UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-Q
[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 | |
Commission file number 001-15373 |
ENTERPRISE FINANCIAL SERVICES CORP
Incorporated in the State of Delaware
I.R.S. Employer Identification
# 43-1706259
Address: 150 North Meramec
Clayton, MO 63105
Telephone: (314) 725-5500
_________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-7 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files ). Yes [ ] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o | Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o |
(Do not check if a smaller | |||
reporting company) |
Indicate by check mark whether the registrant is a shell company as defined in Rule 12b-2 of the Exchange Act Yes [ ] No [X]
As of November 4, 2009, the Registrant had 12,833,777 shares of outstanding common stock.
This document is also available through our website at http://www.enterprisebank.com.
ENTERPRISE FINANCIAL SERVICES CORP
AND SUBSIDIARIES
TABLE OF CONTENTS
Page | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Consolidated Balance Sheets (Unaudited) | 1 | |
Consolidated Statements of Operations (Unaudited) | 2 | |
Consolidated Statement of Shareholders Equity (Unaudited) | 3 | |
Consolidated Statements of Comprehensive (Loss) Income (Unaudited) | 3 | |
Consolidated Statements of Cash Flows (Unaudited) | 4 | |
Notes to Consolidated Unaudited Financial Statements | 5 | |
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 19 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 32 |
Item 4. | Controls and Procedures | 34 |
PART II - OTHER INFORMATION | ||
Item 6. | Exhibits | 34 |
Signatures | 35 | |
Certifications | 36 |
PART 1 ITEM 1 FINANCIAL
STATEMENTS
ENTERPRISE FINANCIAL
SERVICES CORP AND SUBSIDIARIES
Consolidated Balance Sheets (Unaudited)
At September 30, | At December 31, | |||||||
(In thousands, except share and per share data) | 2009 | 2008 | ||||||
Assets | ||||||||
Cash and due from banks | $ | 12,519 | $ | 25,626 | ||||
Federal funds sold | 1,771 | 2,637 | ||||||
Interest-bearing deposits | 82,651 | 14,384 | ||||||
Total cash and cash equivalents | 96,941 | 42,647 | ||||||
Securities available for sale | 197,521 | 96,431 | ||||||
Other investments, at cost | 13,548 | 11,884 | ||||||
Loans held for sale | 2,130 | 2,632 | ||||||
Portfolio loans | 2,113,365 | 2,201,457 | ||||||
Less: Allowance for loan losses | 45,019 | 33,808 | ||||||
Portfolio loans, net | 2,068,346 | 2,167,649 | ||||||
Other real estate | 19,273 | 13,868 | ||||||
Fixed assets, net | 23,042 | 25,158 | ||||||
Accrued interest receivable | 7,894 | 7,557 | ||||||
State tax credits, held for sale, including $36,569 and $39,142 | ||||||||
carried at fair value, respectively | 47,950 | 39,142 | ||||||
Goodwill | 3,134 | 48,512 | ||||||
Intangibles, net | 2,691 | 3,504 | ||||||
Other assets | 36,155 | 34,783 | ||||||
Total assets | $ | 2,518,625 | $ | 2,493,767 | ||||
Liabilities and Shareholders' Equity | ||||||||
Deposits: | ||||||||
Demand deposits | $ | 257,901 | $ | 247,361 | ||||
Interest-bearing transaction accounts | 121,935 | 126,644 | ||||||
Money market accounts | 626,775 | 702,886 | ||||||
Savings | 8,832 | 7,826 | ||||||
Certificates of deposit: | ||||||||
$100k and over | 488,334 | 520,197 | ||||||
Other | 349,854 | 187,870 | ||||||
Total deposits | 1,853,631 | 1,792,784 | ||||||
Subordinated debentures | 85,081 | 85,081 | ||||||
Federal Home Loan Bank advances | 139,001 | 119,957 | ||||||
Other borrowings | 265,109 | 272,969 | ||||||
Accrued interest payable | 2,403 | 2,473 | ||||||
Other liabilities | 6,729 | 5,931 | ||||||
Total liabilities | 2,351,954 | 2,279,195 | ||||||
Shareholders' equity: | ||||||||
Preferred stock, $0.01 par value; | ||||||||
5,000,000 shares authorized; | ||||||||
35,000 shares issued and outstanding | 31,631 | 31,116 | ||||||
Common stock, $0.01 par value; | ||||||||
30,000,000 shares authorized; 12,909,777 and | ||||||||
12,876,981 shares issued, respectively | 129 | 129 | ||||||
Treasury stock, at cost; 76,000 shares | (1,743 | ) | (1,743 | ) | ||||
Additional paid in capital | 116,536 | 115,112 | ||||||
Retained earnings | 17,926 | 68,710 | ||||||
Accumulated other comprehensive income | 2,192 | 1,248 | ||||||
Total shareholders' equity | 166,671 | 214,572 | ||||||
Total liabilities and shareholders' equity | $ | 2,518,625 | $ | 2,493,767 |
See accompanying notes to consolidated financial statements.
1
ENTERPRISE FINANCIAL SERVICES CORP
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: | |||||||||||||
Interest and fees on loans | $ | 28,750 | $ | 30,025 | $ | 86,420 | $ | 91,342 | |||||
Interest on debt securities: | |||||||||||||
Taxable | 1,421 | 1,248 | 3,738 | 3,536 | |||||||||
Nontaxable | 5 | 7 | 18 | 23 | |||||||||
Interest on federal funds sold | 2 | 21 | 4 | 200 | |||||||||
Interest on interest-bearing deposits | 33 | 9 | 67 | 51 | |||||||||
Dividends on equity securities | 105 | 145 | 233 | 417 | |||||||||
Total interest income | 30,316 | 31,455 | 90,480 | 95,569 | |||||||||
Interest expense: | |||||||||||||
Interest-bearing transaction accounts | 165 | 359 | 507 | 1,301 | |||||||||
Money market accounts | 1,535 | 3,165 | 4,558 | 11,288 | |||||||||
Savings | 9 | 11 | 27 | 47 | |||||||||
Certificates of deposit: | |||||||||||||
$100 and over | 3,837 | 4,757 | 12,217 | 13,137 | |||||||||
Other | 2,055 | 1,472 | 5,765 | 4,807 | |||||||||
Subordinated debentures | 1,267 | 805 | 3,928 | 2,551 | |||||||||
Federal Home Loan Bank advances | 1,250 | 1,759 | 3,568 | 5,288 | |||||||||
Notes payable and other borrowings | 2,813 | 2,543 | 8,176 | 7,624 | |||||||||
Total interest expense | 12,931 | 14,871 | 38,746 | 46,043 | |||||||||
Net interest income | 17,385 | 16,584 | 51,734 | 49,526 | |||||||||
Provision for loan losses | 6,480 | 3,007 | 32,012 | 10,214 | |||||||||
Net interest income after provision for loan losses | 10,905 | 13,577 | 19,722 | 39,312 | |||||||||
Noninterest income: | |||||||||||||
Wealth Management revenue | 2,010 | 2,640 | 7,530 | 7,905 | |||||||||
Service charges on deposit accounts | 1,247 | 1,102 | 3,791 | 3,241 | |||||||||
Other service charges and fee income | 242 | 245 | 714 | 746 | |||||||||
Sale of branches/charter | - | 2,840 | - | 3,400 | |||||||||
Sale of other real estate | 86 | 242 | 143 | 584 | |||||||||
State tax credit activity, net | 910 | 593 | 973 | 1,577 | |||||||||
Sale of investment securities | - | - | 952 | 73 | |||||||||
Extinguishment of debt | 5,326 | - | 5,326 | - | |||||||||
Miscellaneous income (loss) | 127 | (22 | ) | 231 | 95 | ||||||||
Total noninterest income | 9,948 | 7,640 | 19,660 | 17,621 | |||||||||
Noninterest expense: | |||||||||||||
Employee compensation and benefits | 7,417 | 7,792 | 21,762 | 23,706 | |||||||||
Occupancy | 1,291 | 1,100 | 3,719 | 3,160 | |||||||||
Furniture and equipment | 397 | 346 | 1,120 | 1,065 | |||||||||
Data processing | 548 | 562 | 1,594 | 1,647 | |||||||||
Amortization of intangibles | 264 | 348 | 813 | 1,102 | |||||||||
Goodwill impairment charge | - | 5,900 | 45,377 | 5,900 | |||||||||
Loan legal and other real estate expense | 1,098 | 171 | 3,520 | 670 | |||||||||
Other | 2,964 | 2,914 | 10,899 | 8,439 | |||||||||
Total noninterest expense | 13,979 | 19,133 | 88,804 | 45,689 | |||||||||
Income (loss) before income tax expense (benefit) | 6,874 | 2,084 | (49,422 | ) | 11,244 | ||||||||
Income tax expense (benefit) | 2,187 | 882 | (2,321 | ) | 4,055 | ||||||||
Net income (loss) | $ | 4,687 | $ | 1,202 | $ | (47,101 | ) | $ | 7,189 | ||||
Net income (loss) available to common shareholders | $ | 4,082 | $ | 1,202 | $ | (48,907 | ) | $ | 7,189 | ||||
Earnings (loss) per common share: | |||||||||||||
Basic | $ | 0.32 | $ | 0.09 | $ | (3.81 | ) | $ | 0.57 | ||||
Diluted | $ | 0.31 | $ | 0.09 | $ | (3.81 | ) | $ | 0.56 |
See accompanying notes to consolidated financial statements.
2
ENTERPRISE FINANCIAL SERVICES CORP
AND SUBSIDIARIES
Consolidated Statements
of Shareholders Equity (Unaudited)
Accumulated | ||||||||||||||||||||||||||
other | Total | |||||||||||||||||||||||||
Preferred | Common | Treasury | Additional paid | Retained | comprehensive | shareholders' | ||||||||||||||||||||
(in thousands, except per share data) | Stock | in capital | earnings | income (loss) | equity | |||||||||||||||||||||
Balance December 31, 2008 | $ | 31,116 | $ | 129 | $ | (1,743 | ) | $ | 115,112 | $ | 68,710 | $ | 1,248 | $ | 214,572 | |||||||||||
Net loss | - | - | - | - | (47,101 | ) | - | (47,101 | ) | |||||||||||||||||
Change in fair value of available for sale securities, net of tax | - | - | - | - | - | 1,672 | 1,672 | |||||||||||||||||||
Reclassification adjustment for realized gain | ||||||||||||||||||||||||||
on sale of securities included in net income, net of tax | - | - | - | - | - | (609 | ) | (609 | ) | |||||||||||||||||
Reclassification of cash flow hedge, net of tax | - | - | - | - | - | (119 | ) | (119 | ) | |||||||||||||||||
Total comprehensive loss | (46,157 | ) | ||||||||||||||||||||||||
Cash dividends paid on common shares, $0.1575 per share | - | - | - | - | (2,021 | ) | - | (2,021 | ) | |||||||||||||||||
Cash dividends paid on preferred stock | - | - | - | - | (1,147 | ) | - | (1,147 | ) | |||||||||||||||||
Preferred stock amortization of discount and issuance cost | 515 | - | - | (130 | ) | (515 | ) | - | (130 | ) | ||||||||||||||||
Issuance under equity compensation plans, net, 32,796 shares | - | - | - | 362 | - | - | 362 | |||||||||||||||||||
Share-based compensation | - | - | - | 1,529 | - | - | 1,529 | |||||||||||||||||||
Excess tax expense on additional share-based compensation | ||||||||||||||||||||||||||
in connection with acquisition of Clayco Banc Corporation | - | - | - | (364 | ) | - | - | (364 | ) | |||||||||||||||||
Excess tax benefit related to equity compensation plans | - | - | - | 27 | - | - | 27 | |||||||||||||||||||
Balance September 30, 2009 | $ | 31,631 | $ | 129 | $ | (1,743 | ) | $ | 116,536 | $ | 17,926 | $ | 2,192 | $ | 166,671 |
See accompanying notes to consolidated financial statements.
Consolidated Statements of Comprehensive Income (Loss) (Unaudited)
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2009 | 2008 | 2009 | 2008 | |||||||||||
Net income (loss) | $ | 4,687 | $ | 1,202 | $ | (47,101 | ) | $ | 7,189 | ||||||
Other comprehensive income: | |||||||||||||||
Unrealized gain (loss) on investment securities | |||||||||||||||
arising during the period, net of tax | 1,181 | 228 | 1,672 | 212 | |||||||||||
Less reclassification adjustment for realized gain | |||||||||||||||
on sale of securities included in net income, net of tax | - | - | (609 | ) | - | ||||||||||
Reclassification of cash flow hedge, net of tax | (40 | ) | - | (119 | ) | (47 | ) | ||||||||
Total other comprehensive income | 1,141 | 228 | 944 | 165 | |||||||||||
Total comprehensive income (loss) | $ | 5,828 | $ | 1,430 | $ | (46,157 | ) | $ | 7,354 |
See accompanying notes to consolidated financial statements.
