|
Quotes & Info
|
| PNFP > SEC Filings for PNFP > Form 10-Q on 27-Apr-2009 | All Recent SEC Filings |
27-Apr-2009
Quarterly Report
experienced increased growth in our higher cost certificate of deposit balances
than in any other category. This increase in reliance on higher cost deposits
has contributed to a reduced net interest margin between the two periods.
Capital and Liquidity. At March 31, 2009, our capital ratios, including our
bank's capital ratios, met regulatory minimum capital requirements.
Additionally, at March 31, 2009, our bank would be considered to be
"well-capitalized" pursuant to banking regulations. As our bank grows it may
require additional capital from us over that which can be earned through
operations. We anticipate that we will continue to use various capital raising
techniques in order to support the growth of our bank.
During 2008, we increased our capital accounts through our participation in the
U.S. Department of Treasury's Capital Purchase Program (the "CPP"). As a result
of our participation in the CPP, we issued 95,000 shares of preferred stock for
$95 million. Additionally, we issued 534,910 common stock warrants to the U.S.
Treasury as a condition to our participation in the CPP. The warrants have an
exercise price of $26.64 each, are immediately exercisable and expire 10 years
from the date of issuance. The common stock warrants have been assigned a fair
value of $6.7 million as of December 12, 2008. As a result, $6.7 million has
been recorded as the discount on the preferred stock issued in the CPP which
will be accreted as a reduction in net income available for common stockholders
over the next five years at approximately $1.1 million to $1.3 million per year.
The resulting $88.3 million has been assigned to the Series A preferred stock
issued in the CPP and will be accreted up to the redemption amount of
$95 million over the next five years.
Additionally, during 2008, we sold one million shares of our common stock for
$21.5 million which also increased our capital accounts. In the past, we have
been successful in procuring additional capital from the capital markets (via
public and private offerings of trust preferred securities and common stock).
This additional capital was required to support our growth. As of March 31,
2009, we believe we have access to sufficient capital to support our current
growth plans. However, expansion by acquisition of other banks or by branching
into a new geographic market or by redemption of the preferred shares issued in
connection with our participation in the CPP (which we may redeem at anytime
subject to prior consultation with our primary federal regulator), could result
in issuance of additional capital, including additional common shares.
Critical Accounting Estimates
The accounting principles we follow and our methods of applying these principles
conform with U.S. generally accepted accounting principles and with general
practices within the banking industry. In connection with the application of
those principles, we have made judgments and estimates which, in the case of the
determination of our allowance for loan losses and the assessment of impairment
of the intangibles resulting from our mergers with Mid-America Bancshares, Inc.
("Mid-America") and Cavalry Bancorp, Inc. ("Cavalry") have been critical to the
determination of our financial position and results of operations.
Allowance for Loan Losses ("allowance"). Our management assesses the adequacy of
the allowance prior to the end of each calendar quarter. This assessment
includes procedures to estimate the allowance and test the adequacy and
appropriateness of the resulting balance. The level of the allowance is based
upon management's evaluation of the loan portfolios, past loan loss experience,
current asset quality trends, known and inherent risks in the portfolio, adverse
situations that may affect the borrower's ability to repay (including the timing
of future payment), the estimated value of any underlying collateral,
composition of the loan portfolio, economic conditions, industry and peer bank
loan quality indications and other pertinent factors, including regulatory
recommendations. This evaluation is inherently subjective as it requires
material estimates including the amounts and timing of future cash flows
expected to be received on impaired loans that may be susceptible to significant
change. Loan losses are charged off when management believes that the full
collectability of the loan is unlikely. A loan may be partially charged-off
after a "confirming event" has occurred which serves to validate that full
repayment pursuant to the terms of the loan is unlikely. Allocation of the
allowance may be made for specific loans, but the entire allowance is available
for any loan that, in management's judgment, is deemed to be uncollectible.
Larger balance commercial and commercial real estate loans are impaired when,
based on current information and events, it is probable that we will be unable
to collect all amounts due according to the contractual terms of the loan
agreement. Collection of all amounts due according to the contractual terms
means that both the interest and principal payments of a loan will be collected
as scheduled in the loan agreement.
