PAB Bankshares, Inc. Announces Financial Results for Fourth Quarter and Full-Year 2009


VALDOSTA, Ga., March 9, 2010 (GLOBE NEWSWIRE) -- PAB Bankshares, Inc. (Nasdaq:PABK), the parent company for The Park Avenue Bank, today announced its consolidated financial results for the fourth quarter and full-year 2009. The Company reported a net loss of $31.3 million in the fourth quarter of 2009, compared to a $5.8 million net loss in the fourth quarter of 2008. During the fourth quarter, the Company:

  • made significant progress in its plan to identify, measure and ultimately resolve its problem assets,
  • took aggressive actions to charge-off problem assets during the quarter,
  • recognized a $15.6 million income tax benefit on the fourth quarter charge-offs, due to recent tax law changes,
  • improved its earnings from core operations 59%, primarily through expense reductions,
  • posted non-cash charges to earnings representing over half of its net loss in the quarter,
  • continued to carry excess liquidity on its balance sheet to support its operations, and
  • maintained adequate capital and reserves on its balance sheet to support its banking activities and serve its customers' financial needs.

Since early in the third quarter of 2009, the Company has proactively identified and recognized problem loans in its portfolio. During the fourth quarter, the Company placed $95.4 million of loans on nonaccrual status, reversed $2.6 million in previously accrued, but uncollected, interest from earnings, and foreclosed or repossessed $44.3 million in collateral on defaulted loans. "We have allocated significant resources to manage our credit problems, and I am pleased with our progress through this phase of our overall plan to resolve these problems," stated President and CEO Jay Torbert. "We expect to see the results of our efforts begin to materialize over the next three to six months as we continue to focus on the orderly liquidation of our troubled assets."

The Company charged off $26.9 million of problem loans during the fourth quarter, and set aside specific reserves of $15.5 million on a balance of $134.3 million in loans evaluated for impairment at quarter end. In addition, the Company incurred $3.7 million in losses on other real estate owned during the quarter. The charge-offs and other losses were based on current appraisals and recent regulatory guidance on the recognition of impaired loans. "We have our problem assets marked down to a discounted carrying value, and we do not expect further material deterioration in residential real estate values in our markets," stated Torbert. "With these losses, we recovered $15.6 million in prior income taxes paid as a result of a recent tax law change increasing the net operating loss carry-back period."

As noted above, the Company reported a net loss of $31.3 million in the fourth quarter of 2009, compared to a $5.8 million net loss in the fourth quarter of 2008. However, earnings from core operations were $4.2 million for the fourth quarter of 2009, a 59% increase compared to $2.6 million for the same period in 2008. The improvement in earnings from core operations is primarily the result of operating expense control. The Company defines earnings from core operations as pre-tax, pre-provision earnings less other identified items as shown in the reconciliation of earnings from core operations to net loss in the financial tables included with this press release. 

Approximately 55% of the net loss for the quarter is the result of two significant non-cash charges to earnings. At December 31, 2009, the Company recorded an $11.1 million valuation allowance on its deferred tax assets that will be reversed when the Company returns to a level of sustained profitability. The Company also recorded a $6.0 million charge to earnings for the impairment of goodwill due primarily to the decline in the market value of the Company's common stock. In addition to the above charges, the Company recorded an additional $1.8 million of FDIC insurance expense during the fourth quarter related to a change in the timing and expensing of FDIC insurance premiums. Further details regarding the Company's results for the fourth quarter and full-year ended December 31, 2009 are set forth in the accompanying financial tables.

During the fourth quarter, the Company continued to increase liquidity on its balance sheet to meet its funding needs and to have funds on hand for other contingencies through this economic recession. At December 31, 2009, the Company had $186.5 million in cash and cash equivalents, approximately 15% of total assets. This amount is over twice the level the Company would carry in a normal operating environment. Carrying this excess liquidity at a negative net spread reduced the Company's net interest margin by 15 basis points, or $450,000, during the fourth quarter of 2009.

At the end of the fourth quarter, the Company increased the allowance for loan losses by $16.0 million. At quarter end, the Company had an allowance for loan losses of $29.3 million, or 3.64% of total loans. After posting the net loss for the quarter, the Company remained adequately capitalized with a total risk-based capital ratio of 8.1% and a tier one risk-based capital ratio of 6.8%. 

