Form 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2010
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 0-14289
GREEN BANKSHARES, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Tennessee
|
|
62-1222567 |
|
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
100 North Main Street, Greeneville, Tennessee
|
|
37743-4992 |
|
|
|
(Address of principle executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code: (423) 639-5111
N/A
(Former name, former address and former fiscal year, if changed since last report)
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 (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. YES þ NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§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 o NO o
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 the definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act.
|
|
|
|
|
|
|
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 o NO þ
As of August 6, 2010, the number of shares outstanding of the issuers common stock was:
13,192,110.
GREEN BANKSHARES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2010 and December 31, 2009
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009* |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
206,412 |
|
|
$ |
206,701 |
|
Federal funds sold |
|
|
1,743 |
|
|
|
3,793 |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
208,155 |
|
|
|
210,494 |
|
Interest earning deposits in other banks |
|
|
1,000 |
|
|
|
11,000 |
|
Securities available for sale |
|
|
176,121 |
|
|
|
147,724 |
|
Securities held to maturity (with a market value of $625 and $638) |
|
|
616 |
|
|
|
626 |
|
Loans held for sale |
|
|
830 |
|
|
|
1,533 |
|
Loans, net of unearned interest |
|
|
1,928,174 |
|
|
|
2,043,807 |
|
Allowance for loan losses |
|
|
(50,049 |
) |
|
|
(50,161 |
) |
Other real estate owned and repossessed assets |
|
|
76,932 |
|
|
|
57,168 |
|
Premises and equipment, net |
|
|
80,437 |
|
|
|
81,818 |
|
FHLB and other stock, at cost |
|
|
12,734 |
|
|
|
12,734 |
|
Cash surrender value of life insurance |
|
|
30,872 |
|
|
|
30,277 |
|
Core deposit and other intangibles |
|
|
8,044 |
|
|
|
9,335 |
|
Deferred tax asset |
|
|
12,913 |
|
|
|
13,600 |
|
Other assets |
|
|
42,553 |
|
|
|
49,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,529,332 |
|
|
$ |
2,619,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Non-interest bearing deposits |
|
$ |
170,396 |
|
|
$ |
177,602 |
|
Interest bearing deposits |
|
|
1,820,044 |
|
|
|
1,899,910 |
|
Brokered deposits |
|
|
1,399 |
|
|
|
6,584 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
1,991,839 |
|
|
|
2,084,096 |
|
|
|
|
|
|
|
|
|
|
Repurchase agreements |
|
|
24,240 |
|
|
|
24,449 |
|
FHLB advances and notes payable |
|
|
171,838 |
|
|
|
171,999 |
|
Subordinated debentures |
|
|
88,662 |
|
|
|
88,662 |
|
Accrued interest payable and other liabilities |
|
|
19,603 |
|
|
|
23,164 |
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
2,296,182 |
|
|
$ |
2,392,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Preferred stock: no par, 1,000,000 shares authorized, 72,278 shares outstanding |
|
$ |
67,428 |
|
|
$ |
66,735 |
|
Common stock: $2 par, 20,000,000 shares authorized, 13,192,109 and 13,171,474 shares outstanding |
|
|
26,384 |
|
|
|
26,343 |
|
Common stock warrants |
|
|
6,934 |
|
|
|
6,934 |
|
Additional paid-in capital |
|
|
188,585 |
|
|
|
188,310 |
|
Retained earnings (deficit) |
|
|
(58,233 |
) |
|
|
(61,742 |
) |
Accumulated other comprehensive income |
|
|
2,052 |
|
|
|
189 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
233,150 |
|
|
|
226,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
2,529,332 |
|
|
$ |
2,619,139 |
|
|
|
|
|
|
|
|
|
|
|
* |
|
Derived from the audited consolidated balance sheet, as filed in the Companys Annual Report on
Form 10-K for the fiscal year ended December 31, 2009. |
See notes to condensed consolidated financial statements.
2
GREEN BANKSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Three and Six Months Ended June 30, 2010 and 2009
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
29,374 |
|
|
$ |
32,528 |
|
|
$ |
59,434 |
|
|
$ |
65,173 |
|
Taxable securities |
|
|
1,391 |
|
|
|
1,843 |
|
|
|
2,679 |
|
|
|
4,063 |
|
Nontaxable securities |
|
|
306 |
|
|
|
314 |
|
|
|
618 |
|
|
|
634 |
|
FHLB and other stock |
|
|
134 |
|
|
|
135 |
|
|
|
272 |
|
|
|
285 |
|
Federal funds sold and other |
|
|
99 |
|
|
|
36 |
|
|
|
193 |
|
|
|
81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
31,304 |
|
|
|
34,856 |
|
|
|
63,196 |
|
|
|
70,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
7,626 |
|
|
|
11,511 |
|
|
|
15,687 |
|
|
|
24,164 |
|
Federal funds purchased and repurchase agreements |
|
|
5 |
|
|
|
7 |
|
|
|
11 |
|
|
|
16 |
|
FHLB advances and notes payable |
|
|
1,712 |
|
|
|
2,469 |
|
|
|
3,406 |
|
|
|
4,912 |
|
Subordinated debentures |
|
|
488 |
|
|
|
689 |
|
|
|
960 |
|
|
|
1,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
9,831 |
|
|
|
14,676 |
|
|
|
20,064 |
|
|
|
30,627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
21,473 |
|
|
|
20,180 |
|
|
|
43,132 |
|
|
|
39,609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
4,749 |
|
|
|
24,384 |
|
|
|
8,638 |
|
|
|
25,369 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (loss) after provision for loan losses |
|
|
16,724 |
|
|
|
(4,204 |
) |
|
|
34,494 |
|
|
|
14,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
6,692 |
|
|
|
5,795 |
|
|
|
12,632 |
|
|
|
11,151 |
|
Other charges and fees |
|
|
383 |
|
|
|
505 |
|
|
|
739 |
|
|
|
954 |
|
Trust and investment services income |
|
|
757 |
|
|
|
489 |
|
|
|
1,339 |
|
|
|
877 |
|
Mortgage banking income |
|
|
123 |
|
|
|
110 |
|
|
|
241 |
|
|
|
165 |
|
Other income |
|
|
909 |
|
|
|
642 |
|
|
|
1,599 |
|
|
|
1,337 |
|
Securities gains (losses), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairment |
|
|
(553 |
) |
|
|
(960 |
) |
|
|
(553 |
) |
|
|
(960 |
) |
Less non-credit portion recognized in other comprehensive income |
|
|
460 |
|
|
|
227 |
|
|
|
460 |
|
|
|
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
8,771 |
|
|
|
6,808 |
|
|
|
16,457 |
|
|
|
13,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation |
|
|
7,972 |
|
|
|
8,064 |
|
|
|
15,637 |
|
|
|
15,756 |
|
Employee benefits |
|
|
816 |
|
|
|
1,229 |
|
|
|
1,793 |
|
|
|
2,524 |
|
Occupancy expense |
|
|
1,684 |
|
|
|
1,712 |
|
|
|
3,383 |
|
|
|
3,499 |
|
Equipment expense |
|
|
668 |
|
|
|
895 |
|
|
|
1,376 |
|
|
|
1,637 |
|
Computer hardware/software expense |
|
|
886 |
|
|
|
651 |
|
|
|
1,710 |
|
|
|
1,288 |
|
Professional services |
|
|
576 |
|
|
|
446 |
|
|
|
1,183 |
|
|
|
975 |
|
Advertising |
|
|
806 |
|
|
|
679 |
|
|
|
1,404 |
|
|
|
743 |
|
OREO maintenance expense |
|
|
554 |
|
|
|
137 |
|
|
|
999 |
|
|
|
280 |
|
Collection and repossession expense |
|
|
534 |
|
|
|
711 |
|
|
|
1,821 |
|
|
|
1,009 |
|
Loss on OREO and repossessed assets |
|
|
926 |
|
|
|
3,346 |
|
|
|
1,435 |
|
|
|
3,427 |
|
FDIC Insurance |
|
|
1,209 |
|
|
|
2,550 |
|
|
|
2,060 |
|
|
|
3,250 |
|
Core deposit and other intangibles amortization |
|
|
640 |
|
|
|
652 |
|
|
|
1,291 |
|
|
|
1,456 |
|
Goodwill impairment |
|
|
|
|
|
|
143,389 |
|
|
|
|
|
|
|
143,389 |
|
Other expenses |
|
|
4,003 |
|
|
|
3,949 |
|
|
|
7,728 |
|
|
|
7,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expenses |
|
|
21,274 |
|
|
|
168,410 |
|
|
|
41,820 |
|
|
|
186,241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
4,221 |
|
|
|
(165,806 |
) |
|
|
9,131 |
|
|
|
(158,250 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes |
|
|
1,410 |
|
|
|
(15,656 |
) |
|
|
3,124 |
|
|
|
(12,880 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,811 |
|
|
$ |
(150,150 |
) |
|
$ |
6,007 |
|
|
$ |
(145,370 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends and accretion of discount |
|
|
1,250 |
|
|
|
1,250 |
|
|
|
2,500 |
|
|
|
2,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
|
$ |
1,561 |
|
|
$ |
(151,400 |
) |
|
$ |
3,507 |
|
|
$ |
(147,852 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share of common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) |
|
$ |
0.12 |
|
|
$ |
(11.58 |
) |
|
$ |
0.27 |
|
|
$ |
(11.32 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) |
|
|
0.12 |
|
|
|
(11.58 |
) |
|
|
0.27 |
|
|
|
(11.32 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
13,097,611 |
|
|
|
13,070,216 |
|
|
|
13,090,021 |
|
|
|
13,066,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted1 |
|
|
13,158,131 |
|
|
|
13,070,216 |
|
|
|
13,148,226 |
|
|
|
13,066,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Diluted weighted average shares outstanding exclude 105,734 and 92,420 restricted
average shares for the three and six month periods ended June 30, 2009 because their impact would
be anti-dilutive. |
See notes to condensed consolidated financial statements.
3
GREEN BANKSHARES, INC.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
For the Six Months Ended June 30, 2010
(Unaudited)
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants |
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For |
|
|
Additional |
|
|
Retained |
|
|
Other |
|
|
Total |
|
|
|
Preferred |
|
|
Common Stock |
|
|
Common |
|
|
Paid-in |
|
|
Earnings |
|
|
Comprehensive |
|
|
Shareholders |
|
|
|
Stock |
|
|
Shares |
|
|
Amount |
|
|
Stock |
|
|
Capital |
|
|
(Deficit) |
|
|
Income |
|
|
Equity |
|
Balance, December 31, 2009 |
|
$ |
66,735 |
|
|
|
13,171,474 |
|
|
$ |
26,343 |
|
|
$ |
6,934 |
|
|
$ |
188,310 |
|
|
$ |
(61,742 |
) |
|
$ |
189 |
|
|
$ |
226,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock transactions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of preferred stock discount |
|
|
693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(693 |
) |
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,805 |
) |
|
|
|
|
|
|
(1,805 |
) |
Common stock transactions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of restricted common shares |
|
|
|
|
|
|
20,635 |
|
|
|
41 |
|
|
|
|
|
|
|
(41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150 |
|
|
|
|
|
|
|
|
|
|
|
150 |
|
Restricted stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
166 |
|
|
|
|
|
|
|
|
|
|
|
166 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,007 |
|
|
|
|
|
|
|
6,007 |
|
Change in unrealized gains, net of reclassification and taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,863 |
|
|
|
1,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2010 |
|
$ |
67,428 |
|
|
|
13,192,109 |
|
|
$ |
26,384 |
|
|
$ |
6,934 |
|
|
$ |
188,585 |
|
|
$ |
(58,233 |
) |
|
$ |
2,052 |
|
|
$ |
233,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to condensed consolidated financial statements.
