- Company sells portfolio of nonperforming and classified loans
- Board approves new 1.2 million share stock repurchase program
- Company receives regulatory approval to merge subsidiaries
into a single bank
DENVER, Oct. 30, 2007 (PRIME NEWSWIRE) -- Centennial Bank Holdings, Inc. (Nasdaq:CBHI) today reported third quarter 2007 net income of $1.5 million, or $0.03 per basic and diluted share, compared to third quarter 2006 net income of $5.8 million, or $0.10 per basic and diluted share. The decrease in third quarter 2007 net income as compared to the same period last year is primarily due to a $6.5 million increase in the provision for loan losses. Excluding after-tax intangible asset amortization of $1.3 million, third quarter 2007 cash net earnings were $2.8 million, or $0.05 per basic and diluted share, compared to third quarter 2006 cash net earnings of $7.6 million, or $0.13 per basic and diluted share.
As a result of the company's adoption of a more aggressive credit management philosophy during the second quarter 2007, including the implementation of an accelerated disposition strategy regarding problem credits, the company entered into a definitive agreement on October 26, 2007 to sell a portfolio of nonperforming and classified loans. The company expects to close the loan sale on October 31, 2007. This loan sale is further discussed in the Asset Quality section below. Certain details of the sale are illustrated in the table below (amounts in thousands):
Details for Loans Subject to Loan Sale Sept. 30, 2007
--------------
Book value of nonperforming loans prior
to classification as held for sale $ 20,482
Book value of other classified loans
prior to classification as held for
sale 27,404
--------------
Total book value of loans subject to
loan sale prior to classification as 47,886
held for sale
Less: Charge-off loans to market value (16,427)
--------------
Loans held for sale $ 31,459
==============
Key Credit Quality Measures -----------------------------
(excluding loans held for sale) Sept. 30, 2007 June 30, 2007
-----------------------------
Nonperforming loans $ 16,840 $ 35,637
Other real estate owned 3,401 1,385
-----------------------------
Nonperforming assets $ 20,241 $ 37,022
=============================
Nonperforming assets to total assets 0.77% 1.40%
Nonperforming loans to loans, net of
unearned discount 0.93% 1.88%
Allowance for loan losses to
nonperforming loans 142.39% 99.88%
Dan Quinn, Centennial Bank Holdings President and CEO, stated, "This loan sale is an important step in the overall strategic repositioning of Centennial Bank Holdings. We began this effort in the first quarter of last year with a plan to improve profitability and reduce overall enterprise risk. The major elements of this ongoing repositioning include reducing the credit risk in our portfolio, particularly our exposure to residential real estate in Northern Colorado; improving credit administration; improving the mix of our overall funding; bringing our efficiency ratio in line with that of our peers; using excess capital to repurchase stock; and streamlining the company to better serve our customers. We believe that the results of the third quarter reflect good progress on these initiatives."
Regarding the loan sale's impact, Mr. Quinn stated, "The loans held for sale are primarily real estate loans in Northern Colorado, an area which has had a higher concentration of loan risk for the company. The loan sale helps mitigate this risk significantly, including facilitating the continued reduction of our residential construction and land development loans. Year-to-date, we have reduced our construction and land development loan exposure (both residential and commercial) by $137 million, making up 16% of our total loan portfolio versus 22% at December 31, 2006."
The company's results for the first nine months of 2007 declined compared to the same period last year. For the year-to-date period ending September 30, 2007, net income was $0.1 million, or less than a penny per basic and diluted share compared to net income of $19.0 million, or $0.33 per basic and diluted share for the same period in 2006. Cash net income for the first nine months of 2007 was $4.2 million, or $0.08 per basic and diluted share excluding after-tax intangible asset amortization of $4.1 million.
The primary drivers for the decrease in year-to-date 2007 net income over the same period last year are a $20.0 million increase in the provision for loan losses over the prior year, as well as a $6.5 million charge in the second quarter 2007 related to the settlement of a lawsuit.
The comparability of the company's year-to-date financial information is also affected by the sale of Collegiate Peaks Bank on November 1, 2006, which had been classified as held for sale, as well as the discontinuation of the company's residential mortgage group at the end of the third quarter 2006.
