SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 10-Q/A

 

Amendment No. 1

 

x                 Quarterly Report pursuant to Section 13 or 15(d)of the Securities Exchange Act of 1934 for the Quarterly Period Ended September 30, 2008,

 

or

 

o                    Transition report pursuant to Section 13 or 15(d) Of the Exchange Act

 

for the Transition Period from                to               .

 

No. 0-14555

(Commission File Number)

 

VIST FINANCIAL CORP.

(Exact name of Registrant as specified in its charter)

 

PENNSYLVANIA

 

23-2354007

(State or other jurisdiction of

 

(I.R.S. Employer

Incorporation or organization)

 

Identification No.)

 

1240 Broadcasting Road
Wyomissing, Pennsylvania 19610

(Address of principal executive offices)

 

(610) 208-0966

(Registrants telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

Non-accelerated filer o

 

Smaller reporting company o

(Do not check if a smaller reporting company)

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

 

State the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

 

 

Number of Shares Outstanding

 

 

as of March 26, 2010

COMMON STOCK ($5.00 Par Value)

 

5,855,976

(Title of Class)

 

(Outstanding Shares)

 

 

 



 

EXPLANATORY NOTE

 

This Amendment on Form 10-Q/A amends our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2008, filed with the Securities and Exchange Commission (SEC) on November 10, 2008 (Amendment No. 1).  We are filing this Amendment No. 1 to the consolidated financial statements of VIST Financial Corp. and its subsidiaries (the “Company”) for the quarterly period ended September 30, 2008 to correct the following accounting errors and the related effects of those errors: (i) correcting the calculation of fair value on junior subordinated debentures and interest rate swaps, (ii) correcting the accounting for changes in fair value of cash flow hedges and the junior subordinated debentures which was incorrectly recorded through accumulated other comprehensive income (loss) and should have been reflected through operations, and (iii) correcting the misapplication of cash flow hedge accounting to the junior subordinated debentures which were and continue to be accounted for at fair value..  The Company’s previously issued financial statements for this period should no longer be relied upon.

 

The Company concluded that it would revise its financial statements to properly account for interest rate swaps that were incorrectly designated as cash flow hedging relationships under FASB Statement No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”).  Changes in fair value of the interest rate swaps, previously recognized as unrealized gains (losses) in accumulated other comprehensive income, should have been recognized in earnings.  In addition, the Company measures the fair value of its interest rate swaps by netting the discounted future fixed or variable cash payments and the discounted expected fixed or variable cash receipts based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.  The Company concluded that an incorrect forward yield curve was applied to the fair value of its interest rate swaps.  The Company has adjusted the forward yield curve used in its determination of the fair value of the interest rate swaps which is reflected in these restated financial statements.

 

The Company has elected to report its junior subordinated debt at fair value with changes in fair value reflected in other income in the consolidated statements of operations.  In addition, the Company measures the fair value of its junior subordinated debt utilizing the income approach whereby the expected cash flows over the remaining estimated life of the debentures are discounted using the Company’s credit spread over the current fully indexed yield based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.  The Company concluded that an incorrect credit spread was applied to the fair value of its junior subordinated debt.  The Company has adjusted the credit spread used in its determination of the fair value of its junior subordinated debt which is reflected in these restated financial statements.

 

The Company is not required to and has not updated any forward-looking statements previously included in the initial Form 10-Q filed on November 10, 2008.  The errors discussed above do not affect periods prior to the three month period ended September 30, 2008.  Accordingly, the Company has not amended, and does not intend to amend, any of its other reports filed prior to the Form 10-Q for the quarterly period ended September 30, 2008.

 

This Amendment No. 1 includes changes in “Part I, Item 4 - Controls and Procedures” and reflects Management’s restated assessment of our disclosure controls and procedures (as defined in Rules 13a-15(e) under the Exchange Act) as of September 30, 2008.  This restatement of Management’s assessment regarding disclosure controls and procedures results from management’s determination that a material weakness existed with respect to the internal controls over financial reporting related to accounting for the fair value of junior subordinated debt and related interest rate swaps as of September 30, 2008.

 

The material weakness existed at September 30, 2008, December 31, 2008, March 31, 2009 and June 30, 2009 and was not identified until November 2009.  To remediate this material weakness, the Company has added a review specifically for disclosures and accounting treatment for all complex financial instruments acquired or disposed of during each reporting period.  The material weakness relates only to the applicable accounting treatment to these complex financial instruments.  Although management has implemented these additional control procedures to remediate the material weakness, we believe that additional time and testing are necessary before concluding that the material weakness has been remediated.

 

Except as described in the preceding paragraph to remediate the material weakness described, there have been no changes in the Company’s internal control over financial reporting during the third quarter of 2008 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

For additional discussion, see Note 2 included in Part I, Item 1 — Financial Statements of this report.

 

2



 

FORWARD LOOKING STATEMENTS

 

VIST Financial Corp. (the “Company”) may from time to time make written or oral “forward-looking statements,” including statements contained in the Company’s filings with the Securities and Exchange Commission (including this Quarterly Report on Form 10-Q and the exhibits hereto and thereto), in its reports to shareholders and in other communications by the Company, which are made in good faith by the Company pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995.

 

These forward-looking statements include statements with respect to the Company’s beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions, that are subject to significant risks and uncertainties, and are subject to change based on various factors (some of which are beyond the Company’s control).  The words “may,” “could,” “should,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan” and similar expressions are intended to identify forward-looking statements.  The following factors, among others, could cause the Company’s financial performance to differ materially from the plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements: the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the timely development of and acceptance of new products and services of the Company and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors’ products and services; the willingness of users to substitute competitors’ products and services for the Company’s products and services; the success of the Company in gaining regulatory approval of its products and services, when required; the impact of changes in financial services’ laws and regulations (including laws concerning taxes, banking, securities and insurance); technological changes; acquisitions; changes in consumer spending and saving habits; and the success of the Company at managing the risks involved in the foregoing.

 

The Company cautions that the foregoing list of important factors is not exclusive.  Readers are also cautioned not to place undue reliance on these forward-looking statements, which reflect management’s analysis only as of the date of this report, even if subsequently made available by the Company on its website or otherwise.  The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.

 

3



 

Part I — FINANCIAL INFORMATION

 

Item 1 — Financial Statements

 

VIST FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except per share data)

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

19,645

 

$

25,473

 

Interest-bearing deposits in banks

 

293

 

316

 

 

 

 

 

 

 

Total cash and cash equivalents

 

19,938

 

25,789

 

 

 

 

 

 

 

Mortgage loans held for sale

 

1,710

 

3,165

 

Securities available for sale

 

197,553

 

186,481

 

Securities held to maturity, fair value 2008 - $2,144; 2007 - $3,100

 

3,064

 

3,078

 

Federal Home Loan Bank stock

 

6,648

 

5,562

 

Loans, net of allowance for loan losses 2008 - $8,009; 2007 - $7,264

 

861,434

 

813,734

 

Premises and equipment, net

 

6,610

 

6,892

 

Identifiable intangible assets

 

5,005

 

3,892

 

Goodwill

 

39,710

 

39,189

 

Bank owned life insurance

 

18,360

 

17,857

 

Other assets

 

21,512

 

19,312

 

 

 

 

 

 

 

Total assets

 

$

1,181,544

 

$

1,124,951

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing

 

$

110,802

 

$

109,718

 

Interest bearing

 

672,752

 

602,927

 

 

 

 

 

 

 

Total deposits

 

783,554

 

712,645

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

125,756

 

110,881

 

Federal funds purchased

 

83,640

 

118,210

 

Long-term debt

 

60,000

 

45,000

 

Junior subordinated debt

 

20,245

 

20,232

 

Other liabilities

 

10,888

 

11,391

 

 

 

 

 

 

 

Total liabilities

 

1,084,083

 

1,018,359

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Common stock, $5.00 par value; authorized 20,000,000 shares; issued:

 

 

 

 

 

5,765,000 shares at September 30, 2008 and 5,746,998 shares at December 31, 2007

 

28,825

 

28,735

 

Surplus

 

64,276

 

63,940

 

Retained earnings

 

13,198

 

17,039

 

Accumulated other comprehensive loss

 

(7,353

)

(1,116

)

Treasury stock; 68,354 shares at September 30, 2008 and 89,853 shares at December 31, 2007, at cost

 

(1,485

)

(2,006

)

 

 

 

 

 

 

Total shareholders’ equity

 

97,461

 

106,592

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,181,544

 

$

1,124,951

 

 

See Notes to Consolidated Financial Statements.

 

4



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2008

 

September 30, 2007

 

September 30, 2008

 

September 30, 2007

 

 

 

(As Restated)

 

 

 

(As Restated)

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,858

 

$

14,944

 

$

41,483

 

$

44,267

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,523

 

2,140

 

7,209

 

5,844

 

Tax-exempt

 

248

 

123

 

679

 

393

 

Dividend income

 

76

 

92

 

364

 

277

 

Other interest income

 

 

6

 

9

 

24

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

16,705

 

17,305

 

49,744

 

50,805

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Interest on deposits

 

5,006

 

6,586

 

15,523

 

18,596

 

Interest on short-term borrowings

 

559

 

762

 

1,709

 

2,676

 

Interest on securities sold under agreements to repurchase

 

1,168

 

985

 

3,017

 

2,924

 

Interest on long-term debt

 

607

 

100

 

1,810

 

399

 

Interest on junior subordinated debt

 

331

 

470

 

1,082

 

1,419

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

7,671

 

8,903

 

23,141

 

26,014

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

9,034

 

8,402

 

26,603

 

24,791

 

Provision for loan losses

 

525

 

300

 

2,585

 

598

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income after provision for loan losses

 

8,509

 

8,102

 

24,018

 

24,193

 

 

 

 

 

 

 

 

 

 

 

Other income:

 

 

 

 

 

 

 

 

 

Customer service fees

 

893

 

664

 

2,189

 

1,993

 

Mortgage banking activities

 

145

 

432

 

810

 

1,524

 

Commissions and fees from insurance sales

 

3,052

 

2,968

 

8,523

 

8,674

 

Brokerage and investment advisory commissions and fees

 

186

 

189

 

650

 

651

 

Earnings on investment in life insurance

 

171

 

161

 

503

 

487

 

Gain on sale of loans

 

 

62

 

47

 

153

 

Other Income

 

584

 

656

 

1,568

 

1,775

 

Net realized gains (losses) on sales of securities

 

(6,996

)

85

 

(6,794

)

(2,408

)

 

 

 

 

 

 

 

 

 

 

Total other income

 

(1,965

)

5,217

 

7,496

 

12,849

 

 

 

 

 

 

 

 

 

 

 

Other expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,381

 

5,177

 

16,509

 

16,206

 

Occupancy expense

 

1,087

 

1,087

 

3,285

 

3,234

 

Furniture and equipment expense

 

659

 

646

 

2,004

 

1,937

 

Marketing and advertising expense

 

266

 

398

 

1,402

 

1,171

 

Amortization of identifiable intangible assets

 

158

 

157

 

458

 

472

 

Professional services

 

719

 

446

 

1,797

 

1,199

 

Outside processing

 

827

 

789

 

2,459

 

2,395

 

Insurance expense

 

277

 

175

 

822

 

491

 

Other expense

 

1,195

 

1,123

 

3,433

 

3,233

 

 

 

 

 

 

 

 

 

 

 

Total other expense

 

10,569

 

9,998

 

32,169

 

30,338

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

(4,025

)

3,321

 

(655

)

6,704

 

Income taxes

 

566

 

786

 

909

 

1,266

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

(4,591

)

$

2,535

 

$

(1,564

)

$

5,438

 

 

See Notes to Consolidated Financial Statements.

