EX-99.1 2 w75030exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
Community Bankers Trust Corporation Reports Preliminary Second Quarter Results, Including a Non-Cash Goodwill Impairment Charge and Continued Strong Capital, Liquidity and Reserves for Loan Losses
    Non-Cash Impairment Charge Against Goodwill of $24.0 million
 
    Tangible Book Value Per Common Share Increases to $5.01
 
    Allowance for Loan Losses Increased to 2.21% of Total Loans, Excluding Covered Assets
Wednesday, July 29, 2009
Glen Allen, Virginia — Community Bankers Trust Corporation (the “Company”) (NYSE Amex: BTC), the holding company for Essex Bank (the “Bank”), reported preliminary results for the second quarter of 2009. The Company reported a net loss available to common stockholders for the second quarter of 2009 of $16.6 million, or $0.77 per basic and diluted share. This loss was primarily the result of a non-cash goodwill impairment charge of $24.0 million and a special assessment by the FDIC applicable to all banks of $583,000. The net tax effects of the goodwill impairment charge and the FDIC special assessment were $15.9 million and $384,000, respectively. The second quarter results also reflected $265,000 of dividends and accretion costs associated with the Company’s TARP investment. Excluding the goodwill impairment charge, the FDIC special assessment, and the costs associated with TARP, the Company would have had net operating income of $56,000, or $0.00 per basic and diluted share, for the second quarter.
The Company is required to assess the value of its goodwill for impairment periodically, which was performed during the second quarter of 2009, one year following the consummation of the Company’s mergers on May 31, 2008 with TransCommunity Financial Corporation and BOE Financial Services of Virginia, Inc. The assessment resulted in a goodwill impairment that reflected the decline in overall general economic conditions, rapid change in the market valuations of financial institutions and the discount that shares of the Company’s common stock have traded to their tangible book value for an extended period of time. The impairment charge did not have a negative impact on the Company’s liquidity, tangible equity ratio, strong reserves or regulatory capital ratios.
Based on these results, the Company reported a net loss available to common stockholders of $5.9 million for the six months ended June 30, 2009, or $0.28 per basic and diluted share. Excluding the goodwill impairment charge, the FDIC special assessment, the costs associated with TARP, and the $21.3 million gain that the Company recorded in the first quarter with respect to its acquisition of the operations of Suburban Federal Savings Bank (“SFSB”) from the FDIC, the Company’s net operating loss would have equaled $3.3 million, or $0.15 per basic and diluted share, for the six-month period. This loss was attributable to the Company’s increasing its provision for loan losses by $6.0 million for the period. The allowance for loan losses to total loans, excluding FDIC-covered assets (which are described below), is 2.21% and reflects prudent recognition of the general economic conditions.

 


 

George M. Longest, Jr., President and Chief Executive Officer, stated, “This year has been a tough year in the banking industry, and the recognition of impairment to goodwill, while significant, given the number of banks that have recognized such goodwill impairments, was not unexpected. The amount of this charge was also influenced by the value of our stock price, as it relates to our tangible and stated book value, on the assessment date.”
Mr. Longest continued, “Despite our extraordinary loss in the second quarter, the Company’s capital and reserve positions remain strong. The goodwill impairment and subsequent decrease in our total stockholders’ equity did not result in a negative impact on our common tangible equity capital. At June 30, 2009, we reported a total stockholders’ equity to total assets ratio of 12.1%. Based on our June 30th closing price of $3.70, our price to common book value is 57.2%, and our price to common tangible book value is 73.9%.” Mr. Longest added, “Our industry has seen many challenges in the past 12 months. The remainder of 2009 appears to be equally challenging. We are proud of our many accomplishments including the strength of our balance sheet, our combined management team, and the integration of our acquisitions. We are optimistic and believe we are well positioned for the future.”
The following table depicts a reconcilement of the Company’s operating results to present the items and assessments described above:
                 
    Three months ended     Six months ended  
Dollars in 000’s, except per share data   June 30, 2009     June 30, 2009  
Operating loss prior to income taxes, as reported
  $ (24,529 )   $ (8,313 )
add:
               
Goodwill impairment charge
    24,032       24,032  
FDIC special assessment
    583       583  
subtract:
               
(Gain) on SFSB transaction
          (21,260 )
 
           
Operating income (loss), as adjusted
    86       (4,958 )
Income tax expense (benefit)
    30       (1,686 )
 