4
GREEN BANKSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Six Months Ended June 30, 2010 and 2009
(Amounts in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
6,007 |
|
|
$ |
(145,370 |
) |
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
8,638 |
|
|
|
25,369 |
|
Impairment of goodwill |
|
|
|
|
|
|
143,389 |
|
Depreciation and amortization |
|
|
3,619 |
|
|
|
3,642 |
|
Security amortization and accretion, net |
|
|
235 |
|
|
|
47 |
|
Write down of investments and other securities for impairment |
|
|
93 |
|
|
|
524 |
|
Net gain on sale of mortgage loans |
|
|
(222 |
) |
|
|
(99 |
) |
Originations of mortgage loans held for sale |
|
|
(18,759 |
) |
|
|
(21,582 |
) |
Proceeds from sales of mortgage loans |
|
|
19,685 |
|
|
|
18,489 |
|
Increase in cash surrender value of life insurance |
|
|
(595 |
) |
|
|
(574 |
) |
Net losses from sales of fixed assets |
|
|
5 |
|
|
|
35 |
|
Stock-based compensation expense |
|
|
316 |
|
|
|
350 |
|
Net loss on other real estate and repossessed assets |
|
|
1,435 |
|
|
|
3,427 |
|
Deferred tax benefit (expense) |
|
|
(516 |
) |
|
|
305 |
|
Net changes: |
|
|
|
|
|
|
|
|
Other assets |
|
|
6,631 |
|
|
|
(5,453 |
) |
Accrued interest payable and other liabilities |
|
|
(3,561 |
) |
|
|
(228 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
23,011 |
|
|
|
22,271 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of securities available for sale |
|
|
(85,684 |
) |
|
|
(45,873 |
) |
Proceeds from maturities of securities available for sale |
|
|
70,025 |
|
|
|
82,098 |
|
Proceeds from maturities of securities held to maturity |
|
|
10 |
|
|
|
10 |
|
Net change in loans |
|
|
77,775 |
|
|
|
19,980 |
|
Proceeds from sale of other real estate |
|
|
8,357 |
|
|
|
3,110 |
|
Improvements to other real estate |
|
|
(450 |
) |
|
|
|
|
Proceeds from sale of fixed assets |
|
|
|
|
|
|
555 |
|
Premises and equipment expenditures |
|
|
(951 |
) |
|
|
(2,865 |
) |
|
|
|
|
|
|
|
Net cash provided by investing activities |
|
|
69,082 |
|
|
|
57,015 |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Net change in core deposits |
|
|
(87,072 |
) |
|
|
90,830 |
|
Net change in brokered deposits |
|
|
(5,185 |
) |
|
|
(248,255 |
) |
Net change in repurchase agreements |
|
|
(209 |
) |
|
|
(9,312 |
) |
Repayments of FHLB advances and notes payable |
|
|
(161 |
) |
|
|
(195 |
) |
Preferred stock dividends paid |
|
|
(1,805 |
) |
|
|
(1,426 |
) |
Common stock dividends paid |
|
|
|
|
|
|
(1,713 |
) |
|
|
|
|
|
|
|
Net cash (used) in financing activities |
|
|
(94,432 |
) |
|
|
(170,071 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
(2,339 |
) |
|
|
(90,785 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
|
210,494 |
|
|
|
198,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
208,155 |
|
|
$ |
107,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures cash and noncash |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
20,639 |
|
|
$ |
33,944 |
|
Income taxes paid |
|
|
1,610 |
|
|
|
1,675 |
|
Loans converted to other real estate |
|
|
30,879 |
|
|
|
34,193 |
|
Unrealized gain on available for sale securities, net of tax |
|
|
1,863 |
|
|
|
481 |
|
See notes to condensed consolidated financial statements.
5
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 1 PRINCIPLES OF CONSOLIDATION
The accompanying unaudited condensed consolidated financial statements of Green Bankshares, Inc.
(the Company) and its wholly owned subsidiary, GreenBank (the Bank), have been prepared in
accordance with accounting principles generally accepted in the United States of America for
interim information and in accordance with the instructions to Form 10-Q and Article 10 of
Regulation S-X as promulgated by the Securities and Exchange Commission (SEC). Accordingly, they
do not include all the information and footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included. Operating results for the three and six months ended June 30,
2010 are not necessarily indicative of the results that may be expected for the year ending
December 31, 2010. For further information, refer to the consolidated financial statements and
notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31,
2009. Certain amounts from prior period financial statements have been reclassified to conform to
the current years presentation.
NOTE 2 SECURITIES
Securities are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies |
|
$ |
71,653 |
|
|
$ |
489 |
|
|
$ |
(1 |
) |
|
$ |
72,141 |
|
States and political subdivisions |
|
|
31,034 |
|
|
|
1,054 |
|
|
|
(348 |
) |
|
|
31,740 |
|
Collateralized mortgage obligations |
|
|
52,551 |
|
|
|
2,055 |
|
|
|
(372 |
) |
|
|
54,234 |
|
Mortgage-backed securities |
|
|
15,504 |
|
|
|
650 |
|
|
|
(1 |
) |
|
|
16,153 |
|
Trust preferred securities |
|
|
2,003 |
|
|
|
|
|
|
|
(150 |
) |
|
|
1,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
172,745 |
|
|
$ |
4,248 |
|
|
$ |
(872 |
) |
|
$ |
176,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies |
|
$ |
52,937 |
|
|
$ |
99 |
|
|
$ |
(988 |
) |
|
$ |
52,048 |
|
States and political subdivisions |
|
|
31,764 |
|
|
|
877 |
|
|
|
(449 |
) |
|
|
32,192 |
|
Collateralized mortgage obligations |
|
|
44,018 |
|
|
|
1,281 |
|
|
|
(622 |
) |
|
|
44,677 |
|
Mortgage-backed securities |
|
|
16,607 |
|
|
|
291 |
|
|
|
(6 |
) |
|
|
16,892 |
|
Trust preferred securities |
|
|
2,088 |
|
|
|
|
|
|
|
(173 |
) |
|
|
1,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
147,414 |
|
|
$ |
2,548 |
|
|
$ |
(2,238 |
) |
|
$ |
147,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
States and political subdivisions |
|
$ |
251 |
|
|
$ |
4 |
|
|
$ |
|
|
|
$ |
255 |
|
Other securities |
|
|
365 |
|
|
|
5 |
|
|
|
|
|
|
|
370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
616 |
|
|
$ |
9 |
|
|
$ |
|
|
|
$ |
625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
States and political subdivisions |
|
$ |
251 |
|
|
$ |
4 |
|
|
$ |
|
|
|
$ |
255 |
|
Other securities |
|
|
375 |
|
|
|
8 |
|
|
|
|
|
|
|
383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
626 |
|
|
$ |
12 |
|
|
$ |
|
|
|
$ |
638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
6
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 2 SECURITIES (Continued)
Contractual maturities of securities at June 30, 2010 are shown below. Securities not due at a
single maturity date, collateralized mortgage obligations and mortgage-backed securities are shown
separately.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale |
|
|
Held to Maturity |
|
|
|
Fair |
|
|
Carrying |
|
|
Fair |
|
|
|
Value |
|
|
Amount |
|
|
Value |
|
Due in one year or less |
|
$ |
|
|
|
$ |
566 |
|
|
$ |
575 |
|
Due after one year through five years |
|
|
4,134 |
|
|
|
50 |
|
|
|
50 |
|
Due after five years through ten years |
|
|
57,655 |
|
|
|
|
|
|
|
|
|
Due after ten years |
|
|
43,945 |
|
|
|
|
|
|
|
|
|
Collateralized mortgage obligations |
|
|
54,234 |
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
16,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total maturities |
|
$ |
176,121 |
|
|
$ |
616 |
|
|
$ |
625 |
|
|
|
|
|
|
|
|
|
|
|
There were no gross gains or (losses) recognized for the three and six month periods ended June 30,
2010 and 2009, respectively.
Securities with a carrying value of $138,342 and $125,005 at June 30, 2010 and December 31, 2009,
respectively, were pledged for public deposits and securities sold under agreements to repurchase
and to the Federal Reserve Bank. The balance of pledged securities in excess of the pledging
requirements was $6,182 and $9,135 at June 30, 2010 and December 31, 2009, respectively.
Securities with unrealized losses at June 30, 2010 and December 31, 2009 not recognized in income
are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Loss |
|
|
Value |
|
|
Loss |
|
|
Value |
|
|
Loss |
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. government agencies |
|
$ |
1,005 |
|
|
$ |
(1 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,005 |
|
|
$ |
(1 |
) |
States and political subdivisions |
|
|
|
|
|
|
|
|
|
|
3,223 |
|
|
|
(348 |
) |
|
|
3,223 |
|
|
|
(348 |
) |
Collateralized mortgage obligations |
|
|
2,458 |
|
|
|
(13 |
) |
|
|
3,320 |
|
|
|
(359 |
) |
|
|
5,778 |
|
|
|
(372 |
) |
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
9 |
|
|
|
(1 |
) |
|
|
9 |
|
|
|
(1 |
) |
Trust preferred securities |
|
|
|
|
|
|
|
|
|
|
1,853 |
|
|
|
(150 |
) |
|
|
1,853 |
|
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired |
|
$ |
3,463 |
|
|
$ |
(14 |
) |
|
$ |
8,405 |
|
|
$ |
(858 |
) |
|
$ |
11,868 |
|
|
$ |
(872 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. government agencies |
|
$ |
40,959 |
|
|
$ |
(988 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
40,959 |
|
|
$ |
(988 |
) |
States and political subdivisions |
|
|
2,463 |
|
|
|
(24 |
) |
|
|
3,075 |
|
|
|
(425 |
) |
|
|
5,538 |
|
|
|
(449 |
) |
Collateralized mortgage obligations |
|
|
4,997 |
|
|
|
(32 |
) |
|
|
3,222 |
|
|
|
(590 |
) |
|
|
8,219 |
|
|
|
(622 |
) |
Mortgage-backed securities |
|
|
2,028 |
|
|
|
(5 |
) |
|
|
11 |
|
|
|
(1 |
) |
|
|
2,039 |
|
|
|
(6 |
) |
Trust preferred securities |
|
|
1,783 |
|
|
|
(122 |
) |
|
|
132 |
|
|
|
(51 |
) |
|
|
1,915 |
|
|
|
(173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired |
|
$ |
52,230 |
|
|
$ |
(1,171 |
) |
|
$ |
6,440 |
|
|
$ |
(1,067 |
) |
|
$ |
58,670 |
|
|
$ |
(2,238 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
7
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 2 SECURITIES (Continued)
The Company reviews its investment portfolio on a quarterly basis judging each investment for
other-than-temporary impairment (OTTI). Management does not have the intent to sell any of the
temporarily impaired investments and believes it is more likely than not that the Company will not
have to sell any such securities before a recovery of cost. The OTTI analysis focuses on the
duration and amount a security is below book value and assesses a calculation for both a credit
loss and a non credit loss for each measured security considering the securitys type, performance,
underlying collateral, and any current or potential debt rating changes. The OTTI calculation for
credit loss is reflected in the income statement while the non credit loss is reflected in other
comprehensive income.
The Company holds a single issue trust preferred security issued by a privately held bank
holding company. Based upon available but limited information we have estimated that the
likelihood of collecting the securitys principal and interest payments is approximately 45%. In
addition, the bank holding company deferred its interest payments beginning in the second quarter
of 2009, and we have placed the security on non-accrual. The Federal Reserve Bank of St. Louis
entered into an agreement with the bank holding company on October 22, 2009 which was made public
on October 30, 2009. Among other provisions of the regulatory agreement, the bank holding company
must strengthen its management of operations, strengthen its credit risk management practices, and
submit a capital plan. As of June 30, 2010 no other communications between the bank holding
company and the Federal Reserve Bank of St. Louis have been made public.
The Company valued the security by projecting estimated cash flows given the assumption of
collecting approximately 45% of the securitys principal & interest and then discounting the amount
back to the present value using a discount rate of 3.50% plus three month LIBOR. As of June 30,
2010, our best estimate for the three month LIBOR over the next twenty-one years (the remaining
life of the security) is 3.65%. The difference in the present value and the carrying value of the
security was the OTTI credit portion. Due to the illiquid trust preferred market for private
issuers and the absence of a credible pricing source, we calculated a 15% illiquidity premium for
the security to calculate the OTTI non credit portion. The security is currently booked at a fair
value of $574 at June 30, 2010 and during the six months ended June 30, 2010 the Company recognized
a write-down of $75 through non-interest income representing other-than-temporary impairment on the
security.
The Company holds a private label class A21 collateralized mortgage obligation that was
analyzed with multiple stress scenarios using conservative assumptions for underlying collateral
defaults, loss severity, and prepayments. The average principal at risk given the stress scenarios
was calculated at 6.11%, and then analyzed using the present value of the future cash flows using
the fixed rate of the security of 5.5% as the discount rate. The difference in the present value
and the carrying value of the security was the OTTI credit portion. The security is currently
booked at a fair value of $2,447 at June 30, 2010 and during the six months ended June 30, 2010 the
Company recognized a write-down of $18 through non-interest income representing
other-than-temporary impairment on the security.
The Company holds a private label class 2A1 collateralized mortgage obligation that was
analyzed with multiple stress scenarios using conservative assumptions for underlying collateral
defaults, loss severity, and prepayments. The average principal at risk given the stress scenarios
was calculated at 0.0%, and then analyzed using the present value of the future cash flows using
the fixed rate of the security of 5.5% as the discount rate. The difference in the present value
and the carrying value of the security was the OTTI credit portion. The security is currently
booked at a fair value of $873 at June 30, 2010 and during the six months ended June 30, 2010 the
Company has not recognized a write-down through non-interest income representing
other-than-temporary impairment on the security.
(Continued)
8
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 2 SECURITIES (Continued)
The following table presents more detail on selective Company security holdings as of June 30,
2010. These details are listed separately due to the inherent level of risk for OTTI on these
securities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Present |
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
Value |
|
|
|
|
|
Credit |
|
Book |
|
|
Fair |
|
|
Unrealized |
|
|
Discounted |
|
Description |
|
Cusip# |
|
Rating |
|
Value |
|
|
Value |
|
|
Loss |
|
|
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateralized mortgage
obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells Fargo 2007 - 4 A21 |
|
94985RAW2 |
|
Caa2 |
|
$ |
2,802 |
|
|
$ |
2,447 |
|
|
$ |
(355 |
) |
|
$ |
2,802 |
|
Wells Fargo 2005 - 5 2A1 |
|
94982MAE6 |
|
B3 |
|
|
877 |
|
|
|
873 |
|
|
|
(4 |
) |
|
|
904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,679 |
|
|
$ |
3,320 |
|
|
$ |
(359 |
) |
|
$ |
3,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West Tennessee Bancshares, Inc. |
|
956192AA6 |
|
N/A |
|
|
675 |
|
|
|
574 |
|
|
|
(101 |
) |
|
|
675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
933 |
|
|
$ |
773 |
|
|
$ |
(160 |
) |
|
$ |
934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents a roll-forward of the cumulative amount of credit losses on the
Companys investment securities that have been recognized through earnings as of June 30, 2010.