 

5



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME (continued)

(Dollar amounts in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2008

 

September 30, 2007

 

September 30, 2008

 

September 30, 2007

 

 

 

(As Restated)

 

 

 

(As Restated)

 

 

 

EARNINGS PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

5,694,482

 

5,668,516

 

5,686,782

 

5,676,197

 

Basic earnings per share

 

$

(0.81

)

$

0.45

 

$

(0.28

)

$

0.96

 

Average shares outstanding for diluted earnings per share

 

5,694,482

 

5,688,714

 

5,686,782

 

5,702,582

 

Diluted earnings per share

 

$

(0.81

)

$

0.45

 

$

(0.28

)

$

0.95

 

Cash dividends declared per share

 

$

 

$

0.20

 

$

0.40

 

$

0.57

 

 

See Notes to Consolidated Financial Statements.

 

6



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

Nine Months Ended September 30, 2008 and 2007

(Dollar amounts in thousands, except per share data)

 

 

 

Common Stock

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Number of

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Shares

 

 

 

 

 

Retained

 

Comprehensive

 

Treasury

 

 

 

 

 

Issued

 

Par Value

 

Surplus

 

Earnings

 

Loss

 

Stock

 

Total

 

Balance, December 31, 2007

 

5,746,998

 

$

28,735

 

$

63,940

 

$

17,039

 

$

(1,116

)

$

(2,006

)

$

106,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (as restated)

 

 

 

 

(1,564

)

 

 

(1,564

)

Change in net unrealized gains (losses) on securities available for sale, net of tax effect

 

 

 

 

 

(6,237

)

 

(6,237

)

Total comprehensive loss (as restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,801

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional consideration in connection with acquisitions (21,499 shares)

 

 

 

(137

)

 

 

521

 

384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued in connection with directors’ compensation

 

10,808

 

54

 

139

 

 

 

 

193

 

Common stock issued in connection with director and employee stock purchase plans

 

7,194

 

36

 

77

 

 

 

 

113

 

Compensation expense related to stock options

 

 

 

257

 

 

 

 

257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared ($0.40 per share)

 

 

 

 

(2,277

)

 

 

(2,277

)

Balance, September 30, 2008 (as restated)

 

5,765,000

 

$

28,825

 

$

64,276

 

$

13,198

 

$

(7,353

)

$

(1,485

)

$

97,461

 

 

 

 

Common Stock

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Number of

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Shares

 

 

 

 

 

Retained

 

Comprehensive

 

Treasury

 

 

 

 

 

Issued

 

Par Value

 

Surplus

 

Earnings

 

Loss

 

Stock

 

Total

 

Balance, December 31, 2006

 

5,454,589

 

$

27,273

 

$

58,733

 

$

20,302

 

$

(2,526

)

$

(1,652

)

$

102,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to opening balance, net of tax, for the adoption of SFAS No. 159 (see Note 10)

 

 

 

 

(409

)

 

 

(409

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted opening balance, January 1, 2007

 

5,454,589

 

27,273

 

58,733

 

19,893

 

(2,526

)

(1,652

)

101,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

5,438

 

 

 

5,438

 

Change in net unrealized gains (losses) on securities available for sale, net of tax effect

 

 

 

 

 

647

 

 

647

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

6,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of treasury stock (30,000 shares)

 

 

 

 

 

 

(573

)

(573

)

Additional consideration in connection with acquisitions (13,381 shares)

 

 

 

15

 

 

 

305

 

320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock dividend (5%)

 

270,413

 

1,352

 

4,591

 

(5,943

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued in connection with directors’ compensation

 

9,323

 

47

 

176

 

 

 

 

223

 

Common stock issued in connection with director and employee stock purchase plans

 

11,025

 

55

 

137

 

 

 

 

192

 

Tax benefits from employee stock transactions

 

 

 

12

 

 

 

 

12

 

Compensation expense related to stock options

 

 

 

190

 

 

 

 

190

 

Cash dividends declared ($0.57 per share)

 

 

 

 

(3,249

)

 

 

(3,249

)

Balance, September 30, 2007

 

5,745,350

 

$

28,727

 

$

63,854

 

$

16,139

 

$

(1,879

)

$

(1,920

)

$

104,921

 

 

See Notes to Consolidated Financial Statements.

 

7



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income

 

$

(1,564

)

$

5,438

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

Provision for loan losses

 

2,585

 

598

 

Provision for depreciation and amortization of premises and equipment

 

1,123

 

1,161

 

Amortization of identifiable intangible assets

 

458

 

472

 

Deferred income taxes

 

262

 

(26

)

Director stock compensation

 

193

 

223

 

Net amortization of securities premiums and discounts

 

3

 

103

 

Amortization of mortgage servicing rights

 

 

51

 

Decrease in mortgage servicing rights

 

141

 

16

 

Net realized losses (gains) on sales of foreclosed real estate

 

92

 

(47

)

Net realized losses on sales of securities

 

6,794

 

2,408

 

Proceeds from sales of loans held for sale

 

23,259

 

80,233

 

Net gains on sale of loans

 

(735

)

(1,421

)

Loans originated for sale

 

(21,069

)

(76,048

)

Increase in investment in life insurance

 

(503

)

(487

)

Compensation expense related to stock options

 

257

 

190

 

Net change in fair value of liabilities

 

13

 

(67

)

Decrease (increase) in accrued interest receivable and other assets

 

4,921

 

(1,872

)

Decrease in accrued interest payable and other liabilities

 

(6,363

)

(12,360

)

 

 

 

 

 

 

Net Cash Provided by (Used In) Operating Activities

 

9,867

 

(1,435

)

 

 

 

 

 

 

Cash Flow From Investing Activities

 

 

 

 

 

Investment securities:

 

 

 

 

 

Purchases - available for sale

 

(133,810

)

(111,816

)

Principal repayments, maturities and calls - available for sale

 

30,021

 

18,724

 

Principal repayments, maturities and calls - held to maturity

 

80

 

 

Proceeds from sales - available for sale

 

76,404

 

82,325

 

Net increase in loans receivable

 

(51,025

)

(43,728

)

Proceeds from sale of loans

 

740

 

2,030

 

Net (increase) decrease in Federal Home Loan Bank Stock

 

(1,086

)

108

 

Net (increase) decrease in foreclosed real estate

 

(258

)

598

 

Purchases of premises and equipment

 

(851

)

(1,539

)

Disposals of premises and equipment

 

10

 

455

 

Net Cash Used In Investing Activities

 

(79,775

)

(52,843

)

 

See Notes to Consolidated Financial Statements.

 

8



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Dollar amounts in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

Cash Flow From Financing Activities

 

 

 

 

 

Net increase in deposits

 

70,909

 

45,052

 

Net (decrease) increase in federal funds purchased

 

(34,570

)

20,936

 

Net increase in securities sold under agreements to repurchase

 

14,875

 

8,424

 

Proceeds from long-term debt

 

15,000

 

 

Repayments of long-term debt

 

 

(14,500

)

Purchase of treasury stock

 

 

(573

)

Reissuance of treasury stock

 

 

320

 

Proceeds from the exercise of stock options and stock purchase plans

 

113

 

192

 

Tax benefits from employee stock transactions

 

 

12

 

Cash dividends paid

 

(2,270

)

(3,133

)

Net Cash Provided By Financing Activities

 

64,057

 

56,730

 

 

 

 

 

 

 

(Decrease) increase in cash and cash equivalents

 

(5,851

)

2,452

 

Cash and Cash Equivalents:

 

 

 

 

 

January 1

 

25,789

 

21,835

 

September 30

 

$

19,938

 

$

24,287

 

 

 

 

 

 

 

Cash Payments For:

 

 

 

 

 

Interest

 

$

23,073

 

$

26,339

 

Taxes

 

$

700

 

$

950

 

 

See Notes to Consolidated Financial Statements.

 

9



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

1.                               Basis of Presentation

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  All significant inter-company accounts and transactions have been eliminated.  In the opinion of management, all adjustments (including normal and recurring adjustments) considered necessary for a fair presentation of the results for the interim periods have been included.  Certain prior period amounts have been reclassified to conform to the current presentation.

 

The balance sheet at December 31, 2007 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.

 

The results of operations for the three and nine month periods ended September 30, 2008 are not necessarily indicative of the results to be expected for the full year.  For purpose of reporting cash flows, cash and cash equivalents include cash and due from banks, and interest bearing deposits in other banks.  For further information, refer to the Consolidated Financial Statements and Footnotes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007.

 

2.                               Restatement of Consolidated Financial Statements

 

The Company concluded that it would revise its financial statements to properly account for interest rate swaps that were incorrectly designated in cash flow hedging relationships under FASB Statement No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”).  Changes in fair value of the interest rate swaps, previously recognized as unrealized gains (losses) in accumulated other comprehensive income, should have been recognized in earnings.  In addition, the Company measures the fair value of its interest rate swaps by netting the discounted future fixed or variable cash payments and the discounted expected fixed or variable cash receipts based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.  The Company concluded that an incorrect forward yield curve was applied to the fair value of its interest rate swaps.  The Company has adjusted the forward yield curve used in its determination of the fair value of the interest rate swaps which is reflected in these restated financial statements.

 

The Company has elected to report its junior subordinated debt at fair value with changes in fair value reflected in other income in the consolidated statements of operations.  In addition, the Company measures the fair value of its junior subordinated debt utilizing the income approach whereby the expected cash flows over the remaining estimated life of the debentures are discounted using the Company’s credit spread over the current fully indexed yield based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.  The Company concluded that an incorrect credit spread was applied to the fair value of its junior subordinated debt.  The Company has adjusted the credit spread used in its determination of the fair value of its junior subordinated debt which is is reflected in these restated financial statements.

