-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, V85I1Agm9QsgAHsrIRLFkSWct1/w9tLoxPZLQZ50flmkBgl6fkv/v1pdF4soT6Ou lEnrO7gcrj3GaL6o8oENEA== 0001104659-03-022934.txt : 20031016 0001104659-03-022934.hdr.sgml : 20031016 20031016094216 ACCESSION NUMBER: 0001104659-03-022934 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20031016 ITEM INFORMATION: ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20031016 FILER: COMPANY DATA: COMPANY CONFORMED NAME: COMMUNITY FIRST BANKSHARES INC CENTRAL INDEX KEY: 0000857593 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 460391436 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-19368 FILM NUMBER: 03942952 BUSINESS ADDRESS: STREET 1: 520 MAIN AVENUE CITY: FARGO STATE: ND ZIP: 58124-0001 BUSINESS PHONE: 7012985600 MAIL ADDRESS: STREET 1: 520 MAIN AVENUE CITY: FARGO STATE: ND ZIP: 58124-0001 8-K 1 a03-4084_18k.htm 8-K

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 8-K

 

CURRENT REPORT

 

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

Date of Report (Date of earliest event reported): October 16, 2003

 

 

COMMUNITY FIRST BANKSHARES, INC.

(Exact name of Registrant as specified in its charter)

 

 

 

 

 

 

Delaware

 

0-19368

 

46-0391436

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(I.R.S. Employer
Identification No.)

 

 

 

 

 

 

520 Main Avenue
 Fargo, North Dakota

 

 

58124

(Address of principal executive offices)

 

 

(Zip Code)

 

Registrant’s telephone number, including area code: (701) 298-5600

 

 



 

ITEM 1.

 

Not Applicable

 

 

 

ITEM 2.

 

Not Applicable.

 

 

 

ITEM 3.

 

Not Applicable.

 

 

 

ITEM 4.

 

Not Applicable.

 

 

 

ITEM 5.

 

Not Applicable.

 

 

 

ITEM 6.

 

Not Applicable.

 

 

 

ITEM 7.

 

FINANCIAL STATEMENTS AND EXHIBITS

 

 

 

 

(c)

 

Exhibits

 

 

 

 

99.1

 

Community First Bankshares, Inc.’s press release dated October 16, 2003 announcing its financial results for the quarter ended September 30, 2003.

 

 

 

ITEM 8.

 

Not Applicable.

 

 

 

ITEM 9.

 

Not Applicable.

 

 

 

ITEM 10.

 

Not Applicable.

 

 

 

ITEM 11.

 

Not Applicable.

 

 

 

ITEM 12.

 

DISCLOSURE OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

 

Community First Bankshares, Inc. (the “Company”) is furnishing as Exhibit 99.1 a copy of a press release dated October 16, 2003 announcing the Company’s financial results for the quarter ended September 30, 2003.  This information will be available on the Company’s web site at www.communityfirst.com.

 

The information in this Current Report on Form 8-K, including exhibits, shall not be deemed to be incorporated by reference into the Company’s filings with the SEC under the Securities Act of 1933.

 

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 

COMMUNITY FIRST BANKSHARES, INC.

 

 

 

 

 

Dated: October 16, 2003

 

 

By

 /s/ Craig A. Weiss

 

 

 

 

Craig A. Weiss, Chief Financial Officer

 

EX-99.1 3 a03-4084_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

FROM:

 

FOR:

FRB | Weber Shandwick

 

Community First Bankshares, Inc.

676 St. Clair

 

520 Main Avenue

Chicago, IL 60611

 

Fargo, ND  58124-0001

Contact:  Jeff Wilhoit

 

Contact:  Mark A. Anderson

312-640-6757

 

701-298-5600

jwilhoit@webershandwick.com

 

IPR@CommunityFirst.com

 

COMMUNITY FIRST BANKSHARES REPORTS THIRD QUARTER EARNINGS

 

FARGO, N.D., October 16, 2003 – Community First Bankshares, Inc., (Nasdaq: CFBX) today reported results for the third quarter and year-to-date period of 2003.

 

Third Quarter and Year-to-Date 2003 Highlights

 

                  Diluted earnings per share of 48 cents, compared to 51 cents in the third quarter of 2002.  Diluted earnings per share of $1.46 for the year-to-date period of 2003, compared to $1.47 in the same period a year ago.

 

                  Net income for the third quarter of $18.3 million, compared to $20.4 million in the third quarter of 2002.

 

                  Return on average equity (ROE) of 20.20 percent, compared to 21.83 percent in the third quarter of 2002 and 20.45 percent in the second quarter of 2003.

 

                  Return on assets (ROA) of 1.32 percent, compared to 1.45 percent in the third quarter of 2002 and 1.36 percent in the second quarter of 2003.

 

                  Net interest margin was 4.84 percent in the third quarter of 2003, compared to 5.38 percent in the third quarter of 2002 and 5.11 percent in the second quarter of 2003.  Net interest margin in the third quarter reflects the adoption of SFAS 150, “Accounting for Certain Financial Instruments With Characteristics of Both Liabilities and Equity,” wherein trust preferred securities must be accounted for as long-term borrowings and the related expense reflected as interest expense, thus impacting the net interest margin calculation. The effect was a 20 basis point reduction in the net interest margin in the third quarter of 2003. The adoption of SFAS 150 had no effect on net income for the quarter.

 

                  Nonperforming assets comprised .59 percent of total assets in the third quarter of 2003, compared to .46 percent in the third quarter of 2002 and .58 percent in the second quarter of 2003. Nonperforming assets to period-end loans and OREO was .96 percent in the third quarter of 2003, versus .71 percent in the third quarter of 2002 and .94 percent in the second quarter of 2003.

 

1



 

Community First Bankshares, Inc.

Third Quarter Earnings

 

 

 

Third Quarter

 

Year-to-Date

 

 

 

2003

 

2002

 

2003

 

2002

 

Net income (in millions)

 

$

18.3

 

$

20.4

 

$

56.8

 

$

59.5

 

Basic earnings per share

 

.48

 

.52

 

1.48

 

1.50

 

Diluted earnings per share

 

.48

 

.51

 

1.46

 

1.47

 

 

 

 

 

 

 

 

 

 

 

Return on assets

 

1.32

%

1.45

%

1.35

%

1.42

%

Return on common equity

 

20.20

 

21.83

 

20.56

 

22.04

 

Net interest margin

 

4.84

 

5.38

 

5.03

 

5.41

 

 

Community First Bankshares, Inc., (Nasdaq: CFBX) today reported net income of $18,341,000 for the quarter ended September 30, 2003, or 48 cents per share diluted.  This compares to net income of $20,369,000, or 51 cents per share diluted, for the third quarter of 2002.

 

For the year-to-date period ended September 30, 2003, the company reported net income of $56,828,000, or $1.46 per share diluted.  This compares to net income of $59,487,000, or $1.47 per share diluted, in the comparable period of 2002.

 

Return on average equity was 20.20 percent in the third quarter of 2003, and return on average assets was 1.32 percent.  In the third quarter of 2002, return on average equity was 21.83 percent and return on average assets was 1.45 percent.  In the second quarter of 2003, return on average equity was 20.45 percent, and return on average assets was 1.36 percent.

