Delaware
|
36-3145350
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
Class
|
Shares outstanding at November 15, 2010
|
|
Common Stock, Par Value $1.00
|
6,048,405
|
Page
|
||||
1
|
||||
2
|
||||
4
|
||||
6
|
||||
27
|
||||
45
|
||||
46
|
||||
47
|
||||
47
|
||||
47
|
||||
47
|
||||
47
|
||||
47
|
||||
47
|
||||
48
|
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 43,927 | $ | 56,452 | ||||
Securities available-for-sale
|
271,301 | 264,772 | ||||||
Restricted securities
|
10,925 | 10,711 | ||||||
Loans
|
764,585 | 885,095 | ||||||
Allowance for loan losses
|
(43,390 | ) | (40,909 | ) | ||||
Net loans
|
721,195 | 844,186 | ||||||
Bank-owned life insurance
|
30,138 | 29,365 | ||||||
Mortgage servicing rights
|
2,480 | 2,885 | ||||||
Premises and equipment, net
|
26,162 | 30,260 | ||||||
Goodwill
|
15,880 | 15,880 | ||||||
Other intangible assets, net
|
6,584 | 7,551 | ||||||
Other real estate owned
|
24,695 | 16,223 | ||||||
Other assets
|
26,397 | 34,399 | ||||||
Total assets
|
$ | 1,179,684 | $ | 1,312,684 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Liabilities
|
||||||||
Deposits
|
||||||||
Non-interest-bearing
|
$ | 112,793 | $ | 119,313 | ||||
Interest-bearing
|
845,239 | 935,376 | ||||||
Total deposits
|
958,032 | 1,054,689 | ||||||
Federal funds purchased and securities sold under agreements to repurchase
|
11,725 | 16,225 | ||||||
Federal Home Loan Bank advances
|
81,060 | 86,261 | ||||||
Notes payable
|
10,711 | 10,796 | ||||||
Series B mandatory redeemable preferred stock
|
268 | 268 | ||||||
Subordinated debentures
|
20,620 | 20,620 | ||||||
Other liabilities
|
12,220 | 11,211 | ||||||
Total liabilities
|
1,094,636 | 1,200,070 | ||||||
Commitments and contingent liabilities
|
— | — | ||||||
Stockholders' equity
|
||||||||
Series A convertible preferred stock (aggregate liquidation preference of $2,762)
|
500 | 500 | ||||||
Series C fixed rate, cumulative perpetual preferred stock (aggregate liquidation preference of $32,668)
|
30,655 | 30,190 | ||||||
Common stock, $1 par value, 15,000,000 shares authorized; 7,453,555 shares issued at September 30, 2010 and December 31, 2009
|
7,454 | 7,454 | ||||||
Surplus
|
74,748 | 74,741 | ||||||
Retained (deficit) earnings
|
(7,001 | ) | 21,486 | |||||
Accumulated other comprehensive income
|
806 | 439 | ||||||
107,162 | 134,810 | |||||||
Treasury stock, at cost 1,405,150 shares at September 30, 2010 and 1,410,379 shares at December 31, 2009
|
(22,114 | ) | (22,196 | ) | ||||
Total stockholders' equity
|
85,048 | 112,614 | ||||||
Total liabilities and stockholders’ equity
|
$ | 1,179,684 | $ | 1,312,684 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Interest income
|
||||||||||||||||
Loans
|
$ | 9,856 | $ | 12,958 | $ | 31,877 | $ | 40,720 | ||||||||
Securities
|
||||||||||||||||
Taxable
|
1,377 | 2,041 | 4,723 | 6,697 | ||||||||||||
Exempt from federal income taxes
|
247 | 312 | 783 | 937 | ||||||||||||
Federal funds sold and other
|
28 | 24 | 93 | 51 | ||||||||||||
Total interest income
|
11,508 | 15,335 | 37,476 | 48,405 | ||||||||||||
Interest expense
|
||||||||||||||||
Deposits
|
3,416 | 4,931 | 11,836 | 15,869 | ||||||||||||
Federal funds purchased and securities sold under agreements to repurchase
|
7 | 39 | 37 | 111 | ||||||||||||
Federal Home Loan Bank advances
|
573 | 595 | 1,733 | 1,708 | ||||||||||||
Series B mandatory redeemable preferred stock
|
4 | 4 | 12 | 12 | ||||||||||||