 

The following tables set forth the unaudited consolidated restated financial statements for the quarter ended September 30, 2008 previously filed in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2008.

 

The following is a summary of the adjustments to our previously issued unaudited consolidated balance sheet as of September 30, 2008:

 

10



 

VIST FINANCIAL CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except per share data)

 

 

 

September 30,

 

 

 

 

 

September 30,

 

 

 

2008

 

 

 

 

 

2008

 

 

 

As Reported

 

Adjustments

 

Reclassifications

 

As Restated

 

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

19,645

 

 

 

 

 

$

19,645

 

Interest-bearing deposits in banks

 

293

 

 

 

 

 

293

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

19,938

 

 

 

 

 

19,938

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

1,710

 

 

 

 

 

1,710

 

Securities available for sale (a)

 

204,201

 

 

 

(6,648

)

197,553

 

Securities held to maturity, fair value 2008 - $2,144; 2007 - $3,100

 

3,064

 

 

 

 

 

3,064

 

Federal Home Loan Bank stock (a)

 

 

 

 

6,648

 

6,648

 

Loans, net of allowance for loan losses 2008 - $8,009; 2007 - $7,264

 

861,434

 

 

 

 

 

861,434

 

Premises and equipment, net

 

6,610

 

 

 

 

 

6,610

 

Identifiable intangible assets

 

5,005

 

 

 

 

 

5,005

 

Goodwill

 

39,710

 

 

 

 

 

39,710

 

Bank owned life insurance

 

18,360

 

 

 

 

 

18,360

 

Other assets (b)

 

21,576

 

(64

)

 

 

21,512

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,181,608

 

$

(64

)

$

 

$

1,181,544

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

110,802

 

 

 

 

 

$

110,802

 

Interest bearing

 

672,752

 

 

 

 

 

672,752

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

783,554

 

 

 

 

 

783,554

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

125,756

 

 

 

 

 

125,756

 

Federal funds purchased

 

83,640

 

 

 

 

 

83,640

 

Long-term debt

 

60,000

 

 

 

 

 

60,000

 

Junior subordinated debt (c)

 

20,112

 

133

 

 

 

20,245

 

Other liabilities (b)

 

11,000

 

(112

)

 

 

10,888

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,084,062

 

21

 

 

 

1,084,083

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common stock, $5.00 par value; authorized 20,000,000 shares; issued:

 

 

 

 

 

 

 

 

 

5,765,000 shares at September 30, 2008 and 5,746,998 shares at December 31, 2007

 

28,825

 

 

 

 

 

28,825

 

Surplus

 

64,276

 

 

 

 

 

64,276

 

Retained earnings (d)

 

13,181

 

17

 

 

 

13,198

 

Accumulated other comprehensive loss (e)

 

(7,251

)

(102

)

 

 

(7,353

)

Treasury stock; 68,354 shares at September 30, 2008 and 89,853 shares at December 31, 2007, at cost

 

(1,485

)

 

 

 

 

(1,485

)

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

97,546

 

(85

)

 

 

97,461

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,181,608

 

$

(64

)

 

 

$

1,181,544

 

 


(a) Reclassification of Federal Home Loan Bank and American Central Bankers Bank stock from Securities Available for Sale to Federal Home Loan Bank stock.

 

(b) Adjustment to properly record the interest rate swaps at fair value. The Company adjusted the forward yield curve used in its determination of the fair value of the interest rate swaps to reflect a more appropriate fair value in the restated financial statements.

 

(c) Adjustment to properly record the junior subordinated debentures at fair value. The fair value is estimated utilizing the income approach whereby the expected cash flows over the remaining estimated life of the debentures are discounted using the Company’s estimated credit spread over the current fully indexed yield based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.  The Company has adjusted the credit spreads used in its determination of the fair value of its junior subordinated debt to reflect a more appropriate fair value in the restated financial statements.

 

(d) Adjustment related to the change in net income as a result of the correction of the errors related to the measurement of certain junior subordinated debentures and the accounting and measurement of interest rate swaps that were improperly designated as cash flow hedges.

 

(e) Adjustment to reverse the effects of improper accounting treatment for interest rate swaps that were improperly accounted for as cash flow hedges. The change in fair value of the interest rate swaps is included as a component of other income in the restated consolidated statements of income.

 

The following is a summary of the adjustments to our previously issued unaudited consolidated statements of income for the three and nine months ended September 30, 2008:

 

11


 


 

VIST FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

For the Periods Ended September 30, 2008

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2008

 

 

 

 

 

September 30, 2008

 

September 30, 2008

 

 

 

 

 

September 30, 2008

 

 

 

As Reported

 

Adjustments

 

Reclassifications

 

As Restated

 

As Reported

 

Adjustments

 

Reclassifications

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,858

 

 

 

 

 

$

13,858

 

$

41,483

 

 

 

 

 

$

41,483

 

Interest on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

2,523

 

 

 

 

 

2,523

 

7,209

 

 

 

 

 

7,209

 

Tax-exempt

 

248

 

 

 

 

 

248

 

679

 

 

 

 

 

679

 

Dividend income (f)

 

123

 

 

 

(47

)

76

 

507

 

 

 

(143

)

364

 

Other interest income

 

 

 

 

 

 

 

9

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

16,752

 

 

 

(47

)

16,705

 

49,887

 

 

 

(143

)

49,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

5,006

 

 

 

 

 

5,006

 

15,523

 

 

 

 

 

15,523

 

Interest on short-term borrowings

 

559

 

 

 

 

 

559

 

1,709

 

 

 

 

 

1,709

 

Interest on securities sold under agreements to repurchase

 

1,168

 

 

 

 

 

1,168

 

3,017

 

 

 

 

 

3,017

 

Interest on long-term debt

 

607

 

 

 

 

 

607

 

1,810

 

 

 

 

 

1,810

 

Interest on junior subordinated debt

 

331

 

 

 

 

 

331

 

1,082

 

 

 

 

 

1,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

7,671

 

 

 

 

 

7,671

 

23,141

 

 

 

 

 

23,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

9,081

 

 

 

(47

)

9,034

 

26,746

 

 

 

(143

)

26,603

 

Provision for loan losses

 

525

 

 

 

 

 

525

 

2,585

 

 

 

 

 

2,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income after provision for loan losses

 

8,556

 

 

 

(47

)

8,509

 

24,161

 

 

 

(143

)

24,018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

893

 

 

 

 

 

893

 

2,189

 

 

 

 

 

2,189

 

Mortgage banking activities

 

145

 

 

 

 

 

145

 

810

 

 

 

 

 

810

 

Commissions and fees from insurance sales

 

3,052

 

 

 

 

 

3,052

 

8,523

 

 

 

 

 

8,523

 

Brokerage and investment advisory commissions and fees

 

186

 

 

 

 

 

186

 

650

 

 

 

 

 

650

 

Earnings on investment in life insurance

 

171

 

 

 

 

 

171

 

503

 

 

 

 

 

503

 

Gains on sale of loans

 

 

 

 

 

 

 

47

 

 

 

 

 

47

 

Other Income (f), (g)

 

511

 

26

 

47

 

584

 

1,399

 

26

 

143

 

1,568

 

Net realized gains (losses) on sales of securities

 

(6,996

)

 

 

 

 

(6,996

)

(6,794

)

 

 

 

 

(6,794

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income

 

(2,038

)

26

 

47

 

(1,965

)

7,327

 

26

 

143

 

7,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,381

 

 

 

 

 

5,381

 

16,509

 

 

 

 

 

16,509

 

Occupancy expense

 

1,087

 

 

 

 

 

1,087

 

3,285

 

 

 

 

 

3,285

 

Furniture and equipment expense

 

659

 

 

 

 

 

659

 

2,004

 

 

 

 

 

2,004

 

Marketing and advertising expense

 

266

 

 

 

 

 

266

 

1,402

 

 

 

 

 

1,402

 

Amortization of identifiable intangible assets

 

158

 

 

 

 

 

158

 

458

 

 

 

 

 

458

 

Professional services

 

719

 

 

 

 

 

719

 

1,797

 

 

 

 

 

1,797

 

Outside processing

 

827

 

 

 

 

 

827

 

2,459

 

 

 

 

 

2,459

 

Insurance expense

 

277

 

 

 

 

 

277

 

822

 

 

 

 

 

822

 

Other expense

 

1,195

 

 

 

 

 

1,195

 

3,433

 

 

 

 

 

3,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expense

 

10,569

 

 

 

 

 

10,569

 

32,169

 

 

 

 

 

32,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

(4,051

)

26

 

 

 

(4,025

)

(681

)

26

 

 

 

(655

)

Income taxes (h)

 

557

 

9

 

 

 

566

 

900

 

9

 

 

 

909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

(4,608

)

$

17

 

$

 

$

(4,591

)

$

(1,581

)

$

17

 

$

 

$

(1,564

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

5,694,482

 

 

 

 

 

5,694,482

 

5,686,782

 

 

 

 

 

5,686,782

 

Basic earnings per share

 

$

(0.81

)

 

 

 

$

(0.81

)

$

(0.28

)

 

 

 

$

(0.28

)

Average shares outstanding for diluted earnings per share

 

5,694,482

 

 

 

 

 

5,694,482

 

5,686,782

 

 

 

 

 

5,686,782

 

Diluted earnings per share

 

$

(0.81

)

 

 

 

$

(0.81

)

$

(0.28

)

 

 

 

$

(0.28

)

Cash dividends declared per share

 

$

 

 

 

 

 

$

 

$

0.40

 

 

 

 

 

$

0.40

 

 


(f) Reclassification of dividend income on Federal Home Loan Bank stock from interest income to other income.

 

(g) Adjustment to record the change in the fair market value of the interest rate swaps, the junior subordinated debentures and to reverse the effect of the treatment of the interest rate swaps as cash flow hedges.

 

(h) Adjustment to record the income tax effect of the change in the fair value of the cash flow hedge and junior subordinated debentures.

 

12



 

3.                                  Earnings (Loss) Per Common Share

 

Basic earnings (loss) per share represent income available to common shareholders divided by the weighted-average number of common shares outstanding during the period.  Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares (stock options) had been issued, as well as any adjustments to income that would result from the assumed issuance.

 

The effects of securities or other contracts to issue common stock are excluded from the computation of diluted earnings per share in periods in which the effect would be anti-dilutive.  For the three and nine months ended September 30, 2008, options to purchase of average 3,002 and 9,864 shares, respectively, were anti-dilutive.  Accordingly, these anti-dilutive options were excluded in determining diluted loss per common share.