           
 
               
Operating income (loss), as adjusted, net of taxes
  $ 56     $ (3,272 )
 
           
 
               
Operating income (loss), as adjusted, per basic and diluted share
  $ 0.00     $ (0.15 )
 
           
Covered Assets
On January 30, 2009, the Bank entered into a purchase and assumption agreement with the FDIC, as receiver, for SFSB. The Bank assumed all deposit liabilities and purchased certain assets of SFSB. In connection with the SFSB transaction, the Bank entered into two shared-loss agreements with the FDIC with respect to the loan and foreclosed real estate assets purchased. One agreement relates to losses arising from single family one-to-four residential mortgage loans, and one agreement relates to losses arising from other loans and foreclosed real estate.
Under the shared-loss agreements, the FDIC will reimburse the Bank for 80% of all losses, including expenses associated with liquidating and maintaining properties arising from covered loan assets, on the first $118 million of all losses on such covered loans, and for 95% of losses on covered loans thereafter.

 


 

Under the shared-loss agreements, a “loss” on a covered loan is defined generally as a realized loss incurred through a permitted disposition, foreclosure, short-sale or restructuring of the covered asset. The reimbursable losses from the FDIC are based on the book value of the relevant loan as determined by the FDIC at the date of the SFSB transaction, January 30, 2009. New loans made after that date are not covered by the shared-loss agreements.
Balance Sheet
Total assets aggregated $1.29 billion at June 30, 2009. Total assets declined $55.4 million or 4.11% from March 31, 2009. This decline was directly attributable to management’s planned reduction in interest bearing bank balances of $15.4 million, a reduction in securities of $23.1 million and the non-cash goodwill impairment charge, on an after-tax basis, of $15.9 million. Loans not covered by the FDIC shared-loss agreements increased $9.6 million or 1.77% from $542.2 million at March 31, 2009 to $551.8 million at June 30, 2009. Despite the reduction in time deposits noted below, the Company remains highly liquid with a structured securities portfolio, as well as a net seller of overnight funds. The Company had federal funds sold of $25.8 million at June 30, 2009. Management anticipates funding future loan growth by divesting FDIC-covered assets and by reducing its position in overnight funds sales. The Company’s loan and FDIC-covered loan to deposit ratio equaled 75.70% at June 30, 2009. Excluding FDIC-covered loans, the loan-to-deposit ratio equaled 51.69% at quarter-end.
Total deposits equaled $1.07 billion at June 30, 2009 versus $1.11 billion at March 31, 2009. Higher cost time deposits decreased during the quarter while lower cost savings and transactional deposit accounts increased $4.7 million during the second quarter. Savings deposits equaled $58.4 million at June 30, 2009 compared to $55.8 million at March 31, 2009, an increase of 4.66%. NOW and Money Market Deposit accounts totaled $205.4 million at June 30, 2009 compared to $203.3 million at March 31, 2009.
Results of Operations
For the three months ended June 30, 2009, the Company recognized a provision for loan losses of $540,000 versus $5.5 million for the first quarter of 2009. The year-to-date provision for loan losses was $6.0 million, which increased the loan loss reserve to $12.2 million or 2.21% of non-FDIC covered loans. Net charge-offs of loans equaled $362,000 for the three months ended June 30, 2009 and $778,000 for the first six months of 2009.

 


 

The following table depicts asset quality ratios, excluding FDIC-covered assets, at June 30, 2009 and March 31, 2009:
                 
Dollars in 000’s   June 30, 2009     March 31, 2009  
Nonaccrual loans
  $ 24,482     $ 8,009  
Loans past due over 90 days
    514       1,195  
Other real estate owned
    864       412  
 
           
Total nonperforming assets
  $ 25,860     $ 9,616  
 
           
 
               
Balances
               
Allowance for loan losses
  $ 12,185     $ 11,543  
Average loans during quarter, net of unearned income
  $ 548,577     $ 534,566  
Loans, net of unearned income
  $ 551,799     $ 542,191  
 