There was $93 of credit losses on the Companys investment securities recognized in earnings for
the three and six months ended June 30, 2010:
|
|
|
|
|
Beginning balance of credit losses at January 1, 2010 |
|
$ |
976 |
|
Other-than-temporary impairment credit losses |
|
|
93 |
|
|
|
|
|
|
|
|
|
|
Ending balance of cumulative credit losses recognized in earnings |
|
$ |
1,069 |
|
|
|
|
|
(Continued)
9
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 3 LOANS
Loans at June 30, 2010 and December 31, 2009 were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
1,222,460 |
|
|
$ |
1,306,398 |
|
Residential real estate |
|
|
384,227 |
|
|
|
392,365 |
|
Commercial |
|
|
255,223 |
|
|
|
274,346 |
|
Consumer |
|
|
78,421 |
|
|
|
83,382 |
|
Other |
|
|
2,581 |
|
|
|
2,117 |
|
Unearned income |
|
|
(14,738 |
) |
|
|
(14,801 |
) |
|
|
|
|
|
|
|
Loans, net of unearned income |
|
$ |
1,928,174 |
|
|
$ |
2,043,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
(50,049 |
) |
|
$ |
(50,161 |
) |
|
|
|
|
|
|
|
The following table presents the Companys total loan portfolio based upon the primary purpose of
the loan:
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Speculative 1-4 family residential real estate: |
|
|
|
|
|
|
|
|
Acquisition and development |
|
$ |
176,152 |
|
|
$ |
185,087 |
|
Lot warehouse |
|
|
52,520 |
|
|
|
66,104 |
|
Commercial 1-4 family residential |
|
|
49,539 |
|
|
|
70,434 |
|
|
|
|
|
|
|
|
Sub-total |
|
|
278,211 |
|
|
|
321,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction: |
|
|
|
|
|
|
|
|
Commercial vacant land |
|
|
100,163 |
|
|
|
101,679 |
|
Commercial construction non-owner occupied |
|
|
123,330 |
|
|
|
164,887 |
|
Commercial construction owner occupied |
|
|
6,519 |
|
|
|
28,213 |
|
Consumer residential construction |
|
|
13,511 |
|
|
|
19,073 |
|
|
|
|
|
|
|
|
Sub-total |
|
|
243,523 |
|
|
|
313,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total speculative and construction |
|
|
521,734 |
|
|
|
635,477 |
|
|
|
|
|
|
|
|
|
|
Non-owner occupied commercial real estate |
|
|
434,238 |
|
|
|
397,028 |
|
Owner occupied commercial real estate |
|
|
242,690 |
|
|
|
255,819 |
|
Commercial and industrial loans |
|
|
267,721 |
|
|
|
282,493 |
|
Home equity lines of credit |
|
|
182,322 |
|
|
|
170,818 |
|
Consumer mortgages |
|
|
177,598 |
|
|
|
191,332 |
|
Farmland |
|
|
19,124 |
|
|
|
25,117 |
|
Agriculture |
|
|
8,902 |
|
|
|
8,841 |
|
Consumer |
|
|
88,583 |
|
|
|
91,683 |
|
Unearned income |
|
|
(14,738 |
) |
|
|
(14,801 |
) |
|
|
|
|
|
|
|
Loans, net of unearned income |
|
$ |
1,928,174 |
|
|
$ |
2,043,807 |
|
|
|
|
|
|
|
|
(Continued)
10
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 3 LOANS (Continued)
Transactions in the allowance for loan losses and certain information about nonaccrual loans and
loans 90 days past due but still accruing interest for the six months ended June 30, 2010 and
twelve months ended December 31, 2009 were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Balance at beginning of year |
|
$ |
50,161 |
|
|
$ |
48,811 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
8,638 |
|
|
|
50,246 |
|
Loans charged off |
|
|
(10,049 |
) |
|
|
(54,890 |
) |
Recoveries of loans charged off |
|
|
1,299 |
|
|
|
5,994 |
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
50,049 |
|
|
$ |
50,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Impaired loans were as follows: |
|
|
|
|
|
|
|
|
Loans with no allowance allocated |
|
$ |
108,121 |
|
|
$ |
89,292 |
|
Loans with allowance allocated |
|
|
20,488 |
|
|
|
25,946 |
|
Amount of allowance allocated |
|
|
4,291 |
|
|
|
5,737 |
|
|
|
|
|
|
|
|
|
|
Nonperforming loans were as follows: |
|
|
|
|
|
|
|
|
Loans past due 90 days still on accrual |
|
$ |
641 |
|
|
$ |
147 |
|
Nonaccrual loans |
|
|
64,342 |
|
|
|
75,411 |
|
|
|
|
|
|
|
|
Total |
|
$ |
64,983 |
|
|
$ |
75,558 |
|
|
|
|
|
|
|
|
Impaired loans with no allowance allocated of $108,121 and $89,292 at June 30, 2010 and December
31, 2009 are shown net of amounts previously charged off of $16,578 and $27,937, respectively.
(Continued)
11
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 4 EARNINGS PER SHARE OF COMMON STOCK
Basic earnings per share (EPS) of common stock is computed by dividing net income available to
common shareholders by the weighted average number of common shares outstanding during the period.
Diluted earnings per share of common stock is computed by dividing net income available to common
shareholders by the weighted average number of common shares and potential common shares
outstanding during the period. Stock options, warrants and restricted common shares are regarded as
potential common shares. Potential common shares are computed using the treasury stock method. For
the three and six month periods ended June 30, 2010 1,017,645 options and warrants are excluded
from the effect of dilutive securities because they are anti-dilutive; 1,059,947 options are
similarly excluded from the effect of dilutive securities for the three and six month periods ended
June 30, 2009.
The following is a reconciliation of the numerators and denominators used in the basic and diluted
earnings per share computations for the three and six months ended June 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
Basic Earnings (Loss) Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,811 |
|
|
$ |
(150,150 |
) |
Less: preferred stock dividends and accretion of discount on
warrants |
|
|
1,250 |
|
|
|
1,250 |
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
|
$ |
1,561 |
|
|
$ |
(151,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
13,097,611 |
|
|
|
13,070,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share available to common shareholders |
|
$ |
0.12 |
|
|
$ |
(11.58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings (Loss) Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,811 |
|
|
$ |
(150,150 |
) |
Less: preferred stock dividends and accretion of discount on
warrants |
|
|
1,250 |
|
|
|
1,250 |
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
|
$ |
1,561 |
|
|
$ |
(151,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
13,097,611 |
|
|
|
13,070,216 |
|
|
|
|
|
|
|
|
|
|
Add: Dilutive effects of assumed conversions of restricted stock
and exercises of stock options and warrants1 |
|
|
60,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common and dilutive potential common shares
outstanding |
|
|
13,158,131 |
|
|
|
13,070,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share available to common shareholders |
|
$ |
0.12 |
|
|
$ |
(11.58 |
) |
|
|
|
|
|
|
|
|
|
|
1 |
|
Diluted weighted average shares outstanding exclude 105,734 restricted average shares
for the three month period ended June 30, 2009 because their impact would be anti-dilutive. |
(Continued)
12
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 4 EARNINGS PER SHARE OF COMMON STOCK (Continued)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
Basic Earnings (Loss) Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
6,007 |
|
|
$ |
(145,370 |
) |
Less: preferred stock dividends and accretion of discount on
warrants |
|
|
2,500 |
|
|
|
2,482 |
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
|
$ |
3,507 |
|
|
$ |
(147,852 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
13,090,021 |
|
|
|
13,066,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share available to common shareholders |
|
$ |
0.27 |
|
|
$ |
(11.32 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings (Loss) Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
6,007 |
|
|
$ |
(145,370 |
) |
Less: preferred stock dividends and accretion of discount on
warrants |
|
|
2,500 |
|
|
|
2,482 |
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
|
$ |
3,507 |
|
|
$ |
(147,852 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
13,090,021 |
|
|
|
13,066,569 |
|
|
|
|
|
|
|
|
|
|
Add: Dilutive effects of assumed conversions of restricted
stock and exercises of stock options and
warrants1 |
|
|
58,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common and dilutive potential common shares
outstanding |
|
|
13,148,226 |
|
|
|
13,066,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share available to common
shareholders |
|
$ |
0.27 |
|
|
$ |
(11.32 |
) |
|
|
|
|
|
|
|
|
|
|
1 |
|
Diluted weighted average shares outstanding exclude 92,420 restricted average shares
for the six month period ended June 30, 2009 because their impact would be anti-dilutive.
|
(Continued)
13
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 5 SEGMENT INFORMATION
The Companys operating segments include banking, mortgage banking, consumer finance, automobile
lending and title insurance. The reportable segments are determined by the products and services
offered, and internal reporting. Loans, investments and deposits provide the revenues in the
banking operation; loans and fees provide the revenues in consumer finance and mortgage banking and
insurance commissions provide revenues for the title insurance company. Consumer finance,
automobile lending and title insurance do not meet the quantitative threshold on an individual
basis, and are therefore shown below in Other Segments. Mortgage banking operations are included
in Bank. All operations are domestic.