Asset Quality

A summary of pertinent asset quality ratios for the Company as of December 31, 2009 is as follows:

  • Total nonperforming assets equaled $185.3 million, or 15.04% of total assets. Nonperforming assets consisted of $92.3 million in nonaccrual loans, $92.1 million in foreclosed real estate and other repossessed assets, $881,000 in loans classified as troubled-debt restructurings and $15,000 in loans past due 90 days or more and still accruing interest.
  • Approximately 55% of nonperforming loans were construction and development loans, and these loans represented approximately 25% of the Company's total portfolio of construction and development loans.
  • For the full-year 2009, the Company charged off $41.7 million in loans and recovered $501,000 in loans previously charged-off for an annualized net charge-off ratio of 4.50% of average loans. 
  • The allowance for loan losses represented approximately 3.64% of total loans and 31.46% of total nonperforming loans at December 31, 2009.
  • Loan loss provision expense was $16.0 million in the fourth quarter of 2009, compared to $31.4 million for the third quarter of 2009 and $8.5 million for the fourth quarter of 2008. 
  • For the full-year 2009, loan loss provision expense was $51.2 million, compared to $18.1 million for the full-year 2008.
  • The nonperforming loans consisted of:


Category
Net
Carrying
Value *


Collateral Description

Average Carrying Value/ Unit
Construction and Development
 
$30.5 million
 
24 parcels of undeveloped
land totaling 2,813 acres
$9,400 per residential acre
$14,900 per commercial acre
Construction and Development $5.1 million 310 residential lots $16,500 per lot
1-4 Family Residential $10.8 million 82 houses $132,000 per house
Commercial Real Estate $29.5 million 33 commercial properties $892,200 per property
Agriculture
 
$2.0 million
 
3 parcels of farm land
totaling 373 acres
$5,400 per acre
 
Commercial and Industrial $357,000 Non-real estate collateral $35,700 per loan
Multi-Family Residential $2.1 million 9 condominium units $232,700 per unit
Consumer $373,000 Non-real estate collateral $53,000 per loan
Total $80.7 million    
       
* The term "net carrying value" represents the book value of the loan less any allocated allowance for loan losses.  
  • Foreclosed real estate included:
Category Book Value Description Average Value/ Unit
Construction and Development
 
$39.3 million
 
33 parcels of undeveloped
land totaling 1,773 acres
$11,300 per residential acre
$72,300 per commercial acre
Construction and Development $17.8 million 794 residential lots $22,400 per lot
1-4 Family Residential $8.6 million 69 houses $132,200 per house
Commercial Real Estate $19.1 million 28 commercial properties $681,500 per property
Multi-Family Residential $6.4 million 8 condominium units $800,000 per unit
Total $91.2 million    

Non-GAAP Financial Measures

This press release, including the attached selected unaudited financial tables, which are a part of this release, contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles ("GAAP"). Management uses the non-GAAP measures of "earnings from core operations" and "net interest margin as adjusted for the impact of nonperforming loans and excess liquidity" in its analysis of the Company's performance. These measures, as used by the Company, adjust net income (loss) determined in accordance with GAAP to exclude the effects of taxes, the provision for loan losses and other expenses as detailed in the attached financial tables and adjust net interest income to exclude the effects of nonperforming loans and excess liquidity carried on the balance sheet. Because certain of these items and their impact on the Company's performance are difficult to predict, management believes presentation of financial measures excluding the impact of those items provides useful supplemental information in evaluating the operating results of the Company's core business and assessing trends in the Company's core operations reflected in the current quarter and year-to-date results. These disclosures should not be viewed as a substitute for net income (loss) or net interest margin as determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Please refer to the "Reconciliation of Non-GAAP Measures" in the attached tables for a more detailed analysis of these non-GAAP measures and the most directly comparable GAAP measures.

