SANDPOINT, Idaho, April 28, 2010 (GLOBE NEWSWIRE) -- Intermountain Community Bancorp (OTCBB:IMCB), the holding company for Panhandle State Bank, reported first quarter 2010 financial results with improving net interest margin, solid growth in core deposits, and continuing balance sheet strength. Reflecting the difficult economic environment in the Pacific Northwest, Intermountain reported that following a $6.8 million provision for loan losses, it recorded a net loss applicable to common shareholders of $4.7 million, or $0.56 per common share, for the quarter ended March 31, 2010. This compares to a net loss applicable to common shareholders of $9.0 million, or $1.07 per common share in the prior quarter and a net loss applicable to common shareholders of $532,000, or $0.06 per common share in the first quarter of 2009.
"While we continue to be disappointed with net losses," noted Curt Hecker, CEO, "our first quarter results, including the provision for loans losses, were in line with what we had projected, and demonstrated several important areas of improvement. We experienced stabilization and progress in some key underlying areas, including margin, asset quality, liquidity and non-interest expense. Clarity about the future is improving, and we are optimistic about the long-term, although we believe that 2010 will continue to challenge us as we work through this difficult environment. Our team continues to work diligently toward eliminating risk and returning the business to a position of sustained profitability," he added.
First Quarter 2010 Highlights (at or for the period ended March 31, 2010, compared to Dec. 31, 2009, or March 31, 2009)
- Deposits from local customers increased $10.7 million or 1.4% from the prior quarter, in what is traditionally a seasonally slow quarter for the Company, and increased $30.2 million or 4.1% year-over-year.
- Lower-cost transaction account deposits comprised 61.9% of total deposits at March 31, 2010, up from 58.5% a year ago.
- While increasing deposits, the Company also reduced its average interest cost of deposits by 0.11% from the prior quarter and 0.53% from first quarter 2009.
- The net interest margin improved 0.37% from the prior quarter as a result of both higher asset yields and lower interest costs.
- Income on a pre-tax, pre-provision, pre-Other Real Estate Owned (OREO) expense basis totaled a positive $412,000 for the quarter, up from a loss of $467,000 in the prior quarter (See Exhibit A).
- Loans delinquent for 30 to 89 days improved to 0.33% of loans, down from 1.06% at the end of December 2009 and 1.91% a year ago.
- The total Risk Based Capital Ratio was estimated at 11.71% and the estimated Tier 1 Leverage Ratio was 7.95%.
- Liquidity remains elevated as represented by cash and cash equivalents of over $125 million, available-for-sale marketable securities totaling over $187 million, and substantial untapped borrowing line availability.
- Reserves for potential loan losses stood at $18.3 million, 2.85% of total loans and 80.1% of non-performing loans ("NPLs") compared to 2.35% of total loans and 59.5% of NPLs a year ago.
- Asset quality has improved from a year ago. Nonperforming assets (NPAs) to total assets was 3.20%, compared to 3.52% a year ago.
- Powered by Community, a bank-wide outreach initiative, continues to meet with solid success in partnership with community organizations and volunteers to promote job development, affordable housing, education and vital social services. Through these efforts, we are also building solid relationships, and creating new business opportunities.
"Economists are forecasting improving conditions in Idaho in 2010. Increased personal incomes and housing starts are two important signs that conditions are getting better," said Hecker. "As we begin to see the effects of the economic recovery, we expect our marketing efforts will capitalize on the bank's strong position within its communities. In addition to promoting leading edge solutions, IMCB will continue focusing on business development opportunities through its Powered by Community initiative, and targeted marketing campaigns."
Asset Quality
Non Performing Loans totaled $22.8 million at the end of March, up from $19.1 million at the end of December, and down from $29.3 million a year ago. Total nonperforming assets (NPAs) were $34.4 million at quarter end, compared to $30.6 million at December 31, 2009 and $38.4 million a year ago. At quarter end, the ratio of NPAs to total assets was 3.20% up from 2.83% in the preceding quarter, and down from 3.52% a year ago. Loan delinquencies (30 days or more past due) declined during the first quarter to 0.33% of total loans at March 31, 2010 from 1.06% at December 31, 2009 and 1.91% at March 31, 2009.
