* Total risk-based capital of 11.4% with all banks "well-capitalized"
* Loan loss provision of $26 million builds allowance for loan losses
to 3.0%
* Net charge-offs decline sequentially to 2.7% of loans from 5.9% of
loans
* Net interest margin declines to 1.8% on credit cycle related costs
MACON, Ga., Oct. 28, 2008 (GLOBE NEWSWIRE) -- Security Bank Corporation (Nasdaq:SBKC) today reported a net operating loss of $19.7 million for the third quarter ended September 30, 2008, compared with net income of $0.6 million for the third quarter of 2007. Diluted earnings per share for the third quarter of 2008 reflected a loss of $0.85 per share compared to diluted earnings of $0.03 per share for the third quarter of 2007. The decrease in diluted earnings per share for the third quarter of 2008 is primarily driven by a $26 million provision for loan losses, $4 million of losses on sale of other real estate owned and the decrease in net interest income due to higher levels of problem credits.
Security Bank Corporation's tangible book value was $6.30 per share at September 30, 2008 compared with $9.57 per share at September 30, 2007. Tangible equity to tangible assets was 5.1% at September 30, 2008 versus 7.0% at September 30, 2007. All bank subsidiaries were in the highest capital category of "well-capitalized" as defined by regulatory standards at the end of the third quarter of 2008. Total risk based capital was 11.4% at the end of the third quarter of 2008, with approximately $31 million in excess capital over the 10% "well-capitalized" level.
Following the recent resignation of H. Averett "Rett" Walker as President and CEO and the appointment of Tony E. Collins as Interim President and CEO, Security Bank Corporation's Board of Directors formed a special committee to oversee the search process for a permanent replacement. Additionally, Security Bank Corporation's Board of Directors has authorized a special shareholders' meeting in December to seek approval to amend its articles of incorporation to allow for the issuance of preferred stock and to increase the number of authorized shares of common stock.
Tony E. Collins, remarked, "For well over a year, we have been diligently identifying problem credits and taking measures to appropriately value these credits through charge-offs and by more than doubling our allowance for loan losses. These problem credits primarily have been, and continue to be, focused in the residential real estate market, which has experienced a significant decline in growth over this period as financial market conditions deteriorated. Nonperforming assets are expected to remain elevated for the remainder of 2008 as we do not anticipate an improvement in the residential real estate market near term. However, we are encouraged that the migration of new nonperforming loans declined for the second consecutive quarter, and we continue to believe our leading market position in the stable middle Georgia market will serve us well. Given the unprecedented challenges for financial institutions, we remain focused on executing our strategic plan of preserving capital, maintaining liquidity, improving asset quality and reducing noninterest expenses."
Asset Quality
Nonperforming assets ("NPAs" or nonaccrual loans and other real estate owned, "OREO") at the end of third quarter 2008 were $283 million, or 13.3% of total loans plus OREO compared to 11.3% at the end of the second quarter of 2008 and 3.0% at the end of the third quarter in 2007. While Security Bank Corporation sold $8 million of OREO during the third quarter of 2008, new properties totaling approximately $31 million were moved to OREO from nonaccrual loans. Approximately $67 million of loans were placed on nonaccrual status, which represents a decline in the migration of nonaccruing loans for the second consecutive quarter. Security Bank Corporation charged-off approximately $14 million in loans resulting in net charge-offs to average loans of 2.7% annualized for the third quarter of 2008, a decline from 5.9% net charge-offs to average loans annualized for the second quarter of 2008. Net charge-offs to average loans were 1.2% annualized for the third quarter of 2007. Security Bank Corporation increased its allowance for loan losses to $60.4 million, or 3.0% of loans receivable at September 30, 2008, up from $48.5 million or 2.3% of loans at June 30, 2008 and $27.1 million or 1.3% of loans at September 30, 2007.
Balance Sheet
Loans receivable totaled $2.05 billion at September 30, 2008, down 5% from $2.17 billion at September 30, 2007. During the third quarter of 2008, loans of $30 million were sold in connection with the sale of a loan production office of Security Bank of Bibb County in Bogart, Georgia. Excluding this sale, on a sequential basis, loans declined 12% annualized with a 4% decline in the middle and coastal Georgia markets, a 12% decline in the Atlanta market and a 26% decline in Security Real Estate Services, Inc. The mix of loans continues to rebalance, with construction and acquisition and development loans down over $200 million year to date through September 30, 2008.
Total deposits were $2.40 billion at September 30, 2008, an increase of 10% from $2.19 billion at September 30, 2007. Total assets increased 6% to $2.89 billion at September 30, 2008, compared to $2.72 billion at September 30, 2007.