Key Financial Measures
Quarter Ended Nine Months Ended
---------------------------- -------------------
Sept. 30, June 30, Sept. 30, Sept. 30, Sept. 30,
2007 2007 2006 2007 2006
---------------------------- -------------------
Earnings (loss) per
share-basic & $0.03 $(0.13) $0.10 $0.00 $0.33
diluted
Cash earnings (loss)
per share-basic &
diluted $0.05 $(0.10) $0.13 $0.08 $0.42
Return on average
assets 0.23% (1.03)% 0.81% 0.01% 0.88%
Return on
tangible average
assets (cash) 0.51% (0.98)% 1.25% 0.25% 1.34%
Net Interest Margin 4.82% 5.00% 5.34% 4.99% 5.43%
Net Interest Margin,
fully tax
equivalent 4.97% 5.15% 5.51% 5.10% 5.56%
Efficiency Ratio 57.66% 89.02% 61.86% 69.88% 61.77%
Net Interest Income and Margin
Quarter Ended Nine Months Ended
---------------------------- -------------------
Sept. 30, June 30, Sept. 30, Sept. 30, Sept. 30,
2007 2007 2006 2007 2006
-------------------------------------------------
(Dollars in thousands)
Net interest income $ 25,236 $ 25,987 $ 28,995 $ 78,066 $ 88,290
Interest rate spread 3.84% 3.98% 4.45% 4.00% 4.59%
Net interest margin 4.82% 5.00% 5.34% 4.99% 5.43%
Net interest margin,
fully tax equivalent 4.97% 5.15% 5.51% 5.10% 5.56%
The decrease in net interest income in the third quarter 2007 versus the third quarter 2006 is due to a $3.1 million unfavorable rate variance and a $0.7 million unfavorable volume variance. The unfavorable rate variance is primarily due to lower rates on loans and higher rates on time deposits. The volume variance is due mainly to a $77.2 million decrease in average earning assets primarily attributable to a $75.2 million decrease in average loans. The decline in loans was the result of a planned reduction in residential construction and land development loans. The reclassification of loans held for sale as of September 30, 2007, had a minimal impact on yield.
Interest income in the third quarter 2007 decreased by $0.6 million over the second quarter 2007, and decreased by $3.1 million over the third quarter 2006. The decrease over the same period in 2006 is due to both lower rates and a decline in average earning assets. Year-to-date interest income is $4.8 million lower than the prior year. An $84.1 million decrease in average earning assets caused a $5.5 million unfavorable volume variance. This was partially offset by a $0.7 million favorable rate variance, as the yield on earning assets increased by 2 basis points for the nine months ended September 30, 2007 as compared to the same period in 2006.
Interest expense in the third quarter 2007 was largely unchanged as compared to the second quarter 2007, and increased by $0.6 million over the third quarter 2006. The cost of funds decreased by 4 basis points in the third quarter 2007 as compared to the prior quarter and increased by 31 basis points over the third quarter 2006. The increase over the prior year third quarter is due mostly to a shift in the mix of funding sources and higher rates on time deposits. Continued rate competition and renewals of certificates of deposits at higher prevailing interest rates are primarily the cause.
For the nine months ended September 30, 2007, the company's net interest spread decreased by 59 basis points and the net interest margin decreased by 44 basis points over the same period in 2006. The difference in net interest margin as compared to the net interest spread is due primarily to the company's continued high level of noninterest bearing deposits. Noninterest bearing deposits averaged 24.6% of total deposits for the nine months ended September 30, 2007.
Noninterest Income
The following table presents noninterest income as of the dates indicated.
Quarter Ended Nine Months Ended
-------------------------------------------------
Sept. 30, June 30, Sept. 30, Sept. 30, Sept. 30,
2007 2007 2006 2007 2006
-------------------------------------------------
(In thousands)
Noninterest income:
Customer service
and other fees $ 2,390 $ 2,409 $ 3,015 $ 7,242 $ 8,640
Gain on sale of
securities -- -- 6 -- 1
Gain on sale of
loans -- -- 229 3 774
Other 230 168 224 519 776
---------------------------- -------------------
Total noninterest
income $ 2,620 $ 2,577 $ 3,474 $ 7,764 $ 10,191
============================ ===================
Noninterest income remained relatively flat as compared to the prior quarter, but is down from the third quarter in 2006, due in part to the discontinuation of the company's residential mortgage group at the end of the third quarter 2006.
Noninterest Expense
The following table presents noninterest expense as of the dates indicated.