Subordinated debentures
|
270 | 257 | 783 | 821 | ||||||||||||
Notes payable
|
99 | 101 | 279 | 382 | ||||||||||||
Total interest expense
|
4,369 | 5,927 | 14,680 | 18,903 | ||||||||||||
Net interest income
|
7,139 | 9,408 | 22,796 | 29,502 | ||||||||||||
Provision for loan losses
|
7,250 | 14,500 | 24,150 | 29,799 | ||||||||||||
Net interest income (loss) after
|
||||||||||||||||
provision for loan losses
|
(111 | ) | (5,092 | ) | (1,354 | ) | (297 | ) | ||||||||
Noninterest income
|
||||||||||||||||
Service charges
|
1,215 | 1,756 | 3,934 | 4,812 | ||||||||||||
Mortgage banking income
|
628 | 351 | 1,114 | 1,860 | ||||||||||||
Bank-owned life insurance
|
261 | 248 | 773 | 763 | ||||||||||||
Electronic banking services
|
516 | 513 | 1,528 | 1,447 | ||||||||||||
Securities gains
|
899 | — | 1,913 | 246 | ||||||||||||
Total other-than-temporary impairment losses
|
(569 | ) | (4,822 | ) | (4,153 | ) | (11,193 | ) | ||||||||
Portion of loss recognized in other comprehensive income (before taxes)
|
71 | 1,690 | 131 | 2,144 | ||||||||||||
Net impairment on securities
|
(498 | ) | (3,132 | ) | (4,022 | ) | (9,049 | ) | ||||||||
Gain on sale of OREO
|
24 | 130 | 34 | 166 | ||||||||||||
Gain on sale of other assets
|
178 | 9 | 1,648 | 117 | ||||||||||||
Other income
|
204 | 191 | 633 | 806 | ||||||||||||
3,427 | 66 | 7,555 | 1,168 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Noninterest expenses
|
||||||||||||||||
Salaries and employee benefits
|
3,547 | 3,931 | 11,019 | 12,379 | ||||||||||||
Occupancy, net
|
647 | 777 | 2,378 | 2,547 | ||||||||||||
Furniture and equipment
|
642 | 602 | 1,685 | 1,726 | ||||||||||||
Marketing
|
91 | 191 | 280 | 579 | ||||||||||||
Supplies and printing
|
106 | 108 | 302 | 344 | ||||||||||||
Telephone
|
194 | 164 | 567 | 654 | ||||||||||||
Data processing
|
388 | 374 | 1,167 | 1,136 | ||||||||||||
FDIC insurance
|
842 | 538 | 2,549 | 1,877 | ||||||||||||
Loan processing and collection costs
|
675 | 483 | 1,789 | 946 | ||||||||||||
Goodwill impairment
|
— | — | — | 8,451 | ||||||||||||
OREO valuation adjustment
|
378 | — | 2,365 | — | ||||||||||||
Amortization of intangible assets
|
307 | 375 | 967 | 1,182 | ||||||||||||
Other expenses
|
1,462 | 1,448 | 4,307 | 4,312 | ||||||||||||
9,279 | 8,991 | 29,375 | 36,133 | |||||||||||||
Income (loss) before income taxes
|
$ | (5,963 | ) | $ | (14,017 | ) | $ | (23,174 | ) | $ | (35,262 | ) | ||||
Income tax expense (benefit)
|
10,440 | (5,605 | ) | 3,414 | (11,700 | ) | ||||||||||
Net income (loss)
|
$ | (16,403 | ) | $ | (8,412 | ) | $ | (26,588 | ) | $ | (23,562 | ) | ||||
Preferred stock dividends
|
484 | 467 | 1,435 | 1,342 | ||||||||||||
Net income (loss) for common stockholders
|
$ | (16,887 | ) | $ | (8,879 | ) | $ | (28,023 | ) | $ | (24,904 | ) | ||||
Basic earnings (loss) per common share
|
$ | (2.79 | ) | $ | (1.47 | ) | $ | (4.64 | ) | $ | (4.13 | ) | ||||
Diluted earnings (loss) per common share
|
$ | (2.79 | ) | $ | (1.47 | ) | $ | (4.64 | ) | $ | (4.13 | ) | ||||
Total comprehensive income (loss):
|
||||||||||||||||
Net income (loss)
|
$ | (16,403 | ) | $ | (8,412 | ) | $ | (26,588 | ) | $ | (23,562 | ) | ||||
Change in unrealized gains (losses) on available for sale securities for which a portion of an other-than-temporary impairment has been recognized in earnings, net of reclassifications and tax effect
|
(341 | ) | 1,753 | (3,067 | ) | (811 | ) | |||||||||