3
ENTERPRISE FINANCIAL SERVICES CORP
AND SUBSIDIARIES
Consolidated Statements
of Cash Flows (Unaudited)
Nine months ended September 30, | |||||||
(in thousands) | 2009 | 2008 | |||||
Cash flows from operating activities: | |||||||
Net (loss) income | $ | (47,101 | ) | $ | 7,189 | ||
Adjustments to reconcile net (loss) income to net cash | |||||||
from operating activities: | |||||||
Depreciation | 2,688 | 1,927 | |||||
Provision for loan losses | 32,012 | 10,214 | |||||
Deferred income taxes | (2,692 | ) | (1,306 | ) | |||
Net amortization of debt securities | 740 | 351 | |||||
Amortization of intangible assets | 813 | 1,102 | |||||
Gain on sale of investment securities | (952 | ) | (73 | ) | |||
Mortgage loans originated | (72,098 | ) | (39,126 | ) | |||
Proceeds from mortgage loans sold | 72,080 | 42,096 | |||||
Gain on sale of other real estate | (143 | ) | (584 | ) | |||
Gain on state tax credits, net | (973 | ) | (1,577 | ) | |||
Excess tax expense on additional share-based compensation from acquisition of Clayco | 364 | - | |||||
Excess tax benefits of share-based compensation | (27 | ) | (766 | ) | |||
Share-based compensation | 1,529 | 1,435 | |||||
Gain on sale of branches/charter | - | (3,400 | ) | ||||
Goodwill impairment charge | 45,377 | 5,900 | |||||
Changes in: | |||||||
Accrued interest receivable and income tax receivable | 543 | 328 | |||||
Accrued interest payable and other liabilities | (414 | ) | (4,092 | ) | |||
Other, net | 3,047 | (3,017 | ) | ||||
Net cash provided by operating activities | 34,793 | 16,601 | |||||
Cash flows from investing activities: | |||||||
Cash paid in sale of branch/charter, net of cash and cash equivalents received | - | (20,736 | ) | ||||
Net decrease (increase) in loans | 48,583 | (360,537 | ) | ||||
Proceeds from the sale/maturity/redemption/recoveries of: | |||||||
Debt and equity securities, available for sale | 72,323 | 32,795 | |||||
Other investments | - | 14,514 | |||||
State tax credits held for sale | 3,349 | 1,668 | |||||
Other real estate | 11,750 | 5,669 | |||||
Loans previously charged off | 607 | 261 | |||||
Payments for the purchase/origination of: | |||||||
Available for sale debt and equity securities | (171,820 | ) | (66,364 | ) | |||
Other investments | (1,896 | ) | (23,025 | ) | |||
State tax credits held for sale | (11,752 | ) | (15,271 | ) | |||
Fixed assets | (401 | ) | (6,480 | ) | |||
Net cash used in investing activities | (49,257 | ) | (437,506 | ) | |||
Cash flows from financing activities: | |||||||
Net increase (decrease) in noninterest-bearing deposit accounts | 10,540 | (51,216 | ) | ||||
Net increase in interest-bearing deposit accounts | 50,307 | 190,929 | |||||
Proceeds from issuance of subordinated debentures | - | 2,500 | |||||
Net proceeds from Federal Home Loan Bank advances | 19,044 | 70,025 | |||||
Net proceeds from federal funds purchased | (19,400 | ) | 36,600 | ||||
Net increase in other borrowings | 11,540 | 46,762 | |||||
Net proceeds from notes payable | - | 12,000 | |||||
Cash dividends paid on common stock | (2,021 | ) | (1,991 | ) | |||
Excess tax expense on additional share-based compensation from acquisition of Clayco | (364 | ) | - | ||||
Excess tax benefits of share-based compensation | 27 | 766 | |||||
Cash dividends paid on preferred stock | (1,147 | ) | - | ||||
Preferred stock issuance cost | (130 | ) | - | ||||
Proceeds from the exercise of common stock options | 362 | 3,418 | |||||
Net cash provided by financing activities | 68,758 | 309,793 | |||||
Net increase (decrease) in cash and cash equivalents | 54,294 | (111,112 | ) | ||||
Cash and cash equivalents, beginning of period | 42,647 | 153,649 | |||||
Cash and cash equivalents, end of period | $ | 96,941 | $ | 42,537 | |||
Supplemental disclosures of cash flow information: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 38,816 | $ | 40,382 | |||
Income taxes | 360 | 7,456 | |||||
Noncash transactions: | |||||||
Transfer to other real estate owned in settlement of loans | 22,378 | 14,420 | |||||
Sales of other real estate financed | 4,277 | 1,840 |
See accompanying notes to consolidated financial statements.
4
ENTERPRISE FINANCIAL SERVICES CORP
AND SUBSIDIARIES
Notes to Consolidated Unaudited Financial
Statements
NOTE 1SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The more significant accounting policies used by the Company in the preparation of the consolidated financial statements are summarized below:
Basis of Financial Statement
Presentation
Enterprise Financial
Services Corp (the Company or EFSC) is a financial holding company that
provides a full range of banking and wealth management services to individuals
and corporate customers located in the St. Louis and Kansas City metropolitan
markets through its banking subsidiary, Enterprise Bank & Trust
(Enterprise). Enterprise also operates a loan production office in Phoenix,
Arizona. In addition, the Company owns 100% of Millennium Brokerage Group, LLC
(Millennium). Millennium is headquartered in Nashville, Tennessee and operates
life insurance advisory and brokerage operations serving life agents, banks, CPA
firms, property and casualty groups, and financial advisors in 49
states.
The consolidated financial statements of the Company and its subsidiaries have been prepared in accordance with U.S. Generally Accepted Accounting Principles (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. They do not include all information and footnotes required by U.S. GAAP for complete financial statements. The consolidated financial statements include the accounts of the Company, Enterprise and Millennium. Acquired businesses are included in the consolidated financial statements from the date of acquisition. All material intercompany accounts and transactions have been eliminated. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.
The Company has evaluated all subsequent events through November 6, 2009 (the date the Companys third quarter Form 10Q was issued).
Operating results for the three and nine months ended September 30, 2009 are not necessarily indicative of the results that may be expected for any other interim period or for the year ending December 31, 2009. For further information, refer to the consolidated financial statements and footnotes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2008. Certain reclassifications have been made to prior year balances to conform to the current year presentation.
Income Taxes
Historically, the Company has recorded its income tax
provision or benefit in interim periods based on an estimated annual effective
tax rate. However, when a reliable estimate of the annual effective tax rate
cannot be made, the actual effective tax rate for the year-to-date period may be
used. In the third quarter of 2009, the Company concluded that minor changes in
the Companys estimated 2009 pre-tax results and projected permanent items
produced significant variability in the estimated annual effective tax rate, and
thus, the estimated rate may not be reliable. Accordingly, the Company has
determined that the actual effective tax rate for the year-to-date period is the
best estimate of the effective tax rate. The effective tax rate for 2009 could
differ significantly from the effective tax rate for the first nine months of
2009.
The actual effective tax rate differs from the expected effective tax rate primarily due to the nondeductible goodwill impairment charge and other permanent differences related to tax exempt interest and federal tax credits.
The Company recognizes deferred tax assets only to the extent that they are expected to be used to reduce amounts that have been paid or will be paid to tax authorities. Management believes, based on all positive and negative evidence, that the deferred tax asset is more likely-than-not-to be realized.
5
Loan
Participations
During a review of loan
participation agreements, the Company determined that certain of its loan
participation agreements contained language inconsistent with sale accounting
treatment. The agreements provided the Company with the unilateral ability to
repurchase participated portions of loans at their outstanding loan balance plus
accrued interest at any time. In effect, the repurchase right afforded the
Company with effective control over the participated portion of the loan, which
conflicts with sale accounting treatment. As a result, rather than accounting
for loans participated to other banks as sales, the Company should have recorded
the participated portion of the loans as portfolio loans, and should have
recorded secured borrowings from the participating banks to finance such loans.
Management reviewed the impact of this accounting treatment and concluded that
the errors were immaterial to the previously reported amounts contained in its
periodic reports. In order to correct the error, the Company recorded the participated
portion of such loans as portfolio loans, along with a secured borrowing
liability (included in Other borrowings in the consolidated balance sheets) to
finance the loans. The Company also recorded incremental interest income on the
loans offset by incremental interest expense on the secured borrowing.
Additional provisions for loan losses and the related income tax effect were
also recorded. The revision did not impact net cash provided by operating
activities. As of September 30, 2009, the Company had $229.0 million of
participated loans recorded in Portfolio loans and $229.0 million recorded in
Other borrowings in the consolidated balance sheet.
The Company has corrected the error by revising the prior period consolidated financial statements. Accordingly, the consolidated statements of operations and consolidated statements of comprehensive income (loss) for the three and nine months ended September 30, 2008, the consolidated statement of cash flows for the nine months ended September 30, 2008, the consolidated statement of shareholders equity as of December 31, 2008, and the December 31, 2008 consolidated balance sheet presented herein have been revised to correct for the error.
The effect of correcting these errors in the consolidated statement of operations for the three and nine months ended September 30, 2008 is presented below.
For the quarter ended | For the nine months ended | ||||||||||
September 30, 2008 | September 30, 2008 | ||||||||||
(In thousands, except per share data) | As reported | As revised | As reported | As revised | |||||||
Income Statement | |||||||||||
Total interest income | $ | 29,289 | $ | 31,455 | $ | 88,818 | $ | 95,569 | |||
Total interest expense | 12,705 | 14,871 | 39,293 | 46,043 | |||||||
Provision for loan losses | 2,825 | 3,007 | 8,350 | 10,214 | |||||||
Income tax expense | 948 | 882 | 4,726 | 4,055 | |||||||
Net income | 1,319 | 1,202 | 8,382 | 7,189 | |||||||
Net income available to common shareholders | 1,319 | 1,202 | 8,382 | 7,189 | |||||||
Earnings per share: | |||||||||||
Basic earnings per share | 0.10 | 0.09 | 0.67 | 0.57 | |||||||
Diluted earnings per share | 0.10 | 0.09 | 0.66 | 0.56 |
The effect of correcting these errors in the consolidated balance sheet at December 31, 2008 is included in the following table (in thousands):
As reported | As revised | ||||
Portfolio loans | $ | 1,977,175 | $ | 2,201,457 | |
Allowance for loan losses | 31,309 | 33,808 | |||
Other assets | 32,973 | 36,155 | |||
Total assets | 2,270,174 | 2,493,767 | |||
Loan participations (included in Other Borrowings) | - | 226,809 | |||
Total liabilities | 2,052,386 | 2,279,195 | |||
Shareholders' equity | 217,788 | 214,572 |
The effect of correcting these errors in the consolidated statement of cash flows for the nine months ended September 30, 2008 is presented below (in thousands):
As reported | As revised | ||||||
Net decrease (increase) in loans | $ | (323,568 | ) | $ | (360,537 | ) | |
Net increase in other borrowings | 7,953 | 46,762 |
Under the terms of the agreements, the participating banks absorb credit losses, if any, on the participated portion of the loan. However, as secured borrowings on the Companys consolidated financial statements, any reduction of the liability to the participating bank reflecting the participated banks portion of the credit loss is recorded only upon legal defeasance of such liability as a component of the gain or loss on extinguishment. During the third quarter of 2009, the Company recorded a $5.3 million pre-tax gain from the extinguishment of debt resulting from the foreclosure of the collateral on one of its participated loans.
6
In October 2009 the Company obtained amended agreements from substantially all of the participating banks that comply with sale accounting treatment. Upon amendment of each agreement, the Company will derecognize the participated loans, net of the allowance for losses, and the related liability from its consolidated balance sheet, and expects to recognize an additional gain from the extinguishment of debt of approximately $1.1 million in the fourth quarter of 2009.
NOTE 2EARNINGS (LOSS) PER SHARE
Basic earnings (loss) per common share data is calculated by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per common share gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and the if-converted method for convertible securities related to the issuance of trust preferred securities. The following table presents a summary of per common share data and amounts for the periods indicated.
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
(in thousands, except per share data) | 2009 | 2008 | 2009 | 2008 | ||||||||||
Net income (loss) | $ | 4,687 | $ | 1,202 | $ | (47,101 | ) | $ | 7,189 | |||||
Preferred stock dividend | (438 | ) | - | (1,313 | ) | - | ||||||||
Amortization of preferred stock discount | (167 | ) | - | (493 | ) | - | ||||||||
Net income (loss) available to common shareholders | 4,082 | 1,202 | (48,907 | ) | 7,189 | |||||||||
Impact of assumed conversions | ||||||||||||||
Interest on 9% convertible trust preferred securities, net of income tax | 371 | - | - | - | ||||||||||
Net income (loss) available to common shareholders and assumed conversions | $ | 4,453 | $ | 1,202 | $ | (48,907 | ) | $ | 7,189 | |||||
Weighted average common shares outstanding | 12,834 | 12,664 | 12,832 | 12,550 | ||||||||||
Incremental shares from assumed conversions of | ||||||||||||||
convertible trust preferred securities | 1,439 | - | - | - | ||||||||||
Additional dilutive common stock equivalents | 4 | 153 | - | 198 | ||||||||||
Diluted common shares outstanding | 14,277 | 12,817 | 12,832 | 12,748 | ||||||||||
Basic earnings (loss) per common share | $ | 0.32 | $ | 0.09 | $ | (3.81 | ) | $ | 0.57 | |||||
Diluted earnings (loss) per common share | $ | 0.31 | $ | 0.09 | $ | (3.81 | ) | $ | 0.56 |
For the three months ended September 30, 2009 and 2008, there were 873,000 and 488,000 of weighted average common stock equivalents excluded from the per share calculations because their effect was anti-dilutive. For the nine months ended September 30, 2009 and 2008, there were 2.3 million and 338,000 of weighted average common stock equivalents excluded from the per share calculation because their effect was anti-dilutive. In addition, at September 30, 2009, the Company had outstanding warrants to purchase 324,074 shares of common stock associated with the U.S. Treasury Capital Purchase Program which were excluded from the per common share calculation because their effect was also anti-dilutive.
7
NOTE 3 INVESTMENTS
The following table presents the amortized cost, gross unrealized gains and losses and fair value of securities available-for-sale:
September 30, 2009 | |||||||||||||
Gross | Gross | ||||||||||||
Amortized | Unrealized | Unrealized | |||||||||||
(in thousands) | Cost | Gains | Losses | Fair Value | |||||||||
Available for sale securities: | |||||||||||||
Obligations of U.S. Government agencies | $ | 23,167 | $ | 354 | $ | - | $ | 23,521 | |||||
Obligations of U.S. Government sponsored enterprises | 37,604 | 125 | - | 37,729 | |||||||||
Obligations of states and political subdivisions | 569 | 12 | - | 581 | |||||||||
Residential mortgage-backed securities | 133,221 | 2,496 | (27 | ) | 135,690 | ||||||||
$ | 194,561 | $ | 2,987 | $ | (27 | ) | $ | 197,521 |
December 31, 2008 | |||||||||||||
Gross | Gross | ||||||||||||
Amortized | Unrealized | Unrealized | |||||||||||
(in thousands) | Cost | Gains | Losses | Fair Value | |||||||||
Available for sale securities: | |||||||||||||
Obligations of states and political subdivisions | $ | 765 | $ | 7 | $ | - | $ | 772 | |||||
Residential mortgage-backed securities | 94,368 | 1,438 | (147 | ) | 95,659 | ||||||||
$ | 95,133 | $ | 1,445 | $ | (147 | ) | $ | 96,431 |
At September 30, 2009 and December 31, 2008, there were no holdings of securities of any one issuer, other than the government agencies and sponsored enterprises, in an amount greater than 10% of shareholders equity. Available for sale securities having a carrying value of $64.0 million and $73.0 million at September 30, 2009 and December 31, 2008, respectively, were pledged as collateral to secure public deposits and for other purposes as required by law or contract provisions.