 

“A challenging margin environment and continued slow loan volume due to a weak economy remained our primary hurdles during the third quarter,” commented Mark Anderson, president and chief executive officer.  “While managing these economic realities, we maintained our focus on the future by continuing to execute our market expansion efforts and further refining our existing market footprint.  As we mentioned in last quarter’s earnings release, one of our priorities in the second half of 2003 would be building our profile in core markets through targeted expansion.   Toward this end, we have entered into lease agreements for three new bank locations to be located in Lino Lakes, Blaine and Lakeville, Minn.  The three locations, which are expected to open during the first half of 2004, pending regulatory approval, will further enhance our growing market position in the key metropolitan Minneapolis/St. Paul market.  We are leveraging our current footprint in areas where we have identified high growth potential, with the goal of opening thirty new offices by 2007.

 

“We also took advantage of the inherent flexibility of our operating model by announcing the transition of 16 Regional Financial Centers to Community Financial Centers. Our Regional Financial Centers offer a broad mix of business and retail activity, while Community Financial Centers maintain a retail focus. Transitioning branches into the Community Financial Center model is consistent with our long-term strategic plan to specifically address the client needs of our individual markets through a highly targeted service offering. Responding to our clients in this way enhances our competitive position at the bank level, and ensures that we are allocating our resources as efficiently as possible.  We expect to complete these transitions in early 2004.

 

2



 

In regard to both market extensions and the refinement of our delivery model, we anticipate no significant short-term impact on financial performance due to these initiatives,” said Anderson.

 

“Further enhancing our footprint was our acquisition of a Colorado insurance agency on October 1, our 17th insurance acquisition since the beginning of 2000.  We continue to seek insurance agency acquisitions in markets where we currently have a presence.  Building our overall network, and tailoring that network to best serve our client base, will remain a primary focus,” continued Anderson. “In product offerings, our debit card continues to provide what we believe are compelling additional revenue opportunities for us.  Online business and personal banking also continue to show increasing penetration of our client base. We will continue to maintain our emphasis on asset quality and disciplined pricing that have become defining characteristics of Community First.  We believe that adhering to these principles will best safeguard shareholder value over the long term. Finally, as we pursue our strategic initiatives, I am gratified to have the insights of Dawn R. Elm and Karen M. Meyer, who were appointed to the company’s Board of Directors, effective Aug. 5, 2003. They are making tremendous contributions to the overall expertise of our board, and I look forward to their continuing expertise in the future. “

 

Net Interest Income

Interest income in the third quarter of 2003 was $75,771,000, compared to $89,109,000 in the third quarter of 2002, a decrease of 14.97 percent, reflecting further declines in interest rates, as well as continued decreases in loans outstanding.  Interest expense for the third quarter was $16,157,000, down 25.48 percent from $21,681,000 in the third quarter of 2002. Net interest income was $59,614,000 for the third quarter of 2003, down 11.59 percent compared to $67,428,000 for the third quarter of 2002.  Net interest margin was 4.84 percent for the third quarter of 2003, versus 5.38 percent in the third quarter of 2002 and 5.11 percent in the second quarter of 2003.  The third quarter 2003 net interest margin reflects the adoption of SFAS 150, “Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity,” wherein the $120 million of trust preferred securities previously issued by statutory trust subsidiaries of the company was reclassified to liabilities on the balance sheet. The securities must be accounted for as long-term borrowings and the related expense reflected as interest expense. The impact of this change may not be applied retroactively to previous quarters and resulted in a 20 basis point reduction in net interest margin in the third quarter of 2003.

 

“The steepening of the yield curve during third quarter has resulted in a slowing of asset prepayment speeds, while improving the outlook for reinvestment opportunities,” said Craig Weiss, chief financial officer.  “However, demand for new loans remains tepid as the weak economy continues.  We expect minimal change in loan volumes, which could continue to pressure net interest margin in future quarters.”

 

Loan Activity

Total loans as of September 30, 2003, were $3.4 billion, down 7.92 percent from one year ago.  “We are pleased with the efforts of our lending staff to secure solid assets in the face of a very weak lending environment and stringent underwriting standards that we believe are appropriate to maintain our credit quality,” said Ron Strand, vice chairman and chief operating officer.  “Indirect loans turned in a solid performance, and mortgage refinancing remained brisk before tailing off toward the end of the quarter as mortgage rates spiked.  In addition, SBA premiums increased compared to the second quarter of 2003.”

 

3



 

Loan Losses

Nonperforming assets represented .59 percent of total assets at September 30, 2003, compared to .46 percent in the same quarter last year and .58 percent in the second quarter of 2003.  The allowance for loan losses was 1.61 percent of total loans and 207 percent of nonperforming loans at the end of the third quarter, compared to 1.54 percent and 227 percent respectively at September 30, 2002, and 1.58 percent and 210 percent in the second quarter of 2003.  Net charge-offs were $3.6 million or .42 percent (annualized) of average loans for the third quarter of 2003, compared to $2.8 million or .30 percent for the third quarter of 2002 and $4.2 million or .49 percent in the second quarter of 2003.

 

“Just as we won’t sacrifice asset quality for new loan growth, we also do not attempt to retain existing assets that may potentially impair loan quality,” added Strand.  “When potential loan problems are identified, our Special Asset Group moves quickly to reduce our exposure and preserve the quality of our loan portfolio.  We believe that this is an important reason behind our consistent credit quality.”

 

Noninterest Income

Noninterest income in the third quarter increased 13.0 percent to $23,602,000, compared to $20,885,000 in the third quarter of 2002.  “Commissions from insurance and securities sales comprised 20 percent of the noninterest income increase for the quarter. A portion of the increase in noninterest income was attributable to gains on the sale of securities and amounts realized from de-mutualization distributions of participating insurance policies, resulting from a corporate reorganization of the policy provider,” stated Weiss.

 

“As we continue to move away from specific sales campaigns to an ‘all day every day’ sales focus, we believe commissions from investments and insurance sales should continue to build steadily year over year, underscoring their growing importance as part of our overall client solutions focus,” added Anderson.

 

Noninterest Expense

For the third quarter of 2003, noninterest expense was $52,564,000 compared to $54,371,000 in 2002. “As we continue to execute our long-term strategic initiatives, we are maintaining our disciplined approach to controlling expenses,” said Weiss. As a result of the adoption of SFAS 150, the expense related to company-obligated mandatorily redeemable preferred securities of subsidiary trusts for the third quarter of 2003 was reduced by $2.6 million. This is the result of the requirement that these securities now be recorded as long-term borrowings on the balance sheet and related periodic payments included in the net interest margin calculation. The change does not impact net income, but rather, mandates that the expense be recorded as interest expense. It was previously recorded as a noninterest expense item. The accounting change may not be applied retroactively to previous periods.

 

Capital Structure

During the quarter, Community First raised its regular quarterly dividend to 23 cents per common share from 22 cents per share, marking the fifteenth dividend increase since the company became publicly held in 1991. “Our consistent dividend payment history illustrates our commitment to shareholders, as well as our focus on long-term financial performance,” said Anderson.

 

4



 

Community First repurchased 612,300 of its common shares during the third quarter of 2003.  Since the first quarter of 2000, the company has repurchased a total of 14 million shares, which represents approximately 28 percent of the shares outstanding at that time. The company continues to believe this represents a prudent use of shareholder capital and an investment in the company’s future.  The company has approximately 3 million shares remaining under existing share repurchase authorizations.

 

Community First Bankshares is hosting a conference call at 12:00 noon, CDT on October 16, at which time management will discuss the results of the third quarter.  Individual investors and the media are welcome to join the call in a listen-only mode by calling 888-241-0096 shortly before the scheduled time of the call.  Callers should ask to be connected to the Community First Bankshares conference call hosted by Mark Anderson.  A transcript of the call will be posted on the company’s Web site.