Conference Call

Management will host a conference call and webcast to discuss the Company's quarterly financial results at 10:00 AM Eastern on Friday, March 12, 2010. The conference call will be broadcast via the Internet using Windows Media Player. The webcast URL is http://www.talkpoint.com/viewer/starthere.asp?Pres=129527. A link to the webcast is posted on the "Investor Relations" section of the Company's website at www.pabbankshares.com. Interested shareholders, industry analysts and members of the news media and the investment community wanting to participate in the live question and answer session following management's presentation may access the conference call by dialing (toll free) 800-860-2442 or (international) +1 412-858-4600. 

Shortly following the call and at any time for at least 30 days thereafter, interested parties may access an archived version of the webcast on the "Investor Relations" section of the Company's website or by dialing (toll free) 877-344-7529 or (International) +1 412-317-0088. The following replay passcodes will be required for playback access: 438766.

About PAB

The Company is a $1.23 billion bank holding company headquartered in Valdosta, Georgia, and its sole operating subsidiary is The Park Avenue Bank. Founded in 1956, the Bank operates through 18 branch offices in 11 counties in Georgia and Florida. Additional information on the Bank's locations and the products and services offered by the Bank is available on the Internet at www.parkavebank.com. The Company's common stock is listed on the NASDAQ Global Select Market under the symbol PABK. More information on the Company is available on the Internet at www.pabbankshares.com

Cautionary Note to Investors Regarding Forward-Looking Statements

Certain matters set forth in this news release are "forward-looking statements" within the meaning of the federal securities laws, including, without limitation, statements regarding our plans regarding our nonperforming assets, our outlook on asset quality and the adequacy of our capital and loan loss reserves, the impact of our nonperforming assets on our capital position, our liquidity position, the interest rate environment and economic conditions in general, and are based upon management's beliefs as well as assumptions made based on data currently available to management. When words like "believe", "anticipate", "intend", "plan", "expect", "estimate", "could", "should", "will" and similar expressions are used, you should consider them as identifying forward-looking statements. These forward-looking statements are not guarantees of future performance, and a variety of factors could cause the Company's actual results to differ materially from the anticipated or expected results expressed in these forward-looking statements. The following list, which is not intended to be an all-encompassing list of risks and uncertainties affecting the Company, summarizes several factors that could cause the Company's actual results to differ materially from those anticipated or expected in these forward-looking statements: (1) general economic conditions (both generally and in our markets) may continue to be less favorable than expected, resulting in, among other things, a further deterioration in credit quality and/or a reduction in demand for credit; (2) continued weakness in the real estate market has adversely affected us and may continue to adversely affect us, leading to higher loan charge-offs or an increase in our provision for loan losses; (3) the possibility that we may fail to comply with our Written Agreement with the Federal Reserve Bank of Atlanta and the Georgia Department of Banking and Finance, which could result in significant enforcement actions against us of increasing severity, up to and including a regulatory takeover of our bank subsidiary; (4) competitive pressures among depository and other financial institutions may increase significantly; (5) changes in the interest rate environment may reduce margins or the volumes or values of loans made by The Park Avenue Bank; (6) legislative or regulatory changes, including changes in accounting standards and compliance requirements, may adversely affect the businesses in which we are engaged; (7) competitors may have greater financial resources and develop products that enable such competitors to compete more successfully than we can; (8) our ability to attract and retain key personnel can be affected by the increased competition for experienced employees in the banking industry; (9) adverse changes may continue to occur in the bond and equity markets; (10) our ability to raise capital to protect against further deterioration in our loan portfolio may be limited due to unfavorable conditions in the equity markets; (11) war or terrorist activities may cause further deterioration in the economy or cause instability in credit markets; (12) restrictions or conditions imposed by our regulators on our operations may make it more difficult for us to achieve our goals; (13) economic, governmental or other factors may prevent the projected population, residential and commercial growth in the markets in which we operate; and (14) the risk factors discussed from time to time in the Company's periodic reports filed with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ended December 31, 2008. The Company undertakes no obligation to revise these statements following the date of this press release.