Residential land and construction assets continue to comprise most of the nonperforming loans and other real estate owned (OREO) totals, although these types of loans as a percent of the total loan portfolio are down significantly from the prior year. "We have a significant amount of disposition activity scheduled for the second quarter and expect to remain active as we work down problem asset totals," Hecker noted. The following table summarizes nonperforming assets by type and geographic region.
% of Loan | |||||||
E. Oregon, | type to | ||||||
North Idaho | Magic | Greater | SW Idaho | total non- | |||
NPA by type and location | - Eastern | Valley | Boise | excluding | performing | ||
3/31/2010 | Washington | Idaho | Area | Boise | Other | Total | assets |
(Dollars in thousands) | |||||||
Commercial loans | $ 4,207 | $ 276 | $ 793 | $ 6 | $ -- | $ 5,282 | 15.3% |
Commercial real estate | 3,751 | 1,127 | 1,383 | 475 | 30 | 6,766 | 19.7% |
Commercial construction | 2,006 | -- | -- | 1,852 | -- | 3,858 | 11.2% |
Land and land development | 6,144 | 1,102 | 1,872 | 996 | 2,875 | 12,989 | 37.8% |
Agriculture | -- | -- | 80 | 170 | -- | 250 | 0.7% |
Multifamily | -- | -- | -- | -- | -- | -- | 0.0% |
Residential real estate | 2,677 | 182 | 444 | 357 | 380 | 4,040 | 11.8% |
Residential construction | 1,173 | -- | -- | -- | -- | 1,173 | 3.4% |
Consumer | 13 | 8 | -- | -- | -- | 21 | 0.1% |
Total | $19,971 | $2,695 | $4,572 | $3,856 | $3,285 | $34,379 | 100.0% |
Percent of total NPA | 58.09% | 7.84% | 13.30% | 11.22% | 9.55% | 100.0% | |
NPA totals in commercial construction, and land and land development loans have fallen significantly since March 2009, as the Company has aggressively worked to decrease problem assets in these portfolios. As the down economic cycle has continued, the Company has experienced relatively modest increases in commercial and commercial RE NPAs, although both portfolios have continued to perform well overall. The $2.6 million increase in commercial loan NPAs is largely comprised of a single $1.7 million relationship, which has been charged down to expected liquidation value and is being actively worked toward resolution. The following table provides trend analysis for nonperforming assets by categories:
NPA BY CATEGORIES | |||
(Dollars in thousands) | 3/31/2010 | 12/31/2009 | 3/31/2009 |
Commercial loans | $ 5,282 | $2,653 | $ 4,225 |
Commercial real estate | 6,766 | 5,235 | 731 |
Commercial construction | 3,858 | 3,133 | 5,514 |
Land and land development | 12,989 | 14,055 | 21,566 |
Agriculture | 250 | 834 | 1,690 |
Multifamily | -- | 135 | -- |
Residential real estate | 4,040 | 3,195 | 3,482 |
Residential construction | 1,173 | 1,264 | 986 |
Consumer | 21 | 88 | 173 |
Total NPA by Categories | $34,379 | $30,592 | $38,367 |
OREO balances were unchanged at $11.5 million from the prior quarter, and up from $9.1 million in March 2009. The OREO portfolio composition changed significantly during the quarter as the Company continued to liquidate properties and convert loans to OREO as part of the disposition cycle. During the first quarter, the Company sold 15 properties totaling $1.6 million, and had 45 properties remaining in the OREO portfolio at quarter end.
Balance Sheet and Loan and Deposit Portfolio Summary
Assets totaled $1.07 billion at March 31, 2010, down slightly from $1.09 billion a year ago. "Our commercial loan portfolios, particularly in the agricultural sector, are showing normal seasonality and the remainder of our portfolio is starting to stabilize after decreases in the prior year," said Doug Wright, Chief Financial Officer. Net loans are down 4.9% in the quarter and 13.8% year over year at $623.5 million, with the majority of the decline in residential construction, land development, and commercial construction loans. Land and land development loans were down $48.5 million, residential construction loans were down $19.9 million, and commercial construction loans were down $15.1 million from March 31, 2009. "We continue to see solid performance from our commercial and commercial real estate portfolios, which are well-diversified and conservatively underwritten and managed," noted Wright. "Our agricultural portfolio contains a variety of product lines, including grains, legumes, livestock and vegetables, and has performed very well in the current market cycle," he added.