Quarter Ended Nine Months Ended
-------------------------------------------------
Sept. 30, June 30, Sept. 30, Sept. 30, Sept. 30,
2007 2007 2006 2007 2006
-------------------------------------------------
(In thousands)
Noninterest expense:
Salaries and
employee benefits $ 9,039 $ 10,724 $ 12,006 $ 30,737 $ 35,523
Occupancy expense 1,855 2,056 1,891 6,032 5,937
Furniture and
equipment 1,188 1,231 1,286 3,659 3,682
Amortization of
intangible assets 2,143 2,195 2,858 6,533 8,855
Other general and
administrative 3,980 11,416 4,901 19,548 15,689
---------------------------- -------------------
Total noninterest
expense $ 18,205 $ 27,622 $ 22,942 $ 66,509 $ 69,686
============================ ===================
Efficiency ratio 57.66% 89.02% 61.86% 69.88% 61.77%
The improvement in the efficiency ratio in the third quarter 2007 over the third quarter 2006 is due mostly to a $4.7 million decrease in noninterest expense, primarily in salary and employee benefits. This reduction is due mainly to a continuing focus on determining each business unit's appropriate level of staffing and managing to that level. Expenses related to year-end executive bonuses were reduced by $0.5 million in the third quarter 2007 as compared to the prior quarter. Further, there was a $0.4 million reduction in the third quarter 2007 for equity-based compensation expense as a result of a change in the estimate related to the performance criteria for the performance-based restricted stock awards.
The significant decrease in noninterest expense in the third quarter 2007 over the second quarter 2007 is mostly due to two second quarter charges. First, there was a $6.5 million charge for the settlement of the Barnes litigation, as well as a $1.0 million charge for the merger of the company's subsidiary banks. Excluding these two charges, noninterest expense would have declined by $1.9 million over the prior quarter, primarily due to decreases in salary and employee benefit costs.
For the nine-month period ended September 30, 2007, overall noninterest expense decreased by $3.1 million, or 4.5% over the same period in 2006. The decrease is mostly due to lower salaries, lower professional fees and lower amortization costs on intangible assets. These decreases were partly offset by the two second quarter 2007 charges explained above. Without these two charges, noninterest expense would have been approximately $10.6 million lower than the prior year. The higher year-to-date efficiency ratio is due mainly to lower net interest income in the denominator of the efficiency ratio.
Balance Sheet
At September 30, 2007, the company had total assets of $2.6 billion, or $23.6 million less than the total assets at June 30, 2007, and $269.5 million less than total assets at September 30, 2006. The sale of Collegiate Peaks Bank accounted for $99.5 million of the decrease in total assets from September 30, 2006.
Sept. 30, June 30, % Sept. 30, %
2007 2007 Change 2006 Change
---------------------------------------------------------------------
(In thousands)
Loans, net of
unearned
discount $1,819,188 $1,893,440 (3.9)% $1,979,406 (8.1)%
Loans held for
sale 31,459 -- n/a 2,100 1,398.1%
Allowance for
loan losses (23,979) (35,594) (32.6)% (25,977) (7.7)%
Total assets 2,617,153 2,640,732 (0.9)% 2,886,647 (9.3)%
Average assets,
quarter-to-date 2,626,913 2,654,637 (1.0)% 2,850,781 (7.9)%
Total deposits 1,915,932 1,938,412 (1.2)% 1,968,264 (2.7)%
The impact of the loan sale was to decrease overall loans by $47.9 million over the prior quarter. The loan sale was one of the primary causes for the overall $74.3 million reduction in loans, net of unearned discount, at September 30, 2007 as compared to June 30, 2007. Further, loans, net of unearned discount, were $128.3 million less at September 30, 2007, than at December 31, 2006, due mostly to the company's continued employment of its strategy to reduce the concentration of residential construction and land development loans. Partially offsetting this decrease is an increase in middle-market and energy loans. The September 30, 2007 energy and middle-market loan portfolio balances have grown $96.1 million from December 31, 2006, while total residential and commercial construction and land development loans decreased by $136.9 million.