 

Community First Bankshares, a $5.5 billion financial services company, provides a complete line of banking, investment, insurance, mortgage and trust products to individuals and businesses. The company’s extensive offering of financial products and services is marketed through full-service offices in 136 communities in 12 states—Arizona, California, Colorado, Iowa, Minnesota, Nebraska, New Mexico, North Dakota, South Dakota, Utah, Wisconsin and Wyoming. The company’s services include an online banking system that offers electronic bill payment and discount brokerage capabilities, telephone banking and an extensive ATM network. Community First Bankshares stock is traded on The Nasdaq Stock Market® under the symbol CFBX. The latest investor and other corporate information is available at its Web site, www.CommunityFirst.com.

 

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995 that are subject to certain risks and uncertainties that could cause actual results to differ materially from historical earnings and those presently anticipated or projected. The company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Factors that could cause actual results to differ from the results discussed in the forward-looking statements include, but are not limited to: risk of loans and investments, including dependence on local economic conditions; competition for the company’s customers from other providers of financial services; possible adverse effects of changes in interest rates; execution and implementation of a series of previously announced strategic initiatives; balance sheet and capital ratio risks related to the share repurchase program; risks related to the company’s acquisition and market extension strategy, including risks of adversely changing results of operations and factors affecting the company’s ability to consummate further acquisitions or extend its markets; and other risks detailed in the company’s filings with the Securities and Exchange Commission, all of which are difficult to predict and many of which are beyond the control of the company.

 

-FINANCIAL TABLES FOLLOW-

 

5



 

COMMUNITY FIRST BANKSHARES, INC.

SELECTED FINANCIAL DATA

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

(In thousands, except share and per share amounts)

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Current Earnings:

 

 

 

 

 

 

 

 

 

Net interest income

 

$

59,614

 

$

67,428

 

$

188,569

 

$

202,310

 

Non interest income

 

23,602

 

20,885

 

66,667

 

60,516

 

Provision for loan losses

 

3,403

 

3,352

 

10,377

 

9,964

 

 

 

 

 

 

 

 

 

 

 

Net income applicable to common equity

 

18,341

 

20,369

 

56,828

 

59,487

 

 

 

 

 

 

 

 

 

 

 

Per Common and Common Equivalent Share Data:

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.48

 

$

0.52

 

$

1.48

 

$

1.50

 

Diluted earnings per share

 

$

0.48

 

$

0.51

 

$

1.46

 

$

1.47

 

 

 

 

 

 

 

 

 

 

 

Dividend per common share

 

$

0.23

 

$

0.21

 

$

0.67

 

$

0.59

 

Period end book value

 

 

 

 

 

$

9.71

 

$

9.72

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

37,936,390

 

39,424,624

 

38,300,486

 

39,724,971

 

Diluted

 

38,462,034

 

40,073,077

 

38,831,640

 

40,409,350

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.32

%

1.45

%

1.35

%

1.42

%

Return on average common shareholders' equity

 

20.20

%

21.83

%

20.56

%

22.04

%

Average common shareholders' equity to average assets

 

6.54

%

6.64

%

6.58

%

6.43

%

Leverage ratio

 

6.96

%

6.87

%

6.96

%

6.87

%

Net interest margin

 

4.84

%

5.38

%

5.03

%

5.41

%

Efficiency ratio

 

62.12

%

60.25

%

62.13

%

60.65

%

 

 

 

 

 

 

 

 

 

 

Average Balance Sheet Data:

 

 

 

 

 

 

 

 

 

Assets

 

5,503,371

 

5,574,523

 

5,615,261

 

5,613,169

 

Loans

 

3,410,868

 

3,648,884

 

3,484,125

 

3,681,546

 

Available-for-sale securities

 

1,538,617

 

1,375,251

 

1,588,282

 

1,385,463

 

Held-to-maturity securities

 

82,074

 

78,770

 

81,314

 

77,935

 

Deposits

 

4,423,662

 

4,562,761

 

4,487,688

 

4,591,434

 

Common shareholders' equity

 

360,187

 

370,258

 

369,579

 

360,796

 

 

 

 

 

 

 

 

 

 

 

End of Period Data:

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

5,483,458

 

5,619,702

 

Loans

 

 

 

 

 

3,358,152

 

3,647,133

 

Available-for-sale securities

 

 

 

 

 

1,549,792

 

1,382,789

 

Held-to-maturity securities

 

 

 

 

 

82,591

 

79,282

 

Deposits

 

 

 

 

 

4,370,093

 

4,640,752

 

Common shareholders' equity

 

 

 

 

 

366,109

 

382,376

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

 

 

 

37,723,391

 

39,320,096

 

 

 

 

 

 

 

 

 

 

 

Credit Quality for Operations:

 

 

 

 

 

 

 

 

 

Annualized net charge-offs to average loans

 

0.42

%

0.30

%

0.48

%

0.32

%

Nonperforming assets to total assets

 

 

 

 

 

0.59

%

0.46

%

Nonperforming assets to period end loans and OREO

 

 

 

 

 

0.96

%

0.71

%

Allowance for loan losses to period end loans

 

 

 

 

 

1.61

%

1.54

%

Allowance for loan losses to nonperforming loans

 

 

 

 

 

207

%

227

%

 

 

6



 

COMMUNITY FIRST BANKSHARES, INC.

FINANCIAL DATA WORKSHEET

 

(In thousands, except share and per share amounts)

 

Q3-03

 

Q2-03

 

Q1-03

 

Q4 02

 

Q3 02

 

Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Before Extraordinary Items/Cum Effect:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.48

 

$

0.50

 

$

0.50

 

$

0.50

 

$

0.52

 

Diluted

 

$

0.48

 

$

0.49

 

$

0.50

 

$

0.50

 

$

0.51

 

After Extraordinary Items/Cum Effect:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.48

 

$

0.50

 

$

0.50

 

$

0.50

 

$

0.52

 

Diluted

 

$

0.48

 

$

0.49

 

$

0.50

 

$

0.50

 

$

0.51

 

Common Dividend Declared Per Share

 

$

0.23

 

$

0.22

 

$

0.22

 

$

0.21

 

$

0.21

 

EOP Book Value

 

$

9.71

 

$

9.98

 

$

9.83

 

$

9.78

 

$

9.72

 

EOP Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

37,723,391

 

38,258,397

 

38,454,327

 

38,678,800

 

39,320,096

 

Diluted

 

38,249,035

 

38,789,252

 

38,965,014

 

39,338,588

 

39,968,549

 

Average Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

37,936,390

 

38,371,159

 

38,601,216

 

39,080,638

 

39,424,624

 

Diluted

 

38,462,034

 

38,928,709

 

39,111,903

 

39,740,426

 

40,073,077

 

HIGH Common Share Price

 

$

29.01

 

$

28.60

 

$

27.23

 

$

28.13

 

$

28.15

 

LOW Common Share Price

 

$

26.04

 

$

25.87

 

$

24.35

 

$

24.41

 

$

22.36

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

Interest Income (FTE)

 

77,615

 

81,957

 

84,724

 

88,632

 

91,093

 

Interest Expense

 

16,157

 

15,888

 

17,964

 

20,705

 

21,681

 

Net Interest Income (FTE)

 

61,458

 

66,069

 

66,760

 

67,927

 

69,412

 

Loan Loss Provision

 

3,403

 

3,487

 

3,487

 

3,298

 

3,352

 

Investment Securities Transactions

 

444

 

1,795

 

464

 

488

 