(Financial Tables Follow)

 

PAB BANKSHARES, INC. Period Ended
SELECTED QUARTERLY FINANCIAL DATA 12/31/09 09/30/09 06/30/09 03/31/09 12/31/08
(Dollars in thousands except per share and other data)          
Summary of Operations:          
Interest income  $ 12,824  $ 14,816  $ 16,090  $ 16,151  $ 16,814
Interest expense  6,946  7,562  8,104  8,959  9,476
    Net interest income  5,878  7,254  7,986  7,192  7,338
Provision for loan losses  16,000  31,438  2,000  1,750  8,500
Other income  (946)  889  2,487  2,106  107
Other expense  17,061  7,284  8,102  8,126  8,053
Income (loss) before income tax expense (benefit)  (28,129)  (30,579)  371  (578)  (9,108)
Income tax expense (benefit)  3,133  (10,623)  29  (283)  (3,297)
    Net income (loss)  $ (31,262)  $ (19,956)  $ 342  $ (295)  $ (5,811)
Net interest income on a tax-equivalent basis  $ 5,937  $ 7,324  $ 8,069  $ 7,316  $ 7,470
Net charge-offs  $ 26,686  $ 11,157  $ 2,684  $ 721  $ 9,367
Per Share Ratios:          
Net income - basic  $ (2.27)  $ (1.93)  $ 0.04  $ (0.03)  $ (0.62)
Net income - diluted  (2.27)  (1.93)  0.04  (0.03)  (0.60)
Dividends declared for period  --   --   --   --   -- 
Dividend payout ratio 0.00% 0.00% 0.00% 0.00% 0.00%
Book value at end of period  $ 3.67  $ 6.03  $ 9.48  $ 9.73  $ 9.82
Common Share Data:          
Outstanding at period end  13,795,040  13,795,040  9,324,407  9,324,407  9,324,407
Weighted average outstanding  13,795,040  10,344,878  9,324,407  9,324,407  9,324,407
Diluted weighted average outstanding  13,795,040  10,344,878  9,324,407  9,324,407  9,324,407
Selected Average Balances:          
Total assets  $ 1,264,999  $ 1,283,374  $ 1,310,819  $ 1,358,168  $ 1,311,529
Earning assets  1,151,341  1,183,823  1,221,385  1,266,311  1,236,651
Loans  871,674  914,699  930,131  947,030  974,151
Deposits  1,044,674  1,042,085  1,069,685  1,122,115  1,083,862
Stockholders' equity  82,778  91,670  90,552  91,631  93,086
Selected Period End Balances:          
Total assets  $ 1,231,945  $ 1,251,219  $ 1,277,016  $ 1,347,068  $ 1,350,103
Earning assets  1,095,456  1,152,966  1,186,897  1,256,085  1,259,495
Loans  805,314  891,981  919,698  940,279  956,687
Allowance for loan losses  29,314  40,000  19,719  20,403  19,374
Goodwill  --  5,985  5,985  5,985  5,985
Deposits  1,045,215  1,029,638  1,036,382  1,105,298  1,123,703
Stockholders' equity  50,587  83,239  88,413  90,694  91,601
Tier 1 regulatory capital  59,861  79,409  92,159  91,751  91,962
Performance Ratios:          
Return on average assets -9.80% -6.17% 0.10% -0.09% -1.76%
Return on average stockholders' equity -149.84% -86.37% 1.51% -1.30% -24.84%
Net interest margin 2.05% 2.45% 2.65% 2.34% 2.40%
Net interest margin, adjusted for impact of nonperforming loans & excess liquidity 3.08% 3.06% 3.13% 2.83% 2.81%
Efficiency ratio (excluding the following items): 146.92% 82.11% 79.50% 85.29% 73.47%
Securities gains (losses) included in other income  $ 1,191  $ 93  $ 756  $ 17  $ 23
 Other gains (losses) included in other income  (3,738)  (755)  (394)  (127)  (820)
 Goodwill impairment  5,985  --   --   --   -- 
Selected Asset Quality Factors:          
Nonaccrual loans  $ 92,272  $ 64,808  $ 70,232  $ 62,653  $ 54,903
Loans 90 days or more past due and still accruing  15  4  190  19  206
Other impaired loans (troubled-debt restructurings)  881  --  84  311  311
Other real estate and repossessions  92,117  55,195  37,417  31,489  25,269
Asset Quality Ratios:          
Net charge-offs to average loans (annualized YTD) 4.50% 2.09% 0.73% 0.31% 1.21%
Nonperforming loans to total loans 11.57% 7.27% 7.67% 6.70% 5.79%
Nonperforming assets to total assets 15.04% 9.59% 8.45% 7.01% 5.98%
Allowance for loan losses to total loans 3.64% 4.48% 2.14% 2.17% 2.03%
Allowance for loan losses to nonperforming loans 31.46% 61.72% 27.97% 32.39% 34.96%
Other Selected Ratios and Nonfinancial Data:          
Average loans to average earning assets 75.71% 77.27% 76.15% 74.79% 78.77%
Average loans to average deposits 83.44% 87.78% 86.95% 84.40% 89.88%
Average stockholders' equity to average assets 6.54% 7.14% 6.91% 6.75% 7.10%
Full-time equivalent employees  270  266  269  287  299
Bank branch offices  18  18  18  18  18
Bank ATMs  27  26  26  26  26
           