LOANS BY CATEGORIES | ||||||
(Dollars in thousands) | 3/31/2010 |
% of total |
12/31/2009 |
% of total |
3/31/2009 |
% of total |
Commercial loans | $132,137 | 20.6% | $131,562 | 19.6% | $139,301 | 18.8% |
Commercial real estate | 175,591 | 27.3% | 172,726 | 25.7% | 162,636 | 21.9% |
Commercial construction | 39,663 | 6.2% | 45,581 | 6.8% | 54,783 | 7.4% |
Land and land development | 80,795 | 12.6% | 88,604 | 13.2% | 129,316 | 17.5% |
Agriculture | 94,883 | 14.8% | 110,256 | 16.4% | 103,749 | 14.0% |
Multifamily | 17,796 | 2.8% | 18,067 | 2.6% | 18,211 | 2.5% |
Residential real estate | 63,658 | 9.9% | 65,544 | 9.7% | 69,696 | 9.4% |
Residential construction | 15,533 | 2.4% | 16,626 | 2.5% | 35,477 | 4.8% |
Consumer | 17,068 | 2.7% | 18,287 | 2.7% | 22,350 | 3.0% |
Municipal | 4,812 | 0.7% | 5,061 | 0.8% | 5,154 | 0.7% |
Total loans receivable | 641,936 | 100.0% | 672,314 | 100.0% | 740,673 | 100.0% |
Net deferred origination fees | (124) | (104) | (74) | |||
Allowance for losses on loans | (18,297) | (16,608) | (17,439) | |||
Loans receivable, net | $623,515 | $655,602 | $723,160 |
In terms of geographic distribution, the majority of the company's loans remain in northern Idaho, eastern Washington and southwestern Idaho outside the Boise area. "While the leading economic indicators, both regionally and nationally, are starting to improve, we believe it may be until 2011 before we see appreciable improvement in residential or commercial real estate. However, the stability we have seen in this quarter has been a welcome sign of improvement from last year," Hecker noted.
% of | |||||||
E. Oregon, | Loan | ||||||
Loan Portfolio by | North Idaho | Magic | Greater | SW Idaho, | type to | ||
Location | - Eastern | Valley | Boise | excluding | total | ||
3/31/2010 | Washington | Idaho | Area | Boise | Other | Total | loans |
(Dollars in thousands) | |||||||
Commercial loans | $ 87,162 | $ 11,201 | $ 13,505 | $ 18,954 | $ 1,315 | $132,137 | 20.6% |
Commercial real estate | 113,725 | 15,797 | 19,348 | 14,919 | 11,802 | 175,591 | 27.3% |
Commercial construction | 30,280 | 889 | 7,298 | 430 | 766 | 39,663 | 6.2% |
Land and land development | 57,534 | 6,861 | 11,029 | 4,335 | 1,036 | 80,795 | 12.6% |
Agriculture | 1,275 | 7,087 | 16,821 | 66,828 | 2,872 | 94,883 | 14.8% |
Multifamily | 9,065 | -- | 1,071 | -- | 7,660 | 17,796 | 2.8% |
Residential real estate | 40,865 | 6,234 | 3,834 | 8,278 | 4,447 | 63,658 | 9.9% |
Residential construction | 10,036 | 604 | 2,444 | 2,344 | 105 | 15,533 | 2.4% |
Consumer | 8,877 | 1,928 | 1,462 | 4,166 | 635 | 17,068 | 2.6% |
Municipal | 4,586 | 226 | -- | -- | -- | 4,812 | 0.8% |
Total | $363,405 | $ 50,827 | $ 76,812 | $ 120,254 | $30,638 | $641,936 | 100.0% |
Percent of total loans in geographic area | 56.61% | 7.92% | 11.97% | 18.73% | 4.77% | 100.0% |
Total deposits increased $14.7 million, or 1.8% year over year, to $826.0 million. Specifically, deposits gathered within the bank's branch footprint increased 4.1% to $775.6 million at quarter end compared to $745.3 million a year ago. Intended runoff of brokered deposits totaled $4.0 million in the quarter and $15.5 million for the past 12 months, and this category of funding presently accounts for just 6.1% of total deposits. Collateralized deposits also declined by $3.5 million. Transaction account deposits comprised 61.9% of total deposits at March 31, 2010, up from 58.5% a year ago.