 

Earnings (loss) per common share for the respective periods indicated have been computed based upon the following:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

(As Restated)

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to shareholders

 

$

(4,591

)

$

2,535

 

$

(1,564

)

$

5,438

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

5,694,482

 

5,668,516

 

5,686,782

 

5,676,197

 

Effect of dilutive stock options

 

 

20,198

 

 

26,385

 

 

 

 

 

 

 

 

 

 

 

Average number of shares used to calculate diluted earnings per share  

 

5,694,482

 

5,688,714

 

5,686,782

 

5,702,582

 

 

13



 

4.                                  Derivative Instruments

 

During October 2002, the Company entered into an interest rate swap agreement with a notional amount of $5 million.  This derivative financial instrument effectively converted fixed interest rate obligations of outstanding mandatory redeemable capital debentures to variable interest rate obligations, decreasing the asset sensitivity of its balance sheet by more closely matching the Company’s variable rate assets with variable rate liabilities.  The Company considers the credit risk inherent in the contracts to be negligible.  This swap has a notional amount equal to the outstanding principal amount of the related trust preferred securities, together with the same payment dates, maturity date and call provisions as the related trust preferred securities.

 

Under the swap, the Company pays interest at a variable rate equal to six month LIBOR plus 5.25%, adjusted semiannually, and the Company receives a fixed rate equal to the interest that the Company is obligated to pay on the related trust preferred securities.  Both the interest rate swap and the related debt are recorded on the balance sheet at fair value through adjustments to operations.

 

Interest rate caps are generally used to limit the exposure from the repricing and maturity of liabilities and to limit the exposure created by other interest rate swaps.  In June 2003, the Company purchased a six month LIBOR cap to create protection against rising interest rates for the above mentioned $5 million interest rate swap.

 

During the quarter ended September 30, 2008, the Company entered into two interest rate swaps to manage its exposure to interest rate risk.  The interest rate swap transactions involved the exchange of the Company’s floating rate interest rate payment on its $15 million in floating rate junior subordinated debt for a fixed rate interest payment without the exchange of the underlying principal amount.  Entering into interest rate derivatives exposes the Company to the risk of counterparties’ failure to fulfill their legal obligations including, but not limited to, amounts due under each derivative contract.  Notional principal amounts are often used to express the magnitude of these transactions, but the amounts due or payable are much smaller.  These interest rate swaps are recorded on the balance sheet at fair value through adjustments to other income in the consolidated results of operations.

 

5.                                  Comprehensive Income (Loss)

 

In complying with Financial Accounting Standards No. 130, “Reporting Comprehensive Income,” the Company has developed the following table, which includes the tax effects of the components of other comprehensive income (loss).  Other comprehensive income (loss) consists of net unrealized gains (losses) on securities available for sale and derivatives that qualify as cash flow hedges.  Other comprehensive income (loss) and related tax effects for the periods indicated consist of:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

(As Restated)

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(4,591

)

$

2,535

 

$

(1,564

)

$

5,438

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding (losses) gains on available for sale securities

 

(9,624

)

1,608

 

(16,244

)

(1,428

)

Reclassification adjustment for losses (gains) included in income

 

6,996

 

(85

)

6,794

 

2,408

 

 

 

 

 

 

 

 

 

 

 

Net unrealized (losses) gains

 

(2,628

)

1,523

 

(9,450

)

980

 

Income tax effect

 

894

 

(518

)

3,213

 

(333

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income

 

(1,734

)

1,005

 

(6,237

)

647

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive (loss) income

 

$

(6,325

)

$

3,540

 

$

(7,801

)

$

6,085

 

 

6.                                  Guarantees

 

Outstanding letters of credit written are conditional commitments issued by VIST Bank (the “Bank”) to guarantee the performance of a customer to a third party.  The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for standby letters of credit is represented by the contractual amount of those instruments.  The Bank had $15.3 million and $18.1 million of financial and performance standby letters of credit as of

 

14



 

September 30, 2008 and December 31, 2007, respectively.  The Bank uses the same credit policies in making conditional obligations as it does for on-balance sheet instruments.

 

The majority of these standby letters of credit expire within the next 24 months.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments.  The Bank requires collateral and personal guarantees supporting these letters of credit as deemed necessary.  Management believes that the proceeds obtained through a liquidation of such collateral and the enforcement of personal guarantees would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees.  The current amount of the liability as of September 30, 2008 and December 31, 2007 for guarantees under standby letters of credit is not material.

 

7.                                  Segment Information

 

The Company’s insurance operations, investment operations and mortgage banking operations are managed separately from the traditional banking and related financial services that the Company also offers.  The mortgage banking operation offers residential lending products and generates revenue primarily through gains recognized on loan sales.  The insurance operation utilizes insurance companies and acts as an agent or brokers to provide coverage for commercial, individual, surety bond, and group and personal benefit plans.  The investment operation provides services for individual financial planning, retirement and estate planning, investments, corporate and small business pension and retirement planning.

 

 

 

Banking
and
Financial
Services

 

Mortgage
Banking

 

Insurance
Services

 

Investment
Services

 

Total

 

 

 

(Dollar amounts in thousands)

 

Three months ended September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

Net interest income and other income from external sources (as restated)

 

$

3,231

 

$

523

 

$

3,110

 

$

205

 

$

7,069

 

Income (loss) before income taxes (as restated)

 

(4,872

)

132

 

739

 

(24

)

(4,025

)

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

Net interest income and other income from external sources

 

$

9,767

 

$

665

 

$

2,969

 

$

218

 

$

13,619

 

Income (loss) before income taxes

 

2,518

 

181

 

658

 

(36

)

3,321

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

Net interest income and other income from external sources (as restated)

 

$

22,529

 

$

2,274

 

$

8,584

 

$

712

 

$

34,099

 

Income (loss) before income taxes (as restated)

 

(3,091

)

937

 

1,542

 

(43

)

(655

)

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

Net interest income and other income from external sources

 

$

26,146

 

$

2,118

 

$

8,647

 

$

729

 

$

37,640

 

Income (loss) before income taxes

 

4,574

 

506

 

1,677

 

(53

)

6,704

 

 

8.                                  Stock Incentive Plans

 

The Company has an Employee Stock Incentive Plan (ESIP) that covers all officers and key employees of the Company and its subsidiaries and is administered by the Human Resources Committee of the board of directors.  The total number of shares of common stock that may be issued pursuant to the ESIP is 486,781.  The option price for options issued under the ESIP must be at least equal to 100% of the fair market value of the common stock on the date of grant and shall not be less than the stock’s par value.  Options granted under the ESIP have various vesting periods ranging from immediately to up to 5 years, with 20% exercisable not less than one year after the date of grant, but no later than ten years after the date of grant in accordance with the vesting.  Vested options expire on the earlier of ten years after the date of grant, three months from the participant’s termination of employment or one year from the date of the participant’s

 

15



 

death or disability. As of September 30, 2008, a total of 148,072 shares have been issued under the ESIP.  The ESIP will expire on November 10, 2008.

 

The Company has an Independent Directors Stock Option Plan (IDSOP).  The total number of shares of common stock that may be issued pursuant to the IDSOP is 121,695.  The IDSOP covers all directors of the Company who are not employees and former directors who continue to be employed by the Company.  The option price for options issued under the IDSOP will be equal to the fair market value of the Company’s common stock on the date of grant. Options are exercisable from the date of grant and expire on the earlier of ten years after the date of grant, three months from the date the participant ceases to be a director of the Company or the cessation of the participant’s employment, or twelve months from the date of the participant’s death or disability.  As of September 30, 2008, a total of 21,166 shares have been issued under the IDSOP. The IDSOP will expire on November 10, 2008.

 

On April 17, 2007, shareholders approved the VIST Financial Corp. 2007 Equity Incentive Plan (EIP).  The total number of shares which may be granted under the EIP is equal to 12.5% of the outstanding shares of the Company’s common stock on the date of approval of the EIP and is subject to automatic annual increases by an amount equal to 12.5% of any increase in the number of the Company’s outstanding shares of common stock during the preceding year or such lesser number as determined by the Company’s board of directors.  The total number of shares of common stock that may be issued pursuant to the EIP is 676,572.  The EIP covers all employees and non-employee directors of the Company and its subsidiaries.  Incentive stock options, nonqualified stock options and restricted stock grants are authorized for issuance under the EIP.  The exercise price for stock options granted under the EIP must equal the fair market value of the Company’s common stock on the date of grant.  Vesting of awards under the EIP is determined by the Human Resources Committee of the board of directors, but must be at least one year.  The committee may also subject an award to one or more performance criteria.  Stock options and restricted stock awards generally expire upon termination of employment.  In certain instances after an optionee terminates employment or service, the committee may extend the exercise period for a vested nonqualified stock option up to the remaining term of the option.  A vested incentive stock option may be exercised within three months following termination of employment if such termination is for reasons other than cause.  Performance goals generally cannot be accelerated or waived except in the event of a change in control or upon death, disability or retirement.  As of September 30, 2008, no shares have been issued under the EIP.  The EIP will expire on April 17, 2017.

 

In December 2004, the Financial Accounting Standards Board (FASB) issued Statement No. 123 (R), “Share-Based Payment.”  SFAS No. 123 (R) addresses the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise or (b) liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments.  SFAS 123 (R) requires an entity to recognize the grant-date fair-value of stock options and other equity-based compensation issued to the employees in the income statement.  The revised Statement generally requires that an entity account for those transactions using the fair-value-based method, and eliminates the intrinsic value method of accounting in APB Opinion No. 25, “Accounting for Stock Issued to Employees,” which was permitted under Statement No. 123, as originally issued.

 

16



 

Stock option transactions under these three plans for the nine months ended September 30, 2008 were as follows:

 

 

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

Average

 

 

 

 

 

Average

 

Aggregate

 

Remaining

 

 

 

 

 

Exercise

 

Intrinsic

 

Term

 

 

 

Options

 

Price

 

Value

 

(in years)

 

Outstanding at the beginning of the year

 

443,562

 

$

20.15

 

 

 

 

 

Granted

 

138,056

 

17.00

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

Expired

 

15,084

 

20.35

 

 

 

 

 

Forfeited

 

2,620

 

19.61

 

 

 

 

 

Outstanding as of September 30, 2008

 

563,914

 

$

19.37

 

$

 

7.3

 

Exercisable as of September 30, 2008

 

330,172

 

$

19.60

 

$

 

6.0

 

 

As of September 30, 2008, the aggregate intrinsic value of options outstanding was $0.  The weighted average remaining term of options outstanding is 7.3 years.

 

The aggregate intrinsic value of a stock option represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holder had all option holders exercised their options on September 30, 2008.  The aggregate intrinsic value of a stock option will change based on fluctuations in the market value of the Company’s stock.