               
Ratios
               
Allowance for loan losses to total loans
    2.21 %     2.13 %
Allowance for loan losses to nonperforming assets
    47.12 %     120.04 %
Nonperforming assets to loans and other real estate
    4.68 %     1.77 %
Net charge-offs to average loans, annualized
    0.26 %     0.31 %
The increase in non-accrual loans from the first quarter consisted primarily of two credits secured by real estate. While the level of non-accrual loans increased during the second quarter of 2009, the loan loss reserve was considered adequate to meet potential future losses. As previously disclosed management proactively identified impaired loans during the first quarter of the year and had significantly increased the Company’s loan loss provision commensurate with the risks inherent in the portfolio. Although these loans migrated to non-accrual status during the second quarter, the Company had sufficiently reserved for them with its prior provisions.
At June 30, 2009, FDIC-covered assets totaled $278.4 million. Of this amount, $192.0 million are performing loans, $64.2 million are non-accrual loans, $21.5 million are other real estate owned, and $714,000 are 90 days past due and still accruing. All of these loan relationships are under the shared-loss agreements, which limit the potential loss to the Company in the event that these loans should default. The Company’s special assets department is aggressively working towards the appropriate resolution of these credits.
Following an independent loan review encompassing 100% of the acquired loan portfolio, management recognized, in the first quarter, all anticipated losses and the FDIC-guaranteed portion on such losses as reflected in the mark to market value recorded on the Company’s financial statements for that period. Furthermore, the Company offset against the $45 million discount it received from the FDIC in the transaction, a net discount of $23.8 million, reflecting its portion of the anticipated losses, leaving a net fair market value of the FDIC-covered assets of $296.3 million, and amounts recoverable from the FDIC on covered assets.
Net interest earnings totaled $9.5 million and $18.5 million for the three and six month periods ended June 30, 2009, respectively. The increase in the amount of non-accrual loans noted during the second

 


 

quarter of the year slightly hampered the net interest margin. The net interest margin for the three months ended June 30, 2009 equaled 3.20%, a decrease from 3.26% for the three months ended March 31, 2009. Despite the increase in non-accrual loans, margin compression was mitigated somewhat as management lowered rates on virtually all deposit accounts. The Company, by virtue of aggressively lowering the rates paid on certificates of deposits and not renewing certain brokered funds, lowered balances in this high cost category by $41.9 million during the second quarter of 2009. Average cost of deposits was 2.51% during the quarter.
Non-interest income was $1.3 million and $23.4 million for the three and six month periods ended June 30, 2009, respectively. Excluding the gain recorded on the SFSB transaction in the first quarter, non-interest income would have equaled $2.2 million for the six-month period. The single largest component of non-interest income was service charges on deposit accounts, which totaled $618,000 and $1.2 million for the three and six month periods ended June 30, 2009. During the second quarter of 2009, non-interest income was favorably affected by securities gains of $341,000.
For the three months ended June 30, 2009, non-interest expense was $34.8 million. Excluding the goodwill impairment charge and the FDIC assessment, non-interest expense would have totaled $10.2 million for the three months ended June 30, 2009. Salaries and wages equaled $5.0 million for the quarter, which would have been 49.37% of non-interest expenses, as so adjusted. On a linked quarter basis, salaries and wages increased $602,000, which was the result of increased management staffing in the latter part of the first quarter.
Non-interest expense was $44.2 million for the six months ended June 30, 2009. Excluding the non-cash goodwill impairment charge and the special FDIC assessment, non-interest expenses would have totaled $19.6 million. Salaries and wages equaled $9.5 million, or 48.30% of non-interest expenses, as so adjusted, for the first six months of 2009.
Management anticipates ongoing operating efficiencies throughout the remainder of 2009 as SFSB’s operating systems will be converted in early August.
The following table depicts a reconcilement of non-interest expenses, as discussed above:
                 
    Three months ended     Six months ended  
Dollars in 000’s   June 30, 2009     June 30, 2009  
Non-interest expense
  $ 34,800     $ 44,188  
less :
               
Goodwill impairment charge
    24,032       24,032  
FDIC special assessment
    583       583  
 
           
Adjusted non-interest expense
  $ 10,185     $ 19,573  
 
           

 


 

