924 | ) | 5,539 | (4,924 | ) | ||||||||||||||||
Corporate
notes and other investments
|
- | - | 4,154 | (1,832 | ) | 4,154 | (1,832 | ) | ||||||||||||||||
$ | 25,891 | $ | (229 | ) | $ | 21,535 | $ | (7,149 | ) | $ | 47,426 | $ | (7,378 | ) | ||||||||||
December
31, 2008
|
||||||||||||||||||||||||
Less
than 12 months
|
12
months or longer
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
(Losses)
|
Value
|
(Losses)
|
Value
|
(Losses)
|
|||||||||||||||||||
U.S.
Treasury and government
agencies
and corporations
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
State
and political subdivisions
|
41,901 | (3,109 | ) | 5,937 | (669 | ) | 47,838 | (3,778 | ) | |||||||||||||||
Mortgage-backed
securities
|
- | - | - | - | - | - | ||||||||||||||||||
Trust
preferred securities
|
2,401 | (1,799 | ) | 292 | (957 | ) | 2,693 | (2,756 | ) | |||||||||||||||
Corporate
notes and other investments
|
1,512 | (488 | ) | 1,560 | (2,423 | ) | 3,072 | (2,911 | ) | |||||||||||||||
$ | 45,814 | $ | (5,396 | ) | $ | 7,789 | $ | (4,049 | ) | $ | 53,603 | $ | (9,445 | ) |
Three
Months Ended
|
Nine
Months Ended
|
|||||||
September
30, 2009
|
September
30, 2009
|
|||||||
Balance
at beginning of period
|
$ | 275 | $ | - | ||||
Current
period credit loss recognized in earnings
|
15 | 290 | ||||||
Reductions
for securities sold during the period
|
- | - | ||||||
Reductions
for securities where there is an intent to sell
or
requirement to sell
|
- | - | ||||||
Reductions
for increases in cash flows expected to be collected
|
- | - | ||||||
Balance
as of September 30, 2009
|
$ | 290 | $ | 290 |
September
30, 2009
|
December
31, 2008
|
|||||||
Impaired
loans without an allowance
|
$ | 17,966 | $ | 18,067 | ||||
Impaired
loans with an allowance
|
29,246 | 23,044 | ||||||
Total
impaired loans
|
$ | 47,212 | $ | 41,111 | ||||
Allowance
for loan losses related to impaired loans
|
$ | 5,419 | $ | 3,590 |
September
30, 2009
|
December
31, 2008
|
|||||||
Nonaccrual
loans
|
$ | 14,455 | $ | 21,367 | ||||
Restructured
loans
|
16,881 | 7,376 | ||||||
Other
impaired loans still accruing interest
|
15,876 | 12,368 | ||||||
Total
impaired loans
|
$ | 47,212 | $ | 41,111 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||||||||||
2009
|
2008
|
Change
|
2009
|
2008
|
Change
|
|||||||||||||||||||
Balance
at beginning of period
|
$ | 23,662 | $ | 10,557 | $ | 13,105 | $ | 15,441 | $ | 8,935 | $ | 6,506 | ||||||||||||
Charge-offs
|
(7,131 | ) | (1,118 | ) | (6,013 | ) | (17,684 | ) | (6,239 | ) | (11,445 | ) | ||||||||||||
Recoveries
|
127 | 45 | 82 | 401 | 188 | 213 | ||||||||||||||||||
Net
charge-offs
|
(7,004 | ) | (1,073 | ) | (5,931 | ) | (17,283 | ) | (6,051 | ) | (11,232 | ) | ||||||||||||
Provision
charged to operations
|
3,000 | 7,000 | (4,000 | ) | 21,500 | 13,600 | 7,900 | |||||||||||||||||
Balance
at end of period
|
$ | 19,658 | $ | 16,484 | $ | 3,174 | $ | 19,658 | $ | 16,484 | $ | 3,174 |
Quoted
Prices
|
||||||||||||||||
in
Active Markets
|
Significant
Other
|
Significant
|
||||||||||||||
for
Identical Assets
|
Observable
Inputs
|
Unobservable
Inputs
|
||||||||||||||
Description
|
Total
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||||
Assets:
|
||||||||||||||||
U.S.