 

The Company adopted the provisions of SFAS No. 123(R) on January 1, 2006.  SFAS No. 123(R) requires that stock-based compensation to employees be recognized as compensation cost in the consolidated statements of income based on their fair values on the measurement date, which, for the Company, is the date of grant.  The Company’s total stock-based compensation expense for the nine months ended September 30, 2008 and 2007 was approximately $257,000 and $190,000, respectively.  Total stock-based compensation expense, net of related tax effects, was approximately $170,000 and $126,000 for the nine months ended September 30, 2008 and 2007, respectively.  Total stock-based compensation expense, net of related tax effects, was approximately $57,000 and $46,000 for the three months ended September 30, 2008 and 2007, respectively.  Cash flows from financing activities included in cash inflows from excess tax benefits related to stock compensation were approximately $0 and $12,000 for the nine months ended September 30, 2008 and 2007, respectively.  Total unrecognized compensation cost related to non-vested stock options at September 30, 2008 and 2007 were approximately $387,000 and $455,000, respectively.

 

The fair value of options granted for the nine month period ended September 30, 2008 were estimated at the date of grant using a Black-Scholes option pricing model with the following weighted-average assumptions:

 

 

 

Nine Months Ended

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Dividend yield

 

5.00

%

3.06

%

Expected life

 

7 years

 

7 years

 

Expected volatility

 

19.91

%

16.91

%

Risk-free interest rate

 

2.93

%

4.74

%

Weighted average fair value of options granted

 

$

1.49

 

$

4.52

 

 

The expected volatility is based on historic volatility.  The risk-free interest rates for periods within the contractual life of the awards are based on the U.S. Treasury yield curve in effect at the time of the grant.  The expected life is based on historical exercise experience.  The dividend yield assumption is based on the Company’s history and expectation of dividend payouts.

 

17



 

9.                                  Debt and Borrowings

 

Total debt decreased by $4.7 million, or 2.1% annualized, to $289.6 million at September 30, 2008 from $294.3 million at December 31, 2007.  The decrease in total debt and borrowings was primarily due to an increase in organic growth in total deposits of $70.9 million to $783.6 million at September 30, 2008 from $712.6 million at December 31, 2007.

 

10.                            Investment in Limited Partnership

 

On December 29, 2003, the Bank entered into a limited partner subscription agreement with Midland Corporate Tax Credit XVI Limited Partnership, where the Bank will receive special tax credits and other tax benefits. The Bank subscribed to a 6.2% interest in the partnership, which is subject to an adjustment depending on the final size of the partnership at a purchase price of $5 million. This investment is included in other assets and is not guaranteed.  It is accounted for in accordance with Statement of Position (SOP) 78-9, “Accounting for Investments in Real Estate Ventures,” using the equity method. This agreement was accompanied by a payment of $1.7 million.  The associated non-interest bearing promissory note payable included in other liabilities was zero at September 30, 2008.  Installments were paid as requested.

 

11.           Recently Issued Accounting Standards

 

In December 2007, the FASB issued FASB statement No. 141 (R) “Business Combinations.  This Statement establishes principles and requirements for how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquiree.  The Statement also provides guidance for recognizing and measuring the goodwill acquired in the business combination and determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination.  The guidance is effective for fiscal years beginning after December 15, 2008.  This new pronouncement will impact the Company’s accounting for business combinations completed beginning January 1, 2009.

 

In December 2007, the FASB issued FASB statement No. 160 “Non-controlling Interests in Consolidated Financial Statements—an amendment of ARB No. 51”.  This Statement establishes accounting and reporting standards for the non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary.  The guidance is effective for fiscal years beginning after December 15, 2008.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In February 2008, the FASB issued a FASB Staff Position (FSP) FAS 140-3, “Accounting for Transfers of Financial Assets and Repurchase Financing Transactions.”  This FSP addresses the issue of whether or not these transactions should be viewed as two separate transactions or as one “linked” transaction.  The FSP includes a “rebuttable presumption” that presumes linkage of the two transactions unless the presumption can be overcome by meeting certain criteria.  The FSP will be effective for fiscal years beginning after November 15, 2008 and will apply only to original transfers made after that date; early adoption will not be allowed.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In March 2008, the FASB issued Statement No. 161, “Disclosures about Derivative Instruments and Hedging Activities—an amendment of FASB Statement No. 133” (Statement 161).  Statement 161 requires entities that utilize derivative instruments to provide qualitative disclosures about their objectives and strategies for using such instruments, as well as any details of credit-risk-related contingent features contained within derivatives.  Statement 161 also requires entities to disclose additional information about the amounts and location of derivatives located within the financial statements, how the provisions of SFAS 133 has been applied, and the impact that hedges have on an entity’s financial position, financial performance, and cash flows.  Statement 161 is effective for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In April 2008, the FASB issued FASB Staff Position (“FSP”) FAS 142-3, “Determination of the Useful Life of Intangible Assets.”  This FSP amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under FASB Statement No. 142, “Goodwill and Other Intangible Assets” (“SFAS 142”).  The intent of this FSP is to improve the consistency between the useful life of a recognized intangible asset under SFAS 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141R, and other GAAP.  This FSP is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. Early adoption is prohibited.  The

 

18



 

Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In May 2008, the FASB issued SFAS No. 162, “The Hierarchy of Generally Accepted Accounting Principles.”  This Statement identifies the sources of accounting principles and the framework for selecting the principles used in the preparation of financial statements.  This Statement is effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411, “The Meaning of Present Fairly in Conformity with Generally Accepted Accounting Principles.”  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In May 2008, the FASB issued SFAS No. 163, “Accounting for Financial Guarantee Insurance Contracts-an interpretation of FASB Statement No. 60.”  This Statement clarifies how FASB Statement No. 60, Accounting and Reporting by Insurance Enterprises, applies to financial guarantee insurance contracts issued by insurance enterprises, including the recognition and measurement of premium revenue and claim liabilities. It also requires expanded disclosures about financial guarantee insurance contracts.  Statement 163 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and all interim periods within those fiscal years, except for disclosures about the insurance enterprise’s risk-management activities, which are effective the first period (including interim periods) beginning after May 23, 2008. Except for the required disclosures, earlier application is not permitted.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In May 2008, the FASB issued FASB Staff Position (FSP) APB 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)” which clarifies the accounting for convertible debt instruments that may be settled in cash (including partial cash settlement) upon conversion.  The FSP requires issuers to account separately for the liability and equity components of certain convertible debt instruments in a manner that reflects the issuer’s nonconvertible debt borrowing rate when interest cost is recognized.  The FSP requires bifurcation of a component of the debt, classification of that component in equity and the accretion of the resulting discount on the debt to be recognized as part of interest expense.  The FSP requires retrospective application to the terms of instruments as they existed for all periods presented.  The FSP is effective for fiscal years beginning after December 15, 2008, and interim periods within those years.  Early adoption is not permitted.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In June 2008, the FASB issued FASB Staff Position (FSP) EITF 03-6-1, “Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities.”  This FSP clarifies that all outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends participate in undistributed earnings with common shareholders.  Awards of this nature are considered participating securities and the two-class method of computing basic and diluted earnings per share must be applied.  This FSP is effective for fiscal years beginning after December 15, 2008.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In June 2008, the FASB ratified EITF Issue No. 07-5, “Determining Whether an Instrument (or an Embedded Feature) Is Indexed to an Entity’s Own Stock” (EITF 07-5).  EITF 07-5 provides that an entity should use a two step approach to evaluate whether an equity-linked financial instrument (or embedded feature) is indexed to its own stock, including evaluating the instrument’s contingent exercise and settlement provisions.  It also clarifies the impact of foreign currency denominated strike prices and market-based employee stock option valuation instruments on the evaluation.  EITF 07-5 is effective for fiscal years beginning after December 15, 2008.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In June 2008, the FASB ratified EITF Issue No. 08-3, “Accounting for Lessees for Maintenance Deposits Under Lease Arrangements” (EITF 08-3). EITF 08-3 provides guidance for accounting for nonrefundable maintenance deposits.  It also provides revenue recognition accounting guidance for the lessor.  EITF 08-3 is effective for fiscal years beginning after December 15, 2008.  The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

 

In September 2008, the FASB issued FASB Staff Position (FSP) FAS 133-1 and FIN 45-4, “Disclosures about Credit Derivatives and Certain Guarantees: An Amendment of FASB Statement No. 133 and FASB Interpretation No. 45; and Clarification of the Effective Date of FASB Statement No. 161” (FSP FAS 133-1 and FIN 45-4).  (FSP) FAS 133-1

 

19



 

and FIN 45-4 amends and enhances disclosure requirements for sellers of credit derivatives and financial guarantees.  It also clarifies that the disclosure requirements of SFAS No. 161 are effective for quarterly periods beginning after November 15, 2008, and fiscal years that include those periods.  (FSP) FAS 133-1 and FIN 45-4 is effective for reporting periods (annual or interim) ending after November 15, 2008.  The implementation of this standard will not have a material impact on our consolidated financial position and results of operations.

 

In September 2008, the FASB ratified EITF Issue No. 08-5, “Issuer’s Accounting for Liabilities Measured at Fair Value With a Third-Party Credit Enhancement” (EITF 08-5).  EITF 08-5 provides guidance for measuring liabilities issued with an attached third-party credit enhancement (such as a guarantee).  It clarifies that the issuer of a liability with a third-party credit enhancement should not include the effect of the credit enhancement in the fair value measurement of the liability.  EITF 08-5 is effective for the first reporting period beginning after December 15, 2008.  The Company is currently assessing the impact of EITF 08-5 on its consolidated financial position and results of operations.

 

In October 2008, the FASB issued FSP SFAS No. 157-3, “Determining the Fair Value of a Financial Asset When The Market for That Asset Is Not Active”  (FSP 157-3), to clarify the application of the provisions of SFAS No. 157 in an inactive market and how an entity would determine fair value in an inactive market.  FSP 157-3 is effective immediately and applies to our September 30, 2008 financial statements.  The application of the provisions of FSP 157-3 did not materially affect our results of operations or financial condition as of and for the periods ended September 30, 2008.

 

12.           Fair Value Measurements and Fair Value of Financial Instruments

 

SFAS No. 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.  A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability.  The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs.  An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction.  Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

 

SFAS No. 157 requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach.  The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities.  The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis.  The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs).  Valuation techniques should be consistently applied.  Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability.  Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.  In that regard, SFAS No. 157 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.

 

The three levels defined by SFAS No. 157 hierarchy are as follows:

 

Level 1:

 

Quoted prices are available in active markets for identical assets or liabilities as of the reported date.

 

 

 

Level 2:

 

Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed.

 

 

 

Level 3:

 

Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require significant management judgment or estimation.