An impairment allowance is recognized if the fair value of the loan is less than
the recorded investment in the loan (recorded investment in the loan is the
principal balance plus any accrued interest, net of deferred loan fees or costs
and unamortized premium or discount). The impairment is recognized through the
allowance. Loans that are impaired are recorded at the present value of expected
future cash flows discounted at the loan's effective interest rate, or if the
loan is collateral dependent, impairment measurement is based on the fair value
of the collateral, less estimated disposal costs. Management believes it follows
appropriate accounting and regulatory guidance in determining impairment and
accrual status of impaired loans.
The level of allowance maintained is believed by management to be adequate to
absorb probable losses inherent in the portfolio at the balance sheet date. The
allowance is increased by provisions charged to expense and decreased by
charge-offs, net of recoveries of amounts previously charged-off.
In assessing the adequacy of the allowance, we also consider the results of our
ongoing independent loan review process. We undertake this process both to
ascertain whether there are loans in the portfolio whose credit quality has
weakened over time and to assist in our overall evaluation of the risk
characteristics of the entire loan portfolio. Our loan review process includes
the judgment of management, the input from our independent loan reviewers, and
reviews that may have been conducted by bank regulatory agencies as part of
their usual examination process. We incorporate loan review results in the
determination of whether or not it is probable that we will be able to collect
all amounts due according to the contractual terms of a loan.
As part of management's quarterly assessment of the allowance, management
divides the loan portfolio into four segments: commercial, commercial real
estate, consumer and consumer real estate. Each segment is then analyzed such
that an allocation of the allowance is estimated for each loan segment.
The allowance allocation for commercial and commercial real estate loans begins
with a process of estimating the probable losses inherent for these types of
loans. The estimates for these loans are established by category and based on
our internal system of credit risk ratings and historical loss data. The
estimated loan loss allocation rate for our internal system of credit risk
grades for commercial and commercial real estate loans is based on management's
experience with similarly graded loans, discussions with banking regulators and
industry loss factors. During the year ended December 31, 2008, we also
performed a migration analysis of all loans that were charged-off during the
previous two years. A migration analysis assists in evaluating loan loss
allocation rates for the various risk grades assigned to loans in our portfolio.
We incorporated the migration analysis along with other factors to determine the
loss allocation rates for the commercial and commercial real estate portfolios.
Subsequently, we weighted the allocation methodologies for the commercial and
commercial real estate portfolios and determined a weighted average allocation
for these portfolios.
The allowance allocation for consumer and consumer real estate loans which
includes installment, home equity, consumer mortgages, automobiles and others is
established for each of the categories by estimating probable losses inherent in
that particular category of consumer and consumer real estate loans. The
estimated loan loss allocation rate for each category is based on management's
experience, consideration of our actual loss rates, industry loss rates and loss
rates of various peer bank groups. Consumer and consumer real estate loans are
evaluated as a group by category (i.e. retail real estate, installment, etc.)
rather than on an individual loan basis because these loans are smaller and
homogeneous. We weight the allocation methodologies for the consumer and
consumer real estate portfolios and determine a weighted average allocation for
these portfolios.
The estimated loan loss allocation for all four loan portfolio segments is then
adjusted for management's estimate of probable losses for several
"environmental" factors. The allocation for environmental factors is
particularly subjective and does not lend itself to exact mathematical
calculation. This amount represents estimated probable inherent credit losses
which exist, but have not yet been identified, as of the balance sheet date, and
are based upon quarterly trend assessments in delinquent and nonaccrual loans,
unanticipated charge-offs, credit concentration changes, prevailing economic
conditions, changes in lending personnel experience, changes in lending policies
or procedures and other influencing factors. These environmental factors are
considered for each of the four loan segments and the allowance allocation, as
determined by the processes noted above for each component, is increased or
decreased based on the incremental assessment of these various "environmental"
factors.
The assessment also includes an unallocated component. We believe that the
unallocated amount is warranted for inherent factors that cannot be practically
assigned to individual loan categories. An example is the imprecision in the
overall measurement process, in particular the volatility of the national and
local economy.