About Community Bankers Trust Corporation
The Company is the holding company for Essex Bank, a Virginia state bank with 25 full-service offices, 14 of which are in Virginia, seven of which are in Maryland and four of which are in Georgia. Additional information is available on the Company’s website at www.cbtrustcorp.com.
Forward-Looking Statements
This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements with respect to the Company’s operations, growth strategy and goals. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in the following: general economic and market conditions, either nationally or locally; the interest rate environment; competitive pressures among banks and financial institutions or from companies outside the banking industry; real estate values; the quality or composition of the Company’s loan or investment portfolios; the demand for deposit, loan, and investment products and other financial services; the demand, development and acceptance of new products and services; consumer profiles and spending and savings habits; the securities and credit markets; costs associated with the integration of banking and other internal operations; the soundness of other financial institutions with which the Company does business; inflation; technology; and legislative and regulatory requirements. These factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2008 and other reports filed from time to time by the Company with the Securities and Exchange Commission. This press release speaks only as of its date, and the Company disclaims any duty to update the information in it.
Contact: Bruce E. Thomas
Senior Vice President/Chief Financial Officer
Community Bankers Trust Corporation
804-443-4343

 


 

COMMUNITY BANKERS TRUST CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
at JUNE 30, 2009, MARCH 31, 2009 and DECEMBER 31, 2008
(dollars in thousands)
                         
    June 30, 2009   March 31, 2009   December 31, 2008
    Unaudited   Unaudited   Audited
Assets
                       
Cash and due from banks
  $ 20,110     $ 20,863     $ 10,864  
Interest bearing bank deposits
    14,158       29,571       107,376  
Federal funds sold
    25,830       34,467       10,193  
     
Total cash and cash equivalents
    60,098       84,901       128,433  
 
                       
Securities available for sale, at fair value
    178,923       190,513       193,992  
Securities held to maturity
    130,113       143,464       94,865  
Equity securities, restricted, at cost
    6,838       5,016       3,612  
     
Total securities
    315,874       338,993       292,469  
 
                       
Loans held for resale
    668       386       200  
 
                       
Loans
    551,799       542,190       523,298  
Allowance for loan losses
    (12,185 )     (11,543 )     (6,939 )
     
Net loans
    539,614       530,647       516,359  
 
                       
FDIC — covered assets
    278,436       290,099        
Bank premises and equipment
    37,484       31,854       24,111  
Other real estate owned
    864       412       223  
Bank owned life insurance
    6,415       6,349       6,300  
Core deposit intangibles, net
    18,211       18,865       17,163  
Goodwill
    13,152       34,285       34,285  
Other assets
    20,819       10,251       9,507  
     
Total assets
  $ 1,291,635     $ 1,347,042     $ 1,029,050  
     
 
                       
Liabilities
                       
Deposits:
                       
Demand:
                       
Noninterest bearing
  $ 59,949     $ 60,706     $ 59,699  
Interest bearing
    1,007,498       1,044,651       746,649  
     
Total deposits
    1,067,447       1,105,357       806,348  
 
                       
Federal Home Loan Bank advances
    37,000       37,900       37,900  
Trust preferred capital notes
    4,124       4,124       4,124  
Other liabilities
    26,379       24,861       16,992  
     
Total liabilities
  $ 1,134,950     $ 1,172,242     $ 865,364  
     
Stockholders’ Equity
                       
Preferred stock (5,000,000 shares authorized, $0.01 par value) 17,680 shares issued and outstanding
    17,680       17,680       17,680  
Discount on preferred stock
    (943 )     (988 )     (1,031 )
Warrants on preferred stock
    1,037       1,037       1,037  
Common stock (50,000,000 shares authorized, $0.01 par value) 21,468,455 shares issued and outstanding
    215       215       215  
Retired warrants on common stock
    (1,604 )            
Additional paid in capital
    146,110       144,572       145,359  
Retained earnings
    (5,880 )     11,622       1,691  
Accumulated other comprehensive income (loss)
    70       662       (1,265 )
     
Total stockholders’ equity
  $ 156,685     $ 174,800     $ 163,686  
     
Total liabilities and stockholders’ equity
  $ 1,291,635     $ 1,347,042     $ 1,029,050  
     

 


 

COMMUNITY BANKERS TRUST CORPORATION
UNAUDITED CONSOLIDATED INCOME STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2009 and 2008
(dollars and shares in thousands, except per share data)
                 
    June 30, 2009   June 30, 2008
     
    Unaudited   Unaudited
Interest and dividend income
               
Interest and fees on loans
  $ 18,047     $ 2,704  
Interest and fees on FDIC covered loans
    6,286        
Interest on federal funds sold
    26       46  
Interest on deposits in other banks
    202        
Interest and dividends on securities:
               