The balances of total residential and commercial construction and land development loans were as follows:
---------------------------------------------------------------------
Sept. 30, June 30, Dec. 31, Dec. 31,
2007 2007 2006 2005
---------------------------------------
(Dollars in thousands)
Construction and Land
Development:
Loan balances - Northern
Colorado $100,817 $125,774 $206,414 $279,361
Loan balances - All Other 189,774 196,207 221,051 251,355
---------------------------------------
Total Construction and Land $290,591 $321,981 $427,465 $530,716
Development Loans not held
for sale =======================================
Percent of Total Loan
Portfolio 16% 17% 22% 26%
---------------------------------------------------------------------
At the end of the third quarter 2007, average deposits were $1.9 billion, reflecting only a slight decrease of $3.7 million from June 30, 2007, and a decrease of $38.6 million from September 30, 2006. These decreases are due in part to the volatility in our commercial and public deposit base. Total deposits at September 30, 2007 decreased by $22.5 million from June 30, 2007, primarily due to a $29.3 million decline in time deposits. Core deposits remained relatively stable as compared to the prior quarter with a $6.9 million increase to $1.4 billion at September 30, 2007 as compared to June 30, 2007.
Asset Quality
The following table presents selected asset quality data (excluding loans held for sale) as of the dates indicated.
Sept. 30, June 30, March 31, Dec. 31, Sept. 30,
2007 2007 2007 2006 2006
-------------------------------------------------
(Dollars in thousands)
Nonaccrual loans $ 16,831 $ 35,515 $ 31,940 $ 32,852 $ 26,812
Accruing loans past
due 90 days or more 9 122 323 3 396
-------------------------------------------------
Total nonperforming
loans (NPLs) 16,840 35,637 32,263 32,855 27,208
Other real estate
owned 3,401 1,385 861 1,207 5,090
-------------------------------------------------
Total nonperforming
assets (NPAs) $ 20,241 $ 37,022 $ 33,124 $ 34,062 $ 32,298
=================================================
Allowance for loan
losses $ 23,979 $ 35,594 $ 27,492 $ 27,899 $ 25,977
=================================================
Selected ratios:
NPLs to loans, net
of unearned
discount 0.93% 1.88% 1.71% 1.69% 1.37%
NPAs to total assets 0.77% 1.40% 1.23% 1.25% 1.12%
Allowance for loan
losses to NPAs 118.47% 96.14% 83.00% 81.91% 80.43%
Allowance for loan
losses to NPLs 142.39% 99.88% 85.21% 84.92% 95.48%
Allowance for loan
losses to loans,
net of unearned
discount 1.32% 1.88% 1.46% 1.43% 1.31%
At September 30, 2007, the company had $16.8 million of total nonperforming loans as compared to $35.6 million at June 30, 2007. Three loan relationships comprised approximately 53% of the total nonperforming loans at September 30, 2007.
The decrease in nonperforming loans over the prior quarter was mostly due to the sale of a portfolio of nonperforming and classified loans. Because the loan sale agreement was signed on October 26, 2007, these loans have been classified as held for sale effective September 30, 2007 and written down to their estimated market value.
The company took a third quarter 2007 provision for loan losses of $8.0 million, compared to $12.8 million in the second quarter 2007 and $1.6 million in the third quarter 2006. A significant portion of the third quarter provision for loan losses is due to the company's decision to sell a large portion of its nonperforming and classified credits in a bulk sale, rather than continuing to work each credit individually.
The company's aggressive credit management strategy, combined with a further decline in the residential real estate market, led to increased net charge-offs in the third quarter 2007. Net charge-offs for the third quarter were $19.6 million, as compared to $4.7 million in the second quarter 2007 and $1.6 million in the third quarter 2006. $16.4 million of the charge-offs in the third quarter is due to partial charge-offs of nonperforming and classified loans in Northern Colorado prior to reclassifying these loans as held for sale.
Mr. Quinn stated, "Following the loan sale, we believe that our nonperforming asset portfolio is of a manageable size that allows us to continue our focus on improving asset quality. Nonperforming assets fell by $17 million at the end of the third quarter, or 45%, from the previous quarter. Total impaired loans decreased by $38 million to $17 million at the end of the third quarter as compared to the second quarter, a decrease of 69%. Further, the allowance for loan losses to nonperforming loans has increased to 142% at the end of the third quarter, as compared to 85% at the beginning of the year. Barring any material decline in economic and business conditions, we expect our nonperforming assets to remain relatively flat through year end and into 2008."
The allowance for loan losses to total loans outstanding was 1.32% at September 30, 2007, as compared to 1.88% at June 30, 2007 and 1.31% at September 30, 2006.