PAB BANKSHARES, INC. Period Ended
SELECTED YEAR-TO-DATE FINANCIAL DATA 12/31/09 09/30/09 06/30/09 03/31/09 12/31/08
(Dollars in thousands except per share and other data)          
Summary of Operations:          
Interest income  $ 59,881  $ 47,057  $ 32,241  $ 16,151  $ 70,984
Interest expense  31,571  24,625  17,062  8,959  36,218
    Net interest income  28,310  22,432  15,179  7,192  34,766
Provision for loan losses  51,188  35,188  3,750  1,750  18,050
Other income  4,535  5,481  4,592  2,106  4,403
Other expense  40,573  23,512  16,227  8,126  30,584
Income (loss) before income tax expense (benefit)  (58,916)  (30,787)  (206)  (578)  (9,465)
Income tax expense (benefit)  (7,744)  (10,876)  (254)  (283)  (3,554)
    Net income (loss)  $ (51,172)  $ (19,911)  $ 48  $ (295)  $ (5,911)
Net interest income on a tax-equivalent basis  $ 28,634  $ 22,709  $ 15,385  $ 7,316  $ 35,432
Net charge-offs  $ 41,247  $ 14,562  $ 3,405  $ 721  $ 11,582
Per Share Ratios:          
Net income - basic **  $ (4.78)  $ (2.06)  $ 0.01  $ (0.03)  $ (0.63)
Net income - diluted **  (4.78)  (2.06)  0.01  (0.03)  (0.63)
Dividends declared for the period  --   --   --   --   0.240
Dividend payout ratio 0.00% 0.00% 0.00% 0.00% -37.16%
Common Share Data:          
Weighted average outstanding **  10,708,466  9,668,302  9,324,407  9,324,407  9,335,376
Diluted weighted average outstanding **  10,708,466  9,668,302  9,324,407  9,324,407  9,352,375
Selected Average Balances:          
Total assets  $ 1,307,027  $ 1,317,180  $ 1,334,363  $ 1,358,168  $ 1,238,875
Earning assets  1,205,340  1,223,538  1,243,724  1,266,311  1,165,625
Loans  915,674  930,502  938,534  947,030  955,253
Deposits  1,069,352  1,077,668  1,095,755  1,122,115  1,011,596
Stockholders' equity  89,140  91,285  91,089  91,631  96,877
Performance Ratios:          
Return on average assets -3.92% -2.02% 0.01% -0.09% -0.48%
Return on average stockholders' equity -57.41% -29.16% 0.10% -1.30% -6.10%
Net interest margin 2.38% 2.48% 2.49% 2.34% 3.04%
Net interest margin, adjusted for impact of nonperforming loans and excess liquidity 3.02% 3.00% 2.98% 2.83% 3.35%
Efficiency ratio (excluding the following items): 95.74% 82.24% 82.30% 85.29% 70.01%
Securities gains (losses) included in other income  $ 2,056  $ 865  $ 773  $ 17  $ 225
Other gains (losses) included in other income  (5,015)  (1,276)  (522)  (127)  (1,362)
Goodwill impairment  5,985  --   --   --   -- 
Other Selected Ratios:          
Average loans to average earning assets 75.97% 76.05% 75.46% 74.79% 81.95%
Average loans to average deposits 85.63% 86.34% 85.65% 84.40% 94.43%
Average stockholders' equity to average assets 6.82% 6.93% 6.83% 6.75% 7.82%
           