 

20



 

A description of the valuation methodologies used for assets measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

 

Loans Held for Sale — The fair value of loans held for sale is determined, when possible, using quoted secondary-market prices.  If no such quoted price exists, the fair value of a loan is determined based on expected proceeds based on sales contracts and commitments.

 

Impaired Loans — Impaired loans are evaluated and valued at the time the loan is identified as impaired. Fair value is measured based on the value of the collateral securing these loans and is classified at a Level 3 in the fair value hierarchy.  Collateral may be real estate and/or business assets including equipment, inventory and/or accounts receivable and is determined based on appraisals by qualified licensed appraisers hired by the Company.  Appraised and reported values may be discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and client’s business.  Impaired loans are reviewed and evaluated on a monthly basis for additional impairment and adjusted accordingly, based on the same factors identified above.

 

Investment Securities Available for Sale — Securities classified as available for sale are reported at fair value utilizing Level 1 and Level 2 inputs.  For these securities, the Company obtains fair value measurements from an independent pricing service.  The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U. S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayments speeds, credit information and the bond’s terms and conditions, among other things.

 

Federal Home Loan Bank Stock — Federal law requires a member institution of the Federal Home Loan Bank to hold stock of its district FHLB according to a predetermined formula.  The Federal Home Loan Bank stock is carried at cost.

 

Interest Rate Swap Agreements — The Company has recorded the fair value of its interest rate swaps utilizing Level 3 inputs, with unrealized gains and losses reflected in other income in the consolidated statements of operations.  The fair value measurement of the interest rate swaps is determined by netting the discounted future fixed or variable cash payments and the discounted expected fixed or variable cash receipts based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.

 

Junior Subordinated Debt — The Company has elected to record its junior subordinated debt at fair value.  The Company recorded the fair value of its junior subordinated debt utilizing Level 3 inputs, with unrealized gains and losses reflected in other income in the consolidated statements of operations.  The fair value is estimated utilizing the income approach whereby the expected cash flows over the remaining estimated life of the debentures are discounted using the Company’s credit spread over the current fully indexed yield based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.  The Company’s credit spread was calculated based on similar trust preferred securities issued within the last twelve months.

 

In February 2008, the FASB issued FASB Staff Position (FSP) FAS 157-2, “Effective Date of FASB SFAS No. 157,” that permits a one-year deferral in applying the measurement provisions of Statement No. 157 to non-financial assets and non-financial liabilities (non-financial items), such as goodwill, that are not recognized or disclosed at fair value in an entity’s financial statements on a recurring basis (at least annually). Therefore, if the change in fair value of a non-financial item is not required to be recognized or disclosed in the financial statements on an annual basis or more frequently, the effective date of application of SFAS No. 157 to that item is deferred until fiscal years beginning after November 15, 2008 and interim periods within those fiscal years. This deferral does not apply, however, to an entity that applied SFAS No. 157 in interim or annual financial statements prior to the issuance of FSP FAS 157-2.The Company is currently evaluating the impact, if any, which the adoption of FSP FAS 157-2 will have on the Company’s operating income or net earnings.

 

The following table presents the assets and liabilities measured on a recurring basis reported on the consolidated statements of financial condition at their fair value by level within the fair value hierarchy.

 

21



 

 

 

As of September 30, 2008

 

 

 

Quoted Prices in
Active Markets
for Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

 

$

1,710

 

$

 

$

1,710

 

Impaired loans

 

 

 

11,407

 

11,407

 

Securities available for sale*

 

2,017

 

195,536

 

 

197,553

 

 

 

 

 

 

 

 

 

 

 

Liabilities (as restated):

 

 

 

 

 

 

 

 

 

Junior subordinated debt

 

$

 

$

 

$

20,245

 

$

20,245

 

Interest rate swaps

 

 

 

(121

)

(121

)

 


*This table has been adjusted to reflect the Company’s reclassification of Federal Home Loan Bank stock from securities available for sale to Federal Home Loan Bank stock.  See Note 2, “Restatement of Consolidated Financial Statements” to the consolidated financial statements included in this Form 10-Q.

 

Impaired loans totaled $11.4 million at September 30, 2008, compared to $6.6 million at December 31, 2007.  The $4.8 million increase in non-performing loans from December 31, 2007 to September 30, 2008, was due primarily to three commercial real estate loans totaling approximately $4.2 million.

 

As a result of the change in fair value of the junior subordinated debt and interest rate swaps, included in other non-interest income for the first nine months of 2008 is a pre-tax loss of approximately $26,000.

 

Certain assets and liabilities are measured at fair value on a nonrecurring basis, that is, are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).  Assets and liabilities measured at fair value on a non-recurring basis were not significant at September 30, 2008.

 

Net securities losses for the nine and three months ended September 30, 2008, were primarily due to the OTTI charges of approximately $6.8 million in perpetual preferred stock associated with the federal takeover of Fannie Mae and Freddie Mac, government sponsored enterprises (“GSE’s”), placed into conservatorship on September 7, 2008, by the Federal Housing Finance Agency and the U.S. Treasury.

 

The tax benefit of the ordinary loss resulting from the $6.8 million Fannie Mae and Freddie Mac perpetual preferred stock charged to earnings for the nine and three months ended September 30, 2008, will not occur until the fourth quarter of 2008.

 

22



 

Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Critical Accounting Policies

 

Note 1 to the Company’s consolidated financial statements (included in Item 8 of the Form 10-K for the year ended December 31, 2007) lists significant accounting policies used in the development and presentation of its financial statements and there were no significant changes at September 30, 2008.  This discussion and analysis, the significant accounting policies, and other financial statement disclosures identify and address key variables and other qualitative and quantitative factors that are necessary for an understanding and evaluation of the Company and its results of operations.

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.  Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, other than temporary impairment losses on available for sale securities, goodwill impairment,  and the valuation of deferred tax assets.  In estimating other-than temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

 

Restatement of Consolidated Financial Statements

 

As indicated in Note 2 to the Notes to Consolidated Financial Statements, the Company has restated its financial statements for the quarter ended September 30, 2008.  The discussion in this Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, gives effect to the restatement of the Company’s financial statements.

 

23



 

Results of Operations

 

OVERVIEW

 

Included in the operating results for the nine and three months ended September 30, 2008, were pretax other than temporary impairment (“OTTI”) charges of approximately $6.8 million relating to perpetual preferred stock associated with the federal takeover of Fannie Mae and Freddie Mac.  Also included in the operating results for the nine and three months ended September 30, 2008, were pretax OTTI charges associated with the Company’s equity holdings of $141,000 in Fannie Mae common stock and $104,000 in Wachovia Corporation common stock.  As a result of the current financial market turmoil fueled by the ongoing credit crisis, the Federal Reserve approved the Wachovia Corporation merger with Wells Fargo & Company on October 12, 2008.  The total amount of pretax OTTI charges relating to the Company’s equity holdings included in the operating results for the nine and three months ended September 30, 2008, were approximately $7.1 million.

 

Under section 301 of the Emergency Economic Stabilization Act of 2008 (“EESA”), signed into law on October 3, 2008, the capital loss resulting from the $6.8 million Fannie Mae and Freddie Mac perpetual preferred stock charged to earnings for the nine and three months ended September 30, 2008 can be treated as an ordinary loss.  The ordinary loss treatment will allow the Company to recapture a tax benefit of approximately $2.3 million.  Due to technical provisions within the accounting pronouncements governing the timing of the tax treatment of the ordinary loss, the Company will recognize the tax benefit of $2.3 million in the fourth quarter of 2008.

 

For the quarter ended September 30, 2008, the Company had a net loss of $4.59 million, a decrease of 281.1%, as compared to net income of $2.54 million for the same period in 2007.  For the first nine months of 2008, the Company had a net loss of $1.56 million, a decrease of 128.8%, as compared to net income of $5.44 million for the same period in 2007. Basic and diluted earnings per share for the third quarter of 2008 were ($0.81) compared to basic and diluted earnings per share of $0.45 for the same period of 2007.  For the nine months ended September 30, 2008, basic and diluted earnings per share were ($0.28) as compared to basic and diluted earnings per share of $0.96 and $0.95, respectively, for the same period of 2007.  The net loss for the nine months ended September 30, 2008 resulted primarily from the OTTI charges of $6.8 million on Fannie Mae and Freddie Mac perpetual preferred stock in the third quarter of 2008.  Included in the operating results for the first nine months of 2008 were pretax re-branding costs of approximately $595,000 associated with the Company’s name change to VIST Financial Corp. and additional expense charged to the provision for loan losses (see provision for loan loss allowance discussion).

 

The following are the key ratios for the Company as of:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

(As Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

-1.52

%

0.94

%

-0.18

%

0.69

%

Return on average shareholders’ equity

 

-17.83

%

9.66

%

-1.97

%

7.00

%

Dividend payout ratio

 

0.00

%

44.44

%

-142.86

%

60.00

%

Average shareholders’ equity to average assets

 

8.55

%

9.69

%

9.12

%

9.82

%

 

Net Interest Income

 

Net interest income is a primary source of revenue for the Company.  Net interest income results from the difference between the interest and fees earned on loans and investments and the interest paid on deposits to customers and other non-deposit sources of funds, such as repurchase agreements and short and long-term borrowed funds.  Net interest margin is the difference between the gross (tax-effected) yield on earning assets and the cost of interest bearing funds as a percentage of earning assets.  All discussion of net interest income and net interest margin is on a fully taxable equivalent basis (FTE).

 

FTE net interest income before the provision for loan losses for the three months ended September 30, 2008 was $9.4 million, an increase of $0.7 million, or 8.1%, compared to the $8.7 million reported for the same period in 2007.  FTE net interest income before the provision for loan losses for the nine months ended September 30, 2008 was $27.7

 

24



 

million, an increase of $2.1 million, or 8.1%, compared to the $25.6 million reported for the same period in 2007.  The FTE net interest margin decreased to 3.44% for the third quarter of 2008 from 3.56% for the same period in 2007.  The FTE net interest margin decreased to 3.51% for the first nine months of 2008 from 3.61% for the same period in 2007.