Tangible shareholders' equity at September 30, 2008 declined by approximately $34 million to $147 million compared to September 30, 2007, reflecting net operating losses of $69 million and $4 million in dividends paid, which was partly offset by approximately $28 million in capital raised in a rights offering in the first quarter of 2008, net of reduced equity as a result of shares purchased during the latter part of 2007 under a share repurchase program.
Net Interest Income
Net interest income for the third quarter of 2008 was $12.0 million, a decrease of 47% from $22.8 million when compared to the third quarter of 2007. The decrease is primarily the result of a decline in the net interest margin and a decline in Security Bank Corporation's loan portfolio. The net interest margin (on a fully tax-equivalent basis) was 1.82% for the quarter ended September 30, 2008, compared to 2.13% for the second quarter of 2008 and 3.81% for the comparable period one year ago. The decrease in the net interest margin in the third quarter of 2008 on a year-over-year and sequential basis was the result of costs associated with the current credit cycle including reversal of interest for nonaccruing loans, liquidity costs and the asset sensitive nature of our balance sheet.
Noninterest Income and Expense
Noninterest income for the third quarter of 2008 decreased 18% to $3.8 million compared to the third quarter of 2007 due primarily to a decrease in mortgage banking fees of $0.5 million and a decrease in other income of $0.4 million.
Noninterest expense for the third quarter of 2008 was $20.4 million, an increase of $3.3 million, or 19% over the third quarter 2007 level of $17.1 million. Excluding current credit cycle related cost increases in foreclosure expenses, losses on sales of OREO and FDIC insurance premiums, noninterest expense was down $2.3 million or 15% over the third quarter 2007 level. The decline in controllable noninterest expense was primarily due to reduced salary and benefits expense and lower directors' fees following the suspension in August 2008.
2008 Outlook
Management is reaffirming its prior guidance for 2008 as it relates to its expectations for NPAs to remain at elevated levels through the end of 2008 and its anticipation of continued moderation in the provision for loan loss and net charge-off levels. Given higher than anticipated costs associated with the current credit cycle, and renewed prospects for interest rate reductions, the net interest margin is projected to remain under pressure through year-end. Proactive balance sheet management to preserve capital will likely result in a higher level of loan reductions for 2008 of up to 10% versus our prior guidance of 3%-5%. The majority of the decline in loans is expected to occur in Security Real Estate Services, Inc. and the Atlanta market.
Organizational Restructuring
As part of its strategic effort to control expenses, Security Bank Corporation will be consolidating 26 positions throughout the organization with anticipated cost savings of approximately $1.6 million. This restructuring represents a reduction in workforce of approximately 5%. Including attrition, Security Bank Corporation has reduced its workforce by 22% in 2008.
Other Information
Security Bank Corporation's management will host a "listen only" conference call to present these results at 10:00 AM Eastern Daylight Savings Time on Wednesday, October 29, 2008. This call is open to all interested parties. From locations within the United States the call-in number is 800.346.7359. The passcode is 457899. Please call in 10 minutes prior to the beginning of the conference call and ask for Security Bank Corporation.
A recorded playback of the conference call will be available for one week by calling 800.332.6854, or 973.528.0005 from outside the United States. The passcode for this playback is 457899.
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 generally accepted accounting principles ("GAAP"). These non-GAAP financial measures are "net operating income (loss)," "operating earnings," "tangible book value," "tangible equity to tangible assets" and "return on average tangible equity." Security Bank's management uses these non-GAAP measures in its analysis of Security Bank's performance.
Net operating income (loss) is defined as net income adjusted for significant, typically nonrecurring income and expenses. Operating earnings are defined as net income adjusted for significant, typically nonrecurring income and expenses. Security Bank Corporation's management includes these measures because it believes it is helpful in measuring the Company's performance from core operations absent the impact the usually nonrecurring items such as asset impairments, gains/losses on investment sales and prepayments of borrowed money. Tangible book value is defined as total equity reduced by recorded intangible assets, net of related deferred tax benefits. Tangible book value per share is defined as tangible book value divided by total common shares outstanding. This measure is important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill, an intangible asset that is recorded in a purchase business combination, has the effect of increasing total book value while not increasing the tangible assets of the company. For companies such as Security Bank Corporation that have engaged in multiple business combinations, purchase accounting requires the recording of significant amounts of goodwill related to such transactions. Tangible equity to tangible assets is the ratio of tangible equity defined as total equity reduced by recorded intangible assets, net of related deferred tax benefits, to tangible assets defined as total assets reduced by recorded intangible assets, net of related deferred tax benefits. Tangible equity to tangible assets is an important measure of Security Bank Corporation's capital strength without the effects of purchase accounting as noted above. Return on average tangible equity is defined as earnings for the period (annualized for the quarterly period or year-to-date period, as applicable) divided by average equity reduced by average goodwill and other intangible assets, net of related deferred tax benefits. Security Bank Corporation's management includes this measure because it believes that it is important when measuring the Company's performance exclusive of the effects of goodwill and other intangibles recorded in recent acquisitions, and many investors use this measure as part of their analysis of Security Bank Corporation.