"We are very pleased with deposit growth in the first quarter, which is normally a seasonally down quarter for us," said Wright. "We appreciate the strong support from local customers, which now comprise 94% of our total deposits. A strong deposit franchise is a key measure of a bank's franchise value, and we continue to have a dominant market share in most of the communities in which we operate. The strength of our deposit franchise will also provide the basis for new growth and revenue opportunities in the future," Wright added.
DEPOSITS | ||||||
(Dollars in thousands) | 3/31/2010 |
% of total |
12/31/2009 |
% of total |
3/31/2009 |
% of total |
Non-interest bearing demand accounts | $160,174 | 19.4% | $168,244 | 20.5% | $151,194 | 18.6% |
NOW & Money market accounts | 351,117 | 42.5% | 340,070 | 41.5% | 323,748 | 39.9% |
Savings & IRA accounts | 78,554 | 9.5% | 77,623 | 9.5% | 81,150 | 10.0% |
Certificates of deposit (CDs) | 93,140 | 11.3% | 86,381 | 10.6% | 110,319 | 13.6% |
Jumbo CDs | 83,727 | 10.1% | 82,249 | 10.0% | 61,641 | 7.6% |
Brokered CDs | 50,428 | 6.1% | 54,428 | 6.6% | 65,956 | 8.1% |
CDARS CDs to local customers | 8,866 | 1.1% | 10,326 | 1.3% | 17,278 | 2.2% |
Total Deposits | $826,006 | 100.0% | $819,321 | 100.0% | $811,286 | 100.0% |
Available-for-sale investments totaled $187.5 million at March 31, 2010, a decrease of 4.4% from $196.0 million at March 31, 2009. "We continue to maintain high levels of liquidity on our balance sheet, which includes higher levels of liquid marketable securities," Wright said. The securities portfolio contains $30.0 million in private mortgage-backed securities, for which a $19,000 credit loss impairment was recognized on one security in the first quarter of 2010, down from $84,000 recognized in the fourth quarter of 2009, and $244,000 in the first quarter a year ago.
Stockholders' equity totaled $84.6 million at March 31, 2010, compared to $88.6 million at December 31, 2009 and $109.4 million at March 31, 2009. Book value per common share at March 31, 2010, totaled $7.04 compared to $7.55 at December 31, 2009, and $10.06 at March 31, 2009. Tangible book value per common share totaled $5.60 compared to $6.10 at December 31, 2009 and $8.60 at March 31, 2009. Tangible stockholders' equity to tangible assets was 6.83%, down from 7.17% at December 31, 2009 and 9.00% at March 31, 2009. Tangible common equity to tangible assets totaled 4.42%, compared to 4.78% and 6.67% at December 31, 2009 and March 31, 2009, respectively.
Income Statement Summary
Net interest income before provision for loan losses totaled $8.4 million for the quarter ended March 31, 2010, up from $7.9 million in the immediate prior quarter and down from $9.9 million in the year ago quarter. Improvement from fourth quarter results reflected lower interest reversals on non-performing loans and an improving cost of funds. Lower interest rates, a more conservative asset mix with more low yielding cash investments and securities, and interest reversals on nonperforming loans impacted net interest income over the past year.
The net interest margin improved 37 basis points to 3.57% in the first quarter of 2010, compared to 3.20% in the fourth quarter of 2009. The yield on earning assets during the quarter increased 30 basis points to 4.92% from the prior quarter, but was off 92 basis points from the year ago quarter. Cost of interest bearing liabilities fell 9 basis points in the quarter and 53 basis points year over year. The cost on interest bearing liabilities was 1.33% in the first quarter of 2010, which reflects the strong, low-cost funding mix resulting from a high percentage of local core deposits. "We are seeing stabilization in the margin, as we continue to lower funding costs and the amount of interest reversed on problem loans stabilizes or decreases," noted Wright.
"Net charge-offs are improved from last quarter, as we continue to aggressively address the problems in our loan portfolio," noted Hecker. Intermountain recorded a $6.8 million provision for loan losses in the first quarter of 2010, down from the $11.1 million provision booked in the fourth quarter of 2009 and up from the $2.8 million provision recorded in the first quarter of 2009. First quarter net charge-offs (NCOs) improved to $5.1 million compared to $12.1 million recorded in the fourth quarter of 2009, and up from the $1.8 million booked a year ago. At March 31, 2010, the allowance for loan loss grew to 2.85% of total loans and 80.1% of NPLs compared to 2.35% of total loans and 59.5% of NPLs a year ago.