56

 

Trading Account

 

0

 

0

 

0

 

0

 

0

 

Foreign Exchange

 

0

 

0

 

0

 

0

 

0

 

Trust Revenue

 

1,186

 

1,449

 

1,278

 

1,304

 

1,272

 

Insurance Revenue

 

4,080

 

3,364

 

4,081

 

3,457

 

3,758

 

Security Sales Revenue

 

2,048

 

2,310

 

2,051

 

2,109

 

1,827

 

Service Charges on Deposits

 

11,061

 

9,999

 

9,380

 

10,023

 

10,344

 

Other Non-Recurring Revenues

 

0

 

0

 

0

 

0

 

0

 

Other Non-Interest Revenue

 

4,783

 

3,221

 

3,673

 

3,422

 

3,628

 

Material Non-Recurring Revenue

 

0

 

0

 

0

 

0

 

0

 

Total Non-Interest Revenues

 

23,602

 

22,138

 

20,927

 

20,803

 

20,885

 

Salaries & Benefits

 

28,665

 

28,246

 

27,914

 

28,130

 

28,105

 

Occupancy & Equipment

 

8,206

 

8,435

 

8,608

 

8,178

 

8,671

 

Deposit Insurance Expense

 

179

 

185

 

191

 

189

 

194

 

Foreclosed Property Expense

 

471

 

213

 

370

 

134

 

183

 

Other Expenses

 

15,043

 

17,317

 

16,397

 

17,743

 

17,218

 

Material Non-Recurring Expenses

 

0

 

0

 

0

 

0

 

0

 

Minority Interest

 

0

 

0

 

0

 

0

 

0

 

Total Non-Interest Expense

 

52,564

 

54,396

 

53,480

 

54,374

 

54,371

 

Pre-Tax Income (FTE)

 

29,093

 

30,324

 

30,720

 

31,058

 

32,574

 

Tax Equivalent Adjustment

 

1,844

 

2,008

 

1,866

 

1,982

 

1,984

 

Reported Pre-Tax Income

 

27,249

 

28,316

 

28,854

 

29,076

 

30,590

 

Taxes

 

8,908

 

9,230

 

9,453

 

9,355

 

10,221

 

Income before extraordinary items

 

18,341

 

19,086

 

19,401

 

19,721

 

20,369

 

Cumulative effect of extraordinary item

 

0

 

0

 

0

 

0

 

0

 

Net Income after extraordinary item

 

18,341

 

19,086

 

19,401

 

19,721

 

20,369

 

MEMO:

 

 

 

 

 

 

 

 

 

 

 

Net Tax Applicable to Non-Recurring Items

 

0

 

0

 

0

 

0

 

0

 

Tax Applicable to Securities Transactions

 

178

 

718

 

186

 

195

 

22

 

Common Dividends

 

8,708

 

8,438

 

8,497

 

8,219

 

8,294

 

Preferred Dividends -

 

 

 

 

 

 

 

 

 

 

 

Non-Convertible

 

0

 

0

 

0

 

0

 

0

 

Convertible

 

0

 

0

 

0

 

0

 

0

 

After Tax Interest on Convertible Debt

 

0

 

0

 

0

 

0

 

0

 

EOP Employees (FTE) - As Reported

 

2,155

 

2,156

 

2,171

 

2,200

 

2,196

 

EOP Domestic Offices

 

136

 

136

 

136

 

136

 

136

 

 

 

7



 

(In thousands, except share and per share amounts)

 

Q3-03

 

Q2-03

 

Q1-03

 

Q4 02

 

Q3 02

 

AVERAGE BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities

 

1,560,493

 

1,662,378

 

1,594,387

 

1,468,391

 

1,373,760

 

Tax-Exempt Securities

 

60,198

 

63,286

 

68,509

 

67,355

 

80,261

 

Domestic Loans

 

3,410,868

 

3,456,376

 

3,587,067

 

3,711,180

 

3,648,884

 

Foreign Loans

 

0

 

0

 

0

 

0

 

0

 

Other Earning Assets

 

8,840

 

8,393

 

5,009

 

20,349

 

18,862

 

Total Earning Assets

 

5,040,399

 

5,190,433

 

5,254,972

 

5,267,275

 

5,121,767

 

Total Assets

 

5,503,371

 

5,644,752

 

5,699,819

 

5,723,351

 

5,574,523

 

Savings/NOW Accounts

 

1,704,618

 

1,694,022

 

1,681,019

 

1,650,157

 

1,610,153

 

Money Market Deposits

 

203,488

 

214,451

 

224,291

 

228,395

 

196,126

 

Other Consumer Time

 

991,678

 

1,057,005

 

1,106,530

 

1,140,718

 

1,151,194

 

CD’s $100,000 & Over

 

516,315

 

548,323

 

612,227

 

682,002

 

659,651

 

Foreign Deposits

 

0

 

0

 

0

 

0

 

0

 

Short-Term Borrowings

 

424,670

 

490,351

 

435,239

 

345,136

 

322,489

 

Long-Term Borrowings

 

239,219

 

121,699

 

130,064

 

136,165

 

136,816

 

Total Interest-Bearing Liabilities

 

4,079,988

 

4,125,851

 

4,189,370

 

4,182,573

 

4,076,429

 

Demand Deposits

 

1,007,563

 

959,450

 

945,534

 

980,975

 

945,637

 

Total Deposits

 

4,423,662

 

4,473,251

 

4,569,601

 

4,682,247

 

4,562,761

 

Trust Owned Preferred Security

 

0

 

120,638

 

128,667

 

120,000

 

120,000

 

Non-Convertible Preferred Equity

 

0

 

0

 

0

 

0

 

0

 

Convertible Preferred Equity

 

0

 

0

 

0

 

0

 

0

 

Common Equity

 

360,187

 

374,259

 

374,448

 

373,850

 

370,258

 

Total Preferred Equity

 

0

 

0

 

0

 

0

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

PARENT COMPANY DATA

 

 

 

 

 

 

 

 

 

 

 

EOP Investment in Subsidiaries

 

529,477

 

594,946

 

583,710

 

560,319

 

558,779

 

EOP Goodwill

 

0

 

0

 

0

 

0

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

EOP Nonaccrual Loans

 

25,932

 

25,543

 

27,897

 

22,728

 

24,527

 

EOP Restructured Loans

 

197

 

205

 

212

 

220

 

228

 

EOP OREO

 

6,236

 

6,489

 

7,082

 

5,990

 

1,159

 

Total Non-performing Assets

 

32,365

 

32,237

 

35,191

 

28,938

 

25,914

 

Loans > 90 days still accruing

 

4,451

 

2,603

 

3,364

 

4,258

 

3,409

 

EOP In-Substance foreclosure

 

0

 

0

 

0

 

0

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING LOANS

 

 

 

 

 

 

 

 

 

 

 

Construction & Land Development

 

0

 

0

 

0

 

0

 

0

 

Commercial Mortgages

 

6,711

 

6,363

 

6,232

 

6,782

 

7,309

 

Commercial

 

12,917

 

12,534

 

15,645

 

11,345

 

11,396

 

Residential Mortgages

 

3,832

 

4,738

 

3,911

 

3,217

 

3,971

 

LDC

 

0

 

0

 

0

 

0

 

0

 

Other

 

2,472

 

1,908

 

2,109

 

1,384

 

1,851

 

Total

 

25,932

 

25,543

 

27,897

 

22,728

 

24,527

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE-OFFS (current quarter)

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

(38

)

17

 

250

 

(40

)