Change in unrealized gains (losses) on other securities available for sale, net of reclassifications and tax effect
|
661 | 2,501 | 1,557 | (2,234 | ) | |||||||||||
Reclassification adjustment:
Net impairment loss recognized in earnings
|
498 | 3,132 | 4,022 | 9,049 | ||||||||||||
(Gains) recognized in earnings
|
(899 | ) | — | (1,913 | ) | (246 | ) | |||||||||
Net unrealized gains (loss)
|
81 | 7,386 | 599 | 5,758 | ||||||||||||
Tax expense (benefit)
|
(32 | ) | 2,861 | 232 | 2,230 | |||||||||||
Other comprehensive income (loss)
|
(49 | ) | 4,525 | 367 | 3,528 | |||||||||||
Total comprehensive income (loss)
|
$ | (16,452 | ) | $ | (3,887 | ) | $ | (26,221 | ) | $ | (20,034 | ) |
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Cash flows from operating activities
|
||||||||
Net Income (Loss)
|
$ | (26,588 | ) | $ | (23,562 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities
|
||||||||
Depreciation
|
1,927 | 1,997 | ||||||
Goodwill impairment
|
— | 8,451 | ||||||
Amortization of intangible assets
|
967 | 1,182 | ||||||
Amortization of mortgage servicing rights, net
|
452 | 708 | ||||||
Amortization of bond premiums, net
|
2,084 | 533 | ||||||
Mortgage servicing rights valuation adjustment
|
225 | — | ||||||
Income tax valuation adjustment
|
12,816 | — | ||||||
Share based compensation
|
83 | 260 | ||||||
Provision for loan losses
|
24,150 | 29,799 | ||||||
Provision for deferred income taxes
|
(6,886 | ) | 7,046 | |||||
Earnings on bank-owned life insurance
|
(773 | ) | (763 | ) | ||||
Other than temporary impairment, securities
|
4,022 | 9,049 | ||||||
Securities losses (gains), net
|
(1,913 | ) | (246 | ) | ||||
OREO valuation allowance
|
2,365 | — | ||||||
(Gain) on sale of OREO
|
34 | (166 | ) | |||||
(Gain) on sale of other assets, net
|
(469 | ) | (117 | ) | ||||
(Gain) loss on sale of loans
|
(1,102 | ) | (1,860 | ) | ||||
(Gain) loss on sale of branches
|
(1,179 | ) | — | |||||
Loss related to sale of Wealth Management
|
— | 163 | ||||||
Proceeds from sales of loans held for sale
|
50,621 | 113,171 | ||||||
Origination of loans held for sale
|
(50,135 | ) | (110,883 | ) | ||||
Change in assets and liabilities
|
||||||||
(Increase) decrease in other assets
|
3,191 | (17,624 | ) | |||||
Increase (decrease) in other liabilities
|
(682 | ) | (1,372 | ) | ||||
Net cash provided by operating activities
|
13,210 | 15,766 | ||||||
Cash flows from investing activities
|
||||||||
Proceeds from paydowns of securities available for sale
|
56,446 | 33,945 | ||||||
Proceeds from calls and maturities of securities available for sale
|
11,650 | 17,205 | ||||||
Proceeds from sales of securities available for sale
|
74,152 | 8,347 | ||||||
Purchases of securities available for sale
|
(152,431 | ) | (82,424 | ) | ||||
Net decrease (increase) in loans
|
82,107 | 63,811 | ||||||
(Purchase) disposal of premises and equipment
|
175 | (387 | ) | |||||
Proceeds from sale of OREO
|
801 | 856 | ||||||
Sale of branch, net of premium received
|
(11,726 | ) | — | |||||
Net cash provided by (used in) investing activities
|
61,174 | 39,952 |
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Cash flows from financing activities
|
||||||||
Net increase (decrease) in deposits
|
(77,123 | ) | 12,323 | |||||
Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase
|
(4,500 | ) | (14,905 | ) | ||||
Repayment of advances from the Federal Home Loan Bank
|
(40,201 | ) | (244,023 | ) | ||||