Segment performance is evaluated using net interest income and non-interest income. Income taxes
are allocated based on income before income taxes, and indirect expenses (includes management fees)
are allocated based on time spent for each segment. Transactions among segments are made at fair
value. Information reported internally for performance assessment follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Holding |
|
|
|
|
|
|
|
Three months ended June 30, 2010 |
|
Bank |
|
|
Segments |
|
|
Company |
|
|
Eliminations |
|
|
Totals |
|
Net interest income (expense) |
|
$ |
19,859 |
|
|
$ |
2,103 |
|
|
$ |
(489 |
) |
|
$ |
|
|
|
$ |
21,473 |
|
Provision for loan losses |
|
|
4,439 |
|
|
|
310 |
|
|
|
|
|
|
|
|
|
|
|
4,749 |
|
Noninterest income |
|
|
8,529 |
|
|
|
417 |
|
|
|
52 |
|
|
|
(227 |
) |
|
|
8,771 |
|
Noninterest expense |
|
|
19,948 |
|
|
|
1,141 |
|
|
|
412 |
|
|
|
(227 |
) |
|
|
21,274 |
|
Income tax expense (benefit) |
|
|
1,287 |
|
|
|
418 |
|
|
|
(295 |
) |
|
|
|
|
|
|
1,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit (loss) |
|
|
2,714 |
|
|
$ |
651 |
|
|
$ |
(554 |
) |
|
$ |
|
|
|
$ |
2,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets at June 30, 2010 |
|
$ |
2,477,386 |
|
|
$ |
42,234 |
|
|
$ |
9,712 |
|
|
$ |
|
|
|
$ |
2,529,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Holding |
|
|
|
|
|
|
|
Three months ended June 30, 2009 |
|
Bank |
|
|
Segments |
|
|
Company |
|
|
Eliminations |
|
|
Totals |
|
Net interest income (expense) |
|
$ |
18,683 |
|
|
$ |
2,185 |
|
|
$ |
(688 |
) |
|
$ |
|
|
|
$ |
20,180 |
|
Provision for loan losses |
|
|
23,645 |
|
|
|
739 |
|
|
|
|
|
|
|
|
|
|
|
24,384 |
|
Noninterest income |
|
|
7,204 |
|
|
|
540 |
|
|
|
24 |
|
|
|
(227 |
) |
|
|
7,541 |
|
Noninterest expense |
|
|
167,643 |
|
|
|
1,232 |
|
|
|
495 |
|
|
|
(227 |
) |
|
|
169,143 |
|
Income tax expense (benefit) |
|
|
(15,526 |
) |
|
|
298 |
|
|
|
(428 |
) |
|
|
|
|
|
|
(15,656 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit (loss) |
|
|
(149,875 |
) |
|
$ |
456 |
|
|
$ |
(731 |
) |
|
$ |
|
|
|
$ |
(150,150 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets at June 30, 2009 |
|
$ |
2,577,886 |
|
|
$ |
42,282 |
|
|
$ |
9,666 |
|
|
$ |
|
|
|
$ |
2,629,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Holding |
|
|
|
|
|
|
|
Six months ended June 30, 2010 |
|
Bank |
|
|
Segments |
|
|
Company |
|
|
Eliminations |
|
|
Totals |
|
Net interest income (expense) |
|
$ |
39,927 |
|
|
$ |
4,166 |
|
|
$ |
(961 |
) |
|
$ |
|
|
|
$ |
43,132 |
|
Provision for loan losses |
|
|
7,795 |
|
|
|
843 |
|
|
|
|
|
|
|
|
|
|
|
8,638 |
|
Noninterest income |
|
|
16,057 |
|
|
|
788 |
|
|
|
66 |
|
|
|
(454 |
) |
|
|
16,457 |
|
Noninterest expense |
|
|
39,417 |
|
|
|
2,256 |
|
|
|
601 |
|
|
|
(454 |
) |
|
|
41,820 |
|
Income tax expense (benefit) |
|
|
2,915 |
|
|
|
727 |
|
|
|
(518 |
) |
|
|
|
|
|
|
3,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit (loss) |
|
|
5,857 |
|
|
$ |
1,128 |
|
|
$ |
(978 |
) |
|
$ |
|
|
|
$ |
6,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Holding |
|
|
|
|
|
|
|
Six months ended June 30, 2009 |
|
Bank |
|
|
Segments |
|
|
Company |
|
|
Eliminations |
|
|
Totals |
|
Net interest income (expense) |
|
$ |
36,893 |
|
|
$ |
4,251 |
|
|
$ |
(1,535 |
) |
|
$ |
|
|
|
$ |
39,609 |
|
Provision for loan losses |
|
|
23,986 |
|
|
|
1,383 |
|
|
|
|
|
|
|
|
|
|
|
25,369 |
|
Noninterest income |
|
|
13,801 |
|
|
|
989 |
|
|
|
149 |
|
|
|
(455 |
) |
|
|
14,484 |
|
Noninterest expense |
|
|
183,885 |
|
|
|
2,471 |
|
|
|
1,073 |
|
|
|
(455 |
) |
|
|
186,974 |
|
Income tax expense (benefit) |
|
|
(12,510 |
) |
|
|
545 |
|
|
|
(915 |
) |
|
|
|
|
|
|
(12,880 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit (loss) |
|
|
(144,667 |
) |
|
$ |
841 |
|
|
$ |
(1,544 |
) |
|
$ |
|
|
|
$ |
(145,370 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
14
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 5 SEGMENT INFORMATION (Continued)
Asset Quality Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the period ended June 30, 2010 |
|
Bank |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans as a percentage of total loans, net of unearned income |
|
|
3.37 |
% |
|
|
1.28 |
% |
|
|
3.37 |
% |
Nonperforming assets as a percentage of total assets |
|
|
5.59 |
% |
|
|
1.38 |
% |
|
|
5.61 |
% |
Allowance for loan losses as a percentage of total loans, net of unearned
income |
|
|
2.44 |
% |
|
|
7.89 |
% |
|
|
2.60 |
% |
Allowance for loan losses as a percentage of nonperforming loans |
|
|
72.35 |
% |
|
|
616.49 |
% |
|
|
77.02 |
% |
YTD net charge-offs to average total loans, net of unearned income |
|
|
0.40 |
% |
|
|
2.09 |
% |
|
|
0.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the period ended June 30, 2009 |
|
Bank |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans as a percentage of total loans, net of unearned income |
|
|
4.33 |
% |
|
|
1.89 |
% |
|
|
4.34 |
% |
Nonperforming assets as a percentage of total assets |
|
|
4.88 |
% |
|
|
2.00 |
% |
|
|
4.91 |
% |
Allowance for loan losses as a percentage of total loans, net of unearned
income |
|
|
2.15 |
% |
|
|
8.11 |
% |
|
|
2.30 |
% |
Allowance for loan losses as a percentage of nonperforming loans |
|
|
49.70 |
% |
|
|
428.99 |
% |
|
|
52.96 |
% |
YTD net charge-offs to average total loans, net of unearned income |
|
|
1.04 |
% |
|
|
2.71 |
% |
|
|
1.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the year ended December 31, 2009 |
|
Bank |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans as a percentage of total loans, net of unearned income |
|
|
3.69 |
% |
|
|
1.50 |
% |
|
|
3.70 |
% |
Nonperforming assets as a percentage of total assets |
|
|
5.04 |
% |
|
|
2.02 |
% |
|
|
5.07 |
% |
Allowance for loan losses as a percentage of total loans, net of unearned
income |
|
|
2.30 |
% |
|
|
8.05 |
% |
|
|
2.45 |
% |
Allowance for loan losses as a percentage of nonperforming loans |
|
|
62.29 |
% |
|
|
538.31 |
% |
|
|
66.39 |
% |
Net charge-offs to average total loans, net of unearned income |
|
|
2.15 |
% |
|
|
5.88 |
% |
|
|
2.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
Bank |
|
|
Other |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six month period ended June 30, 2010 |
|
$ |
7,847 |
|
|
$ |
903 |
|
|
$ |
8,750 |
|
For the six month period ended June 30, 2009 |
|
$ |
22,893 |
|
|
$ |
1,130 |
|
|
$ |
24,023 |
|
For the year ended December 31, 2009 |
|
$ |
46,394 |
|
|
$ |
2,502 |
|
|
$ |
48,896 |
|
(Continued)
15
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 6 FAIR VALUE DISCLOSURES
Fair value is defined as the exchange price that would be received for an asset or paid to transfer
a liability (an exit price) in the principal or most advantageous market for the asset or liability
in an orderly transaction between market participants on the measurement date. Accounting
principles generally accepted in the United States of America (GAAP), also establishes a fair
value hierarchy which requires an entity to maximize the use of observable inputs and minimize the
use of unobservable inputs when measuring fair value. The standard describes three levels of inputs
that may be used to measure fair value:
Level 1
Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities
include debt and equity securities and derivative contracts that are traded in an active exchange
market, as well as certain U.S. Treasury, other U.S. Government and agency mortgage-backed debt
securities that are highly liquid and are actively traded in over-the-counter markets.
Level 2
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or
liabilities; quoted prices in markets that are not active; or other inputs that are observable or
can be corroborated by observable market data for substantially the full term of the assets or
liabilities. Level 2 assets and liabilities include debt securities with quoted prices that are
traded less frequently than exchange-traded instruments and derivative contracts whose value is
determined using a pricing model with inputs that are observable in the market or can be derived
principally from or corroborated by observable market data. This category generally includes
certain U.S. Government and agency mortgage-backed debt securities, corporate debt securities,
derivative contracts and residential mortgage loans held-for-sale.
Level 3
Unobservable inputs that are supported by little or no market activity and that are significant to
the fair value of the assets or liabilities. Level 3 assets and liabilities include financial
instruments whose value is determined using pricing models, discounted cash flow methodologies, or
similar techniques, as well as instruments for which the determination of fair value requires
significant management judgment or estimation. This category generally includes certain private
equity investments, retained residual interests in securitizations, residential mortgage servicing
rights, and highly structured or long-term derivative contracts.
Following is a description of valuation methodologies used for assets and liabilities recorded at
fair value.
Investment Securities Available-for-Sale
Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair
value measurement is based upon quoted prices of like or similar securities, if available and these
securities are classified as Level 1 or Level 2. If quoted prices are not available, fair values
are measured using independent pricing models or other model-based valuation techniques such as the
present value of future cash flows, adjusted for the securitys credit rating, prepayment
assumptions and other factors such as credit loss assumptions and are classified as Level 3.
Loans Held for Sale
Loans held for sale are carried at the lower of cost or market value. The fair value of loans held
for sale is based on what secondary markets are currently offering for portfolios with similar
characteristics. As such, the Company classifies loans held for sale subjected to nonrecurring fair
value adjustments as Level 2.
(Continued)
16
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 6 FAIR VALUE DISCLOSURES (continued)
Impaired Loans
The Company does not record loans at fair value on a recurring basis. However, from time to time, a
loan is considered impaired and an allowance for loan losses is established. Loans for which it is
probable that payment of interest and principal will not be made in accordance with the contractual
terms of the loan agreement are considered impaired. Once a loan is identified as individually
impaired, management measures impairment in accordance with GAAP. The fair value of impaired loans
is estimated using one of several methods, including collateral value, market value of similar
debt, enterprise value, liquidation value, and discounted cash flows. Those impaired loans not
requiring an allowance represent loans for which the fair value of the expected repayments or
collateral exceed the recorded investments in such loans. At June 30, 2010, substantially all of
the total impaired loans were evaluated based on either the fair value of the collateral or its
liquidation value. In accordance with GAAP, impaired loans where an allowance is established based
on the fair value of collateral require classification in the fair value hierarchy. When the fair
value of the collateral is based on an observable market price or a current appraised value, the
Company records the impaired loan as nonrecurring Level 2. When an appraised value is not available
or management determines the fair value of the collateral is further impaired below the appraised
value and there is no observable market price, the Company records the impaired loan as
nonrecurring Level 3.
Other Real Estate
Other real estate, consisting of properties obtained through foreclosure or in satisfaction of
loans, is reported at fair value, determined on the basis of current appraisals, comparable sales,
and other estimates of value obtained principally from independent sources, adjusted for estimated
selling costs. At the time of foreclosure, any excess of the loan balance over the fair value of
the real estate held as collateral is treated as a charge against the allowance for loan losses.
Gains or losses on sale and any subsequent adjustments to the value are recorded as a component of
foreclosed real estate expense. Other real estate is included in Level 3 of the valuation
hierarchy.
(Continued)
17
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 6 FAIR VALUE DISCLOSURES (continued)
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
Below is a table that presents information about certain assets and liabilities measured at fair
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Carrying |
|
|
Assets/Liabilities |
|
|
|
Fair Value Measurement Using |
|
|
Amount in |
|
|
Measured at Fair |
|
Description |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance Sheet |
|
|
Value |
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies |
|
$ |
|
|
|
$ |
72,141 |
|
|
$ |
|
|
|
$ |
72,141 |
|
|
$ |
72,141 |
|
States and political subdivisions |
|
|
|
|
|
|
31,740 |
|
|
|
|
|
|
|
31,740 |
|
|
|
31,740 |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
54,234 |
|
|
|
|
|
|
|
54,234 |
|
|
|
54,234 |
|
Mortgage-backed securities |
|
|
|
|
|
|
16,153 |
|
|
|
|
|
|
|
16,153 |
|
|
|
16,153 |
|
Trust preferred securities |
|
|
|
|
|
|
1,279 |
|
|
|
574 |
|
|
|
1,853 |
|
|
|
1,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies |
|
$ |
|
|
|
$ |
52,048 |
|
|
$ |
|
|
|
$ |
52,048 |
|
|
$ |
52,048 |
|
States and political subdivisions |
|
|
|
|
|
|
32,192 |
|
|
|
|
|
|
|
32,192 |
|
|
|
32,192 |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
44,677 |
|
|
|
|
|
|
|
44,677 |
|
|
|
44,677 |
|
Mortgage-backed securities |
|
|
|
|
|
|
16,892 |
|
|
|
|
|
|
|
16,892 |
|
|
|
16,892 |
|
Trust preferred securities |
|
|
|
|
|
|
1,277 |
|
|
|
638 |
|
|
|
1,915 |
|
|
|
1,915 |
|
Level 3 Valuations
Financial instruments are considered Level 3 when their values are determined using pricing models,
discounted cash flow methodologies or similar techniques and at least one significant model
assumption or input is unobservable. Level 3 financial instruments also include those for which the
determination of fair value requires significant management judgment or estimation.
Currently the Company has one trust preferred security that is considered Level 3. For more
information on this security please refer to Note 2 Securities.
(Continued)
18
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 6 FAIR VALUE DISCLOSURES (continued)
The following table shows a reconciliation of the beginning and ending balances for assets measured
at fair value on a recurring basis using significant unobservable inputs.