**Adjusted for 2% Stock Dividend Paid on July 15, 2008          
           
PAB BANKSHARES, INC.          
LOAN AND DEPOSIT          
PORTFOLIO BY MARKET
As of December 31, 2009
South Georgia
Market
North Georgia
Market
Florida
Market

Treasury

Total
  (Dollars in Thousands)
Loans          
Commercial and financial  $ 27,866  $ 41,013  $ 3,497  $ 12,395  $ 84,771
Agricultural (including loans secured by farmland)  31,296  2,754  6,165  --   40,215
Real estate - construction and development  69,842  103,359  29,756  1,706  204,663
Real estate - commercial  97,417  145,317  22,501  10,692  275,927
Real estate - residential  117,375  44,485  9,494  3,525  174,879
Installment loans to individuals and others  12,237  5,607  114  6,991  24,949
   356,033  342,535  71,527  35,309  805,404
Deferred loan fees and unearned interest, net  194  (127)  (120)  (37)  (90)
Total loans  356,227  342,408  71,407  35,272  805,314
Allowance for loan losses  (9,658)  (12,785)  (1,541)  (5,330)  (29,314)
Net loans  $ 346,569  $ 329,623  $ 69,866  $ 29,942  $ 776,000
Percentage of total 44.2% 42.5% 8.9% 4.4% 100.0%
           
Deposits          
Noninterest-bearing demand  $ 77,661  $ 15,635  $ 2,576  $ 4,586  $ 100,458
Interest-bearing demand and savings  191,209  28,727  29,495  801  250,232
Time less than $100,000  165,026  44,844  95,351  8,927  314,148
Time greater than or equal to $100,000  103,672  28,743  46,799  38,619  217,833
Retail placed in CDARs program  27,102  2,430  --   --   29,532
Brokered  --   --   --   133,012  133,012
Total deposits  $ 564,670  $ 120,379  $ 174,221  $ 185,945  $ 1,045,215
Percentage of total 54.0% 11.5% 16.7% 17.8% 100.0%
             
PAB BANKSHARES, INC.            
LOAN PORTFOLIO            
SUMMARY            
             
The amount of loans outstanding at the indicated dates is presented in the following table according to type of loan:
             
  Period Ended  
  12/31/09 09/30/09 06/30/09 03/31/09 12/31/08  
  (Dollars In Thousands)  
Commercial and financial  $ 84,771  $ 88,863  $ 84,599  $ 82,534  $ 87,530  
Agricultural (including loans secured
by farmland)
 40,215  44,470  45,774  44,671  48,647  
Real estate - construction and
development
 204,663  269,804  290,949  314,863  315,786  
Real estate - commercial  275,927  283,404  285,731  274,338  276,645  
Real estate - residential  174,879  181,048  183,074  191,388  196,306  
Installment loans to individuals and
other loans
 24,949  24,561  29,790  32,740  32,084  
   805,404  892,150  919,917  940,534  956,998  
Deferred loan fees and unearned
interest, net
 (90)  (169)  (219)  (255)  (310)  
Total loans  805,314  891,981  919,698  940,279  956,688  
Allowance for loan losses  (29,314)  (40,000)  (19,719)  (20,403)  (19,374)  
Net loans  $ 776,000  $ 851,981  $ 899,979  $ 919,876  $ 937,314  
             
             
The percentage of loans outstanding at the indicated dates is presented in the following table according to type of loan:
             
  Period Ended  
  12/31/09 09/30/09 06/30/09 03/31/09 12/31/08  
Commercial and financial 10.53% 9.96% 9.20% 8.78% 9.15%  
Agricultural (including loans secured
by farmland)
4.99% 4.99% 4.98% 4.75% 5.08%  
Real estate - construction and
development
25.41% 30.25% 31.63% 33.49% 33.01%  
Real estate - commercial 34.26% 31.77% 31.07% 29.18% 28.92%  
Real estate - residential 21.72% 20.30% 19.90% 20.35% 20.52%  
Installment loans to individuals and
other loans
3.10% 2.75% 3.24% 3.48% 3.35%  
  100.01% 100.02% 100.02% 100.03% 100.03%  
Deferred loan fees and unearned
interest, net
-0.01% -0.02% -0.02% -0.03% -0.03%  
Total loans 100.00% 100.00% 100.00% 100.00% 100.00%  
Allowance for loan losses -3.64% -4.48% -2.14% -2.17% -2.03%  
Net loans 96.36% 95.52% 97.86% 97.83% 97.97%  
             