government agencies
and
corporations
|
$ | 79,571 | $ | - | $ | 79,571 | $ | - | ||||||||
State
and political subdivisions
|
96,327 | - | 96,327 | - | ||||||||||||
Mortgage-backed
securities
|
12,317 | - | 12,317 | - | ||||||||||||
Trust
preferred securities
|
2,498 | - | 1,332 | 1,166 | ||||||||||||
Corporate
notes and other investments
|
21,390 | - | 21,390 | - | ||||||||||||
Total
|
$ | 212,103 | $ | - | $ | 210,937 | $ | 1,166 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||
Securities
available for sale:
|
September
30, 2009
|
September
30, 2009
|
||||||
Beginning
balance
|
$ | 1,316 | $ | 2,325 | ||||
Transfer
into Level 3
|
- | 250 | ||||||
Total
gains or losses:
|
||||||||
Included
in earnings
|
(191 | ) | (466 | ) | ||||
Included
in other comprehensive income (loss)
|
41 | (897 | ) | |||||
Principal
payments
|
- | (46 | ) | |||||
Ending
balance
|
$ | 1,166 | $ | 1,166 |
Quoted
Prices
|
||||||||||||||||
in
Active Markets
|
Significant
Other
|
Significant
|
||||||||||||||
for
Identical Assets
|
Observable
Inputs
|
Unobservable
Inputs
|
||||||||||||||
Description
|
Total
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||||
Assets:
|
||||||||||||||||
Loans
|
$ | 23,827 | $ | - | $ | - | $ | 23,827 | ||||||||
Other
real estate owned
|
18,089 | - | - | 18,089 | ||||||||||||
Total
|
$ | 41,916 | $ | - | $ | - | $ | 41,916 |
September
30, 2009
|
December
31, 2008
|
|||||||||||||||
Carrying
|
Approximate
|
Carrying
|
Approximate
|
|||||||||||||
Amount
|
Fair
Value
|
Amount
|
Fair
Value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and due from banks
|
$ | 28,631 | $ | 28,631 | $ | 23,712 | $ | 23,712 | ||||||||
Federal
funds sold and other
short-term
investments
|
123,685 | 123,685 | 173,257 | 173,257 | ||||||||||||
Securities
available for sale
|
212,103 | 212,103 | 181,434 | 181,434 | ||||||||||||
Federal
Home Loan Bank stock
|
10,423 | 10,423 | 8,174 | 8,174 | ||||||||||||
Loans
held for sale
|
1,152 | 1,160 | 1,018 | 1,022 | ||||||||||||
Loans,
net
|
1,042,675 | 1,049,063 | 1,085,294 | 1,091,071 | ||||||||||||
Accrued
interest receivable
|
6,889 | 6,889 | 6,415 | 6,415 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
1,161,148 | 1,165,310 | 1,155,132 | 1,160,965 | ||||||||||||
Federal
funds purchased and securities
sold
under agreements to repurchase
|
48,444 | 48,444 | 93,111 | 93,111 | ||||||||||||
Other
short-term borrowings
|
1,860 | 1,860 | 245 | 245 | ||||||||||||
Accrued
interest payable
|
3,150 | 3,150 | 3,995 | 3,995 | ||||||||||||
Subordinated
notes
|
20,619 | 15,253 | 20,619 | 21,026 | ||||||||||||
Long-term
borrowings
|
125,000 | 127,194 | 125,000 | 127,053 | ||||||||||||
Off-balance-sheet
financial instruments:
|
||||||||||||||||
Commitments
to extend credit
|
- | - | - | - | ||||||||||||
Standby
letters of credit
|
- | - | - | - |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Income
(loss) from continuing operations
|
$ | 2,990 | $ | (182 | ) | $ | (7,816 | ) | $ | 5,432 | ||||||
Income
(loss) from discontinued operations
|
(1,085 | ) | (178 | ) | (9,617 | ) | 96 | |||||||||
Net
income (loss)
|
$ | 1,905 | $ | (360 | ) | $ | (17,433 | ) | $ | 5,528 | ||||||
Preferred
stock dividends*
|
(450 | ) | - | (1,350 | ) | - | ||||||||||
Preferred
stock discount accretion*
|
(121 | ) | - | (358 | ) | - | ||||||||||
Net
income (loss) available to common stockholders
|
$ | 1,334 | $ | (360 | ) | $ | (19,141 | ) | $ | 5,528 | ||||||
Weighted
average common shares outstanding
|
17,404 | 17,404 | 17,404 | 17,406 | ||||||||||||
Common
stock warrant**
|
- | - | - | - | ||||||||||||
Diluted
weighted average common shares outstanding
|
17,404 | 17,404 | 17,404 | 17,406 | ||||||||||||
Basic
earnings (loss) per common share from continuing
operations
|
$ | 0.14 | $ | (0.01 | ) | $ | (0.55 | ) | $ | 0.31 | ||||||
Basic
earnings (loss) per common share from discontinued
operations
|
$ | (0.06 | ) | $ | (0.01 | ) | $ | (0.55 | ) | $ | 0.01 | |||||
Basic
earnings (loss) per common share
|
$ | 0.08 | $ | (0.02 | ) | $ | (1.10 | ) | $ | 0.32 | ||||||
Diluted
earnings (loss) per common share from continuing
operations
|
$ | 0.14 | $ | (0.01 | ) | $ | (0.55 | ) | $ | 0.31 | ||||||
Diluted
earnings (loss) per common share from discontinued
operations
|
$ | (0.06 | ) | $ | (0.01 | ) | $ | (0.55 | ) | $ | 0.01 | |||||
Diluted
earnings (loss) per common share
|
$ | 0.08 | $ | (0.02 | ) | $ | (1.10 | ) | $ | 0.32 |