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
638 |
|
|
$ |
|
|
Total gains or (loss) (realized/unrealized) |
|
|
|
|
|
|
|
|
Included in earnings |
|
|
(75 |
) |
|
|
(778 |
) |
Included in other comprehensive income |
|
|
11 |
|
|
|
(112 |
) |
Paydowns and maturities |
|
|
|
|
|
|
|
|
Transfers into Level 3 |
|
|
|
|
|
|
1,528 |
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
574 |
|
|
$ |
638 |
|
|
|
|
|
|
|
|
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The Company may be required, from time to time, to measure certain assets at fair value on a
nonrecurring basis in accordance with GAAP. These include assets that are measured at the lower of
cost or market that were recognized at fair value below cost at the end of the period. Assets
measured at fair value on a nonrecurring basis are included in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Carrying |
|
|
Assets/Liabilities |
|
|
|
Fair Value Measurement Using |
|
|
Amount in |
|
|
Measured at Fair |
|
Description |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Balance Sheet |
|
|
Value |
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate |
|
$ |
|
|
|
$ |
|
|
|
$ |
25,818 |
|
|
$ |
25,818 |
|
|
$ |
25,818 |
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
65,488 |
|
|
|
65,488 |
|
|
|
65,488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value |
|
$ |
|
|
|
$ |
|
|
|
$ |
91,306 |
|
|
$ |
91,306 |
|
|
$ |
91,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate |
|
$ |
|
|
|
$ |
|
|
|
$ |
23,508 |
|
|
$ |
23,508 |
|
|
$ |
23,508 |
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
57,914 |
|
|
|
57,914 |
|
|
|
57,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value |
|
$ |
|
|
|
$ |
|
|
|
$ |
81,422 |
|
|
$ |
81,422 |
|
|
$ |
81,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
19
GREEN BANKSHARES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2010
Unaudited
(Amounts in thousands, except share and per share data)
NOTE 6 FAIR VALUE DISCLOSURES (Continued)
The carrying value and estimated fair value of the Companys financial instruments are as follows
at June 30, 2010 and December 31, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
Carrying |
|
|
Fair |
|
|
Carrying |
|
|
Fair |
|
|
|
Value |
|
|
Value |
|
|
Value |
|
|
Value |
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
209,155 |
|
|
$ |
209,155 |
|
|
$ |
221,494 |
|
|
$ |
221,494 |
|
Securities available for sale |
|
|
176,121 |
|
|
|
176,121 |
|
|
|
147,724 |
|
|
|
147,724 |
|
Securities held to maturity |
|
|
616 |
|
|
|
625 |
|
|
|
626 |
|
|
|
638 |
|
Loans held for sale |
|
|
830 |
|
|
|
842 |
|
|
|
1,533 |
|
|
|
1,552 |
|
Loans, net |
|
|
1,878,125 |
|
|
|
1,839,401 |
|
|
|
1,993,646 |
|
|
|
1,950,684 |
|
FHLB and other stock |
|
|
12,734 |
|
|
|
12,734 |
|
|
|
12,734 |
|
|
|
12,734 |
|
Cash surrender value of life insurance |
|
|
30,872 |
|
|
|
30,872 |
|
|
|
30,277 |
|
|
|
30,277 |
|
Accrued interest receivable |
|
|
8,839 |
|
|
|
8,839 |
|
|
|
9,130 |
|
|
|
9,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit accounts |
|
$ |
1,991,839 |
|
|
$ |
1,999,337 |
|
|
$ |
2,084,096 |
|
|
$ |
2,095,611 |
|
Federal funds purchased and repurchase
agreements |
|
|
24,240 |
|
|
|
24,240 |
|
|
|
24,449 |
|
|
|
24,449 |
|
FHLB Advances and notes payable |
|
|
171,838 |
|
|
|
181,150 |
|
|
|
171,999 |
|
|
|
176,602 |
|
Subordinated debentures |
|
|
88,662 |
|
|
|
71,349 |
|
|
|
88,662 |
|
|
|
70,527 |
|
Accrued interest payable |
|
|
1,986 |
|
|
|
1,986 |
|
|
|
2,561 |
|
|
|
2,561 |
|
NOTE 7 SUBSEQUENT EVENTS
Management evaluated subsequent events through the date the financial statements were issued.
Material events or transactions occurring after June 30, 2010 but prior to issuance that provided
additional evidence about conditions that existed at June 30, 2010 have been recognized in the
financial statements for the period ended June 30, 2010. Events or transactions that provided
evidence about conditions that did not exist at June 30, 2010 but arose before the financial
statements were issued have not been recognized in the financial statements for the period ended
June 30, 2010.
20
|
|
|
ITEM 2. |
|
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS |
The following discussion and analysis provides information that management believes is
relevant to an assessment and understanding of the Companys consolidated results of operations and
financial condition. This discussion should be read in conjunction with the (i) condensed
consolidated financial statements and notes thereto in this Form 10-Q and (ii) the financial
statements and the notes thereto included in the Companys Annual Report on Form 10-K for the year
ended December 31, 2009 (the 2009 10-K). Except for specific historical information, many of the
matters discussed in this Form 10-Q may express or imply projections of revenues or expenditures,
plans and objectives for future operations, growth or initiatives, expected future economic
performance, or the expected outcome or impact of pending or threatened litigation. These and
similar statements regarding events or results which the Company expects will or may occur in the
future, are forward-looking statements that involve risks, uncertainties and other factors which
may cause actual results and performance of the Company to differ materially from those expressed
or implied by those statements. All forward-looking information is provided pursuant to the safe
harbor established under the Private Securities Litigation Reform Act of 1995 and should be
evaluated in the context of these risks, uncertainties and other factors. Forward-looking
statements, which are based on assumptions and estimates and describe our future plans, strategies
and expectations, are generally identifiable by the use of forward-looking terminology and words
such as trends, assumptions, target, guidance, outlook, opportunity, future, plans,
goals, objectives, expectations, near-term, long-term, projection, may, will,
would, could, expect, intend, estimate, anticipate, believe, potential, regular,
or continue (or the negative or other derivatives of each of these terms) or similar terminology
and expressions.
Although the Company believes that the assumptions underlying any forward-looking statements
are reasonable, any of the assumptions could be inaccurate, and therefore, actual results may
differ materially from those projected in or implied by the forward-looking statements. Factors and
risks that may result in actual results differing from this forward-looking information include,
but are not limited to, those contained in the 2009 10-K in Part I, Item 1A thereof and (1)
deterioration in the financial condition of borrowers resulting in significant increases in loan
losses and provisions for those losses; (2) continuation of the historically low short-term
interest rate environment; (3) changes in loan underwriting, credit review or loss reserve policies
associated with economic conditions, examination conclusions, or regulatory developments; (4)
increased levels of non-performing and repossessed assets and the ability to resolve these may
result in future losses; (5) greater than anticipated deterioration or lack of sustained growth in
the national or local economies; (6) rapid fluctuations or unanticipated changes in interest rates;
(7) the impact of governmental restrictions on entities participating in the Capital Purchase
Program of the United States Department of the Treasury; (8) changes in state and federal
legislation, regulations or policies applicable to banks or other financial service providers,
including regulatory or legislative developments arising out of current unsettled conditions in the
economy including implementation of the Dodd-Frank Wall Street Reform and Consumer Protection Act;
(9) the results of regulatory examinations; (10) increased competition with other financial
institutions in the markets that GreenBank (the Bank) serves; (11) exploring alternatives
available for the future repayment of TARP as economic conditions begin to improve; and (12) the
loss of key personnel, as well as other factors discussed throughout this document, including,
without limitation the factors described under Critical Accounting Policies and Estimates on page
24 of this Quarterly Report on Form 10-Q, or from time to time, in the Companys filings with the
SEC, press releases and other communications.
Readers are cautioned not to place undue reliance on forward-looking statements made in this
document, since the statements speak only as of the documents date. All forward-looking statements
included in this Quarterly Report on Form 10-Q are expressly qualified in their entirety by the
cautionary statements in this section and to the more detailed risk factors included in the
Companys 2009 10-K. The Company has no obligation and does not intend to publicly update or
revise any forward-looking statements contained in or incorporated by reference into this Quarterly
Report on Form 10-Q, to reflect events or circumstances occurring after the date of this document
or to reflect the occurrence of unanticipated events. Readers are advised, however, to consult any
further disclosures the Company may make on related subjects in its documents filed with or
furnished to the SEC or in its other public disclosures.
21
Green Bankshares, Inc. (the Company) is the bank holding company for the Bank, a
Tennessee-chartered commercial bank that conducts the principal business of the Company. The
Company is the third largest bank holding company headquartered in Tennessee based on asset size at
June 30, 2010 and at that date was also the
second largest NASDAQ-listed bank holding company headquartered in Tennessee. The Bank
currently maintains a main office in Greeneville, Tennessee and 64 full-service bank branches
primarily in East and Middle Tennessee. In addition to its commercial banking operations, the Bank
conducts separate businesses through its three wholly-owned subsidiaries: Superior Financial
Services, Inc. (Superior Financial), a consumer finance company; GCB Acceptance Corporation (GCB
Acceptance), an automobile lending company; and Fairway Title Co., a title company. The Bank also
operates a wealth management office in Sumner County, Tennessee, and a mortgage banking operation
in Knox County, Tennessee. All dollar amounts reported or discussed in Part I, Item 2 of this
Quarterly Report on Form 10-Q are shown in thousands, except share and per share amounts.
Growth and Business Strategy
The Company expects that over the short term, given the current economic environment, there
will be little to no growth until this recessionary environment stabilizes and the economy begins
to improve.
Over the intermediate term, defined as over the next 24 to 48 months, we believe our growth
from in-market mergers and acquisitions including acquisitions of both entire financial
institutions and selected branches of financial institutions, is expected to continue. De novo
branching is also expected to be a method of growth, particularly in high-growth and other
demographically-desirable markets.
The Companys long-term strategic plan outlines geographic expansion within a 300-mile radius
of its headquarters in Greene County, Tennessee. This could result in the Company expanding
westward and eastward up to and including Nashville, Tennessee and Roanoke, Virginia, respectively,
east/southeast up to and including the Piedmont area of North Carolina and western North Carolina,
southward to northern Georgia and northward into eastern and central Kentucky. In particular, the
Company believes the markets in and around Knoxville, Nashville and Chattanooga, Tennessee are
highly desirable areas with respect to expansion and growth plans.
The Bank focuses its lending efforts predominately on individuals and small to medium-sized
businesses while it generates deposits primarily from individuals in its local communities. To aid
in deposit generation efforts, the Bank offers its customers extended hours of operation during the
week as well as Saturday and Sunday banking in many of its markets. The Bank also offers free
online banking along with its High Performance Checking Program which since its inception has
generated a significant number of core transaction accounts.
In addition to the Companys business model, which is summarized in the paragraphs above and
the Companys 2009 Annual Report on Form 10-K, the Company is continuously investigating and
analyzing other lines and areas of business. Conversely, the Company frequently evaluates and
analyzes the profitability, risk factors and viability of its various business lines and segments
and, depending upon the results of these evaluations and analyses, may conclude to exit certain
segments and/or business lines. Further, in conjunction with these ongoing evaluations and
analyses, the Company may decide to sell, merge or close certain branch facilities.
Overview
The Companys results of operations for the three and six month periods ended June 30, 2010,
before dividend and related costs of $1,250 and $2,500, respectively associated with the issuance
of Preferred Stock to the U.S. Treasury, increased $153 million and $151.4 million or $15.5 million
and $13.9 million compared to the same periods in 2009 after adjusting for the non-cash,
non-recurring, pre-tax goodwill impairment charge of $143.4 million which occurred in the quarter
ended June 30, 2009 (See reconciliation of non-GAAP measures table below). The year over year
increase was primarily driven by lower loan loss provisioning expense coupled with improving net
interest income and non-interest income further bolstered by declining operating expenses.
22
GREEN BANKSHARES, INC.
Reconciliation of Non-GAAP Measures
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Total non-interest expense |
|
$ |
21,274 |
|
|
$ |
168,410 |
|
|
$ |
41,820 |
|
|
$ |
186,241 |
|
Goodwill impairment charge |
|
|
|
|
|
|
(143,389 |
) |
|
|
|
|
|
|
(143,389 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
$ |
21,274 |
|
|
$ |
25,021 |
|
|
$ |
41,820 |
|
|
$ |
42,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available
to common shareholders |
|
$ |
1,561 |
|
|
$ |
(151,400 |
) |
|
$ |
3,507 |
|
|
$ |
(147,852 |
) |
Goodwill impairment charge,
net of tax |
|
|
|
|
|
|
137,414 |
|
|
|
|
|
|
|
137,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) |
|
$ |
1,561 |
|
|
$ |
(13,986 |
) |
|
$ |
3,507 |
|
|
$ |
(10,438 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Diluted Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available
to common shareholders |
|
$ |
0.12 |
|
|
$ |
(11.58 |
) |
|
$ |
0.27 |
|
|
$ |
(11.32 |
) |
Goodwill impairment charge,
net of tax |
|
|
|
|
|
|
10.51 |
|
|
|
|
|
|
|
10.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) |
|
$ |
0.12 |
|
|
$ |
(1.07 |
) |
|
$ |
0.27 |
|
|
$ |
(0.80 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The above table presents computations and other financial information excluding the goodwill
impairment charge incurred by the Company in the second quarter of 2009 (non-GAAP). The
goodwill impairment charge is included in the financial results presented in accordance with
generally accepted accounting principles (GAAP). The Company believes that the exclusion of
goodwill impairment in expressing net operating income (loss), operating expenses and
earnings (loss) per share data provides a more meaningful base for period to period
comparisons which will assist investors in analyzing the operating results of the Company
and predicting operating performance. The Company utilizes these non-GAAP financial measures
to compare the operating performance with comparable periods in prior years and with
internally prepared projections. Non-GAAP financial measures have inherent limitations, are
not required to be uniformly applied and are not audited. To mitigate these limitations, the
Company has policies in place to address goodwill impairment from other normal operating
expenses to ensure that the Companys operating results are properly reflected for period to
period comparisons.
Net charge-offs for the current quarter totaled $4,868 compared with $3,882 during the first
quarter of 2010 and $23,281 during the second quarter of 2009 when net charge-off levels peaked as
the recession was deepening. During the third quarter of 2009, net charge-offs totaled $18,436 and
in the fourth quarter of 2009 net charge-offs amounted to $6,437. Non-performing assets were
$141,915 at June 30, 2010 compared with $132,726 at year end 2009 and $129,177 at June 30, 2009.
During this time period, the Companys loan loss reserve to outstanding loans increased from 2.30%
at June 30, 2009 to 2.60% at June 30, 2010. The Companys provision for loan losses totaled $4,749
for the three months ended June 30, 2010 compared with $3,889 for the first quarter of 2010 and
$24,384 during the second quarter of 2009.
At June 30, 2010, the Company had total consolidated assets of $2,529,332, total consolidated
deposits of $1,991,839, total consolidated loans, net of unearned income, of $1,928,174 and total
consolidated shareholders equity of $233,150 compared to $2,619,139, $2,084,096, $2,043,807, and
226,769, respectively, at December 31, 2009. The Companys annualized return on average common
shareholders equity for the three months ended June 30, 2010 was 3.76% and its annualized return
on average total assets was 0.25%.