These disclosures should not be viewed as a substitute for operating results 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 Table" in the attached schedules for a more detailed analysis of these non-GAAP measures and the most directly comparable GAAP measures.
About Security Bank Corporation
Based in Macon, Georgia, Security Bank Corporation is a multi-bank holding company with assets of $2.9 billion at September 30, 2008. Security Bank Corporation operates six community banks with banking offices located throughout middle Georgia, coastal Georgia and north metropolitan Atlanta. In addition, Security Bank Corporation operates an interim real estate and development lender and traditional mortgage originator, Security Real Estate Services, Inc., with offices throughout Georgia.
Security Bank Corporation common stock is traded on the NASDAQ Global Select Market under the ticker symbol "SBKC." You may obtain copies of all documents that Security Bank files with the Securities and Exchange Commission, free of charge, at the SEC's website at www.sec.gov. In addition, copies of these documents may also be obtained from us without charge by directing a written request to Security Bank Corporation, 4219 Forsyth Road, Macon, Georgia 31210, Attention: Investor Relations.
Safe Harbor
This press release contains forward-looking statements as defined by federal securities laws, including statements about Security Bank's loan loss provisions, capital adequacy, dividend reduction, net charge-offs, non-performing assets, net interest margin changes, the overall economic cycle and its impact on real estate values in Security Bank Corporation's markets, loan growth, introduction and success of new products and Security Bank Corporation's long-term prospects, among others. Statements contained in this press release that are not historical facts are forward-looking statements. Forward-looking statements may address issues involving significant risks, uncertainties, estimates and assumptions made by management. Security Bank Corporation's ability to accurately project results or predict the effects of future plans or strategies is inherently limited. Although Security Bank Corporation believes that the expectations and estimates reflected in its forward-looking statements are based on reasonable assumptions, actual results and performance could differ materially from those set forth in the forward-looking statements. Please refer to Security Bank Corporation's public filings with the Securities and Exchange Commission for a summary of important factors that could affect Security Bank Corporation's financial results and operations and its forward-looking statements. Security Bank Corporation does not intend to and assumes no responsibility, except as required by law, for updating or revising any forward-looking statements contained in this press release, whether as a result of new information, changes in assumptions, future events or otherwise.
Security Bank Corporation
Selected Consolidated Financial Data
(Dollars in Thousands, except Per Share Amounts)
Unaudited
Quarters Ended
September 30,
2008 2007 % Change
---- ---- --------
OPERATING EARNINGS SUMMARY:
Net interest income $ 12,024 $ 22,781 -47.2%
Provision for loan losses 26,359 9,400 180.4%
Noninterest income 3,764 4,601 -18.2%
Foreclosed property expenses 2,020 778 159.6%
Losses (gains) on sales of ORE 4,387 375 NM
Other noninterest expense 13,954 15,907 -12.3%
Income taxes (11,206) 347 NM
Net operating income (loss) (19,726) 575 NM
PER COMMON SHARE:
Basic operating earnings (loss) $ (0.85) $ 0.03 NM
Diluted operating
earnings (loss) (0.85) 0.03 NM
Cash dividends declared -- 0.088 -100.0%
Book value 7.18 16.52 -56.5%
Tangible book value 6.30 9.57 -34.2%
KEY PERFORMANCE RATIOS (a):
Return on average tangible