Nine
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Net
income (loss)
|
$ | (17,433 | ) | $ | 5,528 | |||
Other
comprehensive income (loss):
|
||||||||
Securities
for which a portion of an other-than-temporary impairment has
been
recorded
in earnings:
|
||||||||
Unrealized
holding losses
|
(1,187 | ) | - | |||||
Loss
recognized in earnings
|
290 | - | ||||||
Net
unrealized (losses) on securities with other-than-temporary
impairment
before
tax benefit
|
(897 | ) | - | |||||
Tax
benefit
|
341 | - | ||||||
Net
unrealized (losses) on securities with other-than-temporary
impairment,
net
of tax in other comprehensive income (loss)
|
(556 | ) | - | |||||
Other
securities:
|
||||||||
Unrealized
holding gains (losses) arising during the period
|
7,261 | (4,985 | ) | |||||
Realized
net (gains) recognized into net income (loss)
|
(1,960 | ) | (71 | ) | ||||
Net
unrealized gains (losses) on other securities before tax (expense)
benefit
|
5,301 | (5,056 | ) | |||||
Tax
(expense) benefit
|
(2,016 | ) | 1,925 | |||||
Net
unrealized gains (losses) on other securities, net of tax in
other
comprehensive
income (loss)
|
3,285 | (3,131 | ) | |||||
Other
comprehensive income (loss)
|
$ | (14,704 | ) | $ | 2,397 |
September
30, 2009
|
||||
Accumulated
other comprehensive (loss):
|
||||
Unrealized
(losses) on available for sale securities for which a portion
of
other-than-temporary
impairment has been recorded in earnings
|
$ | (2,182 | ) | |
Unrealized
(losses) on available for sale securities which are not other
other-than-temporarily
impaired
|
(444 | ) | ||
$ | (2,626 | ) |
September
30, 2009
|
December
31, 2008
|
|||||||
Allowance
for loan losses
|
$ | 7,470 | $ | 5,868 | ||||
Intangibles
|
2,580 | (2,331 | ) | |||||
Net
unrealized losses on securities available for sale
|
1,608 | 2,286 | ||||||
Other
|
828 | 380 | ||||||
Total
deferred taxes
|
$ | 12,486 | $ | 6,203 |
September
30, 2009
|
December
31, 2008
|
|||||||
Commitments
to extend credit
|
$ | 212,934 | $ | 301,214 | ||||
Standby
letters of credit
|
20,161 | 19,788 | ||||||
$ | 233,095 | $ | 321,002 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
Change
|
Change %
|
2009
|
2008
|
Change
|
Change %
|
|||||||||||||||||||||||||
Income
(loss) from continuing operations
|
$ | 2,990 | $ | (182 | ) | $ | 3,172 | 1742.9 | % | $ | (7,816 | ) | $ | 5,432 | $ | (13,248 | ) | -243.9 | % | |||||||||||||
Income
(loss) from discontinued operations
|
(1,085 | ) | (178 | ) | (907 | ) | 509.6 | % | (9,617 | ) | 96 | (9,713 | ) | -10117.7 | % | |||||||||||||||||
Net
income (loss)
|
1,905 | (360 | ) | 2,265 | 629.2 | % | (17,433 | ) | 5,528 | (22,961 | ) | -415.4 | % | |||||||||||||||||||
Average
assets
|
1,534,591 | 1,388,016 | 146,575 | 10.6 | % | 1,623,205 | 1,337,978 | 285,227 | 21.3 | % | ||||||||||||||||||||||
Average
stockholders' equity
|
131,724 | 117,727 | 13,997 | 11.9 | % | 145,613 | 119,532 | 26,081 | 21.8 | % | ||||||||||||||||||||||
Return
on assets
|
0.49 | % | -0.10 | % | 0.59 | % | -1.44 | % | 0.55 | % | -1.99 | % | ||||||||||||||||||||
Return
on equity
|
5.74 | % | -1.22 | % | 6.96 | % | -16.01 | % | 6.18 | % | -22.19 | % | ||||||||||||||||||||
Efficiency
ratio
|
42.84 | % | 39.71 | % | 3.13 | % | 46.63 | % | 40.55 | % | 6.08 | % | ||||||||||||||||||||
Dividend
payout ratio
|
NM
|
NM
|
NM
|
-8.98 | % | 151.13 | % | -160.11 | % | |||||||||||||||||||||||
Average
equity to average
assets
ratio
|
8.58 | % | 8.48 | % | 0.10 | % | 8.97 | % | 8.93 | % | 0.04 | % | ||||||||||||||||||||
Equity
to assets ratio -
at
end of period
|
8.83 | % | 7.84 | % | 0.99 | % | ||||||||||||||||||||||||||
Tangible
common equity ratio -
end
of period
|
6.48 | % | 6.14 | % | 0.34 | % |
|
Return
on assets – annualized net income (loss) divided by average
assets.
|
|
Return
on equity – annualized net income (loss) divided by average stockholders’
equity.
|
|
Efficiency
ratio – noninterest expense (excluding goodwill impairment and
discontinued operations) divided by noninterest income (excluding
securities gains and net impairment losses and discontinued operations)
plus taxable equivalent net interest
income.
|
|
Dividend
payout ratio – dividends paid divided by net income
(loss).
|
|
Equity
to assets ratio – equity divided by
assets.
|
|
Tangible
common equity ratio – common equity less intangible assets divided by
tangible assets.
NM – not meaningful.