 

The following summarizes net interest margin information:

 

 

 

Three months ended September 30,

 

 

 

2008
(As Restated)

 

2007

 

 

 

Average
Balance

 

Interest
Income/
Expense

 

%
Rate

 

Average
Balance

 

Interest
Income/
Expense

 

%
Rate

 

 

 

(Dollar amounts in thousands)

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans: (1) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

704,869

 

$

11,249

 

6.24

 

$

625,661

 

$

12,004

 

7.51

 

Mortgage

 

46,446

 

721

 

6.21

 

44,006

 

716

 

6.50

 

Consumer

 

130,445

 

2,091

 

6.38

 

126,123

 

2,414

 

7.59

 

Investments (2) (3) 

 

204,563

 

3,009

 

5.88

 

171,892

 

2,461

 

5.73

 

Other short-term investments

 

287

 

1

 

1.95

 

482

 

6

 

4.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

$

1,086,610

 

$

17,071

 

6.15

 

$

968,164

 

$

17,601

 

7.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction accounts

 

$

333,736

 

$

1,514

 

1.81

 

$

329,621

 

$

2,480

 

2.99

 

Certificates of deposit

 

339,363

 

3,492

 

4.09

 

336,480

 

4,106

 

4.84

 

Securities sold under agreement to repurchase

 

125,678

 

1,168

 

3.70

 

94,964

 

985

 

4.07

 

Short-term borrowings

 

95,337

 

559

 

2.29

 

58,292

 

762

 

5.11

 

Long-term borrowings

 

60,000

 

607

 

3.96

 

11,109

 

100

 

3.51

 

Junior subordinated debt

 

20,160

 

331

 

6.53

 

20,360

 

470

 

9.17

 

Total interest-bearing liabilities

 

974,274

 

7,671

 

3.13

 

850,826

 

8,903

 

4.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

110,903

 

 

 

 

108,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of funds

 

$

1,085,177

 

7,671

 

2.96

 

$

959,825

 

8,903

 

3.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (fully taxable equivalent)

 

 

 

$

9,400

 

3.44

 

 

 

$

8,698

 

3.56

 

 


(1)           Loan fees have been included in the interest income totals presented.  Nonaccrual loans have been included in average loan balances.

 

(2)           Interest income on loans and investments is presented on a taxable equivalent basis using an effective tax rate of 34%.

 

(3)           This table has been adjusted to reflect the Company’s reclassification of Federal Home Loan Bank stock from securities available for sale to Federal Home Loan Bank stock.  See Note 2, “Restatement of Consolidated Financial Statements” to the consolidated financial statements included in this Form 10-Q.

 

25



 

 

 

Nine Months Ended September 30,

 

 

 

2008

 

 

 

 

 

 

 

 

 

(As Restated)

 

2007

 

 

 

Average
Balance

 

Interest
Income/
Expense

 

%
Rate

 

Average
Balance

 

Interest
Income/
Expense

 

%
Rate

 

 

 

(Dollar amounts in thousands)

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans: (1) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

678,831

 

$

33,489

 

6.48

 

$

609,761

 

$

35,258

 

7.63

 

Mortgage

 

46,624

 

2,242

 

6.41

 

44,169

 

2,130

 

6.43

 

Consumer

 

128,200

 

6,348

 

6.61

 

128,919

 

7,399

 

7.68

 

Investments (2) (3) 

 

200,419

 

8,769

 

5.83

 

166,017

 

6,845

 

5.50

 

Other short-term investments

 

385

 

10

 

3.46

 

711

 

24

 

4.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

$

1,054,459

 

$

50,858

 

6.34

 

$

949,577

 

$

51,656

 

7.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction accounts

 

$

325,675

 

$

4,847

 

1.99

 

$

310,765

 

$

6,801

 

2.93

 

Certificates of deposit

 

329,898

 

10,677

 

4.32

 

327,873

 

11,795

 

4.81

 

Securities sold under agreement to repurchase

 

120,266

 

3,016

 

3.35

 

93,827

 

2,924

 

4.11

 

Short-term borrowings

 

84,510

 

1,709

 

2.66

 

66,927

 

2,676

 

5.27

 

Long-term borrowings

 

59,799

 

1,810

 

3.98

 

15,189

 

399

 

3.46

 

Junior subordinated debt

 

20,142

 

1,082

 

7.18

 

20,282

 

1,419

 

9.35

 

Total interest-bearing liabilities

 

940,290

 

23,141

 

3.29

 

834,863

 

26,014

 

4.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

106,994

 

 

 

 

106,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of funds

 

$

1,047,284

 

23,141

 

2.96

 

$

941,829

 

26,014

 

3.69

 

Net interest margin (fully taxable equivalent)

 

 

 

$

27,717

 

3.51

 

 

 

$

25,642

 

3.61

 

 


(1)           Loan fees have been included in the interest income totals presented.  Nonaccrual loans have been included in average loan balances.

 

(2)           Interest income on loans and investments is presented on a taxable equivalent basis using an effective tax rate of 34%.

 

(3)           This table has been adjusted to reflect the Company’s reclassification of Federal Home Loan Bank stock from securities available for sale to Federal Home Loan Bank stock.  See Note 2, “Restatement of Consolidated Financial Statements” to the consolidated financial statements included in this Form 10-Q.

 

Average interest-earning assets for the three months ended September 30, 2008 were $1.09 billion, a $118.4 million, or 12.2%, increase over average interest-earning assets of $968.2 million for the same period in 2007.  Average interest-earning assets for the nine months ended September 30, 2008 were $1.05 billion, a $104.9 million, or 11.0%, increase over average interest-earning assets of $949.6 million for the same period in 2007. The yield on average interest-earning assets decreased by 96 basis points to 6.15% for the third quarter of 2008, compared to 7.11% for the same period in 2007. The yield on average interest-earning assets decreased by 83 basis points to 6.34% for the first nine months of 2008, compared to 7.17% for the same period in 2007.

 

Average interest-bearing liabilities for the three months ended September 30, 2008 were $974.3 million, a $123.4 million, or 14.5%, increase over average interest-bearing liabilities of $850.8 million for the same period in 2007. Average interest-bearing liabilities for the nine months ended September 30, 2008 were $940.3 million, a $105.4 million, or 12.6%, increase over average interest-bearing liabilities of $834.9 million for the same period in 2007.  In addition, average non-interest-bearing deposits increased to $110.9 million for the three months ended September 30, 2008, from $109.0 million for the same time period of 2007.  Average non-interest-bearing deposits remained the same at $107.0 million for the nine months ended September 30, 2008 and for the same time period of 2007.  The average interest rate on total non interest-bearing and interest-bearing liabilities decreased by 102 basis points to 3.13% for the three months ended September 30, 2008, compared to 4.15% for the same period in 2007.  The average interest rate paid on total

 

26



 

interest-bearing liabilities decreased by 88 basis points to 3.29% for the nine months ended September 30, 2008, compared to 4.17% for the same period in 2007.

 

For the three months ended September 30, 2008, net interest income before the provision for loan losses increased 8.1% to $9.4 million compared to $8.7 million for the same period in 2007.  For the nine months ended September 30, 2008, net interest income before the provision for loan losses increased 8.1% to $27.7 million compared to $25.6 million for the same period in 2007.

 

For the nine months ended September 30, 2008, total interest income decreased 2.1% to $49.7 million compared to $50.8 million for the same period in 2007.  The decrease in total interest income for the nine months ended September 30, 2008 was primarily the result of a decrease in earning asset yields compared to the same period in 2007.  Average earning assets increased due mainly to an increase in average commercial loans outstanding and available for sale investment securities.  Average commercial loans increased by $69.1 million, or 11.3% from September 30, 2007 to September 30, 2008.  Additionally, average total investment securities increased by $34.4 million or 20.7% from September 30, 2007 to September 30, 2008.  Earning asset yields on average outstanding loans decreased due mainly to a decrease in the targeted short-term interest rate, as established by the Federal Reserve Bank (“FRB”), which resulted in a decrease in the prime rate from 7.75% at September 30, 2007 to 5.00% at September 30, 2008.  Earning asset yields on investment securities increased from 5.50% at September 30, 2007 to 5.83% at September 30, 2008.  In March 2007, the Company restructured the investment portfolio by selling approximately $64.1 million of available for sale investment securities and reinvesting the proceeds into higher yielding available for sale investment securities.

 

For the nine months ended September 30, 2008, total interest expense decreased 11.0% to $23.1 million compared to $26.0 million for the same period in 2007.  The decrease in total interest expense for the nine months ended September 30, 2008 resulted primarily from a decrease in average rates paid on interest-bearing deposits, short term borrowings and securities sold under agreements to repurchase compared to the same period in 2007.  The average rate paid on interest-bearing liabilities decreased from 4.17% at September 30, 2007 to 3.29% at September 30, 2008.  Total cost of funds decreased from 3.69% in 2007 to 2.96% in 2008.  The decrease in interest-bearing deposit rates was the result of management’s disciplined approach to deposit pricing in response to the decrease in short-term interest rates.  Average interest bearing deposits increased $16.9 million or 2.7% from September 30, 2007 to September 30, 2008 due primarily to growth in core deposits.  The average rate paid on short term borrowings and securities sold under agreements to repurchase decreased from 5.03% at September 30, 2007 to 2.60% at September 30, 2008.  The decrease in short term borrowings and securities sold under agreements to repurchase rates was the result of decreases in targeted short term interest rates.  Average short term borrowings and securities sold under agreements to repurchase increased $44.0 million or 27.4% from September 30, 2007 to September 30, 2008 due primarily to the funding of growth in commercial loans and available for sale investment securities.

 

Provision for Loan Losses

 

The provision for loan losses for the three months ended September 30, 2008 was $525,000 compared to $300,000 for the same period of 2007. The provision for loan losses for the nine months ended September 30, 2008 was $2,585,000 compared to $598,000 for the same period of 2007.  The increase in the provision is due primarily to an increase in outstanding loans and the result of management’s evaluation and classification of the credit quality of the loan portfolio utilizing a qualitative and quantitative internal loan review process, including provisions for specific loans. At September 30, 2008, total non-performing loans were $11.4 million or 1.3% of total loans compared to $6.6 million or 0.8% of total loans at December 31, 2007. The $4.9 million increase in non-performing loans was due primarily to three commercial real estate loans totaling approximately $4.2 million.  Net charge-offs to average loans was 0.29% annualized for the nine months ended September 30, 2008 compared to 0.17% for the year ended December 31, 2007.  The provision reflects the amount deemed appropriate by management to provide an adequate reserve to meet the present risk characteristics of the loan portfolio.  The ratio of the allowance for loan losses to loans outstanding at September 30, 2008 and December 31, 2007 was 0.92% and 0.88%, respectively.  Please see further discussion under the caption “Allowance for Loan Losses.”

 

Other Income

 

Total other income for the three months ended September 30, 2008 totaled ($2.0) million, a decrease of $7.2 million, or 137.7%, from other income of $5.2 million for the same period in 2007.  Total other income for the nine months ended September 30, 2008 totaled $7.5 million, a decrease of $5.3 million, or 41.7%, from other income of $12.8 million for the same period in 2007.  The decrease in other income for the three and nine month periods ended September 

 

27



 

30, 2008 as compared to the same periods last year is due primarily to OTTI charges relating to certain equity holdings discussed below.