Proceeds from advances from the Federal Home Loan Bank
|
35,000 | 180,000 | ||||||
Payments on notes payable
|
(85 | ) | (8,946 | ) | ||||
Dividends on common stock
|
— | (482 | ) | |||||
Dividends on preferred stock
|
— | (1,342 | ) | |||||
Net proceeds from preferred stock issued
|
— | 32,668 | ||||||
Net cash provided by (used in) financing activities
|
(86,909 | ) | (44,707 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
(12,525 | ) | 11,011 | |||||
Cash and cash equivalents
|
||||||||
Beginning of period
|
56,452 | 35,014 | ||||||
End of period
|
$ | 43,927 | $ | 46,025 | ||||
Supplemental disclosures of cash flow information
|
||||||||
Cash payments for interest
|
$ | 14,454 | $ | 18,799 | ||||
Cash payments for income taxes
|
— | 1,028 | ||||||
Transfers from loans to other real estate owned
|
11,650 | 1,959 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Basic Earnings (Loss) Per Common Share
|
||||||||||||||||
Net income (loss) for common shareholders
|
$ | (16,887 | ) | $ | (8,879 | ) | $ | (28,023 | ) | $ | (24,904 | ) | ||||
Weighted average common shares outstanding
|
6,046 | 6,043 | 6,044 | 6,033 | ||||||||||||
Basic earnings (loss) per common share
|
$ | (2.79 | ) | $ | (1.47 | ) | $ | (4.64 | ) | $ | (4.13 | ) | ||||
Diluted Earnings (Loss) Per Common Share
|
||||||||||||||||
Weighted average common shares outstanding
|
6,046 | 6,043 | 6,044 | 6,033 | ||||||||||||
Add: dilutive effect of assumed exercised stock options
|
— | — | — | — | ||||||||||||
Add: dilutive effect of assumed exercised common stock warrants
|
— | — | — | — | ||||||||||||
Weighted average common and dilutive potential shares outstanding
|
6,046 | 6,043 | 6,044 | 6,033 | ||||||||||||
Diluted earnings (loss) per common share
|
$ | (2.79 | ) | $ | (1.47 | ) | $ | (4.64 | ) | $ | (4.13 | ) | ||||
September 30, 2010
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Fair
|
Unrealized
|
Unrealized
|
Amortized
|
|||||||||||||
Value
|
Gains
|
Losses
|
Cost
|
|||||||||||||
U.S. government agencies
|
$ | 12,864 | $ | 256 | $ | — | $ | 12,608 | ||||||||
States and political subdivisions
|
31,014 | 1,033 | (1 | ) | 29,982 | |||||||||||
U.U.S. government agency residential mortgage-backed securities
|
185,980 | 2,777 | (148 | ) | 183,351 | |||||||||||
Collateralized residential mortgage obligations:
|
||||||||||||||||
Agency
|
22,182 | 328 | — | 21,854 | ||||||||||||
Private Label
|
6,712 | 39 | (42 | ) | 6,715 | |||||||||||
Equity securities
|
2,264 | 68 | — | 2,196 | ||||||||||||
Collateralized debt obligations:
|
||||||||||||||||
Single Issue
|
3,859 | 13 | — | 3,846 | ||||||||||||
Pooled
|
6,426 | 45 | (3,053 | ) | 9,434 | |||||||||||
$ | 271,301 | $ | 4,559 | $ | (3,244 | ) | $ | 269,986 |
December 31, 2009
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Fair
|
Unrealized
|
Unrealized
|
Amortized
|
|||||||||||||
Value
|
Gains
|
Losses
|
Cost
|
|||||||||||||
U.S. government agencies
|
$ | 3,966 | $ | 216 | $ | — | $ | 3,750 | ||||||||
States and political subdivisions
|
36,541 | 1,093 | (25 | ) | 35,473 | |||||||||||
U.U.S. government agency residential mortgage-backed securities
|
198,183 | 3,203 | (249 | ) | 195,229 | |||||||||||
Collateralized residential mortgage obligations:
|
||||||||||||||||
Agency
|
3,261 | 53 | — | 3,208 | ||||||||||||
Private Label
|
11,165 | 8 | (137 | ) | 11,294 | |||||||||||
Equity securities
|
1,898 | 55 | (43 | ) | 1,886 | |||||||||||