(64

)

Commercial

 

1,029

 

1,456

 

1,888

 

1,238

 

935

 

Residential Mortgages

 

748

 

274

 

208

 

136

 

123

 

Consumer

 

1,317

 

1,162

 

1,497

 

1,793

 

1,838

 

LDC

 

0

 

0

 

0

 

0

 

0

 

Agriculture

 

535

 

1,286

 

905

 

121

 

(34

)

All Other

 

0

 

0

 

0

 

0

 

0

 

Total

 

3,591

 

4,195

 

4,748

 

3,248

 

2,798

 

Gross Charge-offs

 

5,102

 

5,711

 

6,564

 

4,685

 

4,681

 

Gross Recoveries

 

1,511

 

1,516

 

1,816

 

1,437

 

1,883

 

 

8



 

(In thousands, except share and per share amounts)

 

Q3-03

 

Q2-03

 

Q1-03

 

Q4 02

 

Q3 02

 

LOAN PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

Construction & Land Development

 

333,577

 

368,914

 

410,681

 

439,536

 

454,418

 

Commercial Mortgages

 

1,004,765

 

976,928

 

944,544

 

888,620

 

846,138

 

Commercial

 

611,791

 

656,350

 

687,263

 

723,530

 

756,049

 

Real Estate Loans

 

0

 

0

 

0

 

0

 

0

 

Residential Mortgages

 

399,425

 

423,605

 

445,305

 

502,276

 

550,431

 

Home Equity Loans

 

164,069

 

167,199

 

173,768

 

177,814

 

179,873

 

Credit Cards Outstanding

 

8,862

 

8,765

 

8,915

 

8,962

 

8,992

 

Other Consumer

 

653,085

 

632,004

 

625,666

 

616,467

 

618,025

 

LDC

 

0

 

0

 

0

 

0

 

0

 

Foreign

 

0

 

0

 

0

 

0

 

0

 

Agriculture

 

182,578

 

192,137

 

198,630

 

220,688

 

233,207

 

Total Loans & Leases

 

3,358,152

 

3,425,902

 

3,494,772

 

3,577,893

 

3,647,133

 

 

 

 

 

 

 

 

 

 

 

 

 

EOP DATA

 

 

 

 

 

 

 

 

 

 

 

Loan Loss Reserve

 

53,999

 

54,187

 

54,895

 

56,156

 

56,106

 

Assets

 

5,483,458

 

5,586,126

 

5,743,993

 

5,827,170

 

5,619,702

 

Total Deposits

 

4,370,093

 

4,461,248

 

4,542,720

 

4,669,746

 

4,640,752

 

Trust Owned Preferred Security

 

0

 

120,000

 

180,000

 

120,000

 

120,000

 

Total Preferred Equity

 

0

 

0

 

0

 

0

 

0

 

Common Equity

 

366,109

 

381,960

 

377,834

 

378,449

 

382,376

 

Convertible Debt

 

0

 

0

 

0

 

0

 

0

 

Total Long-Term Debt

 

225,997

 

118,259

 

123,516

 

132,961

 

137,136

 

Deposit Intangibles

 

23,466

 

24,109

 

24,752

 

25,395

 

26,038

 

Goodwill

 

63,448

 

63,448

 

62,903

 

62,903

 

62,903

 

Other Intangibles

 

7,000

 

7,131

 

7,092

 

7,182

 

7,345

 

Total Intangibles

 

93,914

 

94,688

 

94,747

 

95,480

 

96,286

 

 

 

 

 

 

 

 

 

 

 

 

 

RISK-ADJUSTED CAPITAL

 

 

 

 

 

 

 

 

 

 

 

EOP Risk-Adjusted Total Assets

 

3,958,923

 

3,960,031

 

4,057,705

 

4,202,131

 

4,134,364

 

Tier I Capital

 

378,997

 

386,988

 

383,180

 

377,351

 

383,086

 

Tier I Ratio

 

9.57

%

9.77

%

9.44

%

8.98

%

9.27

%

Tier II Capital

 

70,145

 

73,451

 

140,930

 

86,364

 

88,891

 

Total Capital

 

449,142

 

460,439

 

524,110

 

463,715

 

471,977

 

Total Capital Ratio

 

11.35

%

11.63

%

12.92

%

11.04

%

11.42

%

Leverage Ratio

 

6.96

%

6.98

%

6.72

%

6.52

%

6.87

%

Equity to Assets Ratio

 

6.68

%

6.84

%

6.58

%

6.49

%

6.80

%

Tangible Equity to Assets Ratio

 

4.96

%

5.16

%

4.93

%

4.86

%

5.09

%

 

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

61,458

 

66,069

 

66,760

 

67,927

 

69,412

 

Non-Interest Income

 

23,602

 

22,138

 

20,927

 

20,803

 

20,885

 

Less:  Non-Recurring Income

 

0

 

0

 

0

 

0

 

0

 

Less:  Other Non-Recurring Items

 

(444

)

(1,795

)

(464

)

(488

)

(56

)

Total Revenue

 

84,616

 

86,412

 

87,223

 

88,242

 

90,241

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expense

 

52,564

 

54,396

 

53,480

 

54,374

 

54,371

 

Less:  Non-Recurring Non-Int Expenses

 

0

 

0

 

0

 

0

 

0

 

Less:  Other Non-Recurring Expenses

 

0

 

0

 

0

 

0

 

0

 

Total Expense

 

52,564

 

54,396

 

53,480

 

54,374

 

54,371

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio - Reported

 

62.12

%

62.95

%

61.31

%

61.62

%

60.25

%

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.32

%

1.36

%

1.38

%

1.37

%

1.45

%

Return on Average Equity

 

20.20

%

20.45

%

21.01

%

20.93

%

21.83

%

Net Interest Margin

 

4.84

%

5.11

%

5.15

%

5.12

%

5.38

%

 

9



 

COMMUNITY FIRST BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

 

(In thousands, except per share amounts)

 

Q3-03

 

Q2-03

 

Q1-03

 

Q4 02

 

Q3 02

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

59,774

 

$

61,410

 

$

63,210

 

$

66,852

 

$

69,514

 

Investment securities

 

15,983

 

18,522

 

19,636

 

19,720

 

19,517

 

Interest-bearing deposits

 

12

 

16

 

12

 

10

 

13

 

Fed funds sold & resale agreements

 

2

 

1

 

0

 

68

 

65

 

Total interest income

 

75,771

 

79,949

 

82,858

 

86,650

 

89,109

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

11,060

 

12,662

 

14,707

 

17,300

 

18,114

 

Short-term & other borrowings

 

1,067

 

1,480

 

1,358

 

1,383

 

1,550

 

Long-term debt

 

4,030

 

1,746

 

1,899

 

2,022

 

2,017

 

Total interest expense

 

16,157

 

15,888

 

17,964

 

20,705

 

21,681

 

Net interest income

 

59,614

 

64,061

 

64,894

 

65,945

 

67,428

 

Provision for loan losses

 

3,403

 

3,487

 

3,487

 

3,298

 

3,352

 

Net interest income after provision for loan losses

 

56,211

 

60,574

 

61,407

 

62,647

 

64,076

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

11,061

 

9,999

 

9,380

 

10,023

 

10,344

 

Insurance commissions

 

4,080

 

3,364

 

4,081

 

3,457

 

3,758

 

Fees from fiduciary activities

 

1,186

 

1,449

 

1,278

 

1,304

 

1,272

 

Security sales commissions

 

2,048

 

2,310

 

2,051

 

2,109

 