|
Average
Balance
|
Interest
Income/Expense
|
Yield/Rate
|
||||||||||||||||||||||||||||||||||||||||||
2009
|
2008
|
Change
|
Change-%
|
2009
|
2008
|
Change
|
Change-%
|
2009
|
2008
|
Change
|
||||||||||||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
$ | 409,707 | $ | 416,689 | $ | (6,982 | ) | -1.68 | % | $ | 5,054 | $ | 5,841 | $ | (787 | ) | -13.47 | % | 4.89 | % | 5.58 | % | -0.69 | % | ||||||||||||||||||||
Real
estate
|
684,799 | 663,213 | 21,586 | 3.25 | % | 9,912 | 10,046 | (134 | ) | -1.33 | % | 5.74 | % | 6.03 | % | -0.29 | % | |||||||||||||||||||||||||||
Consumer
and other
|
9,719 | 14,391 | (4,672 | ) | -32.46 | % | 153 | 217 | (64 | ) | -29.49 | % | 6.26 | % | 6.00 | % | 0.26 | % | ||||||||||||||||||||||||||
Total
loans
|
1,104,225 | 1,094,293 | 9,932 | 0.91 | % | 15,119 | 16,104 | (985 | ) | -6.12 | % | 5.43 | % | 5.85 | % | -0.42 | % | |||||||||||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||||||||||||||||||||||
Taxable
|
161,446 | 91,712 | 69,734 | 76.04 | % | 1,219 | 1,174 | 45 | 3.83 | % | 3.02 | % | 5.12 | % | -2.10 | % | ||||||||||||||||||||||||||||
Tax-exempt
|
97,380 | 96,733 | 647 | 0.67 | % | 1,477 | 1,415 | 62 | 4.38 | % | 6.07 | % | 5.85 | % | 0.22 | % | ||||||||||||||||||||||||||||
Total
investment securities
|
258,826 | 188,445 | 70,381 | 37.35 | % | 2,696 | 2,589 | 107 | 4.13 | % | 4.17 | % | 5.50 | % | -1.33 | % | ||||||||||||||||||||||||||||
Federal
funds sold and
short-term
investments
|
97,188 | 7,154 | 90,034 | 1258.51 | % | 73 | 36 | 37 | 102.78 | % | 0.30 | % | 2.00 | % | -1.70 | % | ||||||||||||||||||||||||||||
Total
interest-earning assets
|
$ | 1,460,239 | $ | 1,289,892 | $ | 170,347 | 13.21 | % | 17,888 | 18,729 | (841 | ) | -4.49 | % | 4.86 | % | 5.78 | % | -0.92 | % | ||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||||||||||||||||||
Checking
with interest, savings
and
money markets
|
$ | 534,134 | $ | 325,101 | $ | 209,033 | 64.30 | % | 1,999 | 1,231 | 768 | 62.39 | % | 1.49 | % | 1.51 | % | -0.02 | % | |||||||||||||||||||||||||
Time
deposits
|
443,460 | 476,489 | (33,029 | ) | -6.93 | % | 2,673 | 4,173 | (1,500 | ) | -35.95 | % | 2.39 | % | 3.48 | % | -1.09 | % | ||||||||||||||||||||||||||
Total
deposits
|
977,594 | 801,590 | 176,004 | 21.96 | % | 4,672 | 5,404 | (732 | ) | -13.55 | % | 1.90 | % | 2.68 | % | -0.78 | % | |||||||||||||||||||||||||||
Other
borrowed funds
|
205,785 | 272,084 | (66,299 | ) | -24.37 | % | 1,771 | 2,395 | (624 | ) | -26.05 | % | 3.41 | % | 3.50 | % | -0.09 | % | ||||||||||||||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,183,379 | $ | 1,073,674 | $ | 109,705 | 10.22 | % | 6,443 | 7,799 | (1,356 | ) | -17.39 | % | 2.16 | % | 2.89 | % | -0.73 | % | ||||||||||||||||||||||||
Tax-equivalent
net interest income
|
$ | 11,445 | $ | 10,930 | $ | 515 | 4.71 | % | ||||||||||||||||||||||||||||||||||||
Net
interest spread
|
2.70 | % | 2.89 | % | -0.19 | % | ||||||||||||||||||||||||||||||||||||||
Net
interest margin
|
3.11 | % | 3.37 | % | -0.26 | % |
Average
Balance
|
Interest
Income/Expense
|
Yield/Rate
|
||||||||||||||||||||||||||||||||||||||||||
2009
|
2008
|
Change
|
Change-%
|
2009
|
2008
|
Change
|
Change-%
|
2009
|
2008
|
Change
|
||||||||||||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
$ | 406,040 | $ | 381,777 | $ | 24,263 | 6.36 | % | $ | 14,772 | $ | 16,889 | $ | (2,117 | ) | -12.53 | % | 4.86 | % | 5.91 | % | -1.05 | % | |||||||||||||||||||||
Real
estate
|
699,945 | 643,849 | 56,096 | 8.71 | % | 30,315 | 30,458 | (143 | ) | -0.47 | % | 5.79 | % | 6.32 | % | -0.53 | % | |||||||||||||||||||||||||||
Consumer
and other
|
10,757 | 14,206 | (3,449 | ) | -24.28 | % | 509 | 672 | (163 | ) | -24.26 | % | 6.33 | % | 6.32 | % | 0.01 | % | ||||||||||||||||||||||||||
Total
loans
|
1,116,742 | 1,039,832 | 76,910 | 7.40 | % | 45,596 | 48,019 | (2,423 | ) | -5.05 | % | 5.46 | % | 6.17 | % | -0.71 | % | |||||||||||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||||||||||||||||||||||
Taxable
|
118,826 | 98,430 | 20,396 | 20.72 | % | 2,985 | 3,720 | (735 | ) | -19.76 | % | 3.35 | % | 5.04 | % | -1.69 | % | |||||||||||||||||||||||||||
Tax-exempt
|