equity, operating -47.92% 1.24%
Return on average assets,
operating -2.74% 0.09%
Efficiency ratio 128.97% 62.30%
Net interest margin (FTE) 1.82% 3.81%
Net charge-offs to average loans 2.71% 1.19%
BALANCE SHEET SUMMARY
- END OF PERIOD
Investment securities $ 347,020 $ 227,694 52.4%
Loans Held for sale 4,780 8,867 -46.1%
Loans receivable 2,050,109 2,165,212 -5.3%
Allowance for loan losses 60,442 27,132 122.8%
Total assets 2,887,866 2,723,986 6.0%
Deposits 2,402,554 2,191,100 9.7%
Other borrowed money 297,901 203,383 46.5%
Shareholders' equity 167,085 312,036 -46.5%
Tangible equity
to tangible assets 5.11% 6.97% -26.7%
ASSET QUALITY - END OF PERIOD
Nonaccrual loans $ 199,907 $ 41,492 381.8%
Loans 90 Days
Past Due and Accruing -- -- 0.0%
Other real estate owned 82,879 23,891 246.9%
Total nonperforming assets 282,786 65,383 332.5%
Allowance for loan losses/loans 2.95% 1.25%
Nine Months Ended
September 30,
2008 2007 % Change
---- ---- --------
OPERATING EARNINGS SUMMARY:
Net interest income $ 40,599 $ 68,941 -41.1%
Provision for loan losses 98,941 12,660 681.5%
Noninterest income 14,716 14,443 1.9%
Foreclosed property expenses 4,612 1,540 199.5%
Losses (gains) on sales of ORE 6,231 509 NM
Other noninterest expense 43,978 47,443 -7.3%
Income taxes (36,696) 7,771 -572.2%
Net operating income (loss) (61,751) 13,461 -558.7%
PER COMMON SHARE:
Basic operating earnings (loss) $ (2.80) $ 0.70 -500.0%
Diluted operating earnings (loss) (2.80) 0.69 -505.8%
Cash dividends declared 0.131 0.263 -50.2%
Book value 7.18 16.52 -56.5%
Tangible book value 6.30 9.57 -34.2%
KEY PERFORMANCE RATIOS (a):
Return on average tangible
equity, operating -47.22% 9.97%
Return on average
assets, operating -2.88% 0.71%
Efficiency ratio 99.11% 59.35%
Net interest margin (FTE) 2.09% 4.04%
Net charge-offs to average loans 4.36% 0.51%
(a) Income annualized based on number of days in the period, except
efficiency ratio
NOTE: Refer to the attached GAAP to non-GAAP reconciliation for the
calculation of operating earnings
Security Bank Corporation
Average Balance Sheet and Net Interest Income Analysis
(Dollars in Thousands)
Unaudited
Quarter Ended
September 30, 2008
Average Income/ Yield/
Balance Expense Rate
------- ------- ----
ASSETS
Earning assets:
Interest-bearing deposits
and fed funds sold $ 169,267 $ 826 1.94%
Investment securities 345,775 3,955 4.55%
Mortgage Loans Held for Sale 3,869 66 6.79%
Loans 2,108,224 31,298 5.91%
Other earning assets 1,238 20 6.43%
Total earning assets 2,628,373 36,165 5.47%
Non-earning assets 234,855
----------
Total assets $2,863,228
==========
LIABILITIES AND
SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
Savings and
interest-bearing transaction $ 429,694 $ 2,291 2.12%
Time deposits 1,808,710 18,769 4.13%
Borrowings 262,621 3,066 4.64%
Total interest-bearing
liabilities 2,501,025 24,126 3.84%
Noninterest-bearing liabilities:
Noninterest bearing deposits 157,289
Other noninterest-bearing
liabilities 20,574
Total liabilities $2,678,888
----------
Shareholders' Equity 184,340
----------
Total liabilities and
shareholders' equity $2,863,228
==========
Interest rate spread 1.63%
Net interest income $ 12,039
Net interest margin (FTE) 1.82%
Nine Months
September 30, 2008
Average Income/ Yield/
Balance Expense Rate
------- ------- ----
ASSETS
Earning assets:
Interest-bearing deposits
and fed funds sold $ 106,352 $ 1,750 2.20%
Investment securities 330,339 11,183 4.52%
Mortgage Loans Held for Sale 4,846 234 6.45%
Loans 2,152,068 101,433 6.30%
Other earning assets 1,238 61 6.58%
Total earning assets 2,594,843 114,661 5.90%
Non-earning assets 265,917
----------
Total assets $2,860,760
==========
LIABILITIES AND
SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
Savings and
interest-bearing transaction $ 475,500 $ 8,563 2.41%
Time deposits 1,717,616 57,974 4.51%