The amortized cost and estimated fair value of debt securities classified as available for sale at September 30, 2009, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized | Fair | ||||||
(in thousands) | Cost | Value | |||||
Due in one year or less | $ | 21,818 | $ | 21,906 | |||
Due from one to five years | 38,055 | 38,424 | |||||
Due from five to ten years | 1,467 | 1,501 | |||||
Due after ten years | - | - | |||||
Mortgage-backed securities | 133,221 | 135,690 | |||||
Total | $ | 194,561 | $ | 197,521 |
The following table represents a summary of available-for-sale investment securities that had an unrealized loss:
September 30, 2009 | ||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||
(in thousands) | Fair Value | Unrealized Losses |
Fair Value | Unrealized Losses |
Fair Value | Unrealized Losses | ||||||||||||
Residential mortgage-backed securities | $ | 5,284 | $ | 27 | $ | - | $ | - | $ | 5,284 | $ | 27 |
December 31, 2008 | ||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||
(in thousands) | Fair Value | Unrealized Losses |
Fair Value | Unrealized Losses |
Fair Value | Unrealized Losses | ||||||||||||
Residential mortgage-backed securities | $ | 21,709 | $ | 144 | $ | 628 | $ | 3 | $ | 22,337 | $ | 147 |
8
The unrealized losses at both September 30, 2009 and December 31, 2008, were attributable to changes in market interest rates since the securities were purchased. Management systematically evaluates investment securities for other-than-temporary declines in fair value on a quarterly basis. This analysis requires management to consider various factors, which include (1) duration and magnitude of the decline in value, (2) the financial condition of the issuer or issuers, (3) structure of the security and (4) the intent to sell the security or whether its more likely than not that the Company would be required to sell the security before its anticipated recovery in market value. At September 30, 2009, management performed its quarterly analysis of all securities with an unrealized loss and concluded no material individual securities were other-than-temporarily impaired.
The gross gains and gross losses realized from sales of available-for-sale for the three and nine months ended September 30, 2009 were as follows:
Three months ended September 30, | Nine months ended September 30, | |||||||||||
(in thousands) | 2009 | 2008 | 2009 | 2008 | ||||||||
Gross gains realized | $ | - | $ | - | $ | 952 | $ | 138 | ||||
Gross losses realized | - | - | - | 65 | ||||||||
Net gains realized | $ | - | $ | - | $ | 952 | $ | 73 |
NOTE 4GOODWILL AND INTANGIBLE ASSETS
Goodwill is tested for impairment annually and more frequently if events or changes in circumstances indicate that the asset might be impaired. Historically the Banking reporting unit was tested for goodwill impairment at December 31 and the Millennium reporting unit has been tested for impairment at September 30.
At March 31, 2009, the Company recorded an impairment charge of $45.4 million which eliminated all goodwill at the Banking reporting unit. The impairment charge was primarily driven by the deterioration in the general economic environment and the resulting decline in the Companys share price and market capitalization in the first quarter of 2009.
In 2008, goodwill impairment charges and customer related intangible charges of $8.7 million and $500,000, respectively, for Millennium were recorded.
The Millennium reporting unit was tested for impairment at September 30, 2009. The goodwill evaluation did not identify any impairment.
The table below summarizes the changes to goodwill for the periods presented.
Reporting Unit | |||||||||||
(in thousands) | Millennium | Banking | Total | ||||||||
Balance at December 31, 2008 | $ | 3,134 | $ | 45,378 | $ | 48,512 | |||||
Goodwill impairment related to Banking segment | - | (45,378 | ) | (45,378 | ) | ||||||
Balance at September 30, 2009 | $ | 3,134 | $ | - | $ | 3,134 |
The table below summarizes the changes to intangible asset balances. Customer and trade name intangibles are related to the Millennium reporting unit and Core deposit intangibles are related to the Banking reporting unit.
(in thousands) | Customer and Trade Name Intangibles |
Core
Deposit Intangible |
Net Intangible | |||||||||
Balance at December 31, 2008 | $ | 1,379 | $ | 2,125 | $ | 3,504 | ||||||
Amortization expense | (446 | ) | (367 | ) | (813 | ) | ||||||
Balance at September 30, 2009 | $ | 933 | $ | 1,758 | $ | 2,691 |
9
The following table reflects the expected amortization schedule for the customer, trade name and core deposit intangibles.
Year | Customer and Trade Name Intangibles |
Core Deposit Intangible |
Total Intangibles | ||||||
Remaining 2009 | $ | 150 | $ | 115 | $ | 265 | |||
2010 | 595 | 420 | 1,015 | ||||||
2011 | 13 | 358 | 371 | ||||||
2012 | 13 | 296 | 309 | ||||||
2013 | 13 | 234 | 247 | ||||||
After 2013 | 149 | 335 | 484 | ||||||
$ | 933 | $ | 1,758 | $ | 2,691 |
NOTE 5DISCLOSURES ABOUT FINANCIAL INSTRUMENTS
The Company issues financial instruments with off balance sheet risk in the normal course of the business of meeting the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments may involve, to varying degrees, elements of credit and interest-rate risk in excess of the amounts recognized in the consolidated balance sheets.
The Companys extent of involvement and maximum potential exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for financial instruments included on its consolidated balance sheets. At September 30, 2009, no amounts have been accrued for any estimated losses for these financial instruments.
The contractual amount of off-balance-sheet financial instruments as of September 30, 2009 and December 31, 2008 are as follows:
(in thousands) | September 30, 2009 |
December 31, 2008 | ||||
Commitments to extend credit | $ | 467,968 | $ | 555,361 | ||
Standby letters of credit | 32,103 | 33,875 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments usually have fixed expiration dates or other termination clauses and may require payment of a fee. Of the total commitments to extend credit at September 30, 2009 and December 31, 2008, approximately $97.0 million and $131.0 million, respectively, represent fixed rate loan commitments. Since certain of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The bank evaluates each customers credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by each bank upon extension of credit, is based on managements credit evaluation of the borrower. Collateral held varies, but may include accounts receivable, inventory, premises and equipment, and real estate.
Standby letters of credit are conditional commitments issued by Enterprise to guarantee the performance of a customer to a third party. These standby letters of credit are issued to support contractual obligations of the banks customers. The credit risk involved in issuing letters of credit is essentially the same as the risk involved in extending loans to customers. The approximate remaining term of standby letters of credit range from 6 months to 5 years at September 30, 2009.
10
NOTE 6DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
The Company is a party to various derivative financial instruments that are used in the normal course of business to meet the needs of its clients and as part of its risk management activities. These instruments include interest rate swaps and option contracts. The Company does not enter into derivative financial instruments for trading or speculative purposes.
Interest rate swap contracts involve the exchange of fixed and floating rate interest payment obligations without the exchange of the underlying principal amounts. The Company enters into interest rate swap contracts on behalf of its clients and also utilizes such contracts to reduce or eliminate the exposure to changes in the cash flows or fair value of hedged assets or liabilities due to changes in interest rates. Interest rate option contracts consist of caps and provide for the transfer or reduction of interest rate risk in exchange for a fee.
All derivative financial instruments, whether designated as hedges or not, are recorded on the consolidated balance sheet at fair value within Other assets or Other liabilities. The accounting for changes in the fair value of a derivative in the consolidated statement of operations depends on whether the contract has been designated as a hedge and qualifies for hedge accounting. At September 30, 2009, the Company did not have any derivatives designated as cash flow or fair value hedges.
Using derivative instruments means assuming counterparty credit risk. Counterparty credit risk relates to the loss we could incur if a counterparty were to default on a derivative contract. Notional amounts of derivative financial instruments do not represent credit risk, and are not recorded in the consolidated balance sheet. They are used merely to express the volume of this activity. We monitor the overall credit risk and exposure to individual counterparties. We do not anticipate nonperformance by any counterparties. The amount of counterparty credit exposure is the unrealized gains, if any, on such derivative contracts. At September 30, 2009 and December 31, 2008, Enterprise had pledged cash of $1.5 million and $470,000, respectively, as collateral in connection with interest rate swap agreements.
Risk Management Instruments. The Company enters into certain derivative contracts to economically hedge state tax credits and certain loans.
The table below summarizes the notional amounts and fair values of the derivative instruments used to manage risk.
Asset Derivatives | Liability Derivatives | |||||||||||||||||
Notional Amount | Fair Value | Fair Value | ||||||||||||||||
(in thousands) | September 30, 2009 |
December 31, 2008 |
September 30, 2009 |
December 31, 2008 |
September 30, 2009 |
December 31, 2008 | ||||||||||||
Non-designated hedging instruments | ||||||||||||||||||
Interest rate option contracts | $ | 188,050 | $ | 188,050 | $ | 1,008 | $ | 544 | $ | - | $ | - | ||||||
Cash flow hedging instruments | ||||||||||||||||||
Interest rate swap contracts | $ | - | $ | 80,000 | $ | - | $ | 1,291 | $ | - | $ | - |
11
The following table shows the location and amount of gains and losses related to derivatives used for risk management purposes that were recorded in the consolidated statements of operations for the three and nine months ended September 30, 2009 and 2008.
Location of Gain or
(Loss) Recognized in Operations on |
Amount of Gain or
(Loss) Recognized in Operations on Derivative Three months ended September 30, |
Amount of Gain or
(Loss) Recognized in Operations on Derivative Nine months ended September 30, | ||||||||||||||||
(in thousands) | Derivative | 2009 | 2008 | 2009 | 2008 | |||||||||||||
Non-designated hedging instruments | ||||||||||||||||||
Interest rate cap contracts | State tax credit activity, net | $ | (188 | ) | $ | - | $ | 464 | $ | - | ||||||||
Interest rate swap contracts | Miscellaneous income (loss) | $ | 62 | $ | - | $ | (344 | ) | $ | - |
Client-Related Derivative Instruments. As an accommodation to certain customers, the Company enters into interest rate swaps to economically hedge changes in fair value of certain loans. The table below summarizes the notional amounts and fair values of the client-related derivative instruments.
Asset Derivatives | Liability Derivatives | |||||||||||||||||
Notional Amount | Fair Value | Fair Value | ||||||||||||||||
(in thousands) | September 30, 2009 |
December 31, 2008 |
September 30, 2009 |
December 31, 2008 |
September 30, 2009 |
December 31, 2008 | ||||||||||||
Non-designated hedging instruments | ||||||||||||||||||
Interest rate swap contracts | $ | 30,586 | $ | 17,429 | $ | 114 | $ | - | $ | 1,225 | $ | 1,467 |
Changes in the fair value of client-related derivative instruments are recognized currently in operations. The following table shows the location and amount of gains and losses recorded in the consolidated statements of operations for the three and nine months ended September 30, 2009 and 2008.
Location of Gain or
(Loss) Recognized in Operations on |
Amount of Gain or
(Loss) Recognized in Operations on Derivative Three months ended September 30, |
Amount of Gain or
(Loss) Recognized in Operations on Derivative Nine months ended September 30, | |||||||||||||||||
(in thousands) | Derivative | 2009 | 2008 | 2009 | 2008 | ||||||||||||||
Non-designated hedging instruments | |||||||||||||||||||
Interest rate swap contracts | Interest and fees on loans | $ | (136 | ) | $ | (82 | ) | $ | (425 | ) | $ | 172 |
NOTE 7SHARE-BASED COMPENSATION PLANS
The Company maintains a number of share-based incentive programs, which are discussed in more detail in Note 17 of the Companys Annual Report on Form 10-K for the year ended December 31, 2008. There were no stock options, stock-settled stock appreciation rights, or restricted stock units granted in the first nine months of 2009. The share-based compensation expense was $494,000 and $1.6 million for the three and nine months ended September 30, 2009, respectively. The share-based compensation expense was $631,000 and $1.5 million for the three and nine months ended September 30, 2008, respectively.
12
Employee Stock Options and
Stock-settled Stock Appreciation Rights (SSAR)
At September 30, 2009, there was $26,000 and $2.2 million of total
unrecognized compensation costs related to stock options and SSARs,
respectively, which is expected to be recognized over weighted average periods
of 1.1 and 2.9 years, respectively. Following is a summary of the employee stock
option and SSAR activity for the first nine months of 2009.
(Dollars in thousands, except share data) | Shares | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value | |||||||||
Outstanding at December 31, 2008 | 827,471 | $ | 17.03 | ||||||||||
Granted | - | - | |||||||||||
Exercised | (1,500 | ) | 10.00 | ||||||||||
Forfeited | (28,236 | ) | 22.82 | ||||||||||
Outstanding at September 30, 2009 | 797,735 | $ | 16.84 | 5.7 years | $ | - | |||||||
Exercisable at September 30, 2009 | 512,892 | $ | 14.55 | 4.1 years | $ | - | |||||||
Vested and expected to vest at September 30, 2009 | 735,721 | $ | 16.24 | 5.7 years | $ | - |
Restricted Stock Units
(RSU)
At September 30, 2009, there was
$2.2 million of total unrecognized compensation costs related to the RSUs,
which is expected to be recognized over a weighted average period of 2.4 years.
A summary of the Company's restricted stock unit activity for the first nine
months of 2009 is presented below.