Other income in 2009 was $2.5 million in the first quarter of 2010, compared to $2.7 million in the prior quarter and $3.5 million in the first quarter a year ago. Lower gains on sales of securities and lower fee income, were the primary drivers of relative non-interest income performance. On a historical basis, normalizing for security sales, first quarter generally represents the weakest quarter for fee income generation for the Company.
Operating (non-interest) expenses for the first quarter of 2010 were $11.6 million compared to $13.2 million in the fourth quarter of 2009 and $10.8 million in the first quarter a year ago. The improvement from fourth quarter reflected lower credit costs, advertising, and legal and accounting fees, although elevated OREO expenses and write downs and higher FDIC insurance premiums increased expenses over the past year. "Employee compensation and benefits expense included severance costs incurred in the first quarter from planned Company restructuring efforts which will provide further cost savings this year," said Hecker. "In addition, we have eliminated bonuses for executives for 2010 as we did in 2009."
Pre-tax, pre-provision, pre-OREO-expense income totaled $412,000 for the quarter, up from a loss of $467,000 in the prior quarter, and down from $2.8 million in first quarter 2009 (see Exhibit A). "While improving credit quality remains a primary emphasis for us," Hecker said, "we continue to also focus on improving net interest margin and non-interest income, and reducing non-interest expense, to stabilize and enhance our financial performance."
Annual Meeting
Shareholders, customers, employees and interested investors are cordially invited to attend Intermountain Community Bancorp's annual meeting to be held on Wednesday, April 28, 2010, at 10:00 a.m. The meeting will be held at the Sandpoint Center in Sandpoint, ID.
About Intermountain Community Bancorp:
Intermountain is headquartered in Sandpoint, Idaho, and operates as four separate divisions with twenty banking locations in three states. Its banking subsidiary, Panhandle State Bank, offers financial services through northern Idaho offices in Sandpoint, Ponderay, Bonners Ferry, Priest River, Coeur d'Alene, Post Falls, Rathdrum and Kellogg. Intermountain Community Bank, a division of Panhandle State Bank, operates branches in southwest Idaho in Weiser, Payette, Nampa, Caldwell and Fruitland, as well as in Ontario, Oregon. Intermountain Community Bank Washington, a division of Panhandle State Bank, operates branches in downtown Spokane and Spokane Valley, Washington. Magic Valley Bank, a division of Panhandle State Bank, operates branches in Twin Falls and Gooding, Idaho.
All data contained in this report have been prepared on a consolidated basis for Intermountain Community Bancorp. IMCB's shares are listed on the OTC Bulletin Board, ticker symbol IMCB. Additional information on Intermountain Community Bancorp, and its internet banking services, can be found at www.intermountainbank.com.
Forward Looking Statements
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include but are not limited to statements about the Company's plans, objectives, expectations and intentions and other statements contained in this report that are not historical facts. These forward-looking statements are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the Company's control. Actual results may differ materially from the results discussed in these forward-looking statements because of numerous possible risks and uncertainties. These include but are not limited to the following and the other risks described in the "Risk Factors," "Business," and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections, as applicable, of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2009; the possibility of adverse economic developments that may, among other things, increase default and delinquency risks in the Company's loan portfolio; shifts in interest rates that may result in lower interest rate margins; shifts in the demand for the Company's loan and other products; lower-than-expected revenue or cost savings in connection with acquisitions; changes in accounting policies; changes in the monetary and fiscal policies of the federal government; and changes in laws, regulations and the competitive environment. Readers are cautioned that forward-looking statements in this release speak only as of the date of this release. The Company does not undertake any obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.