New Stock Repurchase Program
In October 2007, the Board of Directors of the company approved a new stock repurchase program, authorizing the repurchase of up to 1,200,000 shares of the company's stock over the next twelve months. Prior to this new authorization, the company had 1,415,100 shares remaining under its previously existing stock repurchase program. Under both programs, the company is authorized to repurchase up to 2,615,100 shares of the company's common stock. The shares will be acquired from time to time either in the open market or in privately negotiated transactions in accordance with applicable regulations of the Securities and Exchange Commission. During the third quarter 2007, the company repurchased 930,338 shares at a cost of $6.1 million, or an average price of $6.54 per share. Cumulative shares repurchased for the nine-months ended September 30, 2007 are 3,352,885 at a cost of $26.9 million, or an average price of $8.02 per share. As of September 30, 2007, the company had 53,870,812 shares outstanding, including 1,651,344 shares of unvested stock awards.
Merger of Subsidiary Banks
In September 2007, the company received both federal and state regulatory approval with respect to the previously announced merger of the company's subsidiary banks, Guaranty Bank & Trust Company and Centennial Bank of the West. The company expects to consummate the merger by the end of 2007.
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures, cash net income (loss) and cash earnings (loss) per share, which exclude the after-tax impact of intangible asset amortization expense, and return on average tangible assets (cash), which excludes the after-tax impact of intangible asset amortization expense and average intangible assets. The company discloses these non-GAAP financial measures to provide meaningful supplemental information regarding the company's operational performance and to enhance investors' overall understanding of the company's core financial performance. Management believes that these non-GAAP financial measures allow for additional transparency and are used by some investors, analysts and other users of the company's financial information as performance measures. These non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company's operating results and should not be considered a substitute for financial information presented in accordance with GAAP. These non-GAAP financial measures presented by the company may be different from non-GAAP financial measures used by other companies.
---------------------------------------------------------------------
Non-GAAP Table
Quarter Ended Nine Months Ended
-------------------------------- ----------------------
Sept. 30, June 30, Sept. 30, Sept. 30, Sept. 30,
2007 2007 2006 2007 2006
-------------------------------- ----------------------
(In thousands, except per share data)
GAAP net
income (loss)$ 1,503 $ (6,794)$ 5,820 $ 118 $ 18,975
Add:
Amortization
of intangible 2,143 2,195 2,858 6,533 8,855
assets
Less: Income
tax effect (815) (834) (1,086) (2,483) (3,366)
-------------------------------- ----------------------
Cash net
income
(loss) $ 2,831 $ (5,433)$ 7,592 $ 4,168 $ 24,464
=======================================================
Weighted
average
shares -
diluted 52,742 53,426 57,499 53,771 58,394
Earnings
(loss) per
share -
diluted $ 0.03 $ (0.13)$ 0.10 $ 0.00 $ 0.33
Add:
Amortization
of intangible
assets
(after tax
effect) 0.02 0.03 0.03 0.08 0.09
-------------------------------- ----------------------
Cash earnings
(loss) per
share $ 0.05 $ (0.10)$ 0.13 $ 0.08 $ 0.42
=======================================================
Return on
average
tangible
assets (cash)
Cash net
income
(loss) $ 2,831 $ (5,433)$ 7,592 $ 4,168 $ 24,464
-------------------------------- ----------------------
Total average
assets $2,626,913 $2,654,637 $2,850,781 $2,656,329 $2,873,531
Less average
intangible
assets (429,045) (431,220) (437,289) (431,262) (441,002)
-------------------------------- ----------------------
Average
tangible
assets $2,197,868 $2,223,417 $2,413,492 $2,225,067 $2,432,529
-------------------------------- ----------------------
Return on
average
assets -
GAAP net
income
divided by
total
average
assets 0.23% (1.03)% 0.81% 0.01% 0.88%
=======================================================
Return on
average
tangible
assets (cash)
- cash net
income
divided by
average
tangible
assets 0.51% (0.98)% 1.25% 0.25% 1.34%
--------------------------------------- -----------------------------
About Centennial Bank Holdings, Inc.
Centennial Bank Holdings, Inc. is a bank holding company that operates 36 branches in Colorado through its two bank subsidiaries, Centennial Bank of the West and Guaranty Bank & Trust Company. The company provides banking and other financial services including real estate, construction, commercial and industrial, energy, consumer and agricultural loans throughout its targeted Colorado markets to consumers and small to medium-sized businesses, including the owners and employees of those businesses. Centennial Bank of the West also provides trust services, including personal trust administration, estate settlement, investment management accounts and self-directed IRAs. More information about Centennial Bank Holdings, Inc. can be found at www.cbhi.com.