23
Critical Accounting Policies and Estimates
The Companys consolidated financial statements and accompanying notes have been prepared in
accordance with accounting principles generally accepted in the United States of America. The
preparation of these financial statements requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenue and
expenses during the reported periods.
Management continually evaluates the Companys accounting policies and estimates it uses to
prepare the consolidated financial statements. In general, managements estimates are based on
historical experience, information from regulators and third party professionals and various
assumptions that are believed to be reasonable under the existing facts and circumstances. Actual
results could differ from those estimates made by management.
The Company believes its critical accounting policies and estimates include the valuation of
the allowance for loan losses and the fair value of financial instruments and other real estate
owned. Based on managements calculation, an allowance of $50,049, or 2.60% of total loans, net of
unearned income, was an adequate estimate of losses inherent in the loan portfolio as of June 30,
2010. This estimate resulted in a provision for loan losses in the income statement of $4,749 and
$8,638, respectively, for the three and six months ended June 30, 2010. If the economic
conditions, loan mix and amount of future charge-off percentages differ significantly from those
assumptions used by management in making its determination, the allowance for loan losses and
provision for loan losses on the income statement could be materially affected.
The consolidated financial statements include certain accounting disclosures that require
management to make estimates about fair values. Independent third party valuations are used for
securities available for sale and securities held to maturity as well as acquisition purchase
accounting adjustments. Estimates of fair value are used in the accounting for loans held for sale,
goodwill and other intangible assets. Estimates of fair values are used in disclosures regarding
stock compensation, commitments, and the fair values of financial instruments. Fair values are
estimated using relevant market information and other assumptions such as interest rates,
credit risk, prepayments and other factors. The fair values of financial instruments are subject
to change as influenced by market conditions.
Changes in Results of Operations
Net Income. Net operating income for the three and six months ended June 30, 2010 was $1,561
and $3,507, as compared to a net operating loss of $151,400 and $147,852 or $13,986 and $10,438
after adjusting for the non-cash net of tax goodwill charge of $137,414 (see non-GAAP
reconciliation table) for the same period in 2009. The increase of $15,547 (see non-GAAP
reconciliation table) from the second quarter of 2009 resulted primarily from a reduction in
provision for loan losses of $19,635 as the Company experienced a reduction in loan loss
charge-offs and a decline in non-interest expense of $3,747 primarily from the reduction in OREO
expenses. These were coupled with increases of $1,293 in net interest income and $1,963 in total
non-interest income. Second quarter 2010 net interest income totaled $21,473 compared with $20,180
during the prior year period. The increase in net interest income was principally a result of a
widening in the net interest margin as the Company re-priced interest-bearing liabilities in a
lower market rate environment while also maintaining a disciplined approach to loan pricing. The
net interest margin widened from 3.43% in the second quarter of 2009 to 3.86% for the comparable
2010 quarter, which was slightly lower than the 3.90% experienced in the first quarter of 2010.
Non-interest income increased by $1,963 from the second quarter of last year and totaled $8,771 for
the 2010 second quarter. The increase was principally the result of a $897 improvement in deposit
service charge income driven by the continued success of the Companys High Performance Checking
product and the increased number of net new checking accounts opened. Further contributing to this
increase were lower other-than-temporary impairment charges of $640 and higher revenues associated
with annuity sales in the Companys Wealth Management Division along with additional mortgage
banking income stimulated by the continuance of the U.S. Governments first-time homeowners buying
program. Total non-interest expenses amounted to $21,274 during the quarter compared with $25,021
after adjusting for the non-cash, pre-tax goodwill impairment charge of $143,389 (see non-GAAP
reconciliation table) during the same period for the prior year. The principal improvements in
non-interest expense driving this decrease, compared to the same period a year ago, were lower OREO
expenses of $2,180 and lower FDIC insurance expenses of $1,341.
24
Net Interest Income. The largest source of earnings for the Company is net interest income,
which is the difference between interest income on earning assets and interest expense on deposits
and other interest-bearing liabilities. The primary factors which affect net interest income are
changes in volume and rates on interest-earning
assets and interest-bearing liabilities, which are affected in part by managements responses
to changes in interest rates through asset/liability management. During the three and six months
ended June 30, 2010, net interest income was $21,473 and $43,132, as compared to $20,180 and
$39,609 for the same periods in 2009, representing an increase of 6% and 9%, respectively. This
increase of $1,293 in net interest income resulted primarily from the increase of the net interest
margin driven primarily by the reduction of interest rates on interest-bearing liabilities.
The Companys average balance for interest-earning assets decreased 6% from $2,382,377 for the
three months ended June 30, 2009 to $2,248,240 for the three months ended June 30, 2010. The
primary reasons for the decline in interest-earning assets were the movement of loans to
non-performing assets as the recession continued coupled with credit worthy borrowers reducing
their aggregate loan balances.
The Companys average balance for interest-bearing liabilities decreased 4% from $2,232,953
for the three months ended June 30, 2009 to $2,136,794 for the three months ended June 30, 2010 as
the Company reduced its reliance on short-term borrowings and brokered deposits while focusing on
building core deposit levels throughout its branch network.
The Companys yield on loans (the largest component of interest-earning assets) increased by 8
basis points from the second quarter of 2009 to the second quarter of 2010 principally due to the
establishment of interest rate floors on loans originated since 2008. Approximately one-half of
the Companys loan portfolio is set at variable rates and would have continued to negatively impact
net interest income, if interest rate floors had not been established, as indicated in the table
below. The FOMC has maintained interest rates at historically low levels since December 16, 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
FOMC Meeting |
|
Beginning |
|
|
Increase/ |
|
|
Ending |
|
Date |
|
Rate |
|
|
Decrease |
|
|
Rate |
|
January 22, 2008 |
|
|
4.25 |
% |
|
|
(0.75 |
%) |
|
|
3.50 |
% |
January 30, 2008 |
|
|
3.50 |
% |
|
|
(0.50 |
%) |
|
|
3.00 |
% |
March 18, 2008 |
|
|
3.00 |
% |
|
|
(0.75 |
%) |
|
|
2.25 |
% |
April 30, 2008 |
|
|
2.25 |
% |
|
|
(0.25 |
%) |
|
|
2.00 |
% |
June 25, 2008 |
|
|
2.00 |
% |
|
|
0.00 |
% |
|
|
2.00 |
% |
August 6, 2008 |
|
|
2.00 |
% |
|
|
0.00 |
% |
|
|
2.00 |
% |
September 16, 2008 |
|
|
2.00 |
% |
|
|
0.00 |
% |
|
|
2.00 |
% |
September 29, 2008 |
|
|
2.00 |
% |
|
|
0.00 |
% |
|
|
2.00 |
% |
October 7, 2008 |
|
|
2.00 |
% |
|
|
(0.50 |
%) |
|
|
1.50 |
% |
October 29, 2008 |
|
|
1.50 |
% |
|
|
(0.50 |
%) |
|
|
1.00 |
% |
December 16, 2008 |
|
|
1.00 |
% |
|
|
(0.75%) - (1.00 |
%) |
|
|
0.00% - 0.25 |
% |
January 28, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
March 17, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
April 30, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
June 25, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
August 12, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
September 23, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
November 4, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
December 16, 2009 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
January 27, 2010 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
March 16, 2010 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
April 28, 2010 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
June 23, 2010 |
|
|
0.00% - 0.25 |
% |
|
|
0.00 |
% |
|
|
0.00% - 0.25 |
% |
The Companys cost of interest-bearing liabilities decreased by 79 basis points from the
quarter ended June 30, 2009 to the quarter ended June 30, 2010. The re-pricing characteristics of
the Companys interest-bearing liabilities had been structured to take advantage of the forecasted
drop in market rates.
25
The following table sets forth certain information relating to the Companys
consolidated average interest-earning assets and interest-bearing liabilities and reflects
the average yield on assets and average cost of liabilities for the periods indicated.
These yields and costs are derived by dividing income or expense by the average daily
balance of assets or liabilities, respectively, for the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans(1) (2) |
|
$ |
1,896,071 |
|
|
$ |
29,390 |
|
|
|
6.22 |
% |
|
$ |
2,127,104 |
|
|
$ |
32,538 |
|
|
|
6.14 |
% |
Investment securities (2) |
|
|
193,961 |
|
|
|
1,996 |
|
|
|
4.13 |
% |
|
|
195,390 |
|
|
|
2,461 |
|
|
|
5.05 |
% |
Other short-term investments |
|
|
158,208 |
|
|
|
99 |
|
|
|
0.25 |
% |
|
|
59,883 |
|
|
|
36 |
|
|
|
0.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
$ |
2,248,240 |
|
|
$ |
31,485 |
|
|
|
5.62 |
% |
|
$ |
2,382,377 |
|
|
$ |
35,035 |
|
|
|
5.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earning assets |
|
|
305,374 |
|
|
|
|
|
|
|
|
|
|
|
420,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,553,614 |
|
|
|
|
|
|
|
|
|
|
$ |
2,802,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest checking, savings and money
market |
|
$ |
970,304 |
|
|
$ |
2,488 |
|
|
|
1.03 |
% |
|
$ |
731,422 |
|
|
$ |
2,542 |
|
|
|
1.39 |
% |
Time deposits |
|
|
884,038 |
|
|
|
5,138 |
|
|
|
2.33 |
% |
|
|
1,155,533 |
|
|
|
8,969 |
|
|
|
3.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
$ |
1,854,342 |
|
|
$ |
7,626 |
|
|
|
1.65 |
% |
|
$ |
1,886,955 |
|
|
$ |
11,511 |
|
|
|
2.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under repurchase
agreements and short-term borrowings |
|
|
21,943 |
|
|
|
5 |
|
|
|
0.09 |
% |
|
|
28,171 |
|
|
|
7 |
|
|
|
0.10 |
% |
Notes payable |
|
|
171,847 |
|
|
|
1,712 |
|
|
|
4.00 |
% |
|
|
229,165 |
|
|
|
2,469 |
|
|
|
4.32 |
% |
Subordinated debentures |
|
|
88,662 |
|
|
|
488 |
|
|
|
2.21 |
% |
|
|
88,662 |
|
|
|
689 |
|
|
|
3.12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
$ |
2,136,794 |
|
|
$ |
9,831 |
|
|
|
1.85 |
% |
|
$ |
2,232,953 |
|
|
$ |
14,676 |
|
|
|
2.64 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
165,554 |
|
|
|
|
|
|
|
|
|
|
|
162,458 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
17,477 |
|
|
|
|
|
|
|
|
|
|
|
21,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest bearing liabilities |
|
|
183,031 |
|
|
|
|
|
|
|
|
|
|
|
184,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,319,825 |
|
|
|
|
|
|
|
|
|
|
|
2,417,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
233,789 |
|
|
|
|
|
|
|
|
|
|
|
385,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders
Equity |
|
$ |
2,553,614 |
|
|
|
|
|
|
|
|
|
|
$ |
2,802,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
21,654 |
|
|
|
|
|
|
|
|
|
|
$ |
20,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
3.77 |
% |
|
|
|
|
|
|
|
|
|
|
3.26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net yield on interest-earning assets |
|
|
|
|
|
|
|
|
|
|
3.86 |
% |
|
|
|
|
|
|
|
|
|
|
3.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Average loan balances excluded nonaccrual loans for the periods presented. |
|
2 |
|
Fully Taxable Equivalent (FTE) at the rate of 35%. The FTE basis adjusts for the tax
benefits of income on certain tax-exempt loans and investments using the federal statutory rate of
35% for each period presented. The Company believes this measure to be the preferred industry
measurement of net interest income and provides relevant comparison between taxable and non-taxable
amounts. |
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans(1) (2) |
|
$ |
1,924,943 |
|
|
$ |
59,470 |
|
|
|
6.23 |
% |
|
$ |
2,151,190 |
|
|
$ |
65,193 |
|
|
|
6.11 |
% |
Investment securities (2) |
|
|
181,559 |
|
|
|
3,902 |
|
|
|
4.33 |
% |
|
|
206,015 |
|
|
|
5,323 |
|
|
|
5.21 |
% |
Other short-term investments |
|
|
153,328 |
|
|
|
193 |
|
|
|
0.25 |
% |
|
|
65,141 |
|
|
|
81 |
|
|
|
0.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
$ |
2,259,830 |
|
|
$ |
63,565 |
|
|
|
5.67 |
% |
|
$ |
2,422,346 |
|
|
$ |
70,597 |
|
|
|
5.88 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earning assets |
|
|
305,977 |
|
|
|
|
|
|
|
|
|
|
|
402,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,565,807 |
|
|
|
|
|
|
|
|
|
|
$ |
2,824,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest checking, savings and money
market |
|
$ |
956,174 |
|
|
$ |
4,885 |
|
|
|
1.03 |
% |
|
$ |
677,863 |
|
|
$ |
4,394 |
|
|
|
1.31 |
% |
Time deposits |
|
|
912,057 |
|
|
|
10,802 |
|
|
|
2.39 |
% |
|
|
1,225,516 |
|
|
|
19,770 |
|
|
|
3.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
$ |
1,868,231 |
|
|
$ |
15,687 |
|
|
|
1.69 |
% |
|
$ |
1,903,379 |
|
|
$ |
24,164 |
|
|
|
2.56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under repurchase
agreements and short-term borrowings |
|
|
22,774 |
|
|
|
11 |
|
|
|
0.10 |
% |
|
|
30,609 |
|
|
|
16 |
|
|
|
0.11 |
% |
Notes payable |
|
|
171,897 |
|
|
|
3,406 |
|
|
|
4.00 |
% |
|
|
229,223 |
|
|
|
4,912 |
|
|
|
4.32 |
% |
Subordinated debentures |
|
|
88,662 |
|
|
|
960 |
|
|
|
2.19 |
% |
|
|
88,662 |
|
|
|
1,535 |
|
|
|
3.49 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