Borrowings 215,282 7,445 4.62%
Total interest-bearing
liabilities 2,408,398 73,982 4.10%
Noninterest-bearing liabilities:
Noninterest bearing deposits 158,332
Other noninterest-bearing
liabilities 26,150
Total liabilities $2,592,880
----------
Shareholders' Equity 267,880
----------
Total liabilities and
shareholders' equity $2,860,760
==========
Interest rate spread 1.80%
Net interest income $ 40,679
Net interest margin (FTE) 2.09%
Security Bank Corporation (SBKC)
Selected Financial Information
(Amounts in thousands, except per share data)
2008
------------------------------------------------
3rd Quarter 2nd Quarter 1st Quarter Dec. 31/YTD
------------------------------------------------
Period-End
Balance Sheet
-------------
Total Assets $2,887,866 $2,877,383 $2,818,477 $2,833,071
Total Securities 347,020 342,994 306,018 305,399
Mortgage Loans
held for Sale 4,780 6,192 5,759 7,605
Loans:
Commercial
Real-Estate 942,075 983,733 963,384 947,371
Construction/A&D (2) 715,631 772,179 862,532 898,690
Personal Real-Estate 152,604 160,878 157,040 158,244
Other 239,799 225,472 198,601 178,008
Total Loans 2,050,109 2,142,262 2,181,557 2,182,313
Allowance for
loan losses 60,442 48,452 49,749 31,698
Other earning assets 15,794 95,903 26,704 14,866
Total Earning Assets 2,417,703 2,587,351 2,520,038 2,510,183
Other Real Estate 82,879 62,814 35,749 28,175
Intangibles:
Goodwill 18,373 18,373 128,074 128,571
Core-Deposit 3,444 3,647 3,879 4,125
Deposits:
Demand Deposits 145,416 172,610 164,842 158,759
Interest bearing
deposits 2,257,138 2,283,016 2,144,829 2,139,946
Total Deposits 2,402,554 2,455,626 2,309,671 2,298,705
Fed Funds purchased
& repo agreements 31,343 36,084 31,328 68,417
Other borrowed funds 266,558 180,340 138,738 137,910
Common Equity 167,085 183,285 309,876 306,693
=====================================================================
Average Balance Sheet
---------------------
Total Assets $2,863,228 $2,877,604 $2,818,622 $2,591,947
Total Securities 345,775 348,677 296,395 216,610
Mortgage Loans
held for Sale 3,869 4,782 5,896 6,328
Loans:
Commercial
Real-Estate 965,881 974,558 958,903 907,729
Construction/A&D 742,968 802,453 875,131 825,302
Personal Real-Estate 158,421 157,616 158,069 153,682
Other 240,954 219,744 201,989 195,286
Total Loans 2,108,224 2,154,371 2,194,092 2,081,999
Other earning assets 170,505 100,342 55,246 36,866
Total Earning Assets 2,628,373 2,608,172 2,551,629 2,341,803
Other Real Estate 77,300 53,994 33,299 15,970
Deposits:
Demand Deposits 157,289 162,222 155,389 163,712
Interest bearing
deposits
Savings 15,112 15,741 14,979 16,005
NOW 333,136 376,409 382,597 373,522
Money Market 81,446 96,607 110,976 145,619
Time deposits
greater than
$100,000 1,099,022 1,067,626 1,061,895 892,248
Time deposits less
than $100,000 709,688 637,784 575,833 521,923
Total Deposits 2,395,693 2,356,389 2,301,669 2,113,029
Fed Funds purchased
& repo agreements 32,168 39,601 44,745 43,881
Other borrowed funds 230,453 171,993 130,379 100,430
Common Equity 184,340 306,580 313,635 313,504
=====================================================================
Operating Earnings
------------------
Interest Income $ 36,150 $ 37,689 $ 40,742 $ 192,840
Interest Expense 24,126 23,913 25,943 102,316
Net Interest Income 12,024 13,776 14,799 90,524
Loan loss provision 26,359 30,383 42,199 32,660
Service charges on
deposit accounts 2,425 2,253 2,287 9,363
Mortgage banking
revenues 650 799 1,002 4,475
Securities Gains
(Losses) -- 1 2,034 (3)
Other income 689 2,037 539 5,147
Total noninterest
income 3,764 5,090 5,862 18,982
Salaries and benefits 7,803 8,080 8,736 35,061
Occupancy and
equipment 1,584 1,501 1,549 6,189
Foreclosed Property
Expenses 2,020 1,266 1,326 2,879
Losses (Gains) on
Sales of ORE 4,387 1,570 274 1,944
Other noninterest