96,739 | 90,136 | 6,603 | 7.33 | % | 4,444 | 3,857 | 587 | 15.22 | % | 6.13 | % | 5.71 | % | 0.42 | % | ||||||||||||||||||||||||||||
Total
investment securities
|
215,565 | 188,566 | 26,999 | 14.32 | % | 7,429 | 7,577 | (148 | ) | -1.95 | % | 4.59 | % | 5.36 | % | -0.77 | % | |||||||||||||||||||||||||||
Federal
funds sold and
short-term
investments
|
203,625 | 14,626 | 188,999 | 1292.21 | % | 384 | 271 | 113 | 41.70 | % | 0.25 | % | 2.48 | % | -2.23 | % | ||||||||||||||||||||||||||||
Total
interest-earning assets
|
$ | 1,535,932 | $ | 1,243,024 | $ | 292,908 | 23.56 | % | 53,409 | 55,867 | (2,458 | ) | -4.40 | % | 4.65 | % | 6.00 | % | -1.35 | % | ||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||||||||||||||||||
Checking
with interest, savings
and
money markets
|
$ | 477,760 | $ | 325,557 | $ | 152,203 | 46.75 | % | 4,678 | 4,173 | 505 | 12.10 | % | 1.31 | % | 1.71 | % | -0.40 | % | |||||||||||||||||||||||||
Time
deposits
|
558,609 | 402,979 | 155,630 | 38.62 | % | 10,564 | 11,741 | (1,177 | ) | -10.02 | % | 2.53 | % | 3.89 | % | -1.36 | % | |||||||||||||||||||||||||||
Total
deposits
|
1,036,369 | 728,536 | 307,833 | 42.25 | % | 15,242 | 15,914 | (672 | ) | -4.22 | % | 1.97 | % | 2.92 | % | -0.95 | % | |||||||||||||||||||||||||||
Other
borrowed funds
|
232,615 | 295,912 | (63,297 | ) | -21.39 | % | 5,302 | 7,967 | (2,665 | ) | -33.45 | % | 3.05 | % | 3.60 | % | -0.55 | % | ||||||||||||||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,268,984 | $ | 1,024,448 | $ | 244,536 | 23.87 | % | 20,544 | 23,881 | (3,337 | ) | -13.97 | % | 2.16 | % | 3.11 | % | -0.95 | % | ||||||||||||||||||||||||
Tax-equivalent
net interest income
|
$ | 32,865 | $ | 31,986 | $ | 879 | 2.75 | % | ||||||||||||||||||||||||||||||||||||
Net
interest spread
|
2.49 | % | 2.89 | % | -0.40 | % | ||||||||||||||||||||||||||||||||||||||
Net
interest margin
|
2.86 | % | 3.44 | % | -0.58 | % |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||||||||||
2009
|
2008
|
Change
|
2009
|
2008
|
Change
|
|||||||||||||||||||
Balance
at beginning of period
|
$ | 23,662 | $ | 10,557 | $ | 13,105 | $ | 15,441 | $ | 8,935 | $ | 6,506 | ||||||||||||
Charge-offs
|
(7,131 | ) | (1,118 | ) | (6,013 | ) | (17,684 | ) | (6,239 | ) | (11,445 | ) | ||||||||||||
Recoveries
|
127 | 45 | 82 | 401 | 188 | 213 | ||||||||||||||||||
Net
charge-offs
|
(7,004 | ) | (1,073 | ) | (5,931 | ) | (17,283 | ) | (6,051 | ) | (11,232 | ) | ||||||||||||
Provision
charged to operations
|
3,000 | 7,000 | (4,000 | ) | 21,500 | 13,600 | 7,900 | |||||||||||||||||
Balance
at end of period
|
$ | 19,658 | $ | 16,484 | $ | 3,174 | $ | 19,658 | $ | 16,484 | $ | 3,174 | ||||||||||||
Average
loans outstanding
|
$ | 1,104,225 | $ | 1,094,293 | $ | 1,116,742 | $ | 1,039,832 | ||||||||||||||||
Ratio
of net charge-offs during the
period
to average loans outstanding
|
0.63 | % | 0.10 | % | 1.55 | % | 0.58 | % | ||||||||||||||||
Ratio
of allowance for loan losses
to
average loans outstanding
|
1.78 | % | 1.51 | % | 1.76 | % | 1.59 | % |
Three
Months Ended September 30,
|
||||||||||||||||
Noninterest
income:
|
2009
|
2008
|
Change
|
Change %
|
||||||||||||
Service
charges on deposit accounts
|
$ | 1,078 | $ | 1,287 | $ | (209 | ) | -16.2 | % | |||||||
Trust
services
|
222 | 207 | 15 | 7.2 | % | |||||||||||
Gains
and fees on sales of residential mortgages
|
324 | 136 | 188 | 138.2 | % | |||||||||||
Increase
in cash value of bank-owned
life
insurance
|
199 | 248 | (49 | ) | -19.8 | % | ||||||||||
Other:
|
||||||||||||||||
Debit
card usage fees
|
296 | 235 | 61 | 26.0 | % | |||||||||||
All
other
|
232 | 233 | (1 | ) | -0.4 | % | ||||||||||
Total
other
|
528 | 468 | 60 | 12.8 | % | |||||||||||
Total
noninterest income
|
$ | 2,351 | $ | 2,346 | $ | 5 | 0.2 | % | ||||||||
Nine
Months Ended September 30,
|
||||||||||||||||
Noninterest
income:
|
2009 | 2008 |
Change
|
Change %
|
||||||||||||
Service
charges on deposit accounts
|
$ | 3,120 | $ | 3,583 | $ | (463 | ) | -12.9 | % | |||||||
Trust
services
|
581 | 605 | (24 | ) | -4.0 | % | ||||||||||
Gains
and fees on sales of residential mortgages
|
859 | 356 | 503 | 141.3 | % | |||||||||||