INTERMOUNTAIN COMMUNITY BANCORP CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||
March 31, | December 31, | March 31, | |
2010 | 2009 | 2009 | |
(Dollars in thousands, | |||
except per share amounts) | |||
ASSETS | |||
Cash and cash equivalents | $ 125,902 | $ 105,697 | $ 54,436 |
Loans receivable, net | 623,515 | 655,602 | 723,160 |
Loans held for sale | 4,970 | 6,574 | 3,545 |
Investments and asset-backed securities ("ABS") available for sale | 187,453 | 181,784 | 195,980 |
Investments and ABS held to maturity | 15,153 | 15,177 | 17,575 |
Federal Home Loan Bank of Seattle stock, at cost | 2,310 | 2,310 | 2,310 |
Office properties and equipment, net | 41,761 | 42,425 | 43,625 |
Goodwill | 11,662 | 11,662 | 11,662 |
Other intangible assets, net | 407 | 439 | 542 |
Bank-owned life insurance | 8,488 | 8,397 | 8,127 |
Other real estate owned | 11,538 | 11,538 | 9,052 |
Prepaid expenses and other assets | 41,829 | 38,039 | 21,111 |
Total assets | $ 1,074,988 | $ 1,079,644 | $ 1,091,125 |
LIABILITIES | |||
Deposits | $ 826,006 | $ 819,321 | $ 811,286 |
Advances from Federal Home Loan Bank | 49,000 | 49,000 | 46,000 |
Repurchase agreements | 86,656 | 95,233 | 76,512 |
Other borrowings | 16,527 | 16,527 | 40,603 |
Accrued expenses and other liabilities | 12,179 | 10,936 | 7,367 |
Total liabilities | 990,368 | 991,017 | 981,768 |
STOCKHOLDERS' EQUITY | |||
Common stock | 78,581 | 78,569 | 78,319 |
Preferred stock | 25,543 | 25,461 | 25,226 |
Accumulated other comprehensive loss (1) | (4,212) | (4,840) | (6,666) |
Retained earnings (deficit) | (15,292) | (10,563) | 12,478 |
Total stockholders' equity | 84,620 | 88,627 | 109,357 |
Total liabilities and stockholders' equity | $ 1,074,988 | $ 1,079,644 | $ 1,091,125 |
Book value per common share, excluding preferred stock | $ 7.04 | $ 7.55 | $ 10.06 |
Tangible Book Value per common share, excluding preferred stock (2) | $ 5.60 | $ 6.10 | $ 8.60 |
Shares outstanding at end of period | 8,387,496 | 8,365,836 | 8,361,472 |
Stockholders' Equity to Total Assets | 7.87% | 8.21% | 10.02% |
Tangible Stockholders' Equity to Tangible Assets (3) | 6.83% | 7.17% | 9.00% |
Tangible Common Equity to Tangible Assets | 4.42% | 4.78% | 6.67% |
(1) Net of deferred income taxes | |||
(2) Amount represents common stockholders' equity less net goodwill and other intangible assets divided by total shares outstanding | |||
(3) Amount represents stockholders' equity less net goodwill and other intangible assets divided by assets less net goodwill and other intangible assets |
INTERMOUNTAIN COMMUNITY BANCORP CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||
Three Months Ended | |||
March 31, | December 31, | March 31, | |
2010 | 2009 | 2009 | |
(Dollars in thousands, | |||
except per share amounts) | |||
Interest income: | |||
Loans | $ 9,649 | $ 9,209 | $ 11,648 |
Investments | 1,967 | 2,225 | 2,699 |
Total interest income | 11,616 | 11,434 | 14,347 |
Interest expense: | |||
Deposits | 2,390 | 2,730 | 3,342 |
Borrowings | 807 | 782 | 1,103 |
Total interest expense | 3,197 | 3,512 | 4,445 |
Net interest income | 8,419 | 7,922 | 9,902 |
Provision for losses on loans | (6,808) | (11,119) | (2,770) |
Net interest income (loss) after provision for losses on loans | 1,611 | (3,197) | 7,132 |
Other income: | |||
Fees and service charges | 1,787 | 1,897 | 1,669 |
Loan related fee income | 493 | 639 | 540 |
Net gain on sale of securities | 53 | -- | 1,295 |
Other-than-temporary impairment on investments | (19) | (84) | (244) |
Bank-owned life insurance | 91 | 89 | 90 |