expense 4,567 5,136 5,022 21,002
Total noninterest
expense 20,361 17,553 16,907 67,075
Pre-tax operating
earnings (loss) (30,932) (29,070) (38,445) 9,771
Income Taxes (11,206) (11,243) (14,247) 3,183
Operating
income (loss) $ (19,726) $ (17,827) $ (24,198) $ 6,588
Operating earnings
(loss) per
share-basic $ (0.85) $ (0.77) $ (1.22) $ 0.35
Operating earnings
(loss) per
share-diluted $ (0.85) $ (0.77) (1.22) 0.34
End of period shares
outstanding 23,259,539 23,248,585 23,233,634 18,912,264
Weighted average
diluted shares o/s 23,247,824 23,235,668 19,810,520 19,225,069
Tax equivalent
adjustment 15 15 50 445
Net interest
income (FTE) 12,039 13,791 14,849 90,969
Effective Tax Rate 36.23% 38.68% 37.06% 32.58%
=====================================================================
Stock and related
per share data:
---------------
Book value $ 7.18 $ 7.88 $ 13.34 $ 16.22
Tangible book value 6.30 7.00 7.72 9.28
Dividends declared
per share -- 0.0438 0.0875 0.35
=====================================================================
Other Key Ratios/Data:
----------------------
Return on average
tangible equity
(1), (3) -47.92% -40.43% -56.13% 3.63%
Return on average
assets (1), (3) -2.74% -2.49% -3.45% 0.25%
Net interest margin
(FTE) (1) 1.82% 2.13% 2.34% 3.88%
Efficiency ratio (FTE) 128.85% 92.97% 81.63% 61.00%
Tangible Equity/
Tangible Assets 5.11% 5.69% 6.67% 6.50%
=====================================================================
Loan Performance Data:
----------------------
Nonaccrual loans $ 199,907 $ 186,139 $ 186,520 $ 50,635
Loans 90 Days Past
Due and Accruing -- -- 68 242
Other real estate
(ORE) 82,879 62,814 35,749 28,175
Total nonperforming
assets 282,786 248,953 222,337 79,052
Net charge-offs 14,369 31,680 24,148 23,298
Reversal of Interest 968 1,268 3,028 1,874
Forfeited Interest
from NPA's 4,704 4,259 2,741 4,435
Allowance for loan
losses/loans 2.95% 2.26% 2.28% 1.45%
NPA's/Loans plus ORE 13.26% 11.29% 10.03% 3.58%
Nonperforming assets/
total assets 9.79% 8.65% 7.89% 2.79%
Net charge-offs to
average loans (1) 2.71% 5.91% 4.43% 1.12%
=====================================================================
2007
-----------------------------------------------
4th Quarter 3rd Quarter 2nd Quarter 1st Quarter
------------------------------------------------
Period-End
Balance Sheet
-------------
Total Assets $2,833,071 $2,723,986 $2,672,177 $2,541,603
Total Securities 305,399 227,694 219,185 191,945
Mortgage Loans
held for Sale 7,605 8,867 9,052 8,341
Loans:
Commercial
Real-Estate 959,671 900,969 843,477 932,971
Construction/A&D (2) 886,390 921,321 920,644 703,703
Personal Real-Estate 158,244 155,508 152,726 180,687
Other 178,008 187,414 177,407 199,636
Total Loans 2,182,313 2,165,212 2,094,254 2,016,997
Allowance for
loan losses 31,698 27,132 24,108 23,336
Other earning assets 14,866 59,968 84,060 78,319
Total Earning Assets 2,510,183 2,461,741 2,406,551 2,295,602
Other Real Estate 28,175 23,891 19,229 3,403
Intangibles:
Goodwill 128,571 128,571 128,601 128,553
Core-Deposit 4,125 4,371 4,617 4,863
Deposits:
Demand Deposits 158,759 161,749 171,427 176,658
Interest bearing
deposits 2,139,946 2,029,351 1,989,651 1,842,431
Total Deposits 2,298,705 2,191,100 2,161,078 2,019,089
Fed Funds purchased
& repo agreements 68,417 81,995 58,985 59,065
Other borrowed funds 137,910 121,388 118,888 129,888
Common Equity 306,693 312,036 314,687 311,729
=====================================================================
Average Balance Sheet
---------------------
Total Assets $2,745,087 $2,648,300 $2,529,142 $2,441,326
Total Securities 256,061 220,379 195,031 194,248
Mortgage Loans
held for Sale 5,647 6,367 8,728 4,557
Loans:
Commercial
Real-Estate 939,330 863,915 890,191 937,948
Construction/A&D 912,693 918,328 810,122 627,003
Personal Real-Estate 156,468 154,652 152,519 180,152