Collateralized debt obligations:
|
||||||||||||||||
Single Issue
|
— | — | — | — | ||||||||||||
Pooled
|
9,758 | — | (3,458 | ) | 13,216 | |||||||||||
$ | 264,772 | $ | 4,628 | $ | (3,912 | ) | $ | 264,056 | ||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Proceeds from calls/maturities
|
$ | 7,245 | $ | 1,160 | $ | 11,650 | $ | 17,205 | ||||||||
Proceeds from sales
|
39,293 | — | 74,152 | 8,347 | ||||||||||||
Realized gains
|
937 | — | 1,951 | 246 | ||||||||||||
Realized losses
|
(38 | ) | — | (38 | ) | — | ||||||||||
Net impairment loss recognized in earnings
|
(498 | ) | (3,132 | ) | (4,022 | ) | (9,049 | ) | ||||||||
Tax benefit (provision) related to to net realized gains and losses
|
348 | — | 741 | 94 |
September 30, 2010
|
||||||||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
State and political subdivisions
|
$ | — | $ | — | $ | 354 | $ | (1 | ) | $ | 354 | $ | (1 | ) | ||||||||||
U.S. government agency residential mortgage-backed securities
|
19,028 | (148 | ) | — | — | 19,028 | (148 | ) | ||||||||||||||||
Collateralized residential mortgage obligations: Private Label
|
— | — | 4,808 | (42 | ) | 4,808 | (42 | ) | ||||||||||||||||
Collateralized debt obligations: Pooled
|
— | — | 6,223 | (3,053 | ) | 6,223 | (3,053 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 19,028 | $ | (148 | ) | $ | 11,385 | $ | (3,096 | ) | $ | 30,413 | $ | ( 3,244 | ) |
December 31, 2009
|
||||||||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
State and political subdivisions
|
$ | 444 | $ | (6 | ) | $ | 777 | $ | (19 | ) | $ | 1,221 | $ | (25 | ) | |||||||||
U.S. government agency residential mortgage-backed securities
|
40,920 | (249 | ) | — | — | 40,920 | (249 | ) | ||||||||||||||||
Collateralized residential mortgage obligations: Private Label
|
— | — | 9,841 | (137 | ) | 9,841 | (137 | ) | ||||||||||||||||
Equities
|
— | — | 51 | (43 | ) | 51 | (43 | ) | ||||||||||||||||
Collateralized debt obligations: Pooled
|
— | — | 9,758 | (3,458 | ) | 9,758 | (3,458 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 41,364 | $ | (255 | ) | $ | 20,427 | $ | (3,657 | ) | $ | 61,791 | $ | (3,912 | ) |
Amortized
|
||||||||
Cost
|
Fair Value
|
|||||||
Due in one year or less
|
$ | 11,442 | $ | 11,598 | ||||
Due after one year through five years
|
19,281 | 19,823 | ||||||
Due after five years through ten years
|
7,574 | 7,927 | ||||||
Due after ten years
|
17,573 | 14,815 | ||||||
U.S. government agency residential mortgage-backed securities
|
183,351 | 185,980 | ||||||
Collateralized residential mortgage obligations
|
28,569 | 28,894 | ||||||
Equity
|
2,196 | 2,264 | ||||||
$ | 269,986 | $ | 271,301 |
Beginning balance, July 1, 2010
|
$ | 18,865 | ||
Amounts related to credit loss for which an other-than-temporary impairment was not previously recognized
|
— | |||
Additions/Subtractions
|
||||
Amounts realized for securities sold during the period
|
— | |||
Amounts related to securities for which the company intends to sell or that it will be more likely than not that the company will be required to sell prior to recovery of amortized cost basis
|
— | |||
Reduction for increase in cash flows expected to be collected that are recognized over the remaining life of the security
|
— | |||
Increases to the amount related to the credit loss for which other-than-temporary impairment was previously recognized
|
498 | |||
Ending balance, September 30, 2010
|