Increase
in cash value of bank-owned
life
insurance
|
562 | 697 | (135 | ) | -19.4 | % | ||||||||||
Proceeds
from bank-owned life insurance
|
840 | - | 840 | N/A | ||||||||||||
Other:
|
||||||||||||||||
Debit
card usage fees
|
825 | 647 | 178 | 27.5 | % | |||||||||||
All
other
|
734 | 765 | (31 | ) | -4.1 | % | ||||||||||
Total
other
|
1,559 | 1,412 | 147 | 10.4 | % | |||||||||||
Total
noninterest income
|
$ | 7,521 | $ | 6,653 | $ | 868 | 13.0 | % |
Three
months ended September 30,
|
||||||||||||||||
Noninterest
expense:
|
2009
|
2008
|
Change
|
Change %
|
||||||||||||
Salaries
and employee benefits
|
$ | 2,294 | $ | 2,482 | $ | (188 | ) | -7.6 | % | |||||||
Occupancy
|
794 | 748 | 46 | 6.1 | % | |||||||||||
Data
processing
|
455 | 426 | 29 | 6.8 | % | |||||||||||
FDIC
insurance expense
|
531 | 209 | 322 | 154.1 | % | |||||||||||
Other
expenses:
|
||||||||||||||||
Marketing
|
118 | 148 | (30 | ) | -20.3 | % | ||||||||||
Professional
fees
|
313 | 227 | 86 | 37.9 | % | |||||||||||
Consulting
fees
|
74 | 51 | 23 | 45.1 | % | |||||||||||
Deposit
operations expense
|
390 | 56 | 334 | 596.4 | % | |||||||||||
Bank
service charges
|
100 | 59 | 41 | 69.5 | % | |||||||||||
Other
real estate owned expense
|
90 | (2 | ) | 92 | 4600.0 | % | ||||||||||
Charitable
contributions
|
- | 35 | (35 | ) | -100.0 | % | ||||||||||
Intangible
amortization
|
52 | 61 | (9 | ) | -14.8 | % | ||||||||||
All
other
|
697 | 771 | (74 | ) | -9.6 | % | ||||||||||
Total
other
|
1,834 | 1,406 | 428 | 30.4 | % | |||||||||||
Total
noninterest expense
|
$ | 5,908 | $ | 5,271 | $ | 637 | 12.1 | % | ||||||||
Nine
months ended September 30,
|
||||||||||||||||
Noninterest
expense:
|
2009 | 2008 |
Change
|
Change %
|
||||||||||||
Salaries
and employee benefits
|
$ | 7,494 | $ | 7,541 | $ | (47 | ) | -0.6 | % | |||||||
Occupancy
|
2,637 | 2,242 | 395 | 17.6 | % | |||||||||||
Data
processing
|
1,312 | 1,357 | (45 | ) | -3.3 | % | ||||||||||
FDIC
insurance expense
|
2,267 | 394 | 1,873 | 475.4 | % | |||||||||||
Goodwill
impairment
|
13,376 | - | 13,376 | N/A | ||||||||||||
Other
expenses:
|
||||||||||||||||
Marketing
|
403 | 561 | (158 | ) | -28.2 | % | ||||||||||
Professional
fees
|
804 | 734 | 70 | 9.5 | % | |||||||||||
Consulting
fees
|
235 | 149 | 86 | 57.7 | % | |||||||||||
Deposit
operations expense
|
767 | 94 | 673 | 716.0 | % | |||||||||||
Bank
service charges
|
255 | 157 | 98 | 62.4 | % | |||||||||||
Other
real estate owned expense
|
215 | 89 | 126 | 141.6 | % | |||||||||||
Charitable
contributions
|
200 | 101 | 99 | 98.0 | % | |||||||||||
Intangible
amortization
|
168 | 176 | (8 | ) | -4.5 | % | ||||||||||
All
other
|
2,073 | 2,074 | (1 | ) | 0.0 | % | ||||||||||
Total
other
|
5,120 | 4,135 | 985 | 23.8 | % | |||||||||||
Total
noninterest expense
|
$ | 32,206 | $ | 15,669 | $ | 16,537 | 105.5 | % |
September
30, 2009
|
||||||||
$ | % | |||||||
Land
development
|
||||||||
1-4
family
|
$ | 7,876 | 6 | % | ||||
Multifamily
|
17,935 | 13 | % | |||||
Construction
|
||||||||
1-4
family
|
||||||||
Owner
occupied
|
1,944 | 1 | % | |||||
Non-owner
occupied
|
10,299 | 8 | % | |||||
Multifamily
|
9,614 | 7 | % | |||||
Industrial,
commercial and other
|
89,423 | 65 | % | |||||
$ | 137,091 | 100 | % |
September
30, 2009
|
||||||||
$ | % | |||||||
Owner
occupied
|
$ | 214,474 | 51 | % | ||||
Nonowner
occupied
|
||||||||
Medical/Retirement
|
51,843 | 12 | % | |||||
Retail
|
45,602 | 11 | % | |||||
Multifamily
|
36,421 | 9 | % | |||||
Office
|
34,662 | 8 | % | |||||
Warehouse
|
15,969 | 4 | % | |||||
Hotel
|
8,191 | 2 | % | |||||
Other
|
13,632 | 3 | % | |||||
Total
nonowner occupied
|
206,320 | 49 | % | |||||
$ | 420,794 | 100 | % |
September
30, 2009
|
||||||||
$ | % | |||||||
Finance
and insurance
|
$ | 89,449 | 22 | % | ||||
Real
estate and rental/leasing
|
51,985 | 13 | % | |||||
Manufacturing
|
43,212 | 11 | % | |||||
Publishing,
broadcasting and information services
|
30,320 | 8 | % | |||||
Construction
|
18,477 | 5 | % | |||||
Wholesale
trade
|
13,056 | 3 | % | |||||
Building
trades
|
19,948 | 5 | % | |||||
Transportation
and warehousing
|
15,492 | 4 | % | |||||
Retail
|
10,477 | 2 | % | |||||