Taxable
    5,499       687  
Nontaxable
    1,577       110  
     
 
               
Total interest income
    31,637       3,547  
 
               
Interest expense
               
Interest on deposits
    12,417       1,027  
Interest on federal funds purchased
          13  
Interest on other borrowed funds
    737       80  
     
 
               
Total interest expense
    13,154       1,120  
     
 
               
Net interest income
    18,483       2,427  
 
               
Provision for loan losses
    6,040       234  
     
 
               
Net interest income after provision for loan losses
    12,443       2,193  
     
 
               
Noninterest income
               
Service charges on deposit accounts
    1,189       180  
Gain on Suburban transaction
    21,260        
Gain on securities transactions, net
    293        
Gain on sale of other real estate
    21        
Other
    669       119  
     
 
               
Total noninterest income
    23,432       299  
     
 
               
Noninterest expense
               
Salaries and employee benefits
    9,454       574  
Occupancy expenses
    1,134       112  
Equipment expenses
    762       108  
Legal fees
    555       99  
Professional fees
    1,156       100  
FDIC assessment
    874       16  
Data processing fees
    1,474       104  
Amortization of intangibles
    1,110       149  
Impairment of goodwill
    24,032        
Other operating expenses
    3,637       673  
     
 
               
Total noninterest expense
    44,188       1,935  
     
 
               
(Loss) income before income taxes
    (8,313 )     557  
Income tax (benefit) expense
    (2,925 )     158  
     
Net (loss) income
  $ (5,388 )   $ 399  
Dividends accrued on preferred stock
    438        
Accretion of discount on preferred stock
    88        
     
Net (loss) income available to common stockholders
  $ (5,914 )   $ 399  
     
 
               
Net (loss) income per share — basic
  $ ( 0.28 )   $ 0 .04  
     
Net (loss) income per share — diluted
  $ ( 0.28 )   $ 0 .03  
     
 
               
Weighted average number of shares outstanding
               
basic
    21,468       11,391  
diluted
    21,478       13,553  

 


 

COMMUNITY BANKERS TRUST CORPORATION
UNAUDITED CONSOLIDATED INCOME STATEMENTS
FOR THE THREE MONTHS ENDED JUNE 30, 2009 and 2008
(dollars and shares in thousands, except per share data)
                 
    June 30, 2009   June 30, 2008
     
    Unaudited   Unaudited
Interest and dividend income
               
Interest and fees on loans
  $ 9,631     $ 2,704  
Interest and fees on FDIC covered loans
    3,016        
Interest on federal funds sold
    12       46  
Interest on deposits in other banks
    81        
Interest and dividends on securities
               
Taxable
    2,607       282  
Nontaxable
    820       110  
     
 
               
Total interest income
    16,167       3,142  
 
               
Interest expense
               
Interest on deposits
    6,299       1,027  
Interest on federal funds purchased
          13  
Interest on other borrowed funds
    390       80  
     
 
               
Total interest expense
    6,689       1,120  
     
 
               
Net interest income
    9,478       2,022  
 
               
Provision for loan losses
    540       234  
     
 
               
Net interest income after provision for loan losses
    8,938       1,788  
     
 
               
Noninterest income
               
Service charges on deposit accounts
    618       180  
Gain on Suburban transaction
           
Gain on securities transactions, net
    341        
Gain on sale of other real estate
           
Other
    374       119  
     
 
               
Total noninterest income
    1,333       299  
     
 
               
Noninterest expense
               
Salaries and employee benefits
    5,028       574  
Occupancy expenses
    554       112  
Equipment expenses
    419       108  
Legal fees
    305       46  
Professional fees
    456       24  
FDIC assessment
    744       16  
Data processing fees
    732       104  
Amortization of intangibles
    654       149  
Impairment of goodwill
    24,032        
Other operating expenses
    1,876       582  
     
 
               
Total noninterest expense
    34,800       1,715  
     
 
               
Income before income taxes
    (24,529 )     372  
Income tax expense
    (8,207 )     84  
     
Net income
  $ (16,322 )   $ 288  
Dividends accrued on preferred stock
    220        
Accretion of discount on preferred stock
    45        
     
Net income available to common stockholders
  $ (16,587 )   $ 288  
     
 
               
Net (loss) income per share — basic
  $ (0.77 )   $ 0.02  
     
Net (loss) income per share — diluted
  $ (0.77 )   $ 0.02  
     
 
               