We then test the resulting allowance by comparing the balance in the allowance
to historical trends and industry and peer information. Our management then
evaluates the result of the procedures performed, including the result of our
testing, and concludes on the appropriateness of the balance of the allowance in
its entirety. The audit committee of our board of directors reviews and approves
the assessment prior to the filing of quarterly and annual financial
information.
Impairment of Intangible Assets - Long-lived assets, including purchased
intangible assets subject to amortization, such as our core deposit intangible
asset, are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.
Recoverability of assets to be held and used is measured by a comparison of the
carrying amount of an asset to estimated undiscounted future cash flows expected
to be generated by the asset. If the carrying amount of an asset exceeds its
estimated future cash flows, an impairment charge is recognized by the amount by
which the carrying amount of the asset exceeds the fair value of the asset.
Assets to be disposed of would be separately presented in the balance sheet and
reported at the lower of the carrying amount or fair value less costs to sell,
and are no longer depreciated.
Goodwill and intangible assets that have indefinite useful lives are evaluated
for impairment annually and are evaluated for impairment more frequently if
events and circumstances indicate that the asset might be impaired. That annual
assessment date is September 30. An impairment loss is recognized to the extent
that the carrying amount exceeds the asset's fair value. The goodwill impairment
analysis is a two-step test. The first step, used to identify potential
impairment, involves comparing each reporting unit's estimated fair value to its
carrying value, including goodwill. If the estimated fair value of a reporting
unit exceeds its carrying value, goodwill is considered not to be impaired. If
the carrying value exceeds estimated fair value, there is an indication of
potential impairment and the second step is performed to measure the amount of
impairment.
If required, the second step involves calculating an implied fair value of
goodwill for each reporting unit for which the first step indicated impairment.
The implied fair value of goodwill is determined in a manner similar to the
amount of goodwill calculated in a business combination, by measuring the excess
of the estimated fair value of the reporting unit, as determined in the first
step, over the aggregate estimated fair values of the individual assets,
liabilities and identifiable intangibles as if the reporting unit was being
acquired in a business combination. If the implied fair value of goodwill
exceeds the carrying value of goodwill assigned to the reporting unit, there is
no impairment. If the carrying value of goodwill assigned to a reporting unit
exceeds the implied fair value of the goodwill, an impairment charge is recorded
for the excess. An impairment loss cannot exceed the carrying value of goodwill
assigned to a reporting unit, and the loss establishes a new basis in the
goodwill.
Our stock price has historically traded above its book value per common share
and tangible book value per common share and was trading above its book value
per common share and tangible book value per common share as of March 31, 2009.
In the event our stock price were to trade below its book value per common share
and tangible book value per common share, we would perform our usual evaluation
of the carrying value of goodwill as of the reporting date. Such a circumstance
would be one factor in our evaluation that could result in an eventual goodwill
impairment charge. Additionally, should our future earnings and cash flows
decline and/or discount rates increase, an impairment charge to goodwill and
other intangible assets may also be required.
Results of Operations
The following is a summary of our results of operations (dollars in thousands):
2009-2008
Three months ended Percent
March 31, Increase
2009 2008 (decrease)
Interest income $ 49,518 $ 52,161 -5.1 %
Interest expense 20,818 24,802 -16.1 %
Net interest income 28,700 27,359 4.9 %
Provision for loan losses 13,610 1,591 755.4 %
Net interest income after provision for loan losses 15,090 25,768 -41.4 %
Noninterest income 13,136 8,367 57.0 %
Noninterest expense 25,243 25,491 -1.0 %
Net income before income taxes 2,983 8,644 -65.5 %
Income tax expense 893 2,579 -65.4 %
Net income 2,090 6,065 -65.5 %
Preferred dividends and preferred stock discount
accretion 1,447 -
Net income available to common shareholders $ 643 $ 6,065 -89.4 %
Basic net income per common share available to
common stockholders $ 0.03 $ 0.27 -88.9 %
Diluted net income per common share available to
common stockholders $ 0.03 $ 0.26 -88.5 %
|
Net Interest Income. Net interest income represents the amount by which interest
earned on various earning assets exceeds interest paid on deposits and other
interest bearing liabilities and is the most significant component of our
earnings. For the three months ended March 31, 2009 and 2008, we recorded net
interest income of $28.7 million and $27.4 million respectively, which resulted
in a net interest margin of 2.72% and 3.37%.