Shares | Weighted Average Grant Date Fair Value | ||||||
Outstanding at December 31, 2008 | 150,463 | $ | 22.89 | ||||
Granted | - | - | |||||
Vested | (5 | ) | 22.63 | ||||
Forfeited | (17,879 | ) | 23.33 | ||||
Outstanding at September 30, 2009 | 132,579 | $ | 22.83 |
Stock Plan for Non-Management
Directors
Shares are issued twice a year
and compensation expense is recorded as the shares are earned, therefore, there
is no unrecognized compensation expense related to this plan. The Company
recognized $0 and $105,000 of stock-based compensation expense for the directors
for the three and nine months ended September 30, 2009, respectively. The
Company recognized $0 and $97,000 of stock-based compensation expense for the
directors for the three and nine months ended September 30, 2008, respectively.
Pursuant to this plan, the Company issued 8,829 and 4,434 shares in the first
nine months of 2009 and 2008, respectively.
Moneta Plan
As of December 31, 2006, the fair value of all Moneta options
had been expensed. As a result, there have been no option-related expenses for
Moneta in 2009 or 2008. Following is a summary of the Moneta stock option
activity for the first nine months of 2009.
(Dollars in thousands, except share data) | Shares | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value | |||||||||
Outstanding at December 31, 2008 | 91,001 | $ | 13.55 | ||||||||||
Granted | - | - | |||||||||||
Exercised | (22,462 | ) | 10.33 | ||||||||||
Forfeited | (39,193 | ) | 14.98 | ||||||||||
Outstanding at September 30, 2009 | 29,346 | $ | 14.10 | 2.2 years | $ | - | |||||||
Exercisable at September 30, 2009 | 29,346 | $ | 14.10 | 2.2 years | $ | - |
13
NOTE 8FAIR VALUE MEASUREMENTS
Below is a description of certain assets and liabilities measured at fair value.
State tax credits held for sale. At September 30, 2009, of the $48.0 million of state tax credits held for sale on the consolidated balance sheet, approximately $36.6 million were carried at fair value. The remaining $11.4 million of state tax credits were accounted for at cost. The Company elected not to account for the state tax credits purchased in the first nine months of 2009 at fair value in order to limit the volatility of the fair value changes in our consolidated statements of operations.
The fair value of the state tax credits carried at fair value decreased by $280,000 in the first nine months of 2009 compared to a $1.2 million increase in the first nine months of 2008. These fair value changes are included in State tax credit activity, net in the consolidated statements of operations.
The following table summarizes financial instruments measured at fair value on a recurring basis as of September 30, 2009, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.
Quoted | |||||||||||
Prices in | |||||||||||
Active | |||||||||||
Markets for | Significant | Significant | |||||||||
Identical | Other | Unobservable | |||||||||
Assets | Observable | Inputs | Total Fair | ||||||||
(in thousands) | (Level 1) | Inputs (Level 2) | (Level 3) | Value | |||||||
Assets | |||||||||||
Securities available for sale | $ | - | $ | 197,521 | $ | - | $ | 197,521 | |||
State tax credits held for sale | - | - | 36,569 | 36,569 | |||||||
Derivative financial instruments | - | 1,122 | - | 1,122 | |||||||
Portfolio loans | - | 17,658 | - | 17,658 | |||||||
Total assets | $ | - | $ | 216,301 | $ | 36,569 | $ | 252,870 | |||
Liabilities | |||||||||||
Derivative financial instruments | $ | - | $ | 1,225 | $ | - | $ | 1,225 | |||
Total liabilities | $ | - | $ | 1,225 | $ | - | $ | 1,225 |
The following table presents the changes in Level 3 financial instruments measured at fair value on a recurring basis as of September 30, 2009.
State tax credits | ||||
(in thousands) | held for sale | |||
Balance at December 31, 2008 | $ | 39,142 | ||
Total gains or losses (realized and unrealized): | ||||
Included in earnings | 509 | |||
Included in other comprehensive income | - | |||
Purchases, sales, issuances and settlements, net | (3,082 | ) | ||
Transfer in and/or out of Level 3 | - | |||
Balance at September 30, 2009 | $ | 36,569 | ||
Change in unrealized gains or losses relating to | ||||
assets still held at the reporting date | $ | (280 | ) |
14
From time to time, the Company measures certain assets at fair value on a nonrecurring basis. These include assets that are measured at the lower of cost or fair value that were recognized at fair value below cost at the end of the period. The following table presents financial instruments measured at fair value on a non-recurring basis as of September 30, 2009.
Quoted Prices | ||||||||||||||||
in Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | Total gains (losses) for | |||||||||||||
Total Fair | Assets | Inputs | Inputs | the nine months ended | ||||||||||||
(in thousands) | Value | (Level 1) | (Level 2) | (Level 3) | September 30, 2009 | |||||||||||
Loans held for sale | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||
Impaired loans | 11,070 | - | 11,070 | - | (21,408 | ) | ||||||||||
Other real estate | 5,791 | - | 5,791 | - | (1,802 | ) | ||||||||||
Long-lived assets held and used | - | - | - | - | - | |||||||||||
Goodwill | - | - | - | - | (45,377 | ) | ||||||||||
Total | $ | 16,861 | $ | - | $ | 16,861 | $ | - | $ | (68,587 | ) |
Impaired loans are reported at the fair value of the underlying collateral. Fair values for impaired loans are obtained from current appraisals by qualified licensed appraisers or independent valuation specialists. Other real estate owned is adjusted to fair value upon foreclosure of the underlying loan. Subsequently, foreclosed assets are carried at the lower of carrying value or fair value less costs to sell. Fair value of other real estate is based upon the current appraised values of the properties as determined by qualified licensed appraisers.
Following is a summary of the carrying amounts and fair values of the Companys financial instruments on the consolidated balance sheets at September 30, 2009 and December 31, 2008.
September 30, 2009 | December 31, 2008 | ||||||||||
Carrying | Estimated | Carrying | Estimated | ||||||||
(in thousands) | Amount | fair value | Amount | fair value | |||||||
Balance sheet assets | |||||||||||
Cash and due from banks | $ | 12,519 | $ | 12,519 | $ | 25,626 | $ | 25,626 | |||
Federal funds sold | 1,771 | 1,771 | 2,637 | 2,637 | |||||||
Interest-bearing deposits | 82,651 | 82,651 | 14,384 | 14,384 | |||||||
Securities available for sale | 197,521 | 197,521 | 96,431 | 96,431 | |||||||
Other investments | 13,548 | 13,548 | 11,884 | 11,884 | |||||||
Loans held for sale | 2,130 | 2,130 | 2,632 | 2,632 | |||||||
Derivative financial instruments | 1,121 | 1,121 | 1,835 | 1,835 | |||||||
Portfolio loans, net | 2,068,346 | 2,076,572 | 2,167,649 | 2,212,966 | |||||||
State tax credits, held for sale | 47,950 | 47,894 | 39,142 | 39,142 | |||||||
Accrued interest receivable | 7,894 | 7,894 | 7,557 | 7,557 | |||||||
Balance sheet liabilities | |||||||||||
Deposits | 1,853,631 | 1,859,651 | 1,792,784 | 1,800,958 | |||||||
Subordinated debentures | 85,081 | 72,939 | 85,081 | 71,394 | |||||||
Federal Home Loan Bank advances | 139,001 | 141,941 | 119,957 | 134,691 | |||||||
Other borrowings | 265,109 | 265,131 | 272,969 | 272,982 | |||||||
Derivative financial instruments | 1,225 | 1,225 | 1,467 | 1,467 | |||||||
Accrued interest payable | 2,403 | 2,403 | 2,473 | 2,473 |
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practical to estimate such value:
Cash, Federal funds sold, and other
short-term instruments
For cash and due
from banks, federal funds sold, interest-bearing deposits, and accrued interest
receivable (payable), the carrying amount is a reasonable estimate of fair
value, as such instruments reprice in a short time period.
15
Securities available for sale
The Company obtains fair value
measurements for available for sale debt instruments from an independent pricing
service. The fair value measurements consider observable data that may include
dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live
trading levels, trade execution data, market consensus prepayment speeds, credit
information and the bond's terms and conditions.
Other investments
Other investments, which primarily
consists of membership stock in the FHLB is reported at cost, which approximates
fair value.
Portfolio loans, net
The fair value of adjustable-rate loans
approximates cost. The fair value of fixed-rate loans is estimated by
discounting the future cash flows using the current rates at which similar loans
would be made to borrowers for the same remaining maturities. The fair value of
loans sold under participation agreements (see Note 1 Summary of Significant
Accounting Policies) is estimated to equal their carrying value. As described in
Note 1, substantially all of the participation agreements were modified in
October 2009.
State tax credits held for sale
The fair value of state tax credits held
for sale is calculated using an internal valuation model with unobservable
market data including discounted cash flows based upon the terms and conditions
of the tax credits.
Derivative financial instruments
The fair value of derivative financial
instruments is based on quoted market prices by the counterparty and verified by
the Company using public pricing information.
Deposits
The fair value of demand deposits, interest-bearing
transaction accounts, money market accounts and savings deposits is the amount
payable on demand at the reporting date. The fair value of fixed-maturity
certificates of deposit is estimated by discounting the future cash flows using
the rates currently offered for deposits of similar remaining maturities.
Subordinated debentures
Fair value of subordinated debentures is
based on discounting the future cash flows using rates currently offered for
financial instruments of similar remaining maturities.
Federal Home Loan Bank advances
The fair value of FHLB advances is based
on the discounted value of contractual cash flows. The discount rate is
estimated using current rates on borrowed money with similar remaining
maturities.
Other borrowed funds
Other borrowed funds include customer
repurchase agreements, federal funds purchased, notes payable and loan
participations sold. The fair value of federal funds purchased, customer
repurchase agreements and notes payable are assumed to be equal to their
carrying amount since they have an adjustable interest rate. The fair value of
the loan participations sold (see Note 1 Summary of Significant Accounting
Policies) is estimated to equal the carrying value of the of the participated
loans.
Commitments to extend credit and
standby letters of credit
The fair value
of commitments to extend credit and standby letters of credit would be estimated
using the fees currently charged to enter into similar agreements, taking into
account the remaining terms of the agreements, the likelihood of the
counterparties drawing on such financial instruments, and the present
creditworthiness of such counterparties. The Company believes such commitments
have been made on terms which are competitive in the markets in which it
operates; however, no premium or discount is offered thereon and accordingly,
the Company has not assigned a value to such instruments for purposes of this
disclosure.
NOTE 9SEGMENT REPORTING
The Company has two primary operating segments, Banking and Wealth Management, which are delineated by the products and services that each segment offers. The segments are evaluated separately on their individual performance, as well as their contribution to the Company as a whole.
The Banking operating segment consists of a full-service commercial bank, Enterprise, with locations in St. Louis and Kansas City and a loan production office in Phoenix, Arizona. The majority of the Companys assets and income result from the Banking segment. With the exception of the loan production office, all banking locations have the same product and service offerings, have similar types and classes of customers and utilize similar service delivery methods. Pricing guidelines and operating policies for products and services are the same across all regions.
16
The Wealth Management segment includes the Trust division of Enterprise, the state tax credit brokerage activities, and Millennium. The Trust division provides estate planning, investment management, and retirement planning as well as consulting on management compensation, strategic planning and management succession issues. State tax credits are part of a fee initiative designed to augment the Companys wealth management segment and banking lines of business. Millennium operates life insurance advisory and brokerage operations serving life agents, banks, CPA firms, property & casualty groups, and financial advisors in 49 states.
The Corporate segments principal activities include the direct ownership of the Companys banking and non-banking subsidiaries and the issuance of debt and equity. Its principal source of liquidity is dividends from its subsidiaries and stock option exercises.
The financial information for each business segment reflects that information which is specifically identifiable or which is allocated based on an internal allocation method. There were no material intersegment revenues among the three segments. Management periodically makes changes to methods of assigning costs and income to its business segments to better reflect operating results. When appropriate, these changes are reflected in prior year information presented below.
17
Following are the financial results for the Companys operating segments.