1,827

 

Net gains on sales of available-for-sale securities

 

444

 

1,795

 

464

 

488

 

56

 

Other

 

4,783

 

3,221

 

3,673

 

3,422

 

3,628

 

Total noninterest income

 

23,602

 

22,138

 

20,927

 

20,803

 

20,885

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Salaries & employee benefits

 

28,665

 

28,246

 

27,914

 

28,130

 

28,105

 

Net occupancy

 

8,206

 

8,435

 

8,608

 

8,178

 

8,671

 

FDIC insurance

 

179

 

185

 

191

 

189

 

194

 

Legal and accounting

 

646

 

879

 

407

 

705

 

781

 

Other professional service

 

1,052

 

1,217

 

889

 

1,490

 

943

 

Advertising

 

1,141

 

1,023

 

930

 

913

 

1,077

 

Telephone

 

1,408

 

1,628

 

1,526

 

1,277

 

1,340

 

Data processing

 

1,630

 

1,860

 

1,718

 

1,788

 

1,853

 

Other real estate and repossessed personal property

 

471

 

213

 

370

 

134

 

183

 

Company-obligated mandatorily redeemable preferred securities of subsidiary trusts

 

0

 

2,399

 

2,791

 

2,448

 

2,450

 

Amortization of intangibles

 

844

 

840

 

831

 

831

 

833

 

Other

 

8,322

 

7,471

 

7,305

 

8,291

 

7,941

 

Total noninterest expense

 

52,564

 

54,396

 

53,480

 

54,374

 

54,371

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

27,249

 

28,316

 

28,854

 

29,076

 

30,590

 

Provision for income taxes

 

8,908

 

9,230

 

9,453

 

9,355

 

10,221

 

Net income applicable to common equity

 

$

18,341

 

$

19,086

 

$

19,401

 

$

19,721

 

$

20,369

 

Earnings per common and common equivalent share:

 

 

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.48

 

$

0.50

 

$

0.50

 

$

0.50

 

$

0.52

 

Diluted net income

 

$

0.48

 

$

0.49

 

$

0.50

 

$

0.50

 

$

0.51

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

37,936,390

 

38,371,159

 

38,601,216

 

39,080,638

 

39,424,624

 

Diluted

 

38,462,034

 

38,928,709

 

39,111,903

 

39,740,426

 

40,073,077

 

 

 

10



 

COMMUNITY FIRST BANKSHARES, INC.

CONSOLIDATED BALANCE SHEETS

 

(In thousands, except per share amounts)

 

9/30/03

 

6/30/03

 

3/31/03

 

12/31/02

 

9/30/02

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash & due from banks

 

$

228,452

 

$

223,522

 

$

201,185

 

$

242,887

 

$

222,439

 

Fed funds sold and securities purchased under agreement to resell

 

0

 

6,750

 

0

 

0

 

32,000

 

Interest-bearing deposits

 

4,501

 

5,390

 

8,238

 

4,613

 

2,812

 

Available-for-sale securities

 

1,549,792

 

1,588,644

 

1,702,469

 

1,672,445

 

1,382,789

 

Held-to-maturity securities

 

82,591

 

81,744

 

81,018

 

80,165

 

79,282

 

Loans

 

3,358,152

 

3,425,902

 

3,494,772

 

3,577,893

 

3,647,133

 

Less:  Allowance for loan losses

 

(53,999

)

(54,187

)

(54,895

)

(56,156

)

(56,106

)

Net loans

 

3,304,153

 

3,371,715

 

3,439,877

 

3,521,737

 

3,591,027

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank premises & equipment - net

 

132,533

 

132,581

 

132,736

 

132,122

 

128,256

 

Accrued interest receivable

 

33,718

 

31,481

 

33,844

 

34,863

 

39,943

 

Goodwill

 

63,448

 

63,448

 

62,903

 

62,903

 

62,903

 

Other intangible assets

 

30,466

 

31,240

 

31,844

 

32,577

 

33,383

 

Other assets

 

53,804

 

49,611

 

49,879

 

42,858

 

44,868

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,483,458

 

$

5,586,126

 

$

5,743,993

 

$

5,827,170

 

$

5,619,702

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

441,139

 

$

461,652

 

$

369,282

 

$

470,900

 

$

427,702

 

Interest-bearing:

 

 

 

 

 

 

 

 

 

 

 

Savings & NOW accounts

 

2,474,429

 

2,444,297

 

2,503,208

 

2,424,943

 

2,376,193

 

Time deposits over $100,000

 

510,445

 

551,390

 

605,849

 

670,187

 

700,005

 

Other time deposits

 

944,080

 

1,003,909

 

1,064,381

 

1,103,716

 

1,136,852

 

Total deposits

 

4,370,093

 

4,461,248

 

4,542,720

 

4,669,746

 

4,640,752

 

Fed funds purchased and securities sold under agreement to repurchase

 

442,794

 

376,244

 

437,287

 

377,230

 

253,844

 

Short-term borrowings

 

30,477

 

83,329

 

30,602

 

76,260

 

33,949

 

Long-term debt

 

220,500

 

112,500

 

117,500

 

127,500

 

136,500

 

Capital lease obligations

 

5,497

 

5,759

 

6,016

 

5,461

 

636

 

Accrued interest payable

 

13,097

 

16,755

 

19,669

 

18,987

 

19,406

 

Other liabilities

 

34,891

 

28,331

 

32,365

 

53,537

 

32,239

 

Total liabilities

 

5,117,349

 

5,084,166

 

5,186,159

 

5,328,721

 

5,117,326

 

Company-obligated mandatorily redeemable preferred securities of subsidiary trusts

 

0

 

120,000

 

180,000

 

120,000

 

120,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

510

 

510

 

510

 

510

 

510

 

Capital surplus

 

193,516

 

194,365

 

194,144

 

193,887

 

192,687

 

Retained earnings

 

423,043

 

413,690

 

403,759

 

393,550

 

382,083

 

SFAS 115 Equity Adjustment

 

11,426

 

20,284

 

19,389

 

23,826

 

22,847

 

Cost of common stock in treasury

 

(262,386

)

(246,889

)

(239,968

)

(233,324

)

(215,751

)

Total shareholders’ equity

 

366,109

 

381,960

 

377,834

 

378,449

 

382,376

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

5,483,458

 

$

5,586,126

 

$

5,743,993

 

$

5,827,170

 

$

5,619,702

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end common shares outstanding

 

37,723,391

 

38,258,397

 

38,454,327

 

38,678,800

 

39,320,096

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

9.71

 

$

9.98

 

$

9.83

 

$

9.78

 

$

9.72

 

 

 

11



 

COMMUNITY FIRST BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30,

 

%
Change

 

September 30,

 

%
Change

 

(In thousands, except per share amounts)

 

2003

 

2002

 

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

59,774

 

$

69,514

 

-14

%

$

184,394

 

$

209,994

 

-12

%

Investment securities

 

15,983

 

19,517

 

-18

%

54,141

 

61,416

 

-12

%

Interest-bearing deposits

 

12

 

13

 

-8

%

40

 

31

 

29

%

Federal funds sold and resale agreements

 

2

 

65

 

-97

%

3

 

92

 

-97

%

Total interest income

 

75,771

 

89,109

 

-15

%

238,578

 

271,533

 

-12

%

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

11,060

 

18,114

 

-39

%

38,429

 

58,272

 

-34

%

Short-term and other borrowings

 

1,067

 

1,550

 

-31

%

3,905

 

4,957

 

-21

%

Long-term debt

 