Forward-Looking Statements
Certain statements contained in this press release, including, without limitation, statements containing the words "believes", "anticipates", "intends", "expects", and words of similar import, constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: general economic and business conditions in those areas in which the company operates; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; costs and uncertainties related to the outcome of pending litigation; changes in business strategy or development plans; changes that occur in the securities markets; changes in governmental legislation or regulation; changes in credit quality; the availability of capital to fund the expansion of the company's business; economic, political and global changes arising from natural disasters; the war on terrorism; conflicts in the Middle East; and additional "Risk Factors" referenced in the company's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission, as supplemented from time to time. When relying on forward-looking statements to make decisions with respect to the company, investors and others are cautioned to consider these and other risks and uncertainties. The company can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. The forward-looking statements are made as of the date of this press release, and the company does not intend, and assumes no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.
CENTENNIAL BANK HOLDINGS, INC. AND SUBSIDIARIES
Unaudited Consolidated Balance Sheets
Sept. 30, June 30, March 31, Dec. 31,
2007 2007 2007 2006
-----------------------------------------------
(In thousands, except per share data)
Assets
Cash and due from
banks $ 51,083 $ 48,255 $ 68,639 $ 45,409
Federal funds sold 3,457 4,200 25,431 4,211
-----------------------------------------------
Cash and cash
equivalents 54,540 52,455 94,070 49,620
-----------------------------------------------
Securities available
for sale, at fair
value 143,266 143,879 149,631 157,260
Securities held to
maturity (fair value
of $11,352, $11,731,
$11,122, and $11,157
respectively) 11,555 12,160 11,179 11,217
Bank stocks, at cost 32,328 32,176 31,995 31,845
-----------------------------------------------
Total investments 187,149 188,215 192,805 200,322
-----------------------------------------------
Loans, net of unearned
discount 1,819,188 1,893,440 1,886,613 1,947,487
Less allowance for
loan losses (23,979) (35,594) (27,492) (27,899)
-----------------------------------------------
Net loans 1,795,209 1,857,846 1,859,121 1,919,588
-----------------------------------------------
Loans held for sale 31,459 -- -- --
Premises and
equipment, net 71,240 72,046 73,599 74,166
Other real estate
owned and foreclosed
assets 3,401 1,385 861 1,207
Goodwill 392,958 392,958 392,958 392,958
Other intangible
assets, net 35,066 37,209 39,404 41,599
Other assets 46,131 38,618 40,566 41,140
-----------------------------------------------
Total assets $2,617,153 $2,640,732 $2,693,384 $2,720,600
===============================================
Liabilities and
Stockholders' Equity
Liabilities:
Deposits:
Noninterest-bearing
demand $ 464,446 $ 472,777 $ 519,951 $ 517,612
Interest-bearing
demand 817,927 798,289 789,921 777,579
Savings 73,054 77,508 81,689 87,265
Time 560,505 589,838 580,308 577,649
-----------------------------------------------
Total deposits 1,915,932 1,938,412 1,971,869 1,960,105
-----------------------------------------------
Securities sold under
agreements to
repurchase and
federal fund
purchases 17,910 37,391 34,695 25,469
Borrowings 51,062 26,030 29,804 67,632
Subordinated
debentures 41,239 41,239 41,239 41,239
Interest payable and
other liabilities 28,354 29,970 34,680 36,696
-----------------------------------------------
Total liabilities 2,054,497 2,073,042 2,112,287 2,131,141
-----------------------------------------------
Stockholders' equity:
Common stock 64 64 64 64
Additional paid-in
capital 616,861 616,447 615,356 614,489
Shares to be issued
for deferred
compensation