Wealth | Corporate and | ||||||||||||||
(in thousands) | Banking | Management | Intercompany | Total | |||||||||||
Balance Sheet Information | At September 30, 2009 | ||||||||||||||
Portfolio loans, net | $ | 2,113,365 | $ | - | $ | - | $ | 2,113,365 | |||||||
Goodwill | - | 3,134 | - | 3,134 | |||||||||||
Intangibles, net | 1,759 | 932 | - | 2,691 | |||||||||||
Deposits | 1,871,392 | - | (17,761 | ) | 1,853,631 | ||||||||||
Borrowings | 362,445 | 44,165 | 82,581 | 489,191 | |||||||||||
Total assets | 2,441,519 | 57,513 | 19,593 | 2,518,625 | |||||||||||
At December 31, 2008 | |||||||||||||||
Wealth | Corporate and | ||||||||||||||
Banking | Management | Intercompany | Total | ||||||||||||
Portfolio loans, net | $ | 2,201,457 | $ | - | $ | - | $ | 2,201,457 | |||||||
Goodwill | 45,378 | 3,134 | - | 48,512 | |||||||||||
Intangibles, net | 2,126 | 1,378 | - | 3,504 | |||||||||||
Deposits | 1,818,514 | - | (25,730 | ) | 1,792,784 | ||||||||||
Borrowings | 360,349 | 35,077 | 82,581 | 478,007 | |||||||||||
Total assets | 2,427,934 | 48,775 | 17,058 | 2,493,767 | |||||||||||
Income Statement Information | Three months ended September 30, 2009 | ||||||||||||||
Net interest income (expense) | $ | 18,866 | $ | (314 | ) | $ | (1,167 | ) | $ | 17,385 | |||||
Provision for loan losses | 6,480 | - | - | 6,480 | |||||||||||
Noninterest income | 7,014 | 2,921 | 13 | 9,948 | |||||||||||
Noninterest expense | 10,149 | 2,736 | 1,094 | 13,979 | |||||||||||
Income (loss) before income tax expense | 9,251 | (129 | ) | (2,248 | ) | 6,874 | |||||||||
Income tax expense (benefit) | 3,456 | (100 | ) | (1,169 | ) | 2,187 | |||||||||
Net income (loss) | $ | 5,795 | $ | (29 | ) | $ | (1,079 | ) | $ | 4,687 | |||||
Three months ended September 30, 2008 | |||||||||||||||
Net interest income (expense) | $ | 17,817 | $ | (295 | ) | $ | (938 | ) | $ | 16,584 | |||||
Provision for loan losses | 3,007 | - | - | 3,007 | |||||||||||
Noninterest income | 4,393 | 3,233 | 14 | 7,640 | |||||||||||
Noninterest expense | 9,542 | 2,885 | 806 | 13,233 | |||||||||||
Goodwill impairment | - | 5,900 | - | 5,900 | |||||||||||
Income (loss) before income tax expense | 9,661 | (5,847 | ) | (1,730 | ) | 2,084 | |||||||||
Income tax expense (benefit) | 3,640 | (2,128 | ) | (630 | ) | 882 | |||||||||
Net income (loss) | $ | 6,021 | $ | (3,719 | ) | $ | (1,100 | ) | $ | 1,202 | |||||
Income Statement Information | Nine months ended September 30, 2009 | ||||||||||||||
Net interest income (expense) | $ | 56,211 | $ | (852 | ) | $ | (3,625 | ) | $ | 51,734 | |||||
Provision for loan losses | 32,012 | - | - | 32,012 | |||||||||||
Noninterest income | 11,127 | 8,504 | 29 | 19,660 | |||||||||||
Noninterest expense | 30,933 | 9,239 | 3,255 | 43,427 | |||||||||||
Goodwill impairment | 45,377 | - | - | 45,377 | |||||||||||
Income (loss) before income tax expense | (40,984 | ) | (1,587 | ) | (6,851 | ) | (49,422 | ) | |||||||
Income tax expense (benefit) | 1,572 | (732 | ) | (3,161 | ) | (2,321 | ) | ||||||||
Net loss | $ | (42,556 | ) | $ | (855 | ) | $ | (3,690 | ) | $ | (47,101 | ) | |||
Nine months ended September 30, 2008 | |||||||||||||||
Net interest income (expense) | $ | 53,056 | $ | (766 | ) | $ | (2,764 | ) | $ | 49,526 | |||||
Provision for loan losses | 10,214 | - | - | 10,214 | |||||||||||
Noninterest income | 7,927 | 9,483 | 211 | 17,621 | |||||||||||
Noninterest expense | 28,408 | 8,787 | 2,594 | 39,789 | |||||||||||
Goodwill impairment | - | 5,900 | - | 5,900 | |||||||||||
Income (loss) before income tax expense | 22,361 | (5,970 | ) | (5,147 | ) | 11,244 | |||||||||
Income tax expense (benefit) | 8,102 | (2,173 | ) | (1,874 | ) | 4,055 | |||||||||
Net income (loss) | $ | 14,259 | $ | (3,797 | ) | $ | (3,273 | ) | $ | 7,189 |
18
ITEM 2: MANAGEMENTS DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
Readers should note that in addition to the historical information contained herein, some of the information in this report contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements typically are identified with use of terms such as may, will, expect, anticipate, estimate, potential, could, and similar words, although some forward-looking statements are expressed differently. You should be aware that the Companys actual results could differ materially from those contained in the forward-looking statements due to a number of factors, including: burdens imposed by federal and state regulation, changes in accounting regulation or standards of banks; credit risk; exposure to general and local economic conditions; risks associated with rapid increase or decrease in prevailing interest rates; consolidation within the banking industry; competition from banks and other financial institutions; our ability to attract and retain relationship officers and other key personnel and technological developments; and other risks discussed in more detail in Item 1A: Risk Factors on our most recently filed Form 10-K, all of which could cause the Companys actual results to differ from those set forth in the forward-looking statements.
Readers are cautioned not to place undue reliance on our forward-looking statements, which reflect managements analysis only as of the date of the statements. The Company does not intend to publicly revise or update forward-looking statements to reflect events or circumstances that arise after the date of this report. Readers should carefully review all disclosures we file from time to time with the Securities and Exchange Commission which are available on our website at www.enterprisebank.com.
Introduction
The following discussion describes the significant changes to
the financial condition of the Company that have occurred during the first nine
months of 2009 compared to the financial condition as of December 31, 2008. In
addition, this discussion summarizes the significant factors affecting the
consolidated results of operations, liquidity and cash flows of the Company for
the three and nine months ended September 30, 2009 compared to the same periods
in 2008. This discussion should be read in conjunction with the accompanying
consolidated financial statements included in this report and our Annual Report
on Form 10-K for the year ended December 31, 2008.
Operating
Results
Net income for the quarter ended
September 30, 2009 was $4.7 million compared to $1.2 million for the same period
of 2008. After deducting dividends on preferred stock, the Company reported net
income of $0.31 per fully diluted share for the third quarter of 2009 compared
to net income of $0.09 per fully diluted share for the third quarter of 2008.
During a review of loan participation agreements, the Company determined that certain of its loan participation agreements contained language inconsistent with sale accounting treatment. The agreements provided us with the unilateral ability to repurchase participated loans at their outstanding loan balance plus accrued interest at any time. In effect, the repurchase option afforded us with effective control over the participated portion of the loan, which conflicts with sale accounting treatment.
In order to correct the error, we recorded the participated portion of such loans as portfolio loans, along with a secured borrowing liability (included in Other borrowings in the consolidated balance sheets) to finance the loans. We also recorded incremental interest income on the loans offset by incremental interest expense on the secured borrowing. Additional provisions for loan losses and the related income tax effect were also recorded. We have corrected the error by revising the prior period financial statements.
Under the terms of the agreements, the participating banks absorb credit losses, if any, on the participated portion of the loan. However, as secured borrowings on our consolidated financial statements, the reduction of the liability to the participating bank is recorded only upon legal defeasance of such liability. As a result, during the third quarter of 2009, we also recorded a $5.3 million pre-tax gain, or $0.26 per fully diluted share, from the extinguishment of debt resulting from the foreclosure of the collateral on one of our participated loans, which was carried net of provisions for loan losses totaling $5.3 million in previous periods.
In October 2009 the Company obtained amended agreements from substantially all of the participating banks that comply with sale accounting treatment. As a result, the Company expects to eliminate the participated loans, net of the allowance for losses, and the related liability from its consolidated balance sheet, and is expected to recognize an additional gain from the extinguishment of debt of approximately $1.1 million in the fourth quarter of 2009. The overall effect of these adjustments by December 31, 2009 is expected to be neutral to the Companys financial results and key ratios. For comparative purposes, the affected prior period results, excluding Tier 1 and Total Risk-based capital ratios, have been revised. The impact of the error on key ratios is presented below. The error is described in more detail in Note 1 Summary of Significant Accounting Policies.
19
As of | As of | ||||||||||||||||
September 30, 2009 | December 31, 2008 | ||||||||||||||||
Excluding | |||||||||||||||||
Loan | Loan | Loan | |||||||||||||||
Participation | Participations | As originally | Participations | ||||||||||||||
Impact | Impact | As reported | reported | Impact | As revised | ||||||||||||
Nonperforming loans to total loans | 2.38 | % | -0.16 | % | 2.22 | % | 1.50 | % | 0.11 | % | 1.61 | % | |||||
Nonperforming assets to total assets | 2.80 | % | -0.17 | % | 2.63 | % | 1.92 | % | 0.06 | % | 1.98 | % | |||||
Allowance for loan losses to total loans | 2.30 | % | -0.17 | % | 2.13 | % | 1.58 | % | -0.04 | % | 1.54 | % | |||||
Tangible common equity to tangible assets | 5.71 | % | -0.57 | % | 5.14 | % | 6.07 | % | -0.69 | % | 5.38 | % |
For the three months ended | For the nine months ended | ||||||||||||||||
September 30, 2009 | September 30, 2009 | ||||||||||||||||
Excluding | |||||||||||||||||
Loan | Loan | Loan | |||||||||||||||
Participation | Participations | As originally | Participations | ||||||||||||||
Impact | Impact | As reported | reported | Impact | As revised | ||||||||||||
Net interest rate margin (fully tax equivalent) | 3.26 | % | -0.29 | % | 2.97 | % | 3.33 | % | -0.30 | % | 3.03 | % | |||||
Net charge-offs to average loans (annualized) | 1.31 | % | -0.15 | % | 1.16 | % | 1.24 | % | 0.04 | % | 1.28 | % |
For the nine months ended September 30, 2009, the Company reported a net loss of $47.1 million, or $3.81 per fully diluted share, compared to net income of $7.2 million, or $0.56 per fully diluted share in the same period of 2008. The year-to-date net loss was attributable to a $45.4 million non-cash accounting charge to eliminate goodwill related to our Banking reporting unit and loan loss provision totaling $32.0 million in the first nine months of 2009 compared to $10.2 million in the same period of 2008.
The goodwill impairment charge is a non-cash accounting adjustment that did not reduce the Companys regulatory or tangible capital position, liquidity or cash flow and did not impact the Companys operations. The goodwill impairment charge was primarily driven by the deterioration in the general economic environment and the resulting decline in the Companys share price and market capitalization in the first quarter of 2009.
We are presenting operating earnings (loss) figures, which are not financial measures as defined under U.S. GAAP, because we believe adjusting our results to exclude loan loss provision expenses, impairment charges, special FDIC assessments and unusual gains or losses provides shareholders with a more comparable basis for evaluating our period-to-period operating results and financial performance. Below is a reconciliation of U.S. GAAP (loss) income before income taxes to operating earnings for all quarters of 2009 along with the one year ago quarter.
Our third quarter results reflect a continuation of several favorable trends established during the first half of the year. Our operating earnings, absent the unusually high provision expense and unusual charges and gains of the past few quarters, continue to grow. Third quarter operating earnings were up 4% over the second quarter and 7% over the first quarter. Liquidity also continues to improve. Core deposits continued to increase in the third quarter and have risen 13% since year-end.
For the Quarter Ended | |||||||||||||||
Sep 30, | Jun 30, | Mar 30, | Sep 30, | ||||||||||||
(In thousands) | 2009 | 2009 | 2009 | 2008 | |||||||||||
U.S. GAAP income (loss) before income tax | $ | 6,874 | $ | (2,077 | ) | $ | (54,219 | ) | $ | 2,084 | |||||
Goodwill impairment charge | - | - | 45,377 | 5,900 | |||||||||||
Sale of Kansas City nonstrategic branch/charter | - | - | - | (2,840 | ) | ||||||||||
Sale of other real estate | (86 | ) | 2 | (59 | ) | (242 | ) | ||||||||
Sale of securities | - | (636 | ) | (316 | ) | - | |||||||||
Retention payment | - | - | - | 125 | |||||||||||
Gain on extinguishment of debt | (5,326 | ) | - | - | - | ||||||||||
FDIC special assessment (included in Other noninterest expense) | (202 | ) | 1,100 | - | - | ||||||||||
Operating earnings (loss) before income tax | 1,260 | (1,611 | ) | (9,217 | ) | 5,027 | |||||||||
Provision for loan losses | 6,480 | 9,073 | 16,459 | 3,007 | |||||||||||
Operating earnings before income taxes and provision for loan losses | $ | 7,740 | $ | 7,462 | $ | 7,242 | $ | 8,034 |
20
Below are highlights of our Banking and Wealth Management segments. For more information on our segments, see Note 9 Segment Reporting.
Banking Segment
Wealth Management Segment
Fee income from the Wealth Management
segment, including results from state tax credit brokerage activity, totaled
$2.9 million in the third quarter of 2009, a decrease of $312,000, or 10%, from
the same quarter of 2008. On a year-to-date basis, fee income from the Wealth
Management segment, including results from state tax credit brokerage activity,
was $8.5 million, a $983,000, or 10%, decrease from the same period in 2008. See
Noninterest Income in this section for more information.
Net Interest Income
The Enterprise prime rate remained at
4.00% during the third quarter, and we continued to incorporate floors and
increase spreads on our new and renewing loans. We expect to experience
continued favorable repricing on maturing certificates of deposit.
Three months ended September 30,
2009 and 2008
Net interest income (on
a tax-equivalent basis) was $17.9 million for the three months ended September
30, 2009 compared to $16.8 million for the same period of 2008, an increase of
$1.1 million, or 6%. Total interest income decreased $0.9 million offset by a
decrease in total interest expense of $2.0 million.
Average interest-earning assets increased $205.3 million, or 9%, to $2.387 billion for the quarter ended September 30, 2009 compared to $2.183 billion for the quarter ended September 30, 2008. Loans increased $65.0 million, or 3%, to $2.123 billion. Investment securities increased $65.0 million, or 55%, to $182.7 million. Short-term investments, including cash balances at the Federal Reserve, increased $75.3 million to $80.9 million compared to $5.6 million in the same period of 2008. Interest income on loans increased $1.0 million from growth, but was offset by a decrease of $2.0 million due to the impact of lower rates, for a net decrease of $1.0 million versus the third quarter of 2008.
21
For the quarter ended September 30, 2009, average interest-bearing liabilities increased $119.8 million, or 6%, to $2.067 billion compared to $1.947 billion for the quarter ended September 30, 2008. The growth in interest-bearing liabilities resulted from a $176.5 million increase in core deposits, a $31.2 million decrease in net brokered certificates of deposit, and a $28.2 million increase in subordinated debentures, offset by a decrease of $53.7 million in borrowed funds including FHLB advances and fed funds purchased. For the third quarter of 2009, interest expense on interest-bearing liabilities increased $1.4 million due to growth; while the impact of declining rates decreased interest expense on interest-bearing liabilities by $3.3 million versus third quarter of 2008, for a net decrease of $1.9 million.
The tax-equivalent net interest rate margin was 2.97% for the third quarter of 2009 compared to 3.07% for the same period of 2008. The decline in the margin was due to sharply falling interest rates, increased levels of nonperforming assets, and a higher concentration of earnings assets at lower rates. Higher average levels of nonperforming loans reduced the net interest rate margin by approximately 0.13% in the third quarter of 2009 compared to a reduction of 0.07% in the third quarter of 2008. The net interest margin for the third quarter was 13 basis points lower than in the second quarter of 2009. The decrease in margin was a result of higher levels of short-term investments and debt and equity securities that offset the effects of improved loan yields and reduced costs of liabilities.