$ | 19,363 |
Beginning balance, January 1, 2010
|
$ | 15,341 | ||
Amounts related to credit loss for which an other-than-temporary impairment was not previously recognized
|
— | |||
Additions/Subtractions
|
||||
Amounts realized for securities sold during the period
|
— | |||
Amounts related to securities for which the company intends to sell or that it will be more likely than not that the company will be required to sell prior to recovery of amortized cost basis
|
— | |||
Reduction for increase in cash flows expected to be collected that are recognized over the remaining life of the security
|
— | |||
Increases to the amount related to the credit loss for which other-than-temporary impairment was previously recognized
|
4,022 | |||
Ending balance, September 30, 2010
|
$ | 19,363 |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
$ | % | $ | % | |||||||||||||
Commercial
|
$ | 114,611 | 15.0 | % | $ | 126,342 | 14.3 | % | ||||||||
Agricultural
|
16,499 | 2.2 | 18,851 | 2.1 | ||||||||||||
Real estate:
|
||||||||||||||||
Commercial mortgages
|
390,400 | 51.0 | 437,995 | 49.5 | ||||||||||||
Construction
|
89,236 | 11.7 | 128,351 | 14.5 | ||||||||||||
Agricultural
|
9,517 | 1.2 | 9,602 | 1.1 | ||||||||||||
1-4 family mortgages
|
140,671 | 18.4 | 159,325 | 18.0 | ||||||||||||
Installment
|
3,177 | 0.4 | 4,093 | 0.4 | ||||||||||||
Other
|
474 | 0.1 | 536 | 0.1 | ||||||||||||
Total loans
|
764,585 | 100.0 | % | 885,095 | 100.0 | % | ||||||||||
Allowance for loan losses
|
(43,390 | ) | (40,909 | ) | ||||||||||||
Loans, net
|
$ | 721,195 | $ | 844,186 |
The following table presents data on impaired loans:
|
September 30,
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Impaired loans for which an allowance has been provided
|
$ | 117,544 | $ | 129,655 | ||||
Impaired loans for which no allowance has been provided
|
26,255 | 35,923 | ||||||
Total loans determined to be impaired
|
$ | 143,799 | $ | 165,578 | ||||
Allowance for loan loss allocated to impaired loans
|
$ | 32,106 | $ | 26,717 | ||||
Average recorded investment in impaired loans
|
153,477 | 116,260 | ||||||
Interest income recognized from impaired loans
|
3,224 | 11,376 | ||||||
Cash basis interest income recognized from impaired loans
|
3,109 | 9,322 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Beginning balance
|
$ | 42,378 | $ | 26,894 | $ | 40,909 | $ | 15,018 | ||||||||
Charge-offs
|
(6,303 | ) | (13,493 | ) | (21,898 | ) | (17,291 | ) | ||||||||
Recoveries
|
65 | 64 | 229 | 439 | ||||||||||||
Provision for loan losses
|
7,250 | 14,500 | 24,150 | 29,799 | ||||||||||||
Ending balance
|
$ | 43,390 | $ | 27,965 | $ | 43,390 | $ | 27,965 | ||||||||
Period end total loans
|
$ | 764,585 | $ | 921,340 | $ | 764,585 | $ | 921,340 | ||||||||
Average loans
|
$ | 780,383 | $ | 938,905 | $ | 822,379 | $ | 971,836 | ||||||||
Ratio of net charge-offs to average loans
|
0.80 | % | 1.43 | % | 2.63 | % | 1.73 | % | ||||||||
Ratio of provision for loan losses to average loans
|
0.93 | 1.54 | 2.94 | 3.07 | ||||||||||||
Ratio of allowance for loan losses to period end total loans
|
5.67 | 3.04 | 5.67 | 3.04 | ||||||||||||
Ratio of allowance for loan losses to total nonperforming loans
|
45.63 | 36.48 | 45.63 | 36.48 | ||||||||||||
Ratio of allowance for loan losses to average loans
|
5.56 | 2.98 | 5.28 | 2.88 |
September 30, 2010
|
|||||||||||||
Weighted-
|
|||||||||||||
Weighted-
|
Average
|
||||||||||||
Average