PAB BANKSHARES, INC.            
DEPOSIT PORTFOLIO            
SUMMARY            
             
The amounts on deposit at the indicated dates are presented in the following table according to type of deposit account:
             
  Period Ended  
  12/31/09 09/30/09 06/30/09 03/31/09 12/31/08  
  (Dollars In Thousands)  
Noninterest-bearing demand  $ 100,458  $ 106,573  $ 108,973  $ 111,472  $ 91,114  
Interest-bearing demand and savings  250,232  241,073  245,459  250,325  252,122  
Time less than $100,000  314,148  319,016  320,834  330,854  328,329  
Time greater than or equal to $100,000  217,833  201,940  191,852  198,768  198,845  
Retail placed in CDARs program  29,532  41,799  35,190  53,712  46,690  
Brokered  133,012  119,237  134,074  160,167  206,603  
Total deposits  $ 1,045,215  $ 1,029,638  $ 1,036,382  $ 1,105,298  $ 1,123,703  
             
             
The percentage of total deposits at the indicated dates is presented in the following table according to type of deposit account:
             
  Period Ended  
  12/31/09 09/30/09 06/30/09 03/31/09 12/31/08  
Noninterest-bearing demand 9.61% 10.35% 10.51% 10.09% 8.11%  
Interest-bearing demand and savings 23.94% 23.42% 23.68% 22.65% 22.44%  
Time less than $100,000 30.06% 30.98% 30.96% 29.93% 29.22%  
Time greater than or equal to $100,000 20.84% 19.61% 18.51% 17.98% 17.69%  
Retail placed in CDARs program 2.82% 4.06% 3.40% 4.86% 4.15%  
Brokered 12.73% 11.58% 12.94% 14.49% 18.39%  
Total deposits 100.00% 100.00% 100.00% 100.00% 100.00%  
             
PAB BANKSHARES, INC.            
YIELD ANALYSIS            
             
The following tables detail the average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned and paid, and the average yields and rates for the three months and twelve months ended December 31, 2009 and 2008. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 34% Federal tax rate. Loan average balances include loans on nonaccrual status.
             
For the Three Months Ended
December 31,
 
2009
   
2008
 
 
Average
Balance
Interest
Income/
Expense
Average
Yield/
Rate

Average
Balance
Interest
Income/
Expense
Average
Yield/
Rate
  (Dollars In Thousands)
Interest-earning assets:            
Loans  $ 871,674  $ 11,209 5.10%  $ 974,151  $ 14,499 5.92%
Investment securities:            
Taxable  129,566  1,409 4.32%  147,626  1,893 5.10%
Nontaxable  11,128  175 6.24%  30,405  434 5.69%
Other short-term investments  138,973  91 0.26%  84,469  120 0.56%
Total interest-earning assets  $ 1,151,341  $ 12,884 4.44%  $ 1,236,651  $ 16,946 5.45%
             
Interest-bearing liabilities:            
Demand deposits  $ 207,623  $ 311 0.59%  $ 220,248  $ 824 1.49%
Savings deposits  36,112  23 0.25%  33,847  30 0.35%
Time deposits  694,527  5,374 3.07%  731,215  7,319 3.98%
FHLB advances  90,224  947 4.16%  109,784  1,111 4.03%
Notes payable  30,310  249 3.25%  10,310  142 5.48%
Other short-term borrowings  12,452  43 1.37%  8,678  50 2.30%
Total interest-bearing liabilities  $ 1,071,248  $ 6,947 2.57%  $ 1,114,082  $ 9,476 3.38%
             