Nine months ended September 30,
2009 and 2008
Net interest income (on
a tax-equivalent basis) was $53.2 million for the nine months ended September
30, 2009 compared to $50.2 million for the same period of 2008, an increase of
$3.0 million, or 6%. Total interest income decreased $4.3 million and was offset
by a decrease in total interest expense of $7.3 million.
Average interest-earning assets increased $271.3 million, or 13%, to $2.348 billion for the nine months ended September 30, 2009 compared to $2.077 billion for the same period of 2008. Loans accounted for the majority of the growth, increasing by $216.9 million, or 11%, to $2.168 billion. Investments in debt and equity securities increased $31.7 million, or 28%, to $144.5 million. Short-term investments increased $22.8 million, from $12.1 million to $34.9 million.
For the nine months ended September 30, 2009, average interest-bearing liabilities increased $213.1 million, or 12%, to $2.052 billion compared to $1.839 billion for the same period of 2008. The growth in interest-bearing liabilities resulted primarily from increases to core time deposits and brokered deposits, offset by a decrease in money market balances.
The tax-equivalent net interest rate margin was 3.03% for the nine months ended September 30, 2009, compared to 3.23% for the same period of 2008. The reasons for the decline are similar to those described above.
22
Average Balance Sheet
The following table presents, for the
periods indicated, certain information related to our average interest-earning
assets and interest-bearing liabilities, as well as, the corresponding interest
rates earned and paid, all on a tax equivalent basis.
Three months ended September 30, | |||||||||||||||||||
2009 | 2008 | ||||||||||||||||||
Interest | Average | Interest | Average | ||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||
(in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||
Assets | |||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||
Taxable loans (1) | $ | 2,066,394 | $ | 27,872 | 5.35 | % | $ | 2,017,032 | $ | 29,420 | 5.80 | % | |||||||
Tax-exempt loans (2) | 56,586 | 1,380 | 9.68 | 40,938 | 951 | 9.24 | |||||||||||||
Total loans | 2,122,980 | 29,252 | 5.47 | 2,057,970 | 30,371 | 5.87 | |||||||||||||
Taxable investments in debt and equity securities | 182,149 | 1,526 | 3.32 | 116,930 | 1,393 | 4.74 | |||||||||||||
Non-taxable investments in debt and equity | |||||||||||||||||||
securities (2) | 569 | 9 | 6.28 | 766 | 12 | 6.23 | |||||||||||||
Short-term investments | 80,877 | 35 | 0.17 | 5,626 | 30 | 2.12 | |||||||||||||
Total securities and short-term investments | 263,595 | 1,570 | 2.36 | 123,322 | 1,435 | 4.63 | |||||||||||||
Total interest-earning assets | 2,386,575 | 30,822 | 5.12 | 2,181,292 | 31,806 | 5.80 | |||||||||||||
Non-interest-earning assets: | |||||||||||||||||||
Cash and due from banks | 16,868 | 38,282 | |||||||||||||||||
Other assets | 134,944 | 166,656 | |||||||||||||||||
Allowance for loan losses | (45,224 | ) | (27,547 | ) | |||||||||||||||
Total assets | $ | 2,493,163 | $ | 2,358,683 | |||||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||
Interest-bearing transaction accounts | $ | 119,315 | $ | 165 | 0.55 | % | $ | 118,455 | $ | 359 | 1.21 | % | |||||||
Money market accounts | 625,952 | 1,535 | 0.97 | 682,741 | 3,165 | 1.84 | |||||||||||||
Savings | 9,272 | 9 | 0.39 | 8,748 | 11 | 0.50 | |||||||||||||
Certificates of deposit | 820,825 | 5,892 | 2.85 | 620,145 | 6,229 | 4.00 | |||||||||||||
Total interest-bearing deposits | 1,575,364 | 7,601 | 1.91 | 1,430,089 | 9,764 | 2.72 | |||||||||||||
Subordinated debentures | 85,081 | 1,267 | 5.91 | 56,834 | 805 | 5.63 | |||||||||||||
Borrowed funds | 406,728 | 4,063 | 3.96 | 460,460 | 4,302 | 3.72 | |||||||||||||
Total interest-bearing liabilities | 2,067,173 | 12,931 | 2.48 | 1,947,383 | 14,871 | 3.04 | |||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||
Demand deposits | 250,866 | 215,309 | |||||||||||||||||
Other liabilities | 8,950 | 10,920 | |||||||||||||||||
Total liabilities | 2,326,989 | 2,173,612 | |||||||||||||||||
Shareholders' equity | 166,174 | 185,071 | |||||||||||||||||
Total liabilities & shareholders' equity | $ | 2,493,163 | $ | 2,358,683 | |||||||||||||||
Net interest income | $ | 17,891 | $ | 16,935 | |||||||||||||||
Net interest spread | 2.64 | % | 2.76 | % | |||||||||||||||
Net interest rate margin (3) | 2.97 | 3.09 |
(1) | Average balances include non-accrual loans. The income on such loans is included in interest but is recognized only upon receipt. Loan fees, net of amortization of deferred loan origination fees and costs, included in interest income are approximately $274,000 and $167,000 for the quarters ended September 30, 2009 and 2008, respectively. |
(2) | Non-taxable income is presented on a fully tax-equivalent basis using the combined statutory federal and state income tax in effect for the year. The tax-equivalent adjustments were $506,000 and $351,000 for the quarters ended September 30, 2009 and 2008, respectively. |
(3) | Net interest income divided by average total interest-earning assets. |
23
Nine months ended September 30, | |||||||||||||||||||
2009 | 2008 | ||||||||||||||||||
Interest | Average | Interest | Average | ||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||
(in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||
Assets | |||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||
Taxable loans (1) | $ | 2,109,542 | $ | 83,814 | 5.31 | % | $ | 1,913,527 | $ | 89,713 | 6.26 | % | |||||||
Tax-exempt loans (2) | 58,942 | 4,098 | 9.30 | 38,045 | 2,561 | 8.99 | |||||||||||||
Total loans | 2,168,484 | 87,912 | 5.42 | 1,951,572 | 92,274 | 6.32 | |||||||||||||
Taxable investments in debt and equity securities | 143,880 | 3,972 | 3.69 | 112,020 | 3,954 | 4.71 | |||||||||||||
Non-taxable investments in debt and equity | |||||||||||||||||||
securities (2) | 623 | 29 | 6.22 | 818 | 37 | 6.04 | |||||||||||||
Short-term investments | 34,926 | 71 | 0.27 | 12,145 | 251 | 2.76 | |||||||||||||
Total securities and short-term investments | 179,429 | 4,072 | 3.03 | 124,983 | 4,242 | 4.53 | |||||||||||||
Total interest-earning assets | 2,347,913 | 91,984 | 5.24 | 2,076,555 | 96,516 | 6.21 | |||||||||||||
Noninterest-earning assets: | |||||||||||||||||||
Cash and due from banks | 28,899 | 40,319 | |||||||||||||||||
Other assets | 146,357 | 158,364 | |||||||||||||||||
Allowance for loan losses | (42,117 | ) | (25,537 | ) | |||||||||||||||
Total assets | $ | 2,481,052 | $ | 2,249,701 | |||||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||
Interest-bearing transaction accounts | $ | 120,767 | $ | 507 | 0.56 | % | $ | 123,357 | 1,301 | 1.41 | % | ||||||||
Money market accounts | 626,454 | 4,558 | 0.97 | 691,854 | 11,288 | 2.18 | |||||||||||||
Savings | 9,239 | 27 | 0.39 | 10,164 | 47 | 0.62 | |||||||||||||
Certificates of deposit | 767,514 | 17,982 | 3.13 | 548,669 | 17,944 | 4.37 | |||||||||||||
Total interest-bearing deposits | 1,523,974 | 23,074 | 2.02 | 1,374,044 | 30,580 | 2.97 | |||||||||||||
Subordinated debentures | 85,081 | 3,928 | 6.17 | 56,816 | 2,551 | 6.00 | |||||||||||||
Borrowed funds | 443,183 | 11,744 | 3.54 | 408,272 | 12,912 | 4.22 | |||||||||||||
Total interest-bearing liabilities | 2,052,238 | 38,746 | 2.52 | 1,839,132 | 46,043 | 3.34 | |||||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||
Demand deposits | 240,148 | 218,270 | |||||||||||||||||
Other liabilities | 8,182 | 12,268 | |||||||||||||||||
Total liabilities | 2,300,568 | 2,069,670 | |||||||||||||||||
Shareholders' equity | 180,484 | 180,031 | |||||||||||||||||
Total liabilities & shareholders' equity | $ | 2,481,052 | $ | 2,249,701 | |||||||||||||||
Net interest income | $ | 53,238 | $ | 50,473 | |||||||||||||||
Net interest spread | 2.72 | % | 2.87 | % | |||||||||||||||
Net interest rate margin (3) | 3.03 | 3.25 |
(1) | Average balances include non-accrual loans. The income on such loans is included in interest but is recognized only upon receipt. Loan fees, net of amortization of deferred loan origination fees and costs, included in interest income are approximately $1,071,000 and $866,000 for the nine months ended September 30, 2009 and 2008, respectively. |
(2) | Non-taxable income is presented on a fully tax-equivalent basis using the combined statutory federal and state income tax in effect for the year. The tax-equivalent adjustments were $1,504,000 and $947,000 for the nine months ended September 30, 2009 and 2008, respectively. |
(3) | Net interest income divided by average total interest-earning assets. |
24
Rate/Volume
The following table sets forth, on a
tax-equivalent basis for the periods indicated, a summary of the changes in
interest income and interest expense resulting from changes in yield/rates and
volume.
2009 compared to 2008 | |||||||||||||||||||||||
3 month | 9 month | ||||||||||||||||||||||
Increase (decrease) due to | Increase (decrease) due to | ||||||||||||||||||||||
(in thousands) | Volume(1) | Rate(2) | Net | Volume(1) | Rate(2) | Net | |||||||||||||||||
Interest earned on: | |||||||||||||||||||||||
Taxable loans | $ | 728 | $ | (2,276 | ) | $ | (1,548 | ) | $ | 8,586 | $ | (14,485 | ) | $ | (5,899 | ) | |||||||
Nontaxable loans (3) | 382 | 47 | 429 | 1,448 | 89 | 1,537 | |||||||||||||||||
Taxable investments in debt | |||||||||||||||||||||||
and equity securities | 630 | (497 | ) | 133 | 983 | (965 | ) | 18 | |||||||||||||||
Nontaxable investments in debt | |||||||||||||||||||||||
and equity securities (3) | (3 | ) | - | (3 | ) | (9 | ) | 1 | (8 | ) | |||||||||||||
Short-term investments | 57 | (52 | ) | 5 | 184 | (364 | ) | (180 | ) | ||||||||||||||
Total interest-earning assets | $ | 1,794 | $ | (2,778 | ) | $ | (984 | ) | $ | 11,192 | $ | (15,724 | ) | $ | (4,532 | ) | |||||||
Interest paid on: | |||||||||||||||||||||||
Interest-bearing transaction accounts | $ | 3 | $ | (197 | ) | $ | (194 | ) | $ | (26 | ) | $ | (768 | ) | $ | (794 | ) | ||||||
Money market accounts | (244 | ) | (1,386 | ) | (1,630 | ) | (981 | ) | (5,749 | ) | (6,730 | ) | |||||||||||
Savings | 1 | (3 | ) | (2 | ) | (4 | ) | (16 | ) | (20 | ) | ||||||||||||
Certificates of deposit | 1,723 | (2,060 | ) | (337 | ) | 5,958 | (5,920 | ) | 38 | ||||||||||||||
Subordinated debentures | 421 | 41 | 462 | 1,301 | 76 | 1,377 | |||||||||||||||||
Borrowed funds | (517 | ) | 278 | (239 | ) | 1,037 | (2,205 | ) | (1,168 | ) | |||||||||||||
Total interest-bearing liabilities | 1,387 | (3,327 | ) | (1,940 | ) | 7,285 | (14,582 | ) | (7,297 | ) | |||||||||||||
Net interest income | $ | 407 | $ | 549 | $ | 956 | $ | 3,907 | $ | (1,142 | ) | $ | 2,765 |
(1) | Change in volume multiplied by yield/rate of prior period. |
(2) | Change in yield/rate multiplied by volume of prior period. |
(3) | Nontaxable income is presented on
a fully tax-equivalent basis using the combined statutory federal and
state income tax rate in effect for each year. NOTE: The change in interest due to both rate and volume has been allocated to rate and volume changes in proportion to the relationship of the absolute dollar amounts of the change in each. |
Provision for Loan Losses and Nonperforming Assets
The provision for loan losses in the third quarter of 2009 was $6.5 million compared to $9.1 million in the second quarter of 2009 and $3.0 million in the third quarter of 2008. The lower loan loss provision in the third quarter compared to second quarter is due to fewer risk rating downgrades and a leveling off of nonperforming loans. The allowance for loan losses as a percentage of total loans was 2.13% at September 30, 2009 compared to 1.54% at December 31, 2008 and 1.34% at September 30, 2008. Management believes that the allowance for loan losses is adequate.
For the third quarter of 2009, the Company recorded net charge-offs of $6.2 million, or 1.16%, of average portfolio loans on an annualized basis, compared to $6.5 million, or 1.22%, for the second quarter of 2009 and $1.1 million, or 0.22%, for the third quarter of 2008. Approximately 64% of the charge-offs in the third quarter of 2009 were related to residential real estate loans, 34% related to commercial real estate loans and less than 2% related to commercial and industrial loans.
At September 30, 2009, nonperforming loans were $47.0 million, or 2.22%, of total loans. This compares to $35.5 million, or 1.61%, at December 31, 2008 and $31.9 million, or 1.50%, at September 30, 2008. The $47.0 million balance is comprised of approximately 32 relationships with the largest being a $7.8 million loan secured by a retail strip center. Seven relationships comprise more than 50% of the nonperforming loans. Approximately 54% of the nonperforming loans are located in the Kansas City region, which we believe has encountered a more difficult residential sale environment. As previously noted, because Kansas is a judicial foreclosure state, all foreclosures must be processed through the Kansas state courts. Until the court confirms that the nonperforming loan is in default, we can take no action against the borrower or foreclose on the property. Due to this process, it takes approximately one year for us to foreclose on real estate secured collateral located in the State of Kansas.