The following table sets forth the amount of our average balances, interest
income or interest expense for each category of interest-earning assets and
interest-bearing liabilities and the average interest rate for total
interest-earning assets and total interest-bearing liabilities, net interest
spread and net interest margin for the three months ended March 31, 2009 and
2008 (dollars in thousands):
Three months ended Three months ended
(dollars in thousands) March 31, 2009 March 31, 2008
Average Rates/ Average Rates/
Balances Interest Yields Balances Interest Yields
Interest-earning
assets:
Loans $ 3,416,462 $ 38,526 4.57 % $ 2,761,745 $ 45,392 6.61 %
Securities:
Taxable 716,317 9,088 5.15 % 367,125 4,637 5.12 %
Tax-exempt (1) 147,963 1,475 5.33 % 136,690 1,351 5.24 %
Federal funds sold and
other 73,435 429 2.57 % 58,892 781 5.56 %
Total interest-earning
assets 4,354,177 49,518 4.66 % 3,324,452 52,161 6.37 %
Nonearning assets
Intangible assets 260,729 258,807
Other nonearning
assets 254,484 190,783
Total assets $ 4,869,390 $ 3,774,042
Interest-bearing
liabilities:
Interest bearing
deposits
Interest checking $ 359,524 $ 428 0.48 % $ 404,307 $ 2,129 2.12 %
Savings and money
market 715,704 1,940 1.10 % 735,899 4,098 2.24 %
Time 2,155,478 15,366 2.89 % 1,372,899 14,859 4.35 %
Total interest bearing
deposits 3,230,706 17,734 2.23 % 2,513,105 21,086 3.37 %
Securities sold under
agreements to
repurchase 229,918 361 0.64 % 169,146 832 1.98 %
Federal Home Loan Bank
advances and other
borrowings 234,887 1,571 2.71 % 143,802 1,426 3.99 %
Subordinated debt 97,476 1,152 4.80 % 82,476 1,458 7.11 %
Total interest-bearing
liabilities 3,792,987 20,818 2.23 % 2,908,529 24,802 3.43 %
Noninterest-bearing
deposits 417,861 - - 368,413 - -
Total deposits and
interest-bearing
liabilities 4,210,848 20,818 2.01 % 3,276,942 24,802 3.04 %
Other liabilities 24,061 22,661
Stockholders' equity 634,481 474,439
Total liabilities and
stockholders' equity $ 4,869,390 $ 3,774,042
Net interest income $ 28,700 $ 27,359
Net interest spread
(2) 2.43 % 2.94 %
Net interest margin
(3) 2.72 % 3.37 %
|
(1) Yields computed on tax-exempt instruments on a tax equivalent basis.
(2) Yields realized on interest-earning assets less the rates paid on interest-bearing liabilities.
(3) Net interest margin is the result of annualized net interest income calculated on a tax-equivalent basis divided by average interest-earning assets for the period.
As noted above, the net interest margin for the three months ended March 31,
2009 was 2.72%, compared to a net interest margin of 3.37% for the same period
in 2008. Our net interest margin for the three months ended March 31, 2009 was
19.3% less than our margin during the same period in the previous year. The
reduction in the net interest margin was significant as the net decreases in the
yield on interest-earning assets was 171 basis points compared to the decrease
in the rate paid on total deposits and interest-bearing liabilities of only 103
basis points. Other matters related to the changes in net interest income, net
interest yields and rates, and net interest margin are presented below:
• Our loan yields were 2.04% less during the three months ended March 31, 2009
when compared to the same period in 2008. A significant amount of our loan
portfolio has variable rate pricing with a large portion of these loans tied
to our prime lending rate. Our weighted average prime rate for the three
months ended March 31, 2009 was 3.25% compared to 6.22% for the same period
in 2008 reflecting the reduction of the Federal Funds rate between these
periods. Our prime lending rate moves in concert with the Federal Reserve's
changes to its Federal funds rate. The reduction in loan rates had a
negative impact on our margin when comparing the three months ended
March 31, 2009 with the same period in 2008.
. . .
|
|