4,030

 

2,017

 

100

%

7,675

 

5,994

 

28

%

Total interest expense

 

16,157

 

21,681

 

-25

%

50,009

 

69,223

 

-28

%

Net interest income

 

59,614

 

67,428

 

-12

%

188,569

 

202,310

 

-7

%

Provision for loan losses

 

3,403

 

3,352

 

2

%

10,377

 

9,964

 

4

%

Net interest income after provision for loan losses

 

56,211

 

64,076

 

-12

%

178,192

 

192,346

 

-7

%

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

11,061

 

10,344

 

7

%

30,440

 

30,098

 

1

%

Insurance commissions

 

4,080

 

3,758

 

9

%

11,525

 

10,365

 

11

%

Fees from fiduciary activities

 

1,186

 

1,272

 

-7

%

3,913

 

4,101

 

-5

%

Security sales commissions

 

2,048

 

1,827

 

12

%

6,409

 

7,417

 

-14

%

Net gains on sales of securities

 

444

 

56

 

693

%

2,703

 

(115

)

-2450

%

Other

 

4,783

 

3,628

 

32

%

11,677

 

8,650

 

35

%

Total noninterest income

 

23,602

 

20,885

 

13

%

66,667

 

60,516

 

10

%

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

28,665

 

28,105

 

2

%

84,825

 

85,864

 

-1

%

Net occupancy

 

8,206

 

8,671

 

-5

%

25,249

 

24,654

 

2

%

FDIC insurance

 

179

 

194

 

-8

%

555

 

611

 

-9

%

Legal and accounting

 

646

 

781

 

-17

%

1,932

 

2,433

 

-21

%

Other professional service

 

1,052

 

943

 

12

%

3,158

 

2,850

 

11

%

Advertising

 

1,141

 

1,077

 

6

%

3,094

 

3,070

 

1

%

Telephone

 

1,408

 

1,340

 

5

%

4,562

 

4,298

 

6

%

Data processing

 

1,630

 

1,853

 

-12

%

5,208

 

5,422

 

-4

%

Other real estate and repossessed personal property

 

471

 

183

 

157

%

1,054

 

589

 

79

%

Company-obligated mandatorily redeemable preferred securities of subsidiary trusts

 

0

 

2,450

 

-100

%

5,190

 

7,957

 

-35

%

Amortization of intangibles

 

844

 

833

 

1

%

2,515

 

2,487

 

1

%

Other

 

8,322

 

7,941

 

5

%

23,098

 

22,946

 

1

%

Total noninterest expense

 

52,564

 

54,371

 

-3

%

160,440

 

163,181

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

27,249

 

30,590

 

-11

%

84,419

 

89,681

 

-6

%

Provision for income taxes

 

8,908

 

10,221

 

-13

%

27,591

 

30,194

 

-9

%

Net income applicable to common equity

 

$

18,341

 

$

20,369

 

-10

%

$

56,828

 

$

59,487

 

-4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common and common equivalent share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.48

 

$

0.52

 

-8

%

$

1.48

 

$

1.50

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income

 

$

0.48

 

$

0.51

 

-6

%

$

1.46

 

$

1.47

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common and common equivalent shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

37,936,390

 

39,424,624

 

-4

%

38,300,486

 

39,724,971

 

-4

%

Diluted

 

38,462,034

 

40,073,077

 

-4

%

38,831,640

 

40,409,350

 

-4

%

 

 

12



 

COMMUNITY FIRST BANKSHARES, INC.

CONSOLIDATED BALANCE SHEETS

 

(In thousands, except per share amounts)

 

September 30,
2003

 

December 31,
2002

 

%
Change

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

Cash and due from banks

 

$

228,452

 

$

242,887

 

-6

%

Federal funds sold and securities purchased under agreements to resell

 

0

 

0

 

0

%

Interest-bearing deposits

 

4,501

 

4,613

 

-2

%

Available-for-sale securities

 

1,549,792

 

1,672,445

 

-7

%

Held-to-maturity securities

 

82,591

 

80,165

 

3

%

Loans

 

3,358,152

 

3,577,893

 

-6

%

Less:  Allowance for loan losses

 

(53,999

)

(56,156

)

-4

%

Net loans

 

3,304,153

 

3,521,737

 

-6

%

Bank premises and equipment, net

 

132,533

 

132,122

 

0

%

Accrued interest receivable

 

33,718

 

34,863

 

-3

%

Goodwill

 

63,448

 

62,903

 

1

%

Other intangible assets

 

30,466

 

32,577

 

-6

%

Other assets

 

53,804

 

42,858

 

26

%

Total assets

 

5,483,458

 

5,827,170

 

-6

%

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing

 

441,139

 

470,900

 

-6

%

Interest-bearing:

 

 

 

 

 

 

 

Savings and NOW accounts

 

2,474,429

 

2,424,943

 

2

%

Time accounts over $100,000

 

510,445

 

670,187

 

-24

%

Other time accounts

 

944,080

 

1,103,716

 

-14

%

Total deposits

 

4,370,093

 

4,669,746

 

-6

%

Federal funds purchased and securities sold under agreements to repurchase

 

442,794

 

377,230

 

17

%

Other short-term borrowings

 

30,477

 

76,260

 

-60

%

Long-term debt

 

220,500

 

127,500

 

73

%

Accrued interest payable

 

13,097

 

18,987

 

-31

%

Other liabilities

 

40,388

 

58,998

 

-32

%

Total liabilities

 

5,117,349

 

5,328,721

 

-4

%

 

 

 

 

 

 

 

 

Company-obligated mandatorily redeemable preferred securities of subsidiary trusts

 

0

 

120,000

 

nm

 

Shareholders’ equity:

 

 

 

 

 

 

 

Common stock, par value $.01 per share:

 

 

 

 

 

 

 

Authorized Shares - 80,000,000

 

 

 

 

 

 

 

Issued Shares - 51,021,896

 

510

 

510

 

0

%

 

 

 

 

 

 

 

 

Capital surplus

 

193,516

 

193,887

 

0

%

 

 

 

 

 

 

 

 

Retained earnings

 

423,043

 

393,550

 

7

%

Unrealized gain on available-for-sale securities, net of tax

 

11,426

 

23,826

 

-52

%

Less cost of common stock in treasury -
September 30, 2003 - 13,298,505 shares
December 31, 2002 - 12,343,096 shares

 

(262,386

)

(233,324

)

12

%

Total shareholders’ equity

 

366,109

 

378,449

 

-3

%

Total liabilities and shareholders’ equity

 

$

5,483,458

 

$

5,827,170

 

-6

%

 

 

 

 

 

 

 

 

Period-end common shares outstanding

 

37,723,391

 

38,678,800

 

-2

%

 

 

 

 

 

 

 

 

Book value per common share

 

$

9.71

 

$

9.78

 

-1

%

 

 