obligations 551 562 798 775
Retained earnings 43,014 41,511 48,305 42,896
Accumulated other
comprehensive
income (loss) (1,401) (522) 680 809
Treasury Stock (96,433) (90,372) (84,106) (69,574)
-----------------------------------------------
Total stockholders'
equity 562,656 567,690 581,097 589,459
-----------------------------------------------
Total liabilities
and stockholders'
equity $2,617,153 $2,640,732 $2,693,384 $2,720,600
===============================================
CENTENNIAL BANK HOLDINGS, INC. AND SUBSIDIARIES
Unaudited Consolidated Statements of Income
Nine Months Ended
Three Months Ended September 30,
-------------------------------- --------------------
Sept. 30, June 30, Sept. 30,
2007 2007 2006 2007 2006
------------------------------------------------------
(In thousands, except per share data)
Interest income:
Loans,
including
fees $ 38,369 $ 39,087 $ 41,427 $ 117,194 $ 122,592
Investment
securities:
Taxable 617 608 713 1,846 2,207
Tax-exempt 1,343 1,336 1,454 4,091 3,420
Dividends 490 459 485 1,424 1,345
Federal funds
sold and
other 265 213 145 592 336
------------------------------------------------------
Total
interest
income 41,084 41,703 44,224 125,147 129,900
------------------------------------------------------
Interest
expense:
Deposits 13,933 13,738 12,283 41,017 33,963
Federal funds
purchased and
repurchase
agreements 428 448 351 1,177 905
Borrowings 543 592 1,623 2,073 4,022
Subordinated
debentures 944 938 972 2,814 2,720
------------------------------------------------------
Total
interest
expense 15,848 15,716 15,229 47,081 41,610
------------------------------------------------------
Net interest
income 25,236 25,987 28,995 78,066 88,290
Provision for
loan losses 8,026 12,766 1,566 21,641 1,566
------------------------------------------------------
Net interest
income,
after
provision
for loan
losses 17,210 13,221 27,429 56,425 86,724
Noninterest
income:
Customer
service and
other fees 2,390 2,409 3,015 7,242 8,640
Gain on sale
of securities -- -- 6 -- 1
Gain on sale
of loans -- -- 229 3 774
Other 230 168 224 519 776
------------------------------------------------------
Total
noninterest
income 2,620 2,577 3,474 7,764 10,191
Noninterest
expense:
Salaries and
employee
benefits 9,039 10,724 12,006 30,737 35,523
Occupancy
expense 1,855 2,056 1,891 6,032 5,937
Furniture and
equipment 1,188 1,231 1,286 3,659 3,682
Amortization
of intangible
assets 2,143 2,195 2,858 6,533 8,855
Other general
and
administrative 3,980 11,416 4,901 19,548 15,689
------------------------------------------------------
Total
noninterest
expense 18,205 27,622 22,942 66,509 69,686
------------------------------------------------------
Income (loss)
before
income taxes 1,625 (11,824) 7,961 (2,320) 27,229
Income tax
expense
(benefit) 122 (5,030) 2,521 (2,438) 9,123
------------------------------------------------------
Income (loss)
from
continuing
operations 1,503 (6,794) 5,440 118 18,106
Income from
discontinued
operations,
net of tax -- -- 380 -- 869
------------------------------------------------------
Net income
(loss) $ 1,503 $ (6,794) $ 5,820 $ 118 $ 18,975
======================================================
Earnings (loss)
per share-
basic:
Income (loss)
from
continuing
operations
$ 0.03 $ (0.13) $ 0.10 -- $ 0.31
Income (loss)
from
discontinued
operations,
net of tax -- -- -- -- 0.02
Net income
(loss)
0.03 (0.13) 0.10 -- 0.33
Earnings (loss)
per share-
diluted:
Income (loss)
from
continuing
operations
$ 0.03 $ (0.13) $ 0.10 -- $ 0.31
Income (loss)
from
discontinued
operations,
net of tax -- -- -- -- 0.02
Net income
(loss)
0.03 (0.13) 0.10 -- 0.33
Weighted
average shares
outstanding-
basic 52,699,409 53,425,770 57,093,056 53,631,569 58,060,683
Weighted
average shares
outstanding-
diluted 52,742,028 53,425,770 57,499,412 53,771,405 58,394,354
Centennial Bank Holdings, Inc. and Subsidiaries
Unaudited Consolidated Average Balance Sheets
QTD Average YTD Average
-------------------------------- ---------------------
Sept. 30, June 30, Sept. 30, Sept. 30, Sept. 30,