Other 189,580 186,717 199,441 205,761
Total Loans 2,198,071 2,123,612 2,052,273 1,950,864
Other earning assets 28,184 33,016 34,280 52,292
Total Earning Assets 2,487,963 2,383,374 2,290,312 2,201,961
Other Real Estate 25,502 27,061 8,081
Deposits:
Demand Deposits 159,891 161,225 168,589 165,255
Interest bearing
deposits
Savings 15,104 15,513 16,810 16,612
NOW 373,274 377,448 375,605 367,657
Money Market 147,908 151,428 144,907 138,060
Time deposits
greater than
$100,000 1,003,681 949,323 833,758 779,136
Time deposits
less than $100,000 531,107 523,421 516,844 516,137
Total Deposits 2,230,965 2,178,358 2,056,513 1,982,857
Fed Funds purchased
& repo agreements 55,528 41,945 43,682 34,158
Other borrowed funds 125,342 92,383 92,277 91,436
Common Equity 315,791 316,060 313,877 308,691
=====================================================================
Operating Earnings
------------------
Interest Income $ 48,989 $ 49,643 $ 48,175 $ 46,033
Interest Expense 27,406 26,862 24,792 23,256
Net Interest Income 21,583 22,781 23,383 22,777
Loan loss provision 20,000 9,400 2,000 1,260
Service charges on
deposit accounts 2,533 2,356 2,376 2,098
Mortgage banking
revenues 995 1,170 1,271 1,039
Securities Gains
(Losses) -- (5) -- 2
Other income 1,011 1,080 1,103 1,953
Total noninterest
income 4,539 4,601 4,750 5,092
Salaries and benefits 7,564 8,852 9,094 9,551
Occupancy and equipment 1,595 1,559 1,547 1,488
Foreclosed Property
Expenses 1,339 778 546 216
Losses (Gains) on
Sales of ORE 1,435 375 164 (30)
Other noninterest
expense 5,650 5,496 5,193 4,663
Total noninterest
expense 17,583 17,060 16,544 15,888
Pre-tax operating
earnings (loss) (11,461) 922 9,589 10,721
Income Taxes (4,588) 347 3,489 3,935
Operating income
(loss) $ (6,873) $ 575 $ 6,100 $ 6,786
Operating earnings
(loss) per
share-basic $ (0.36) $ 0.03 $ 0.32 $ 0.35
Operating earnings
(loss) per
share-diluted (0.36) 0.03 0.31 0.35
End of period shares
outstanding 18,912,264 18,889,227 19,212,139 19,181,241
Weighted average
diluted shares o/s 18,958,448 19,184,272 19,463,979 19,456,857
Tax equivalent
adjustment 112 110 112 111
Net interest
income (FTE) 21,695 22,891 23,495 22,888
Effective Tax Rate 40.03% 37.64% 36.39% 36.70%
=====================================================================
Stock and related
per share data:
---------------
Book value $ 16.22 $ 16.52 $ 16.38 $ 16.25
Tangible book value 9.28 9.57 9.54 9.39
Dividends declared
per share 0.0875 0.0875 0.0875 0.0875
=====================================================================
Other Key Ratios/Data:
----------------------
Return on average
tangible equity
(1), (3) -14.77% 1.24% 13.42% 15.78%
Return on average
assets (1), (3) -0.99% 0.09% 0.97% 1.13%
Net interest margin
(FTE) (1) 3.46% 3.81% 4.11% 4.22%
Efficiency ratio (FTE) 67.02% 62.05% 58.57% 56.78%
Tangible Equity/
Tangible Assets 6.50% 6.97% 7.21% 7.48%
=====================================================================
Loan Performance Data:
----------------------
Nonaccrual loans $ 50,635 $ 41,492 $ 35,450 $ 39,139
Loans 90 Days Past Due
and Accruing 242 -- -- --
Other real estate (ORE) 28,175 23,891 19,229 3,403
Total nonperforming
assets 79,052 65,383 54,679 42,542
Net charge-offs 15,434 6,376 1,228 260
Reversal of Interest 796 915 268 (105)
Forfeited Interest
from NPA's 1,281 1,405 970 779
Allowance for loan
losses/loans 1.45% 1.25% 1.15% 1.16%
NPA's/Loans plus ORE 3.58% 2.99% 2.59% 2.11%
Nonperforming assets/
total assets 2.79% 2.40% 2.05% 1.67%
Net charge-offs to
average loans (1) 2.79% 1.19% 0.24% 0.05%
=====================================================================
(1) The actual number of days in the period was used
to annualize income
(2) At September 30, 2008 approximatley 60% of loans were
residential and 40% of loans were commercial.