25
Nonperforming loans (NPL) at by industry segment were:
September 30, 2009 | June 30, 2009 | December 31, 2008 | ||||||||||||||||
% of | % of | % of | ||||||||||||||||
NPL | Total | NPL | Total | NPL | Total | |||||||||||||
Commercial Real Estate | $ | 19.5 | 41.5 | % | $ | 28.9 | 52.8 | % | $ | 21.9 | 61.8 | % | ||||||
Residential Construction/Land | ||||||||||||||||||
Acquisition and Development | 24.6 | 52.4 | % | 23.6 | 43.2 | % | 11.8 | 33.3 | % | |||||||||
Commercial and Industrial | 2.9 | 6.1 | % | 2.2 | 4.0 | % | 1.7 | 4.7 | % | |||||||||
Other | -- | -- | -- | -- | 0.1 | 0.2 | % | |||||||||||
$ | 47.0 | 100.0 | % | $ | 54.7 | 100.0 | % | $ | 35.5 | 100.0 | % |
Other real estate was $19.3 million at September 30, 2009 compared to $13.9 million at December 31, 2008. The following table summarizes the changes in Other real estate since December 31, 2008.
2009 | |||||||||||||||
3rd Quarter | 2nd Quarter | 1st Quarter | Year-to-date | ||||||||||||
Other real estate at beginning of period | $ | 16,053 | $ | 13,251 | $ | 13,868 | $ | 13,868 | |||||||
Additions and expenses capitalized | |||||||||||||||
to prepare property for sale | 9,915 | 11,788 | 1,155 | 22,858 | |||||||||||
Writedowns in fair value | (688 | ) | (506 | ) | (608 | ) | (1,802 | ) | |||||||
Sales | (6,007 | ) | (8,480 | ) | (1,164 | ) | (15,651 | ) | |||||||
Other real estate at end of period | $ | 19,273 | $ | 16,053 | $ | 13,251 | $ | 19,273 |
Residential lots and completed homes represented 34% of the Other real estate at September 30, 2009. Of the total Other real estate, 77%, or 25 properties, are located in the Kansas City region and 23%, or 14 properties, are located in the St. Louis region.
Included in the third quarter additions are a $5.0 million medical office building, a $1.9 million retail center, and a $1.2 million retail center. The majority of the Other real estate added in the third quarter were primarily Kansas-based properties.
Since December 31, 2008, we have recorded $1.8 million of fair value declines on 20 properties held in Other real estate. The decline in fair value on these properties was recorded to Other expenses in the 2009 consolidated statement of operations.
While we are encouraged by trends in our nonperforming assets, we expect nonperforming asset levels to remain elevated. Our nonperforming credits continue to be concentrated in residential and commercial real estate segments and those areas remain stressed with persistent downward pressure on valuations. We continue to monitor our loan portfolio for signs of credit weakness in segments other than real estate. Thus far, our commercial and industrial portfolio has shown no significant signs of deterioration. While we have no significant nonperforming assets or past due loans in this sector, certain segments of the commercial and industrial portfolio may be adversely affected should the current economic recession continue for a protracted period of time.
26
The following table summarizes changes in the allowance for loan losses arising from loans charged off and recoveries on loans previously charged off, by loan category, and additions to the allowance charged to expense.
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Allowance at beginning of period | $ | 44,768 | $ | 26,684 | $ | 33,808 | $ | 22,584 | ||||||||
Reduction of allowance from sale of charter | - | (50 | ) | - | (50 | ) | ||||||||||
Loans charged off: | ||||||||||||||||
Commercial and industrial | 189 | 89 | 2,655 | 121 | ||||||||||||
Real estate: | ||||||||||||||||
Commercial | 2,170 | 497 | 7,604 | 832 | ||||||||||||
Construction | 2,418 | 506 | 7,535 | 1,530 | ||||||||||||
Residential | 1,928 | 66 | 3,571 | 1,998 | ||||||||||||
Consumer and other | - | (2 | ) | 43 | 11 | |||||||||||
Total loans charged off | 6,705 | 1,156 | 21,408 | 4,492 | ||||||||||||
Recoveries of loans previously charged off: | ||||||||||||||||
Commercial and industrial | 30 | 7 | 35 | 57 | ||||||||||||
Real estate: | ||||||||||||||||
Commercial | 96 | - | 162 | - | ||||||||||||
Construction | 2 | 25 | 5 | 152 | ||||||||||||
Residential | 347 | - | 393 | 43 | ||||||||||||
Consumer and other | 1 | - | 12 | 9 | ||||||||||||
Total recoveries of loans | 476 | 32 | 607 | 261 | ||||||||||||
Net loan chargeoffs | 6,229 | 1,124 | 20,801 | 4,231 | ||||||||||||
Provision for loan losses | 6,480 | 3,007 | 32,012 | 10,214 | ||||||||||||
Allowance at end of period | $ | 45,019 | $ | 28,517 | $ | 45,019 | $ | 28,517 | ||||||||
Average loans | $ | 2,122,980 | $ | 2,057,970 | $ | 2,168,484 | $ | 1,951,572 | ||||||||
Total portfolio loans | 2,113,365 | 2,124,255 | 2,113,365 | 2,124,255 | ||||||||||||
Nonperforming loans | 46,982 | 31,898 | 46,982 | 31,898 | ||||||||||||
Net chargeoffs to average loans (annualized) | 1.16 | % | 0.22 | % | 1.28 | % | 0.29 | % | ||||||||
Allowance for loan losses to loans | 2.13 | 1.34 | 2.13 | 1.34 |
The following table presents the categories of nonperforming assets and other ratios as of the dates indicated.
September 30 | December 31 | ||||||
(in thousands) | 2009 | 2008 | |||||
Non-accrual loans | $ | 46,982 | $ | 35,487 | |||
Loans past due 90 days or more | |||||||
and still accruing interest | - | - | |||||
Restructured loans | - | - | |||||
Total nonperforming loans | 46,982 | 35,487 | |||||
Foreclosed property | 19,273 | 13,868 | |||||
Total nonperforming assets | $ | 66,255 | $ | 49,355 | |||
Total assets | $ | 2,518,625 | $ | 2,493,767 | |||
Total loans | 2,113,365 | 2,201,457 | |||||
Total loans plus foreclosed property | 2,132,638 | 2,215,325 | |||||
Nonperforming loans to total loans | 2.22 | % | 1.61 | % | |||
Nonperforming assets to total loans plus | |||||||
foreclosed property | 3.11 | 2.23 | |||||
Nonperforming assets to total assets | 2.63 | 1.98 | |||||
Allowance for loan losses to nonperforming loan | 96.00 | % | 95.00 | % |
27
Noninterest Income
Noninterest income was $9.9 million for
the three months ended September 30, 2009, an increase of $2.3 million or 30%,
compared to the same period in 2008. The increase is primarily due to the $5.3
million pre-tax gain from the extinguishment of debt during the third quarter of
2009. See Note 1 Summary of Significant Accounting Policies for more
information. The 2008 results include a $2.8 million pre-tax gain on the sale of
the Great American charter along with the Desoto Kansas branch. Excluding these
amounts, noninterest income decreased $177,000 or 4%. The decrease is mainly due
to lower Wealth Management revenues offset by gains from the state tax credit
activities.
For the nine months ended September 30, 2009, noninterest income increased $2.0 million, or 12%, from the same period in 2008. The 2008 results include a $3.4 million pre-tax gain on the sale of branches. Excluding this amount, and the pre-tax gain from the extinguishment of debt, noninterest income increased $115,000 or 1% in 2009.
28
Extinguishment of debt For the quarter ended September 30, 2009 we recorded a $5.3 million pre-tax gain from the extinguishment of debt resulting from the foreclosure of one of our participated loans. See Note 1 Summary of Significant Accounting Policies for more information on the accounting treatment of the loan participations.
Noninterest Expense
Noninterest expense decreased $5.2
million or 27%, for the three months ended September 30, 2009 compared to the
same period in 2008. The decrease is primarily due to a $5.9 million goodwill
impairment charge associated with Millennium in the third quarter of 2008.
Excluding the goodwill impairment charge, noninterest expenses increased
$746,000, or 6%, compared to third quarter of 2008. The increase is primarily
due to a $927,000 increase from Loan legal and other real estate expenses
related to nonperforming assets. This increase was offset by a $375,000 decrease
in salaries and benefits due to staff reductions and lower producer compensation
in Millennium.
For the nine months ended September 30, 2009, noninterest expense increased $43.1 million or 94% from prior year. The increase is due to $45.4 million and $5.9 million of impairment charges related to the banking segment and Millennium, respectively.
Excluding the goodwill impairment charges, noninterest expenses were $43.4 million during the nine months ended September 30, 2009, an increase of $3.6 million, or 9%, from the same period in 2008. The year-over-year increase includes additional FDIC premiums of $2.2 million due to the FDIC special assessment and newly implemented rate structure and $2.9 million of legal and other real estate expenses related to nonperforming assets. These increases are offset by a $1.9 million decrease in salaries and benefits due to staff reductions and reduced incentive compensation.
For the three and nine months ended September 30, 2009, increases in Occupancy expenses were primarily due to expenses related to a new Wealth Management location which was occupied in the fourth quarter of 2008.
For the nine months ended September 30, 2009, Amortization of intangibles decreased $288,000 due to a lower carrying value on the customer related intangible that resulted from the Millennium impairment charge in the fourth quarter of 2008.
The Companys efficiency ratio in the third quarter of 2009 was 51% compared to 79% in the third quarter of 2008. Absent the gain on extinguishment of debt in the third quarter of 2009 and the branch sale gain and impairment charges in the third quarter of 2008, the efficiency ratio was 64% and 62%, respectively. For the nine months ended September 30, 2009 and 2008, the efficiency ratio is 124% and 68%, respectively. Absent the gain on extinguishment of debt in 2009 and the branch sale gains and impairment charges in 2008, the year-to-date efficiency ratio was 66% and 72%, respectively.
On September 29, 2009, the FDIC announced that at on December 29, 2009, insured institutions will be required to prepay their estimated quarterly risk-based assessments for the fourth quarter of 2009 and for all of 2010, 2011 and 2012. We expect the prepayment amount will be approximately $11.0 million. To account for the prepayments, the entire amount of the prepaid FDIC assessment will be recorded as an asset (prepaid expense) on December 29, 2009 and expensed over the subsequent three years.
Income Taxes
Generally, the provision for income taxes is determined by
applying an estimated annual effective income tax rate to income before income
taxes. The rate is based on the most recent annualized forecast of pretax
income, permanent book versus tax differences and tax credits. However, when a
reliable estimate of the annual effective tax rate cannot be made, the actual
effective tax rate for the year-to-date period may be used. In the third quarter
of 2009, the Company concluded that minor changes in the Companys 2009
estimated pre-tax results and projected permanent items produced significant
variability in the estimated annual effective tax rate, and thus, the estimated
rate may not be reliable. Accordingly, the Company has determined that the
actual effective tax rate for the year-to-date period is the best estimate of
the effective tax rate. We re-evaluate the combined federal and state income tax
rates each quarter. Therefore, the current projected effective tax rate for the
entire year may change.
For the three months ended September 30, 2009, the Companys income tax expense, which includes both federal and state taxes, was $2.2 million compared to $882,000 for the same period in 2008. For the nine months ended September 30, 2009, the income tax benefit was $2.3 million compared to an income tax expense of $4.1 million for the same period in 2008. The combined federal and state effective income tax rates for the three and nine months ended September 30, 2009 were 31.8% and 4.7%, respectively, compared to 42.3% and 36.1% for the same periods in 2008. Our income tax provision in the first nine months of 2009 reflects the impact of the $45.4 million goodwill impairment charge, which is not tax deductible. The change in the effective tax rate year over year is primarily the result of the nondeductible goodwill impairment charge and other permanent differences related to tax exempt interest and federal tax credits.
29
The Company recognizes deferred tax assets only to the extent that they are expected to be used to reduce amounts that have been paid or will be paid to tax authorities. Management has determined, based on all positive and negative evidence, that the Companys deferred tax asset at September 30, 2009 is more likely-than-not-to be realized, and accordingly, no valuation allowance has been recorded.
Liquidity and Capital
Resources
Liquidity management
Increasing our liquidity position is
a key initiative for us during 2009. The objective of liquidity management is to
ensure the Company has the ability to generate sufficient cash or cash
equivalents in a timely and cost-effective manner to meet its commitments as
they become due. Funds are available from a number of sources, such as from the
core deposit base and from loans and securities repayments and maturities.
Additionally, liquidity is provided from sales of the securities portfolio,
lines of credit with major banks, the Federal Reserve and the FHLB, the ability
to acquire brokered deposits and the ability to sell loan participations to
other banks.
The Companys liquidity management framework includes measurement of several key elements, such as the loan to deposit ratio, volatile liabilities as a percentage of long-term earning assets, and liquid assets plus availability on secured lines as a percentage of certain liabilities. The Companys liquidity framework also incorporates contingency planning to assess the nature and volatility of funding sources and to determine alternatives to these sources. Strong capital ratios, credit quality and core earnings are essential to retaining cost-effective access to the wholesale funding markets. Deterioration in any of these factors could have an impact on the Companys ability to access these funding sources and, as a result, these factors are monitored on an ongoing basis as part of the liquidity management process.
While core deposits and loan and investment repayments are principal sources of liquidity, funding diversification is another key element of liquidity management. Diversity is achieved by strategically varying depositor types, terms, funding markets, and instruments.
Parent Company
liquidity
The parent companys liquidity
is managed to provide the funds necessary to pay dividends to shareholders,
service debt, invest in subsidiaries as necessary, and satisfy other operating
requirements. The parent companys primary funding sources to meet its liquidity
requirements are dividends and other payments from subsidiaries and proceeds
from the issuance of equity (i.e. stock option exercises).
In December 2008, the Company was approved by the U.S. Treasury for a $62.0 million Capital Purchase Program investment. At the same time, the Company had the opportunity to privately place a Convertible Trust Preferred Security offering. As a result, the Company decided to take advantage of both the private and public capital sources.