$ |
2,151,564 |
|
|
$ |
20,064 |
|
|
|
1.88 |
% |
|
$ |
2,251,873 |
|
|
$ |
30,627 |
|
|
|
2.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
164,370 |
|
|
|
|
|
|
|
|
|
|
|
165,268 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
17,786 |
|
|
|
|
|
|
|
|
|
|
|
22,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest bearing liabilities |
|
|
182,156 |
|
|
|
|
|
|
|
|
|
|
|
187,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,333,720 |
|
|
|
|
|
|
|
|
|
|
|
2,439,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
232,087 |
|
|
|
|
|
|
|
|
|
|
|
385,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders
equity |
|
$ |
2,565,807 |
|
|
|
|
|
|
|
|
|
|
$ |
2,824,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
43,501 |
|
|
|
|
|
|
|
|
|
|
$ |
39,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
3.79 |
% |
|
|
|
|
|
|
|
|
|
|
3.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net yield on interest-earning assets |
|
|
|
|
|
|
|
|
|
|
3.88 |
% |
|
|
|
|
|
|
|
|
|
|
3.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Average loan balances excluded nonaccrual loans for the periods presented. |
|
2 |
|
Fully Taxable Equivalent (FTE) at the rate of 35%. The FTE basis adjusts for the tax
benefits of income on certain tax-exempt loans and investments using the federal statutory rate of
35% for each period presented. The Company believes this measure to be the preferred industry
measurement of net interest income and provides relevant comparison between taxable and non-taxable
amounts. |
27
Provision for Loan Losses. During the three and six months ended June 30, 2010, loan
charge-offs were $5,316 and $10,049, respectively, and recoveries of charged-off loans were $448
and $1,299. The Companys provision for loan losses decreased by $19,635 to $4,749 for the three
months ended June 30, 2010, as compared to $24,384 for the same period in 2009. Compared with the
first quarter of 2010, the provision for loan losses modestly increased $860 as the Company
experienced an increase in loan defaults during the second quarter of 2010 with net loan
charge-offs increasing from $3,883 in the first quarter of 2010 to $4,867 during the second quarter
of 2010. The Companys allowance for loan losses decreased slightly to $50,049 at June 30, 2010
from $50,167 at March 31, 2010 while the reserve to outstanding loans ratio increased to 2.60% from
2.52% at March 31, 2010 and 2.30% at June 30, 2009. Credit quality ratios had generally declined
since September 30, 2007 through the second quarter of 2009, principally as a result of the
prolonged deterioration of the residential real estate construction and development market,
beginning in the fourth quarter of 2007, in the Companys urban markets, primarily Nashville and
Knoxville. Beginning late in the third quarter of 2009 the Company began to witness economic
stabilization beginning to materialize in certain of its major markets with this trend continuing
through the second quarter of 2010. Management continually evaluates the Companys credit policies
and procedures for effective risk and control management. The ratio of allowance for loan losses
to nonperforming loans was 77.02%, 78.85% and 52.96% at June 30, 2010, March 31, 2010 and June 30,
2009, respectively, and the ratio of nonperforming assets to total assets was 5.61%, 5.27% and
4.91% at June 30, 2010, March 31, 2010 and June 30, 2009, respectively. The ratio of nonperforming
loans to total loans, net of unearned interest, was 3.37%, 3.19% and 4.34% at June 30, 2010, March
31, 2010 and June 30, 2009, respectively. Within the Bank, the Companys largest subsidiary, the
ratio of nonperforming assets to total assets was 5.59%, 5.25% and 4.88% at June 30, 2010, March
31, 2010 and June 30, 2009, respectively.
Based on managements calculation, an allowance of $50,049, or 2.60% of total loans, net of
unearned income, was an adequate estimate of losses inherent in the loan portfolio as of June 30,
2010. This estimate resulted in a provision for loan losses in the income statement of $4,749 for
the three months ended June 30, 2010. If the economic conditions, loan mix and amount of future
charge-off percentages differ significantly from those assumptions used by management in making its
determination, the allowance for loan losses and provision for loan losses on the income statement
could be materially affected.
The Companys year-to-date net charge-offs as a percentage of average loans decreased from
1.08% (annualized 2.16%) for the three months ended June 30, 2009 to 0.44% (annualized 0.88%) for
the three months ended June 30, 2010. Net charge-offs as a percentage of average loans were 2.25%
for the year ended December 31, 2009.
Management believes that credit quality indicators will be driven by the current economic
environment and the resiliency of residential real estate markets. Management continually evaluates
the existing portfolio in light of loan concentrations, current general economic conditions and
economic trends. During the second quarter of 2010, the Company segregated the staffing in its
special assets area and transferred additional independent resources into this area to accelerate
problem asset resolution.
Based on its evaluation of the allowance for loan loss calculation and review of the loan
portfolio, management believes the allowance for loan losses is adequate at June 30, 2010.
However, the provision for loan losses could further increase for the entire year of 2010 based on
actions taken by the special assets area to resolve problem loans, and if the general economic
conditions continue to weaken or the residential real estate markets in Nashville, Knoxville or the
Companys other markets or the financial conditions of borrowers deteriorate beyond managements
current expectations.
Non-interest Income. Fee income, unrelated to interest-earning assets, consisting primarily
of service charges, commissions and fees, is an important component to the Companys total revenue
stream.
Total non-interest income for the three and six months ended June 30, 2010 was $8,771 and
$16,457 as compared to $6,808 and $13,751 for the same periods in 2009. Service charges on deposit
accounts remain the largest component of total non-interest income and increased from $5,795 and
$11,151 for the three and six months ended June 30, 2009 to $6,692 and $12,632 for the same periods
in 2010. The Company continues to see solid growth in net new checking account customers due to
its High Performance Checking Program, as evidenced by the 7,807 net new accounts opened (a net new
account opening ratio of 2.2 to 1) during the first six months of 2010. The service charges and
fees associated with this product have increased 13% on a year over year comparison. The Company
believes that as the economy begins to recover, non-interest income will continue to increase given
the
expansion of its customer base and successful Regulation E consumer overdraft opt-in campaign
which touched 91% of our customer base.
28
Non-interest Expense. Control of non-interest expense is a critical aspect in enhancing
income. Non-interest expense includes personnel, occupancy, and other expenses such as OREO costs,
data processing, printing and supplies, legal and professional fees, postage, Federal Deposit
Insurance Corporation (FDIC) assessment fees and other expenses. Total non-interest expense was
$21,274 and $41,820 for the three and six months ended June 30, 2010 compared to $25,021 and
$42,852 after excluding $143,389 for the non-cash goodwill charge (see non-GAAP reconciliation
table) for the same periods in 2009. The $3,747 and $1,032 decreases in total non-interest expense
for the three and six months ended June 30, 2010 compared to the same periods of 2009 were
principally the result of lower OREO related costs and other expenses related to collection
efforts, including professional services fees coupled with lower FDIC insurance costs.
Personnel costs are the primary element of the Companys recurring non-interest expenses. For
the three and six months ended June 30, 2010, employee compensation and benefits represented
$8,788, or 41%, and $17,430, or 42%, of total non-interest expense. This was a decrease of $505, or
5%, and $850, or 5%, from the $9,293 and $18,280 for the three and six months ended June 30, 2009.
The decrease is primarily the result of a reduction in employee benefit costs. Including Bank
branches and non-bank office locations the Company had 75 locations at June 30, 2010, December 31,
2009 and June 30, 2009, and the number of full-time equivalent employees declined from 730 at June
30, 2009 to 717 at June 30, 2010.
Income Taxes. The effective income tax rate for the three and six months ended June 30, 2010
was 33.40% and 34.21% compared to 9.44% and 8.14% for the same periods in 2009.
Changes in Financial Condition
Total assets at June 30, 2010 were $2,529,332, a decrease of $40,400, or 2%, from March 31,
2010. The decrease in assets was primarily reflective of the decrease of $65,865 in loans, net of
unearned income, partially offset by an increase in cash and due from banks of $29,943.
Non-performing assets (NPAs), which include non-accrual loans, loans past due 90 days or
more and still accruing interest and OREO, totaled $141,915 at June 30, 2010 compared with $135,366
at March 31, 2010. During the three month period ended June 30, 2010, the Company experienced an
increase in net NPAs of $6,549 as the Company continued to identify and recognize NPAs. During
the second quarter of 2010, the Company segregated the staffing in its special assets area and
transferred additional independent resources into this area to accelerate problem asset resolution.
Actions taken by the special assets area to resolve problem assets may result in an increase in the
level of NPAs and/or charge-offs through the remainder of the year. Also, if general economic
conditions continue to weaken or the residential real estate markets in Nashville, Knoxville or the
Companys other markets or the financial conditions of borrowers deteriorate beyond managements
current expectations, the Company expects that the levels of NPAs may remain elevated through the
remainder of the year.
Non-performing loans include non-accrual loans and loans 90 or more days past due. All loans
that are 90 days past due are considered non-accrual unless they are adequately secured and there
is reasonable assurance of full collection of principal and interest. Non-accrual loans that are
120 days past due without assurance of repayment are charged off against the allowance for loan
losses. Nonaccrual loans and loans past due 90 days totaled $64,983 at June 30, 2010, an increase
of $1,363 from March 31, 2010. The increase in nonaccrual loans and loans past due 90 days
balances were primarily the result of an increase in nonaccrual loans in excess of such loans being
transferred to OREO during the second quarter of 2010.
OREO totaled $76,932 at June 30, 2010 compared with $71,746 at March 31, 2010 an increase of
$5,186 as the Company continued to foreclose on certain properties.
Impaired loans, which are loans identified as being probable that the Company will be unable
to collect all amounts of contractual interest and principal as scheduled in the loan agreement,
totaled $124,318 at June 30, 2010 compared with $103,479 at March 31, 2010 and $109,501 at December
31, 2009. At June 30, 2010, the Company classified a relationship totaling approximately $20,122
as impaired. The loan is current and the guarantors appear to have the necessary resources to
continue to maintain the current status of this credit.
29
The Companys policy requires new appraisals on adversely rated collateral dependent loans and
OREO to be obtained at least annually. On a quarterly basis, the Company receives a written report
from an independent nationally recognized organization which provides updated valuation trends, by
price point and by zip code, for each of the major markets in which the Company is conducting
business. The information obtained is then used in the Companys impairment analysis of collateral
dependent loans. Depending upon future trends which may develop in the Companys major markets,
charges incurred associated with these properties may increase.
At June 30, 2010, the ratio of the Companys allowance for loan losses to non-performing loans
(which include non-accrual loans) was 77.02% compared to 52.96% at June 30, 2009.
The Company maintains an investment portfolio to provide liquidity and earnings. Investments
at June 30, 2010 with an amortized cost of $173,361 had a market value of $176,746. At March 31,
2010, investments with an amortized cost of $172,425 had a market value of $174,344.
Liquidity and Capital Resources
Liquidity. Liquidity refers to the ability or the financial flexibility to manage future cash
flows to meet the needs of depositors and borrowers and fund operations. Maintaining appropriate
levels of liquidity allows the Company to have sufficient funds available for reserve requirements,
customer demand for loans, withdrawal of deposit balances and maturities of deposits and other
liabilities. The Companys primary source of liquidity is dividends paid by the Bank. Applicable
Tennessee statutes and regulations impose restrictions on the amount of dividends that may be
declared by the Bank. Under Tennessee law, the Bank can only pay dividends to the Company in an
amount equal to or less than the total amount of its net income for that year combined with
retained net income for the preceding two years. Payment of dividends in excess of this amount
requires the consent of the Commissioner of the Tennessee Department of Financial Institutions
(TDFI), Federal Deposit Insurance Corporation (FDIC) and the Federal Reserve Bank (FRB).
Further, any dividend payments are subject to the continuing ability of the Bank to maintain
compliance with minimum federal regulatory capital requirements and to retain its characterization
under federal regulations as a well-capitalized institution. Because of the Banks loss in 2009,
dividends from the Bank to the Company, including funds for payment of dividends on preferred stock
and trust preferred, including the preferred stock issued to the U.S. Treasury, will require prior
approval of the TDFI, FDIC and FRB.