Interest rate spread     1.87%     2.07%
             
Net interest income    $ 5,937      $ 7,470  
             
Net interest margin     2.05%     2.40%
             
             
For the Twelve Months Ended
December 31,

2009
   
2008
 
 
Average
Balance
Interest
Income/
Expense
Average
Yield/
Rate

Average
Balance
Interest
Income/
Expense
Average
Yield/
Rate
  (Dollars In Thousands)
Interest-earning assets:            
Loans  $ 915,674  $ 52,307 5.71%  $ 955,253  $ 61,686 6.46%
Investment securities:            
Taxable  141,513  6,622 4.68%  147,125  7,679 5.22%
Nontaxable  15,526  952 6.14%  32,616  1,961 6.01%
Other short-term investments  132,627  324 0.24%  30,631  326 1.06%
Total interest-earning assets  $ 1,205,340  $ 60,205 4.99%  $ 1,165,625  $ 71,652 6.15%
             
Interest-bearing liabilities:            
Demand deposits  $ 210,874  $ 1,190 0.56%  $ 271,498  $ 5,238 1.93%
Savings deposits  35,846  89 0.25%  35,381  204 0.58%
Time deposits  713,315  25,014 3.51%  606,878  25,873 4.26%
FHLB advances  101,390  4,151 4.09%  99,975  3,956 3.96%
Notes payable  28,063  964 3.43%  10,310  540 5.24%
Other short-term borrowings  10,698  163 1.52%  14,199  408 2.88%
Total interest-bearing liabilities  $ 1,100,186  $ 31,571 2.87%  $ 1,038,241  $ 36,219 3.49%
             
Interest rate spread     2.13%     2.66%
             
Net interest income    $ 28,634      $ 35,433  
             
Net interest margin     2.38%     3.04%
         
PAB BANKSHARES, INC.        
RECONCILIATION OF NON-GAAP MEASURE      
         
The reconciliation of net loss to earnings from core operations, as defined as net loss adjusted to exclude provision for loan loss expense, charges and losses related to nonperforming assets and income tax benefit follows:
         
  Three months ended Twelve months ended
  12/31/09 12/31/08 12/31/09 12/31/08
  (Dollars In Thousands) (Dollars In Thousands)
Net loss  $ (31,262)  $ (5,812)  $ (51,172)  $ (5,911)
Provision for loan losses  16,000  8,500  51,188  18,050
Loss on sale and writedown of other assets  3,738  1,311  5,015  1,853
Carrying charges related to nonperforming assets  1,499  603  3,291  956
Lost interest on nonaccrual loans  2,554  1,099  5,951  3,593
Deposit insurance premiums  2,498  200  4,138  327
Goodwill impairment  5,985  --   5,985  -- 
Valuation allowance for deferred tax assets  11,136  --   11,136  -- 
Current Income tax benefit  (8,003)  (3,297)  (18,880)  (3,554)
Earnings from core operations  $ 4,145  $ 2,604  $ 16,652  $ 15,314
           
PAB BANKSHARES, INC.          
RECONCILIATION OF NON-GAAP MEASURE          
           
The reconciliation of net interest margin to net interest margin, as adjusted for the impact of nonperforming loans and excess liquidity follows:  
           
  12/31/09 09/30/09 06/30/09 03/31/09 12/31/08
SELECTED QUARTERLY FINANCIAL DATA:      
Net interest margin: 2.05% 2.45% 2.65% 2.34% 2.40%
Impact of nonperforming loans 0.88% 0.47% 0.34% 0.32% 0.36%
Impact of excess liquidity 0.15% 0.14% 0.14% 0.17% 0.05%
Net interest margin, as adjusted for impact of
 nonperforming loans and excess liquidity
3.08% 3.06% 3.13% 2.83% 2.81%
           
SELECTED YEAR-TO-DATE FINANCIAL DATA:      
Net interest margin: 2.38% 2.48% 2.49% 2.34% 3.04%
Impact of nonperforming loans 0.49% 0.37% 0.33% 0.32% 0.31%
Impact of excess liquidity 0.15% 0.15% 0.16% 0.17% 0.00%
Net interest margin, as adjusted for impact of
 nonperforming loans and excess liquidity
3.02% 3.00% 2.98% 2.83% 3.35%

            

Coordonnées