(3) Calculated on an operating basis
NOTE: Refer to the attached GAAP to non-GAAP reconciliation for the
calculation of operating earnings
Security Bank Corporation (SBKC)
GAAP Reconciliation Table
(Amounts in thousands, except per share data)
2008
----------------------------------------------
3rd Quarter 2nd Quarter 1st Quarter Dec 31/YTD
----------------------------------------------
Reconciliation Table-
GAAP to non-GAAP:
--------------------
Book Value per share $ 7.18 $ 7.88 $ 13.34 $ 16.22
Effect of intangible
assets per share (0.88) (0.88) (5.62) (6.94)
----------------------------------------------
Tangible book value $ 6.30 $ 7.00 $ 7.72 $ 9.28
Equity $ 167,085 $ 183,285 $ 309,876 $ 306,693
Intangible assets 21,817 22,020 131,953 132,696
Less tax effect of
Core-Deposit
Intangible (38%) (1,309) (1,386) (1,474) (1,568)
----------------------------------------------
Tangible equity $ 146,577 $ 162,651 $ 179,397 $ 175,565
Assets $2,887,866 $2,877,383 $2,818,477 $2,833,071
Intangible assets 20,508 20,634 130,479 131,129
----------------------------------------------
Tangible assets $2,867,358 $2,856,749 $2,687,998 $2,701,942
Equity/Assets 5.79% 6.37% 10.99% 10.83%
Effect of intangible
assets -0.68% -0.68% -4.32% -4.33%
----------------------------------------------
Tangible Equity/
Tangible Assets 5.11% 5.69% 6.67% 6.50%
Average Equity $ 184,340 $ 306,580 $ 313,635 $ 313,504
Average Intangible
assets 21,944 130,657 132,599 133,878
Less tax effect of
Core-Deposit
Intangible (38%) (1,357) (1,440) (1,533) (1,763)
----------------------------------------------
Average tangible
equity $ 163,753 $ 177,363 $ 182,569 $ 181,389
Net operating
Income (loss) $ (19,726) $ (17,827) $ (25,478) $ 6,590
Return on average
tangible equity,
operating (a) -47.92% -40.43% -56.13% 3.63%
Diluted operating
earnings (loss)
per share $ (0.85) $ (0.77) $ (1.28) $ 0.34
Effect of securities
gains (losses),
net of tax -- (0.00) 0.06 --
Effect of prepayment
of FHLB advances,
net of tax -- -- -- --
Goodwill impairment,
net of tax -- (4.46) -- --
----------------------------------------------
Diluted earnings
(loss) per share $ (0.85) $ (5.23) $ (1.22) $ 0.34
Net operating
income (loss) $ (19,726) $ (17,827) $ (25,478) $ 6,590
Effect of securities
gains (losses),
net of tax -- 1 1,280 (2)
Effect of prepayment
of FHLB advances,
net of tax -- -- -- --
Goodwill impairment,
net of tax -- (103,619) -- --
----------------------------------------------
Net income (loss) $ (19,726) $ (121,445) $ (24,198) $ 6,588
----------------------------------------------
4th Quarter 3rd Quarter 2nd Quarter 1st Quarter
----------------------------------------------
Reconciliation Table-
GAAP to non-GAAP:
Book Value per share $ 16.22 $ 16.52 $ 16.38 $ 16.25
Effect of intangible
assets per share (6.94) (6.95) (6.84) (6.86)
----------------------------------------------
Tangible book value $ 9.28 $ 9.57 $ 9.54 $ 9.39
Equity $ 306,693 $ 312,036 $ 314,687 $ 311,729
Intangible assets 132,696 132,942 133,218 133,416
Less tax effect of
Core-Deposit
Intangible (38%) (1,568) (1,661) (1,754) (1,848)
----------------------------------------------
Tangible equity $ 175,565 $ 180,755 $ 183,223 $ 180,161
Assets $2,833,071 $2,723,986 $2,672,177 $2,541,603
Intangible assets 131,129 131,281 131,464 131,568
----------------------------------------------
Tangible assets $2,701,942 $2,592,705 $2,540,713 $2,410,035
Equity/Assets 10.83% 11.46% 11.78% 12.27%
Effect of
intangible assets -4.33% -4.49% -4.57% -4.79%
----------------------------------------------
Tangible Equity/
Tangible Assets 6.50% 6.97% 7.21% 7.48%
Average Equity $ 315,791 $ 316,060 $ 313,877 $ 308,691
Average Intangible
assets 132,849 133,117 133,363 136,228
Less tax effect of
Core-Deposit
Intangible (38%) (1,626) (1,720) (1,813) (1,896)
----------------------------------------------
Average tangible
equity $ 184,568 $ 184,663 $ 182,327 $ 174,359
Net operating
Income (loss) $ (6,873) $ 578 $ 6,100 $ 6,785
Return on average
tangible equity,
operating (a) -14.77% 1.24% 13.42% 15.78%
Diluted operating
earnings (loss)
per share $ (0.36) $ 0.03 $ 0.31 $ 0.35
Effect of securities
gains (losses),
net of tax -- -- -- --
Effect of prepayment
of FHLB advances,
net of tax -- -- -- --
Goodwill impairment,
net of tax -- -- -- --
----------------------------------------------
Diluted earnings
(loss) per share $ (0.36) $ 0.03 $ 0.31 $ 0.35
Net operating
income (loss) $ (6,873) $ 578 $ 6,100 $ 6,785
Effect of securities
gains (losses),
net of tax -- (3) -- 1
Effect of prepayment
of FHLB advances,
net of tax -- -- -- --
Goodwill impairment,
net of tax -- -- -- --
----------------------------------------------
Net income (loss) $ (6,873) $ 575 $ 6,100 $ 6,786
(a) The actual number of days in the period were used to
annualize income