2007 2007 2006 2007 2006
-------------------------------- ---------------------
(In thousands)
Assets
Interest
earning
assets
Loans, net of
unearned
discount $1,871,939 $1,882,840 $1,947,126 $1,888,013 $1,984,197
Securities 189,526 190,819 205,433 192,433 186,052
Other earning
assets 16,326 11,282 2,388 10,769 5,054
-------------------------------- ---------------------
Average earning
assets 2,077,791 2,084,941 2,154,947 2,091,215 2,175,303
Other assets 549,122 569,696 695,834 565,114 698,228
-------------------------------- ---------------------
Total average
assets $2,626,913 $2,654,637 $2,850,781 $2,656,329 $2,873,531
================================ =====================
Liabilities and
Stockholders'
Equity
Average
liabilities:
Average
deposits:
Noninterest-
bearing
deposits $ 458,143 $ 478,520 $ 508,993 $ 473,214 $ 522,537
Interest-
bearing
deposits 1,460,366 1,443,719 1,448,149 1,450,853 1,465,917
-------------------------------- ---------------------
Average
deposits 1,918,509 1,922,239 1,957,142 1,924,067 1,988,454
Other interest-
bearing
liabilities 112,298 118,147 188,035 121,208 174,640
Other
liabilities 26,848 32,603 110,275 31,332 110,580
-------------------------------- ---------------------
Total average
liabilities 2,057,655 2,072,989 2,255,452 2,076,607 2,273,674
Average
stockholders'
equity 569,258 581,648 595,329 579,722 599,857
-------------------------------- ---------------------
Total average
liabilities
and
stockholders'
equity $2,626,913 $2,654,637 $2,850,781 $2,656,329 $2,873,531
================================ =====================
CENTENNIAL BANK HOLDINGS, INC. AND SUBSIDIARIES
Unaudited Credit Quality Measures (excluding loans held for sale)
Quarter Ended
-------------------------------------------------
Sept. 30, June 30, March 31, Dec. 31, Sept. 30,
2007 2007 2007 2006 2006
-------------------------------------------------
(Dollars in thousands)
Nonaccrual loans $ 16,831 $ 35,515 $ 31,940 $ 32,852 $ 26,812
Accruing loans past
due 90 days or more 9 122 323 3 396
Other real estate
owned 3,401 1,385 861 1,207 5,090
-------------------------------------------------
Total
nonperforming
assets $ 20,241 $ 37,022 $ 33,124 $ 34,062 $ 32,298
=================================================
Nonperforming loans $ 16,840 $ 35,637 $ 32,263 $ 32,855 $ 27,208
Other impaired
loans 510 20,208 8,079 5,978 17,076
-------------------------------------------------
Total impaired
loans 17,350 55,845 40,342 38,833 44,284
Allocated allowance
for loan losses (4,028) (14,113) (7,673) (8,028) (6,468)
-------------------------------------------------
Net investment in
impaired loans $ 13,322 $ 41,732 $ 32,669 $ 30,805 $ 37,816
=================================================
Charged-off loans $ 20,079 $ 5,473 $ 1,692 $ 1,088 $ 1,736
Recoveries (438) (809) (436) (366) (177)
-------------------------------------------------
Net charge-offs $ 19,641 $ 4,664 $ 1,256 $ 722 $ 1,559
=================================================
Provision for loan
losses $ 8,026 $ 12,766 $ 849 $ 2,641 $ 2,239
=================================================
Allowance for loan
losses $ 23,979 $ 35,594 $ 27,492 $ 27,899 $ 25,977
Allowance on
unfunded
commitments 586 610 572 411 328
-------------------------------------------------
Total allowance
for credit losses $ 24,565 $ 36,204 $ 28,064 $ 28,310 $ 26,305
=================================================
Allowance for loan
losses to loans,
net of unearned
discount 1.32% 1.88% 1.46% 1.43% 1.31%
Allowance for loan
losses to
nonaccrual loans 142.47% 100.22% 86.07% 84.92% 96.89%
Allowance for loan
losses to
nonperforming
assets 118.47% 96.14% 83.00% 81.91% 80.43%
Allowance for loan
losses to
nonperforming loans 142.39% 99.88% 85.21% 84.92% 95.48%
Nonperforming assets
to loans, net of
unearned discount,
and other real
estate owned 1.11% 1.96% 1.76% 1.75% 1.63%
Annualized net
charge-offs to
average loans 4.16% 0.99% 0.27% 0.15% 0.32%
Nonaccrual loans to
loans, net of
unearned discount 0.93% 1.88% 1.69% 1.69% 1.35%