13


GRAPHIC 4 g40841ksimage002.gif GRAPHIC begin 644 g40841ksimage002.gif M1TE&.#EA;`$I`'<`,2'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"P` M````;`$I`(8``#,``&8`,S,`,V8`,YD`9F8`9IDS`#,S`&8S,S,S,V8S,YDS M9C,S9F8S9IDS9LPSF9EF,S-F,V9F,YEF,\QF9C-F9F9F9IEF9LQFF69FF9EF MF.@&`P M4`::`T$`$46$A*Z&Y9)H';_@L'A,+IO/Z+1ZS6Z[W_#X%^`4`.Q2/&"P'R92 M#14J"7*%AH>(B8J+C(UM(7<`DE)T=DZ2"D(<*ATJ,0DB((ZCI*6FIZBI8Q:2 M3@%[=TIT=Q="%2\:$@`Q(QVJO\#!PL/$2GQ\`I2740%#*1*#A@X=/G00M2(2GRY(.3#"YL%CL(Z0`('A M9;]1W>R(BQLIG`!1,1I\8U@*Z04+`Q@3>7&VJX6S%K0"9!@EWBN&E[=NO7RV M@@4&B.7`FV1L%IY:=@DJ&U=$L*1JHSK$HM1YCRM*0YY4:F9*W``C*;!>1J<< M,SHA=&0IB<&"N1;29C.?E<`2CH)PTEO9X0.@;NQV'<,Z."+WE:D&'\$%")], MB8`AR.YD*K7!X_XA)P"$3B#7,8>5!C%L@(5@2 M"7'GK0/_PF`5"J&!-\>50EX>LN012S@ECC#+*["1HH"`!`SH/FE9!5FKI MY,EWX8&65ED-,)?6904*],:,E%ARP0@C+/#*)?=UN,X%2RC0!`Q&?(?'?Z-X MUHJ6"CR!`!4#:`F;!U1H*0`*ILQ72841:M'!"RRU\`(,C"7C6HE\ML`EEZ2% MIET#"+H!EG@!@/F5GW#Y,D9W:TAVQ`J5AF'I*'M:*&<`(3*R@IRQ,+*I$2^< M>D0)D]A!A(,#FB9!J$-\B(P2&'RQPFC69=56&R]80EZ)18@G13I?:'#B'C$: M$<(`,FDIQ*)W(("I$"],4`D`"EQ;1)K@UA3"C+)X0,0%<"FQ_\$1&^Q$)E5# M[`1N3T0PP=,`ZZZP`"7"RVFEJ\RG26=RP*UASTWS&,V)L! MHR<$0#!B,!_VMPH!$+O1EF M1;:A'8HL6#=F'`U=@@E`Z\"2-@1FR!)%N!V_&.,"$A:&1&@[XN4H0:LP[(\. MJCK"B"87HA3*J0F)2L\L$@"36TG"7--BC?+$\Q@#:84S'AE6#M'M.7_(8IBN!TX3D8X.\!/=-&A@SUHYQD!+,`"=<##T%#D)P6\1(Q. M<&297`.`1`D!$G$!HQ`6QP3T\0YW`+#'B]16KSH\3@@C,$;LG,",9C5!19)) MPAVF5X8]G,@!%K!'`^QACV;%0$H*M-0**D8Y\[Q2"99,4"3F@80%SE)R`Y$G MH5,S4.''-9L+3GN61P1XY(>%WB!>?3[RGP_I@9;6))XR-02G(P@1+EEK3TW. M$`)K!K!H_8JG'HK0G_!,20$,Z4C-1MBH#9R*22`;@AF+)`H/O-"+_[/Q&QUL M<9V:9B:9:L#D$EYQMC,@8#"4>MV?B*`8;U0H(0M)HD>(0`*YV`%,8-EI)8E0 M@'3-,P8_5:#;Q@,FD;*&"%M3WM%60,B>"D$QYP/#`2.!&%G2Q@P6*-KIO&$' M7R*U42AKG@`WI`B!(5+JXBF@*)Y\7IB982S1J!7)O5U+0U M2Z=*"-4KHP,&_1F-GI*@XQD(Z;[+ZK!NE#!4A@A[K8RFP(71!TVL!E7K:-UE4"(?A&-IZ[=`Z;2'P5"\L`!A>H+?QQ"`) M3U5#`*TJ,TE8ZH!X"!$"/>RL5G5X:;X4PO56!+^K\`PM"E@+`[(2@]<1LADC MB(#.>,38!Q%0.VS`KS8!@$20LA-=I4YV7="$`*B03<%CJ(Z2, MKS:GYZ+=)A,2TH&?E#14A*^YD'[UN:J6N!:RL`0@Q?4"S^/&$X"AE<%\L-@` M7S2@`0QX("DXW1>_BB!4X3@*<*1*!DP%D&(>"J9U(C!C:9"4&5&,"(:U>(R$ M>O3`YBC'K&?85][_P-"$$(+),'PPK!XC$:..A@-^&(Z%I3@Y4[1A;YPQ4,%L MFH4!%#94"`Y0$3_],#F!YL=1!\#G$F%!2V5N*VM'L".CPW%H,O1G-X0H@YP\ MBS22T?`(+A)?/6?3)181#P:6>1!S-(.I5;:"2SSZL>J<(RNL%#D,!""A$NP< MQA5-#YN2,,(UAQT#5J097IM4!O%&%V#"-*NC?FJ=J(%#A'Q'9[,Q&)VCA@,` MB86N,WPP*^X$5@3%+$T,(&2D$PQ;AMOMUN-BD*NCM*4AEI=OS0938&I5RQLC M<&!GV"F4$"!5GUQ?1SEER4R]@:X6FY,!`ANB`SAC`(,V2B%K,(C+$HI`_^'> M;%:P")4%?+&E(@$));ZA#"#5O(O8C11,#DE'(U]P0* M0+'#NH-ZOQ$.F+>/KC@%@U=?83C:38<,)[@`QO3@GF*%L..HTH+G/'6J M5Q2\.Q$X7P5Z?&K)`.Q7T@:`H4U1%COT",'Q@T`#Q&]_KF!#Z^D`[3!\R#Y3 MK@W;7E\$%;A$^0H+"\9/<$3%QB!GE!8O-3@+CCM@RE"47G?\LR,!R*I!X7BP M`2HP`FB%0,=%!`G@&U(@&2\P8@NW&T<#9LP`/_]HY2')EFA]#"P@W='D`%%XF/704WBPULNL#,^-FF:AW0$@E!]P,75% MQ2*7=$T#,#2IM"V4%6R&,33?(63%DD,-5QB\IH#A5RML(RR7IR)H5BIQQDK+ M)CY&(%N8PS4(8'C0P2@V6`8A$'LOZ"^LA''Z`Q>ATFNV00`JP!`J\#0D1@03 ML%NK!4X7`'2FX0N0L#3G!`+.@7\2\H27@1IO\%/'Q$`D`@!\!X/,AD+U`SU1 M!1<(QUDY!'QZ`";=<'G_R80NKE$A%@<7E.)>OG%YF+AUY:,A;Q4UA2%RZ0)J M@9$\07@$YD0'<%8&CA9"9B`SRC@PN&."0Y!U<\@V\J18:!4/*J)VKZ(5W=0` MGH`\^.0)G:9YTM0SI@$0%2`I;T!)>W!0DH!^K[)A@==\1B!DN!8]F/,WA:8? M>?=[%>)/4!-GXT%^@3@YE(`QVW,T'Z,'KQ@#'XA?'QENLN!^`#0+(O`%6RA\ M:X"#L)"-1F!C4P)S**A0P,8V%60PB?=^8A(7J@(#FZB/]*0YH9,`.Y)TO)(6 M:'&$%Y!>:_`='"``;=0B"?SV*.`A&%$$<:$73M_0?6I5?R'R4F#@:!HR+'@$ ME;^'<81F`A8@$.'&-C72`B8P`B<@`B`$V7"1>Z'+0]P#_M0(2YP`1H@FQ<`AAAP#[!:P.(8$DQ0C M"XIR#Q!P#V9P`@XPG0X@CA
-----END PRIVACY-ENHANCED MESSAGE-----