Weighted average number of shares outstanding
               
basic
    21,468       13,407  
diluted
    21,478       15,283  

 


 

COMMUNITY BANKERS TRUST CORPORATION
NET INTEREST MARGIN ANALYSIS
AVERAGE BALANCE SHEETS
FOR THE SIX MONTHS ENDED JUNE 30, 2009
                         
    Average     Interest     Average  
    Balance     Income/     Rates  
    Sheet     Expense     Earned/Paid  
 
                       
ASSETS:
                       
 
                       
Loans, including fees
  $ 541,184     $ 18,047       6.67 %
Loans covered by FDIC loss share
    232,513       6,286       5.41 %
Interest Bearing Bank Balances
    34,122       202       1.18 %
Federal funds sold
    20,041       26       0.26 %
Investments (taxable)
    264,566       5,499       4.16 %
Investments (tax exempt)
    80,232       1,577       5.96 %
     
 
Total Earning Assets
    1,172,658       31,637       5.43 %
 
                       
Allowance for loan losses
    (9,280 )                
Non-earning assets
    133,413                  
 
                     
 
                       
Total Assets
  $ 1,296,792                  
 
                     
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
Deposits:
                       
Demand —
                       
Interest bearing
  $ 191,231     $ 1,175       1.23 %
Savings
    53,252       274       1.03 %
Time deposits
    744,007       10,968       2.95 %
     
 
                       
Total deposits
    988,490       12,417       2.51 %
 
                       
Other borrowed
                       
Federal Funds Purchased
    0             0.00 %
FHLB and Other
    43,313       737       3.40 %
     
 
Total interest-bearing liabilities
    1,031,803       13,154       2.55 %
 
                       
Non-interest bearing deposits
    61,301                  
Other liabilities
    35,377                  
 
                     
 
                       
Total liabilities
    1,128,481                  
 
                       
Stockholders’ equity
    168,311                  
 
                     
 
                       
Total liabilities and stockholders’ equity
  $ 1,296,792                  
 
                     
 
                       
Net interest earnings
          $ 18,483          
 
                     
 
                       
Interest spread
                    2.88 %
 
                     
 
                       
Net interest margin
                    3.19 %
 
                     


 

COMMUNITY BANKERS TRUST CORPORATION
NET INTEREST MARGIN ANALYSIS
AVERAGE BALANCE SHEETS
FOR THE THREE MONTHS ENDED JUNE 30, 2009
                         
    Average     Interest     Average  
    Balance     Income/     Rates  
    Sheet     Expense     Earned/Paid  
 
ASSETS:
                       
 
                       
Loans, including fees
  $ 548,577     $ 9,631       7.02 %
Loans covered by FDIC loss share
    261,205       3,016       4.62 %
Interest Bearing Bank Balances
    19,741       81       1.64 %
Federal funds sold
    24,142       12       0.20 %
Investments (taxable)
    262,007       2,607       3.98 %
Investments (tax exempt)
    83,505       820       5.95 %
 
                 
 
                       
Total Earning Assets
    1,199,177       16,167       5.43 %
 
Allowance for loan losses
    (11,009 )                
 
Non-earning assets
    137,175                  
 
                     
 
Total Assets
  $ 1,325,343                  
 
                     
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
 
                       
Deposits:
                       
Demand —
                     
Interest bearing
  $ 203,965     $ 485       0.95 %
Savings
    57,364       114       0.79 %
Time deposits
    763,276       5,700       2.99 %
 
                 
 
                       
Total deposits
    1,024,605       6,299       2.46 %
 
                       
Other borrowed
                       
Federal Funds Purchased
                0.00 %
FHLB and Other
    37,789       390       4.13 %
 
                 
 
                       
Total interest-bearing liabilities
    1,062,394       6,689       2.52 %
 
                       
Non-interest bearing deposits
    61,421                  
Other liabilities
    31,056                  
 
                     
 
                       
Total liabilities
    1,154,871                  
 
                       
Stockholders’ equity
    170,472                  
 
                     
 
                       
Total liabilities and stockholders’ equity
  $ 1,325,343                  
 
                     
 
Net interest earnings
          $ 9,478          
 
                     
 
Interest spread
                    2.91 %
 
                     
 
                       
Net interest margin
                    3.20 %