Arts,
entertainment and recreation
|
11,384 | 3 | % | |||||
Other
|
95,272 | 24 | % | |||||
$ | 399,072 | 100 | % |
September 30, 2009
|
December 31, 2008
|
Change
|
||||||||||
Nonaccrual
loans
|
$ | 14,455 | $ | 21,367 | $ | (6,912 | ) | |||||
Loans
past due 90 days and still
accruing
interest
|
596 | 92 | 504 | |||||||||
Restructured
loans
|
16,881 | 7,376 | 9,505 | |||||||||
Total
nonperforming loans
|
31,932 | 28,835 | 3,097 | |||||||||
Other
real estate owned
|
18,089 | 4,352 | 13,737 | |||||||||
Nonaccrual
investment securities
|
1,735 | 2,575 | (840 | ) | ||||||||
Total
nonperforming assets
|
$ | 51,756 | $ | 35,762 | $ | 15,994 | ||||||
Nonperforming
loans to total loans
|
3.01 | % | 2.62 | % | 0.39 | % | ||||||
Nonperforming
assets to total assets
|
3.45 | % | 2.30 | % | 1.15 | % |
To
Be Well-
|
||||||||||||||||||||||||
Capitalized
Under
|
||||||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of September 30, 2009:
|
||||||||||||||||||||||||
Total
Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 168,793 | 14.0 | % | $ | 96,460 | 8.0 | % | n/a | n/a | ||||||||||||||
West
Bank
|
164,435 | 13.7 | 95,978 | 8.0 | $ | 119,973 | 10.0 | % | ||||||||||||||||
Tier
I Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
153,664 | 12.7 | 48,230 | 4.0 | n/a | n/a | ||||||||||||||||||
West
Bank
|
139,381 | 11.6 | 47,989 | 4.0 | 71,984 | 6.0 | ||||||||||||||||||
Tier
I Capital (to Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
153,664 | 10.0 | 61,330 | 4.0 | n/a | n/a | ||||||||||||||||||
West
Bank
|
139,381 | 9.1 | 61,332 | 4.0 | 76,665 | 5.0 | ||||||||||||||||||
As
of December 31, 2008:
|
||||||||||||||||||||||||
Total
Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 165,458 | 13.3 | % | $ | 99,383 | 8.0 | % | n/a | n/a | ||||||||||||||
West
Bank
|
161,790 | 13.1 | 99,073 | 8.0 | $ | 123,841 | 10.0 | % | ||||||||||||||||
Tier
I Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
150,017 | 12.1 | 49,692 | 4.0 | n/a | n/a | ||||||||||||||||||
West
Bank
|
136,349 | 11.0 | 49,536 | 4.0 | 74,305 | 6.0 | ||||||||||||||||||
Tier
I Capital (to Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
150,017 | 10.3 | 58,244 | 4.0 | n/a | n/a | ||||||||||||||||||
West
Bank
|
136,349 | 9.4 | 58,066 | 4.0 | 72,583 | 5.0 |
|
1. A
valuation technique that uses a.) the quoted price of an identical
liability when traded as an asset, or b.) quoted prices for similar
liabilities or similar liabilities when traded as
assets.
|
|
2. Another
valuation technique that is consistent with the principles of Topic 820,
examples include an income approach, such as a present value technique, or
a market approach, such as a technique that is based on the amount at the
measurement date that the reporting entity would pay to transfer the
identical liability or would receive to enter into the identical
liability.
|
Exhibits
|
Description
|
2.1
|
Stock
Purchase Agreement by and among Miles Capital Holdings, Inc. and West
Bancorporation, Inc. and WB Capital Management Inc. dated October 1, 2009
(incorporated herein by
reference to Exhibit 2.1 filed with the Form 8-K on October 6,
2009.)
|
3.1
|
Restated
Articles of Incorporation of the Company (incorporated herein by
reference to Exhibit 3.1 filed with the Form 10 on March 11,
2002.)
|
3.2
|
Articles
of Amendment to the Restated Articles of Incorporation filed with the
Secretary of State on December 24, 2008 (incorporated herein by
reference to Exhibit 3.1 filed with the Form 8-K on December 31,
2008.)
|
3.3
|
Articles
of Amendment to the Restated Articles of Incorporation filed with the Iowa
Secretary of State on December 24, 2008, designating the terms of Fixed
Rate Cumulative Perpetual Preferred Stock, Series A (incorporated herein by
reference to Exhibit 3.2 filed with the Form 8-K on December 31,
2008.)
|
3.4
|
Bylaws
of the Company as amended through October 17, 2007 (incorporated herein by
reference to Exhibit 4.1 filed with the Form S-3 on January 30,
2009.)
|
4.1
|
Warrant
for Purchase of Shares of Common Stock (incorporate herein by
reference to Exhibit 4.1 filed with the Form 8-K on December 31,
2008.)