|
Remaining
|
Aggregate
|
|||||||||||
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||
Shares
|
Price
|
Life
|
Value
|
||||||||||
Outstanding at January 1, 2010
|
690,769 | $ | 16.68 | ||||||||||
Granted
|
— | — | |||||||||||
Exercised
|
— | — | |||||||||||
Forfeited
|
(129,700 | ) | 16.89 | ||||||||||
Outstanding at end of period
|
561,069 | $ | 16.63 |
3.5 years
|
$ | — | |||||||
Vested or expected to vest
|
555,471 | $ | 16.67 |
3.4 years
|
$ | — | |||||||
Options exercisable at period end
|
436,669 | $ | 17.46 |
3.1 years
|
$ | — |
Outstanding
|
Exercisable
|
||||||||||||||||
Weighted-
|
|||||||||||||||||
Average
|
Weighted-
|
||||||||||||||||
Remaining
|
Average
|
||||||||||||||||
Contractual
|
Exercise
|
||||||||||||||||
Range of Exercise Prices
|
Number
|
Life
|
Number
|
Price
|
|||||||||||||
September 30, 2010:
|
|||||||||||||||||
$ |
5.24
|
- | $ |
13.00
|
146,881 |
4.1 years
|
83,281 | $ | 8.59 | ||||||||
13.88 | - | 18.63 | 176,588 |
3.2 years
|
133,388 | 16.58 | |||||||||||
19.03 | - | 23.31 | 237,600 |
3.4 years
|
220,000 | 21.35 | |||||||||||
561,069 |
3.5 years
|
436,669 | $ | 17.46 | |||||||||||||
December 31, 2009:
|
|||||||||||||||||
$ | 5.24 | - | $ | 13.00 | 170,381 |
4.9 years
|
77,381 | 7.96 | |||||||||
13.88 | - | 18.63 | 233,588 |
3.9 years
|
167,188 | 16.60 | |||||||||||
19.03 | - | 23.31 | 286,800 |
3.9 years
|
259,600 | 21.41 | |||||||||||
690,769 |
4.1 years
|
504,169 | $ | 17.75 |
September 30, 2010
|
December 31, 2009
|
December 31, 2008
|
||||||||||
Fair value
|
$ | — | $ | 1.79 – 3.70 | $ | 3.36 – 3.69 | ||||||
Risk-free interest rate
|
— | 1.53 – 2.01 | % | 2.75 – 2.95 | % | |||||||
Expected option life (years)
|
— | 6 | 6 | |||||||||
Expected stock price volatility
|
— | 68.84 – 116.39 | % | 23.91 – 24.07 | % | |||||||
Dividend yield
|
— | 5.71 – 7.31 | % | 2.79 – 2.95 | % |
Amount
|
||||
October, 2010 – December, 2010
|
$ | 30 | ||
2011
|
113 | |||
2012
|
79 | |||
2013
|
33 | |||
2014
|
— | |||
Total
|
$ | 255 |
Three Months Ended
|
||||||||||||||||||||
September 30, 2010
|
||||||||||||||||||||
Retail
|
Commercial
|
Treasury
|
Other
|
Total
|
||||||||||||||||
Segment
|
Segment
|
Segment
|
Operations
|
Company
|
||||||||||||||||
Net interest income (loss)
|
$ | 1,197 | $ | 5,929 | $ | 497 | $ | (484 | ) | $ | 7,139 | |||||||||
Other revenue
|
2,292 | 431 | 401 | 303 | 3,427 | |||||||||||||||
Other expense
|
2,555 | 1,061 | 52 | 4,510 | 8,178 | |||||||||||||||
Noncash items
|
||||||||||||||||||||
Depreciation
|
541 | 2 | — | 251 | 794 | |||||||||||||||
Provision for loan losses
|
— | 7,250 | — | — | 7,250 | |||||||||||||||
Other intangibles
|
307 | — | — | — | 307 | |||||||||||||||
Net allocations
|
1,483 | 3,020 | 439 | (4,942 | ) | — | ||||||||||||||
Income tax benefit
|
648 | 10,026 | (234 | ) | — | 10,440 | ||||||||||||||
Segment profit (loss)
|
$ | (2,045 | ) | $ | (14,999 | ) | $ | 641 | $ | — | $ | (16,403 | ) | |||||||
Goodwill
|
$ | 7,784 | $ | 8,096 | $ | — | $ | — | $ | 15,880 | ||||||||||
Segment assets
|
$ | 200,119 | $ | 597,230 | $ | 282,056 | $ | 100,279 | $ | 1,179,684 |
Three Months Ended
|
||||||||||||||||||||
September 30, 2009
|
||||||||||||||||||||
Retail
|
Commercial
|
Treasury
|
Other
|
Total
|
||||||||||||||||
Segment
|
Segment
|
Segment
|
Operations
|
Company
|
||||||||||||||||
Net interest income (loss)
|
$ | 2,128 | $ | 6,830 | $ | 1,220 | $ | (770 | ) | $ | 9,408 | |||||||||
Other revenue
|