Other income | 118 | 126 | 163 |
Total other income | 2,523 | 2,667 | 3,513 |
Operating expenses: | |||
Salaries and employee benefits | 5,832 | 5,482 | 5,706 |
Occupancy expense | 1,828 | 1,925 | 1,968 |
FDIC assessment | 469 | 569 | 153 |
OREO expense | 253 | 578 | 116 |
OREO valuation adjustment in period | 777 | 1,601 | 33 |
Other expenses | 2,401 | 3,080 | 2,796 |
Total operating expenses | 11,560 | 13,235 | 10,772 |
Loss before income taxes | (7,426) | (13,765) | (127) |
Income tax benefit | 3,117 | 5,217 | 9 |
Net loss | (4,309) | (8,548) | (118) |
Preferred stock dividend | 419 | 417 | 414 |
Net loss applicable to common stockholders | $ (4,728) | $ (8,965) | $ (532) |
Loss per share — basic | $ (0.56) | $ (1.07) | $ (0.06) |
Loss per share — diluted | $ (0.56) | $ (1.07) | $ (0.06) |
Weighted-average common shares outstanding — basic | 8,372,315 | 8,365,836 | 8,348,238 |
Weighted-average common shares outstanding — diluted | 8,372,315 | 8,365,836 | 8,348,238 |
INTERMOUNTAIN COMMUNITY BANCORP EXHIBIT A – RECONCILIATION SCHEDULE |
|||
March 31, | December 31, | March 31, | |
2010 | 2009 | 2009 | |
(Dollars in thousands) | |||
Loss before income taxes | $ (7,426) | $ (13,765) | $ (127) |
Provision for losses on loans | 6,808 | 11,119 | 2,770 |
OREO expense | 253 | 578 | 116 |
OREO valuation adjustment in period | 777 | 1,601 | 33 |
Total (1) | $ 412 | $ (467) | $ 2,792 |
(1) Management believes that this presentation of non-GAAP results provides useful information to investors regarding the effects of the credit cycle on the Company's reported results of operations. |
INTERMOUNTAIN COMMUNITY BANCORP KEY PERFORMANCE RATIOS |
|||
Three Months Ended | |||
March 31, | December 31, | March 31, | |
2010 | 2009 | 2009 | |
Net Interest Spread: | |||
Yield on Loan Portfolio | 5.96% | 5.16% | 6.27% |
Yield on Investments & Cash | 2.65% | 3.23% | 4.52% |
Yield on Interest-Earning Assets | 4.92% | 4.62% | 5.84% |
Cost of Deposits | 1.18% | 1.29% | 1.71% |
Cost of Advances | 2.56% | 2.53% | 3.96% |
Cost of Borrowings | 1.88% | 1.98% | 2.02% |
Cost of Interest-Bearing Liabilities | 1.33% | 1.42% | 1.86% |
Net Interest Spread | 3.59% | 3.20% | 3.98% |
Net Interest Margin | 3.57% |
3.20% |
4.03% |
Performance Ratios: | |||
Return on Average Assets | -1.62% | -3.17% | -0.04% |
Return on Average Common Stockholders' Equity | -31.37% | -52.53% | -2.55% |
Return on Average Common Tangible Equity (1) | -39.10% | -64.01% | -2.98% |
Operating Efficiency | 105.65% | 125.00% | 80.30% |
Noninterest Expense to Average Assets | 4.35% | 4.91% | 3.98% |
(1) Average common tangible equity is average common stockholders' equity less average net goodwill and other intangible assets. |
INTERMOUNTAIN COMMUNITY BANCORP LOAN DATA |
|||
March 31, | December 31, | March 31, | |
2010 | 2009 | 2009 | |
(Dollars in thousands) | |||
Net Charge-Offs to Average Net Loans | 3.24% | 6.97% | 0.97% |
Loan Loss Allowance to Total Loans | 2.85% | 2.47% | 2.35% |
Nonperforming Assets: | |||
Accruing Loans-90 Days Past Due | $ 50 | $ 586 | $ 709 |
Nonaccrual Loans | 22,791 | 18,468 | 28,606 |
Total Nonperforming Loans | 22,841 | 19,054 | 29,315 |
OREO | 11,538 | 11,538 | 9,052 |
Total Nonperforming Assets ("NPA") | $ 34,379 | $ 30,592 | $ 38,367 |
NPA to Total Assets | 3.20% | 2.83% | 3.52% |
NPA to Net Loans Receivable | 5.51% | 4.67% | 5.31% |
NPA to Risk Based Capital (Bank) | 36.24% | 29.96% | 29.53% |
NPA to Tangible Equity + Allowance for Loan Loss | 37.84% | 32.85% | 33.48% |
Loan Delinquency Ratio (30 days and over) | 0.33% | 1.06% | 1.91% |