|
4.2
|
Letter
Agreement, dated December 31, 2008, between the Company and the UST, which
includes the Securities Purchase Agreement attached hereto, with respect
to the issuance and sale of the Preferred Stock and the Warrant (incorporated herein by
reference to Exhibit 10.1 filed with the Form 8-K on December 31,
2008.)
|
10.1
|
Lease
for Main Bank Facility (incorporated herein by
reference to Exhibit 10.1 filed with the Form 10 on March 11,
2002.)
|
10.2
|
Supplemental
Agreement to Lease for Main Bank Facility (incorporated herein by
reference to Exhibit 10.2 filed with the Form 10 on March 11,
2002.)
|
10.3
|
Short-term
Lease related to Main Bank Facility (incorporated herein by
reference to Exhibit 10.3 filed with the Form 10 on March 11,
2002.)
|
10.4
|
Assignment
(incorporated herein by
reference to Exhibit 10.4 filed with the Form 10 on March 11,
2002.)
|
10.5
|
Lease
Modification Agreement No. 1 for Main Bank Facility (incorporated herein by
reference to Exhibit 10.5 filed with the Form 10 on March 11,
2002.)
|
10.6
|
Memorandum
of Real Estate Contract (incorporated herein by
reference to Exhibit 10.6 filed with the Form 10 on March 11,
2002.)
|
10.7
|
Affidavit
(incorporated herein by
reference to Exhibit 10.7 filed with the Form 10 on March 11,
2002.)
|
10.8
|
Addendum
to Lease for Main Bank Facility (incorporated herein by
reference to Exhibit 10.8 filed with the Form 10 on March 11,
2002.)
|
10.9
|
Data
Processing Contract (incorporated herein by
reference to Exhibit 10.9 filed with the Form 10 on March 11,
2002.)
|
10.10*
|
Employment
Contract (incorporated
herein by reference to Exhibit 10.10 filed with the Form 10 on March 11,
2002.)
|
10.11
|
Data
Processing Contract Amendment (incorporated herein by
reference to Exhibit 10.12 filed with the Form 10-K on March 26,
2003.)
|
10.12
|
The
Employee Savings and Stock Ownership Plan, as amended (incorporated herein by
reference to Exhibit 4.1 filed with the Form S-8 on October 29,
2004.)
|
10.13
|
Amendment
to Lease Agreement (incorporated herein by
reference to Exhibit 10.16 filed with the Form 10-K on March 3,
2005.)
|
10.14
|
Consulting
Agreement with David L. Miller (incorporated herein by
reference to Exhibit 10.18 filed with the Form 10-Q on May 6,
2005.)
|
10.15*
|
West
Bancorporation, Inc. Restricted Stock Compensation Plan (incorporated herein by
reference to Exhibit B of the definitive proxy statement 14A filed on
March 10, 2005.)
|
10.16*
|
Employment
Agreement between Investors Management Group Ltd. and Jeff Lorenzen (incorporated herein by
reference to Exhibit 99 filed with the Form 8-K on February 22,
2006.)
|
10.17
|
Assignment
and Assumption of Lease and Consent to Assignment (incorporated herein by
reference to Exhibit 10.21 filed with the Form 10-K on March 8,
2006.)
|
10.18
|
2007
Amendment to Lease Agreement (incorporated herein by
reference to Exhibit 10.22 filed with the Form 10-Q on May 4,
2007.)
|
10.19*
|
Employment
Agreement with Thomas E. Stanberry (incorporated herein by
reference to Exhibit 10.24 filed with the Form 8-K on May 23,
2008.)
|
10.20*
|
Employment
Agreement with Douglas R. Gulling (incorporated herein by
reference to Exhibit 10.25 filed with the Form 8-K on May 23,
2008.)
|
10.21*
|
Employment
Agreement with Brad L. Winterbottom (incorporated herein by
reference to Exhibit 10.26 filed with the Form 8-K on May 23,
2008.)
|
10.22
|
Data
Processing Contract Amendment (incorporated herein by
reference to Exhibit 10.23 filed with the Form 10-Q on October 30,
2008.)
|
10.23*
|
Letter
agreement dated July 15, 2009, between West Bancorporation, Inc. and David
R. Milligan (incorporated herein by
reference to Exhibit 10.24 filed with the Form 8-K on July 15,
2009.)
|
10.24*
|
Separation
Agreement and Release with Thomas E. Stanberry
|
12
|
Computation
of Ratios of Earnings (Loss) to Fixed Charges and Preferred
Dividends
|
31.1
|
Certification
of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of
2002
|
31.2
|
Certification
of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of
2002
|
32.1
|
Certification
of Chief 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 Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
*
Indicates management contract or compensatory plan or
arrangement.
|
West Bancorporation, Inc.
|
||
(Registrant)
|
||
October 29, 2009
|
By:
/s/ David
R. Milligan
|
|
Date
|
David
R. Milligan
|
|
Interim
Chief Executive Officer
|
||
October 29, 2009
|
By:
/s/ Douglas R.
Gulling
|
|
Date
|
Douglas
R. Gulling
|
|
Executive
Vice President and Chief Financial Officer
|
||
(Principal
Accounting Officer)
|
||
Exhibit
No.
|
Description
|
Page
Number
|
10.24
|
Separation
Agreement and Release with Thomas E. Stanberry
|
44
|
12
|
Ratios
of Earnings (Loss) to Fixed Charges and Preferred
Dividends
|
47
|
31.1
|
Certification
of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of
2002
|
48
|
31.2
|
Certification
of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of
2002
|
49
|
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
50
|
32.2
|
Certification
of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
51
|