On December 12, 2008, we completed a private placement of $25.0 million in Convertible Trust Preferred Securities that qualify as Tier II regulatory capital until they would convert to EFSC common stock. We also received $35.0 million from the U.S. Treasury under the Capital Purchase Program on December 19, 2008.
As of December 31, 2008, $20.0 million of the capital funds were used to pay off the Companys line of credit and term loan. Our line of credit with a major bank was closed during the first quarter of 2009. In December 2008, we also injected $18.0 million into Enterprise to support continued loan growth and bolster its capital ratios.
As of September 30, 2009, the Company had $82.6 million of outstanding subordinated debentures as part of nine Trust Preferred Securities Pools. These securities are classified as debt but are included in regulatory capital and the related interest expense is tax-deductible, which makes them a very attractive source of funding. Management believes our current level of cash at the holding company of approximately $17.0 million will be sufficient to meet all projected cash needs in 2009.
On June 17, 2009, the Company filed a Shelf Registration statement on Form S-3 for up to $35 million of certain types of our securities. Proceeds from an offering would be used for capital expenditures, repayment or refinancing of indebtedness or other securities from time to time, working capital, to make acquisitions, or for general corporate purposes. The Registration became effective on July 1, 2009. We are sensitive to the dilution a stock offering may have on our shareholders and therefore, are carefully monitoring the equity markets.
30
Enterprise liquidity
Enterprise is subject to State and FDIC
regulations, which among other things may limit its ability to pay dividends or
transfer funds to the parent Company. Accordingly, consolidated cash flows as
presented in the consolidated statements of cash flows may not represent cash
immediately available for the payment of cash dividends to the Companys
shareholders or for other cash needs.
During the third quarter of 2009, we continued to strengthen our liquidity position. Core deposit balances increased $122.8 million, including $94.9 million in certificates of deposit, both from the CDARS program and our own CDs. Loan balances declined $21.0 million as loan clients continued using their cash to paydown outstanding loans. The increase in core deposits along with the reduced loan funding requirements enabled us to reduce brokered time deposits by $28.5 million and short-term borrowings by $22.2 million. In addition, we increased our investment portfolio by $42.0 million and increased cash reserves by $48.0 million.
Enterprise has a variety of funding sources available to increase financial flexibility. In addition to amounts currently borrowed, at September 30, 2009, Enterprise could borrow an additional $121.7 million from the FHLB of Des Moines under blanket loan pledges and an additional $290.6 million from the Federal Reserve Bank under a pledged loan agreement. Enterprise has unsecured federal funds lines with three correspondent banks totaling $30.0 million at September 30, 2009.
As of September 30, 2009, of the $197.5 million of the securities available for sale, $64.1 million was pledged as collateral for public deposits, treasury, tax and loan notes, and other requirements. The remaining $133.4 million could be pledged or sold to enhance liquidity, if necessary.
In July 2008, Enterprise joined the Certificate of Deposit Account Registry Service, or CDARS, which allows us to provide our customers with access to additional levels of FDIC insurance coverage. The Company considers the reciprocal deposits placed through the CDARS program as core funding and does not report the balances as brokered sources in its internal or external financial reports. As of September 30, 2009, the Bank had $133.0 million of reciprocal CDARS deposits outstanding. In addition to the reciprocal deposits available through CDARS, we also have access to the one-way buy program, which allows us to bid on the excess deposits of other CDARS member banks. The Company will report any outstanding one-way buy funds as brokered funds in its internal and external financial reports. At September 30, 2009, we had no outstanding one-way buy deposits.
Finally, because the bank is well-capitalized, it has the ability to sell certificates of deposit through various national or regional brokerage firms, if needed. At September 30, 2009, we had $207.6 million of brokered certificates of deposit outstanding compared to $336.0 million outstanding at December 31, 2008, a decrease of $128.4 million.
Over the normal course of business, the Company enters into certain forms of off-balance sheet transactions, including unfunded loan commitments and letters of credit. These transactions are managed through the Companys various risk management processes. Management considers both on-balance sheet and off-balance sheet transactions in its evaluation of the Companys liquidity. The Company has $468.0 million in unused loan commitments as of September 30, 2009. While this commitment level would be difficult to fund given the Companys current liquidity resources, the nature of these commitments is such that the likelihood of funding them is low.
Regulatory capital
The Company and its bank affiliate
are subject to various regulatory capital requirements administered by the
Federal banking agencies. Failure to meet minimum capital requirements can
initiate certain mandatory and possible additional discretionary actions by
regulators that, if undertaken, could have a direct material effect on the
financial statements. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Company and its bank affiliate must
meet specific capital guidelines that involve quantitative measures of assets,
liabilities, and certain off-balance-sheet items as calculated under regulatory
accounting practices. The banking affiliates capital amounts and classification
are also subject to qualitative judgments by the regulators about components,
risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and its banking affiliate to maintain minimum amounts and ratios (set forth in the following table) of total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. To be categorized as well capitalized, banks must maintain minimum total risk-based (10%), Tier 1 risk-based (6%) and Tier 1 leverage ratios (5%). Management believes, as of September 30, 2009 and December 31, 2008, that the Company and its banking affiliates meet all capital adequacy requirements to which they are subject.
31
The following table summarizes the Companys risk-based capital and leverage ratios at the dates indicated:
At Sept 30 | At December 31 | ||||||
(Dollars in thousands) | 2009 | 2008 | |||||
Tier I capital to risk weighted assets | 7.54 | % | 8.89 | % | |||
Total capital to risk weighted assets | 11.87 | % | 12.81 | % | |||
Leverage ratio (Tier I capital to average assets) | 6.97 | % | 8.67 | % | |||
Tangible common equity to tangible assets | 5.14 | % | 6.07 | % | |||
Tier I capital | $ | 171,481 | $ | 190,254 | |||
Total risk-based capital | $ | 269,926 | $ | 273,977 |
Critical Accounting Policies
The impact and any associated risks
related to the Companys critical accounting policies on business operations are
discussed throughout Managements Discussion and Analysis of Financial
Condition and Results of Operations, where such policies affect our reported
and expected financial results. For a detailed discussion on the application of
these and other accounting policies, see the Companys Annual Report on Form
10-K for the year ended December 31, 2008.
The Companys consolidated financial position reflects material amounts of assets and liabilities that are measured at fair value. Securities available for sale and state tax credits held for sale are carried at fair value. The fair value of securities available for sale is based upon measurements from an independent pricing service, including dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data and other information. Fair value of state tax credits held for sale is determined using an internal valuation model with observable market data inputs. Considerable judgment may be required in determining the assumptions used in certain pricing models, including interest rate, credit risk and liquidity risk assumptions. Changes in these assumptions may have a significant effect on values.
New Accounting Standards
In June 2009, the FASB issued Accounting
Standards Codification (ASC) 860 Transfers
and Servicing (formerly FASB No. 166,
Accounting for Transfers of Financial Assets
an amendment of FASB Statement No. 140) which
requires additional information regarding transfers of financial assets,
including securitization transactions, and where companies have continuing
exposure to the risks related to transferred financial assets. This standard
eliminates the concept of a qualifying special-purpose entity, changes the
requirements for derecognizing financial assets, and requires additional
disclosures. It is effective for fiscal years beginning after November 15, 2009.
We are currently evaluating the impact that the adoption of this standard will
have on our financial position, results of operations, cash flows or
disclosures.
In June 2009, the FASB issued FASB No. 167, Amendments to FASB Interpretation No. 46(R) (FASB 167) which has not yet been codified in the ASC. FASB 167 amends Interpretation No. 46(R) to require ongoing reassessments of whether an enterprise is the primary beneficiary of a variable interest entity. Additionally, FASB 167 requires enhanced disclosures that will provide users of financial statements with more transparent information about an enterprises involvement in variable interest entities. FASB 167 is effective for fiscal years beginning after November 15, 2009. We are currently evaluating the impact that the adoption of FASB 167 will have on our financial position, results of operations, cash flows or disclosures.
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The disclosures set forth in this item are qualified by the section captioned Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995 included in Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations of this report and other cautionary statements set forth elsewhere in this report.
Market risk arises from exposure to changes in interest rates and other relevant market rate or price risk. The Company faces market risk in the form of interest rate risk through transactions other than trading activities. Market risk from these activities, in the form of interest rate risk, is measured and managed through a number of methods. The Company uses financial modeling techniques to measure interest rate risk. These techniques measure the sensitivity of future earnings due to changing interest rate environments. Guidelines established by the Asset/Liability Management Committees and approved by the Companys Board of Directors are used to monitor exposure of earnings at risk. General interest rate movements are used to develop sensitivity as the Company feels it has no primary exposure to a specific point on the yield curve. These limits are based on the Companys exposure to a 100 basis points and 200 basis points immediate and sustained parallel rate move, either upward or downward.
32
Interest rate simulations for September 30, 2009 demonstrate that a rising rate environment will initially have a negative impact on net interest income because the Enterprise prime rate is set higher than the market prime rate and will not increase with the cost of our deposits and other interest-bearing liabilities.
The following table represents the Companys estimated interest rate sensitivity and periodic and cumulative gap positions calculated as of September 30, 2009.
Beyond | |||||||||||||||||||||||
5 years | |||||||||||||||||||||||
or no stated | |||||||||||||||||||||||
(in thousands) | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | maturity | Total | ||||||||||||||||
Interest-Earning Assets | |||||||||||||||||||||||
Securities available for sale | $ | 70,790 | $ | 39,308 | $ | 24,090 | $ | 10,520 | $ | 787 | $ | 52,026 | $ | 197,521 | |||||||||
Other investments | - | - | - | - | 13,548 | 13,548 | |||||||||||||||||
Interest-bearing deposits | 82,651 | - | - | - | - | - | 82,651 | ||||||||||||||||
Federal funds sold | 1,771 | - | - | - | - | - | 1,771 | ||||||||||||||||
Loans (1) | 1,476,673 | 203,065 | 135,952 | 199,357 | 5,373 | 92,945 | 2,113,365 | ||||||||||||||||
Loans held for sale | 2,130 | - | - | - | - | - | 2,130 | ||||||||||||||||
Total interest-earning assets | $ | 1,634,015 | $ | 242,373 | $ | 160,042 | $ | 209,877 | $ | 6,160 | $ | 158,519 | $ | 2,410,986 | |||||||||
Interest-Bearing Liabilities | |||||||||||||||||||||||
Savings, NOW and Money market deposits | $ | 757,542 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 757,542 | |||||||||
Certificates of deposit | 634,083 | 147,700 | 28,526 | 13,760 | 96 | 14,023 | 838,188 | ||||||||||||||||
Subordinated debentures | 32,064 | 10,310 | 14,433 | - | 28,274 | - | 85,081 | ||||||||||||||||
Other borrowings | 351,156 | 20,396 | 22,096 | 87 | 7 | 10,368 | 404,110 | ||||||||||||||||
Total interest-bearing liabilities | $ | 1,774,845 | $ | 178,406 | $ | 65,055 | $ | 13,847 | $ | 28,377 | $ | 24,391 | $ | 2,084,921 | |||||||||
Interest-sensitivity GAP | |||||||||||||||||||||||
GAP by period | $ | (140,830 | ) | $ | 63,967 | $ | 94,987 | $ | 196,030 | $ | (22,217 | ) | $ | 134,128 | $ | 326,065 | |||||||
Cumulative GAP | $ | (140,830 | ) | $ | (76,863 | ) | $ | 18,124 | $ | 214,154 | $ | 191,937 | $ | 326,065 | $ | 326,065 | |||||||
Ratio of interest-earning assets to | |||||||||||||||||||||||
interest-bearing liabilities | |||||||||||||||||||||||
Periodic | 0.92 | 1.36 | 2.46 | 15.16 | 0.22 | 6.50 | 1.16 | ||||||||||||||||
Cumulative GAP as of September 30, 2009 | 0.92 | 0.96 | 1.01 | 1.11 | 1.09 | 1.16 | 1.16 |
(1) Adjusted for the impact of the interest rate swaps.
33
ITEM 4: CONTROLS AND PROCEDURES
As of September 30, 2009, under the supervision and with the participation of the Companys Chief Executive Officer (CEO) and the Chief Financial Officer (CFO), management has evaluated the effectiveness of the design and operation of the Companys disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based on that evaluation, the CEO and CFO concluded that the Companys disclosure controls and procedures were effective as of September 30, 2009, to ensure that information required to be disclosed in the Companys periodic SEC filings is processed, recorded, summarized and reported when required. There were no changes during the period covered by this Quarterly Report on Form 10-Q in the Companys internal controls that have materially affected, or are reasonably likely to materially affect, those controls.
PART II OTHER INFORMATION
ITEM 6: EXHIBITS
Exhibit | ||||
Number | Description | |||
Registrant herby agrees to furnish to the Commission, upon request, the instruments defining the rights of holders of each issue of long-term debt of Registrant and its consolidated subsidiaries. | ||||
*31.1 | Chief Executive Officers Certification required by Rule 13(a)-14(a). | |||
*31.2 | Chief Financial Officers Certification required by Rule 13(a)-14(a). | |||
**32.1 | Chief Executive Officer Certification pursuant to 18 U.S.C. § 1350, as adopted pursuant to section § 906 of the Sarbanes-Oxley Act of 2002. | |||
**32.2 | Chief Financial Officer Certification pursuant to 18 U.S.C. § 1350, as adopted pursuant to section § 906 of the Sarbanes-Oxley Act of 2002. |
* Filed herewith
** Furnished herewith. Notwithstanding any incorporation of this Quarterly Statement on Form 10-Q in any other filing by the Registrant, Exhibits furnished herewith and designated with two (**) shall not be deemed incorporated by reference to any other filing unless specifically otherwise set forth herein.
34
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Clayton, State of Missouri on the day of November 6, 2009.
ENTERPRISE FINANCIAL SERVICES CORP | |||
By: | /s/ Peter F. Benoist | ||
Peter F. Benoist | |||
Chief Executive Officer | |||
By: | /s/ Frank H. Sanfilippo | ||
Frank H. Sanfilippo | |||
Chief Financial Officer |
35