Recent supervisory guidance from the Federal Reserve Board (FRB) indicates that bank holding
companies that are participants in the CPP that are experiencing financial difficulty generally
should eliminate, reduce or defer dividends on Tier 1 capital instruments including trust preferred
securities, preferred stock or common stock, if the holding company needs to conserve capital for
safe and sound operation and to serve as a source of strength to its subsidiaries. The Company
expects to maintain elevated well-capitalized capital levels until it has become clearer that the
current economic cycle is improving. In addition, the Company maintains borrowing availability with
the FHLB which was fully utilized at June 30, 2010. The Company also maintains federal funds lines
of credit totaling $70,000 at four correspondent banks of which $70,000 was available at June 30,
2010. The Company believes it has sufficient liquidity to satisfy its current operating needs.
For the six months ended June 30, 2010, operating activities of the Company provided $23,011
of cash flows. Net income of $6,007 comprised a substantial portion of the cash generated from
operations. Cash flows from operating activities were also positively affected by various non-cash
items, including (i) $8,638 in provision for loan losses, (ii) $3,619 of depreciation and
amortization and (iii) $6,631 in other assets. This was offset in part by a decrease of $3,561 in
accrued interest payable and other liabilities.
Maturities of $70,025 in investment securities available for sale, proceeds from the net
change in loans of $77,775 and proceeds of $8,357 from the sale of other real estate were the
primary components of inflows from investing activities. These were offset in part by $85,684 in
purchases of investment securities available for sale for a net increase in net cash provided from
investing activities of $69,082.
The net decrease in core and brokered deposits of $92,257 was the primary use of cash flows
used in financing activities of $94,432. The net decrease in total deposits reflects a decrease in
core deposits of $87,072 and brokered deposits of $5,185.
30
Capital Resources. The Companys capital position is reflected in its shareholders equity,
subject to certain adjustments for regulatory purposes. Shareholders equity, or capital, is a
measure of the Companys net worth, soundness and viability. The Company continues to exhibit a
strong capital position compared to minimum
regulatory requirements. Further, the capital base of the Company allows it to take advantage
of business opportunities while maintaining the level of resources deemed appropriate by management
of the Company to address business risks inherent in the Companys daily operations. During the
second quarter of 2009, the Company suspended common stock dividends in order to preserve capital.
Shareholders equity on June 30, 2010 was $233,150, an increase of $2,961, or 1.3%, from
$230,189 on March 31, 2010. The increase in shareholders equity during the second quarter of 2010
primarily reflects net income available to common shareholders for the three months ended June 30,
2010 of $1,561 and the cumulative change of $893 in unrealized gains, net of reclassification and
taxes, on available for sale securities. Shareholders equity at December 31, 2009 was $226,769.
Risk-based capital regulations adopted by the Board of Governors of the FRB and the FDIC
require bank holding companies and banks, respectively, to achieve and maintain specified ratios of
capital to risk-weighted assets. The risk-based capital rules are designed to measure Tier 1
Capital and Total Capital in relation to the credit risk of both on- and off-balance sheet items.
Under the guidelines, one of four risk weights is applied to the different on-balance sheet items.
Off-balance sheet items, such as loan commitments, are also subject to risk-weighting after
conversion to balance sheet equivalent amounts. All bank holding companies and banks must maintain
a minimum total capital to total risk-weighted assets ratio of 8.00%, at least half of which must
be in the form of core, or Tier 1, capital (consisting of common equity, retained earnings, and a
limited amount of qualifying perpetual preferred stock and trust preferred securities, net of
goodwill and other intangible assets and accumulated other comprehensive income). These guidelines
also specify that bank holding companies that are experiencing internal growth or making
acquisitions will be expected to maintain strong capital positions substantially above the minimum
supervisory levels. At June 30, 2010, the Bank and the Company each satisfied their respective
minimum regulatory capital requirements, and the Bank was well-capitalized within the meaning of
federal regulatory requirements. As set forth in the table below, the capital position of the Bank
and the Company at June 30, 2010 are at elevated levels compared to minimum regulatory
requirements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Required |
|
|
Required |
|
|
|
|
|
|
|
|
|
Minimum |
|
|
to be |
|
|
|
|
|
|
|
|
|
Ratio |
|
|
Well Capitalized |
|
|
Bank |
|
|
Company |
|
Tier 1 risk-based
capital |
|
|
4.00 |
% |
|
|
6.00 |
% |
|
|
14.73 |
% |
|
|
14.88 |
% |
Total risk-based capital |
|
|
8.00 |
% |
|
|
10.00 |
% |
|
|
15.99 |
% |
|
|
16.15 |
% |
Leverage Ratio |
|
|
4.00 |
% |
|
|
5.00 |
% |
|
|
11.86 |
% |
|
|
12.00 |
% |
Off-Balance Sheet Arrangements
At June 30, 2010, the Company had outstanding unused lines of credit and standby letters of
credit totaling $251,651 and unfunded loan commitments outstanding of $18,428. Because these
commitments generally have fixed expiration dates and most will expire without being drawn upon,
the total commitment level does not necessarily represent future cash requirements. If needed to
fund these outstanding commitments, the Company has the ability to liquidate FRB cash or securities
available-for-sale or, on a short-term basis, to borrow any then available amounts from the FHLB
and/or purchase Federal funds from other financial institutions. At June 30, 2010, the Company had
accommodations with upstream correspondent banks for unsecured federal funds lines. These
accommodations have various covenants related to their term and availability, and in most cases
must be repaid within two business weeks. The following table presents additional information
about the Companys off-balance sheet commitments as of June 30, 2010, which by their terms has
contractual maturity dates subsequent to June 30, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 1 |
|
|
|
|
|
|
|
|
|
|
More than 5 |
|
|
|
|
|
|
Year |
|
|
1-3 Years |
|
|
3-5 Years |
|
|
Years |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to make loans fixed |
|
$ |
3,528 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,528 |
|
Commitments to make loans
variable |
|
|
14,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,900 |
|
Unused lines of credit |
|
|
120,844 |
|
|
|
9,735 |
|
|
|
13,527 |
|
|
|
78,221 |
|
|
|
222,327 |
|
Letters of credit |
|
|
21,731 |
|
|
|
7,593 |
|
|
|
|
|
|
|
|
|
|
|
29,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
161,003 |
|
|
$ |
17,328 |
|
|
$ |
13,527 |
|
|
$ |
78,221 |
|
|
$ |
270,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
Disclosure of Contractual Obligations
In the ordinary course of operations, the Company enters into certain contractual obligations.
Such obligations include the funding of operations through debt issuances as well as leases for
premises and equipment. The following table summarizes the Companys significant fixed and
determinable contractual obligations as of June 30, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 1 |
|
|
|
|
|
|
|
|
|
|
More than 5 |
|
|
|
|
|
|
Year |
|
|
1-3 Years |
|
|
3-5 Years |
|
|
Years |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposits |
|
$ |
670,653 |
|
|
$ |
153,375 |
|
|
$ |
20,119 |
|
|
$ |
3,588 |
|
|
$ |
847,735 |
|
FHLB advances and notes payable |
|
|
12,361 |
|
|
|
80,714 |
|
|
|
30,756 |
|
|
|
48,007 |
|
|
|
171,838 |
|
Subordinated debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,662 |
|
|
|
88,662 |
|
Operating lease obligations |
|
|
1,092 |
|
|
|
1,846 |
|
|
|
926 |
|
|
|
909 |
|
|
|
4,773 |
|
Deferred compensation |
|
|
1,951 |
|
|
|
|
|
|
|
251 |
|
|
|
2,017 |
|
|
|
4,219 |
|
Purchase obligations |
|
|
562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
686,619 |
|
|
$ |
235,935 |
|
|
$ |
52,052 |
|
|
$ |
143,183 |
|
|
$ |
1,117,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additionally, the Company routinely enters into contracts for services. These contracts may
require payment for services to be provided in the future and may also contain penalty clauses for
early termination of the contract. Management is not aware of any additional commitments or
contingent liabilities which may have a material adverse impact on the liquidity or capital
resources of the Company.
Effect of New Accounting Standards
FASB ASU 2010-06 In January 2010, the FASB issued additional guidance on fair value
disclosures. The new guidance clarifies two existing disclosure requirements and requires two new
disclosures as follows: (1) a gross presentation of activities (purchases, sales, and
settlements) within the Level 3 rollforward reconciliation, which will replace the net
presentation format; and (2) detailed disclosures about the transfers in and out of Level 1 and 2
measurements. This guidance is effective for the first interim or annual reporting period beginning
after
December 15, 2009, except for the gross presentation of the Level 3 rollforward information, which
is required for annual reporting periods beginning after December 15, 2010, and for interim
reporting periods within those years. The Company adopted the fair value disclosures guidance on
January 1, 2010, except for the gross presentation of the Level 3 rollforward information which is
not required to be adopted by the Company until January 1, 2011.
FASB ASC 810 and amended by FASB ASU 2010-10 became effective on January 1, 2010, and
was amended to change how a company determines when an entity that is insufficiently capitalized or
is not controlled through voting (or similar rights) should be consolidated. The determination of
whether a company is required to consolidate an entity is based on, among other things, an entitys
purpose and design and a companys ability to direct the activities of the entity that most
significantly impact the entitys economic performance. The new authoritative accounting guidance
requires additional disclosures about the reporting entitys involvement with variable-interest
entities and any significant changes in risk exposure due to that involvement as well as its affect
on the entitys financial statements. The new authoritative accounting guidance under ASC 810 was
effective January 1, 2010 and did not have a significant impact on the Companys financial
statements.
FASB ASU 2010-20 Disclosures about the Credit Quality of Financing Receivables and the
Allowance for Credit Losses In July the Company adopted the new standard governing the disclosures
associated with credit quality and the allowance for loan losses. This standard requires
additional disclosures related to the allowance for loan loss with the objective of providing
financial statement users with greater transparency about an entitys loan loss reserves and
overall credit quality. Additional disclosures include showing on a disaggregated basis the aging
of receivables, credit quality indicators, and troubled debt restructures with its effect on the
allowance for loan loss. The provisions of this standard are effective for interim and annual
periods ending on or after December 15, 2010. The adoption of this standard will not have a
material impact on the Companys financial position and results of operations however will increase
the amount of disclosures in the notes to the consolidated financial statements.
32
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Part II, Item 7A of the 2009 10-K is incorporated in this item of this Quarterly Report by
this reference. There have been no material changes in the quantitative and qualitative market
risks of the Company since December 31, 2009.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The Companys management, with the participation of the Chief Executive Officer and Chief
Financial Officer, evaluated the effectiveness of the Companys disclosure controls and procedures
(as defined in Rule 13a-15(e) and 15d-15(f) promulgated under the Securities Exchange Act of 1934
(the Exchange Act) as of the end of the period covered by this report. Based upon this
evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of June 30,
2010, the Companys disclosure controls and procedures were effective for the purposes set forth in
the definition thereof in Exchange Act Rule 13a-15(e).
Internal Control Over Financial Reporting
There have been no changes in the Companys internal control over financial reporting (as
defined in Exchange Act Rule 13a-15(f)) during the quarter ended June 30, 2010 that have materially
affected, or are reasonably likely to materially affect, the Companys internal control over
financial reporting.
33
PART II OTHER INFORMATION
Item 1. Legal Proceedings
The Company and its subsidiaries are subject to claims and suits arising in the ordinary
course of business. In the opinion of management, the ultimate resolution of these pending claims
and legal proceedings will not have a material adverse effect on the Companys results of
operations.
Item 1A. Risk Factors
Except as set forth below, there have been no material changes to our risk factors as
previously disclosed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended
December 31, 2009:
The impact on our future results of operations and financial condition of the recently enacted
Dodd-Frank Wall Street Reform and Consumer Protection Act is not yet known.
On July 21, 2010, President Obama signed the Dodd-Frank Wall Street Reform and Consumer
Protection Act (the Reform Act) into law. The Reform Act significantly reforms the structure of
federal financial regulation and enacts new substantive requirements and regulations that apply to
a broad range of financial market participants, affecting every segment of the financial services
industry, which will alter the way we conduct certain aspects of our business and may restrict our
ability to compete, increase costs and reduce revenues. The Reform Act, among other things,
strengthens oversight and regulation of banks and nonbank financial institutions, enhances
regulation of over-the-counter derivatives and asset-backed securities, and establishes new rules
for credit rating agencies. The Reform Act may have a significant and negative impact on our
earnings through fee reductions, higher costs (from both a regulatory and an implementation
perspective) and new. The ultimate impact of the Reform Act on our operations will be dependent on
regulatory interpretation and rulemaking, as well as the success of our actions to mitigate the
negative impact of such rules and regulations. The full scope and effect of the Reform Act on the
Company and the Bank may not be known for several years.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The Company made no unregistered sales of its equity securities or repurchases of its common
stock during the quarter ended June 30, 2010.
Item 3. Defaults Upon Senior Securities
None
Item 4. Removed and Reserved
Item 5. Other Information
None
Item 6. Exhibits
See Exhibit Index immediately following the signature page hereto.
34
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
Green Bankshares, Inc.
Registrant
|
|
Date: August 6, 2010 |
By: |
/s/ James E. Adams
|
|
|
|
James E. Adams |
|
|
|
Executive Vice President,
Chief Financial Officer and Secretary |
|
35
EXHIBIT INDEX
|
|
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
|
|
31.1 |
|
|
Chief Executive Officer Certification Pursuant to Rule 13a-14(a)/15d-14(a) |
|
|
|
|
|
|
31.2 |
|
|
Chief Financial Officer Certification Pursuant to Rule 13a-14(a)/15d-14(a) |
|
|
|
|
|
|
32.1 |
|
|
Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
32.2 |
|
|
Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 |
36