 

Net securities losses were $7.0 million for the three months ended September 30, 2008. There were $85,000 net securities gains for the same period in 2007.  Net securities losses were $6.8 million for the nine months ended September 30, 2008 compared to net securities losses of $2.4 million for the same period in 2007.  Net securities losses for the nine and three months ended September 30, 2008, were primarily due to the OTTI charges of approximately $6.8 million in perpetual preferred stock associated with the federal takeover of Fannie Mae and Freddie Mac, government sponsored enterprises (“GSE’s”), placed into conservatorship on September 7, 2008, by the Federal Housing Finance Agency and the United States Department of Treasury (“Treasury”).  Net securities losses for the nine months ended September 30, 2007 were primarily due to the sale of $64.1 million in lower-yielding available for sale securities as part of a balance sheet restructuring completed in the first quarter of 2007.

 

One of the Company’s primary sources of other revenue is commissions and other revenue generated primarily through sales of insurance products through VIST Insurance, LLC.  Revenues from insurance operations totaled $3.1 million for the third quarter of 2008 a 2.8% increase from the $3.0 million for the same period in 2007. Revenues from insurance operations totaled $8.5 million for the nine months ended September 30, 2008 a 1.7% decrease from the $8.7 million for the same period in 2007. The increase in revenues from insurance operations for the third quarter is attributed mainly to an increase in commission income on group insurance products and the nine month decrease in revenues from insurance operations is mainly attributed to a decrease in contingency income on insurance products offered through VIST Insurance, a wholly owned subsidiary of the Company.  On September 4, 2008, the Company acquired Fisher Benefits Consulting for $1.75 million, a firm specializing in employee group benefits, which will operate as part of VIST Insurance, LLC.

 

Revenue from mortgage banking activities decreased by $287,000, or 66.4%, from $432,000 for the third quarter of 2007 to $145,000 for the third quarter of 2008.  Revenue from mortgage banking activities decreased by $714,000, or 46.9%, from $1.5 million for the nine months ended September 30, 2007 to $810,000 for the nine months ended September 30, 2008.  The decrease in revenue from mortgage banking activities for the comparative three and nine month periods is primarily due to a decline in the volume of loans sold into the secondary mortgage market.  The Company operates its mortgage banking activities through VIST Mortgage, a division of VIST Bank.

 

Revenue from brokerage and investment advisory commissions and fees decreased 1.6% in the third quarter of 2008 compared to the same period of 2007, from $189,000 to $186,000.  Revenue from brokerage and investment advisory commissions and fees decreased slightly from $651,000 to $650,000, or 0.2%, for the nine months ended September 30, 2008 compared to the same period of 2007.  The decrease in revenue from brokerage and investment advisory commissions and fees for the comparative three month period is due primarily to a decrease in investment advisory service activity offered through VIST Capital Management, a wholly owned subsidiary of the Company.

 

Customer service fees increased 34.5% for the third quarter of 2008 as compared to the same period in 2007, to $893,000 from $664,000.  Customer service fees increased 9.8% for the nine months ended September 30, 2008 as compared to the same period in 2007, to $2.2 million from $2.0 million.  The increase in customer service fees for the comparative three and nine month periods is primarily due to a increase in commercial account analysis fees and non-sufficient funds transactions.

 

For the three months ended September 30, 2008, earnings on investment in life insurance increased to $171,000 from $161,000, or 6.2%, for the same period in 2007. For the nine months ended September 30, 2008, earnings on investment in life insurance increased to $503,000 from $487,000, or 3.3%, for the same period in 2007. The increase in earnings on investment in life insurance for the comparative three and nine month periods is due primarily to increased earnings credited on the Company’s bank owned life insurance.

 

For the three months ended September 30, 2008, other income including gain on sale of loans decreased to $584,000 from $718,000, or 18.7%, for the same period in 2007.  For the nine months ended September 30, 2008, other income including gain on sale of loans decreased to $1.6 million from $1.9 million, or 16.2%, for the same period in 2007.  The decrease in other income including gain on sale of loans for the comparative three and nine month periods is due primarily to a decrease in merchant commission income and a declining volume of SBA loans sold.

 

28



 

Other Expense

 

Total other expense for the three months ended September 30, 2008 equaled $10.6 million, an increase of $571,000, or 5.7%, over total other expense of $10.0 million for the same period in 2007.  Total other expense for the nine months ended September 30, 2008 equaled $32.2 million, an increase of $1.8 million, or 6.0%, over total other expense of $30.3 million for the same period in 2007.

 

Salaries and benefits expense for the third quarter of 2008 was $5.4 million compared to $5.2 million for the same period in 2007.  Salaries and benefits expense for the nine months ended September 30, 2008 rose slightly to $16.5 million compared to $16.2 million for the same period in 2007.  Included in salaries and benefits expense for the three months ended September 30, 2008 and 2007 were pre tax stock-based compensation costs of $86,000 and $69,000, respectively.  Included in salaries and benefits expense for the nine months ended September 30, 2008 and September 30, 2007 were pre tax stock-based compensation costs of $257,000 and $190,000, respectively.  Included in salaries and benefits expense are total commissions paid on mortgage origination activity through VIST Mortgage, investment advisory activity through VIST Capital Management and insurance activity through VIST Insurance, LLC of $1.3 million for the nine months ended September 30, 2008 compared to $1.2 million for the same period in 2007.  Included in salaries and benefits expense for the nine months ended September 30, 2008 are severance costs of approximately $51,000 relating to the outsourcing of the Company’s internal audit function and staff reductions in the mortgage banking operation.  Full-time equivalent (FTE) employees decreased to 294 at September 30, 2008 from 316 at September 30, 2007.

 

Occupancy expense and furniture and equipment expense for the third quarter of 2008 increased 0.8% to $1.75 million compared to $1.73 million for the same period in 2007.  Occupancy expense and furniture and equipment expense for the nine months ended September 30, 2008 increased 2.3% to $5.3 million compared to $5.2 million for the same period in 2007.  The increase in occupancy expense and furniture and equipment expense for the comparative three and nine month periods, is due primarily to an increase in building lease expense, equipment repairs and software maintenance expense.

 

Professional services expense for the third quarter of 2008 increased 61.2% to $719,000 compared to $446,000 for the same period in 2007.  Professional services expense for the nine months ended September 30, 2008 increased 49.9% to $1.8 million compared to $1.2 million for same period in 2007.  The increase in professional services expense for the comparative three and nine month periods is due primarily to increases in legal fees associated with the Company’s name change to VIST Financial Corp. and other general Company business associated with the outsourcing of the internal audit function.

 

Outside processing expense for the third quarter of 2008 increased 4.8% to $827,000 compared to $789,000 for the same period in 2007.  Outside processing expense for the nine months ended September 30, 2008 increased 2.7% to $2.5 million compared to $2.4 million from the same period in 2007.  The increase for the comparative nine and three month periods is due primarily to costs incurred for computer services, network fees, data-line charges and internet banking expenses.

 

Marketing and advertising expense for the third quarter of 2008 decreased 33.2% to $266,000 compared to $398,000 for the same period in 2007.  Marketing and advertising expense for the nine months ended September 30, 2008 increased 19.7% to $1.4 million compared to $1.2 million for the same period of 2007. The increase for the comparative nine month periods is due primarily to re-branding costs associated with the Company’s name change to VIST Financial Corp.  The decrease for the comparative three month periods is due primarily to reduced costs for market research and special events.

 

Insurance expense for the third quarter of 2008 increased 58.3% to $277,000 compared to $175,000 for the same period in 2007.  Insurance expense for the nine months ended September 30, 2008 increased 67.4% to $822,000 compared to $491,000 for the same period in 2007.  The increase in insurance expense for the comparative three and nine month periods is due to higher FDIC deposit insurance premiums resulting from the implementation of the new FDIC risk-related premium assessment.

 

Other expense for the third quarter of 2008 increased 6.4% to $1.2 million compared to $1.1 million for the same period in 2007.  Other expense for the nine months ended September 30, 2008 increased 6.2% to $3.4 million compared to

 

29



 

$3.2 million for the same period in 2007.  The increase in other expense for the comparative three and nine month periods is due primarily to other real estate expenses.

 

Income Taxes

 

Income tax expense for the third quarter of 2008 was $566,000 compared with $786,000 for the same period of 2007.  Income tax expense for the nine months ended September 30, 2008 was $909,000 compared to $1.3 million for the same period of 2007.  The effective income tax rate for the Company for the three months ended September 30, 2008 was (14.1%) compared to 23.7% for the same period of 2007.  The effective income tax rate for the Company for the nine months ended September 30, 2008 was (138.8%) compared to 18.9% for the same period of 2007.  The decrease in the effective income tax rate for the comparative nine and three month periods is due primarily to the timing of the tax benefit treatment of the ordinary loss resulting from the $6.8 million Fannie Mae and Freddie Mac perpetual preferred stock charged to earnings for the nine and three months ended September 30, 2008, discussed earlier.  The ordinary loss treatment provided by section 301 of the Emergency Economic Stabilization Act of 2008 (“EESA”) will allow the Company to recognize the tax benefit of approximately $2.3 million in the fourth quarter of 2008.  Also included in income tax expense for the nine and three months ended September 30, 2008 and 2007 is a federal tax benefit of a $5,000,000 investment in an affordable housing, corporate tax credit limited partnership.

 

Financial Condition

 

The total assets of the Company at September 30, 2008 were $1.18 billion, an increase of approximately $56.6 million, or 6.7% annualized, from $1.12 billion at December 31, 2007.

 

Mortgage Loans Held for Sale

 

Mortgage loans held for sale decreased $1.5 million, or 61.3% annualized, to $1.7 million at September 30, 2008 from $3.2 million at December 31, 2007.  This decrease is primarily related to a decrease in loans originated for sale into the secondary residential real estate loan market through VIST Mortgage.

 

Securities Available for Sale

 

Investment securities available for sale increased $11.1 million, or 7.9% annualized, to $197.6 million at September 30, 2008 from $186.5 million at December 31, 2007.  Included in securities available for sale at September 30, 2008 was a $15.0 million leveraged transaction utilizing quality mortgage-backed securities as collateral for borrowings classified as securities sold under agreements to repurchase.  The leveraged transaction will generate a net interest spread of approximately 323 basis points or $484,000 in net interest income annually over the next two years.  Investment securities are used to supplement loan growth as necessary, to generate interest and dividend income, to manage interest rate risk, and to provide liquidity. Accumulated other comprehensive loss increased by $6.2 million from December 31, 2007 to September 30, 2008. This increase of the unrealized losses on the Company’s investment portfolio was primarily caused by illiquidity in the market resulting from the current economic crisis and the federal takeover of Fannie Mae and Freddie Mac.

 

The amortized cost and estimated fair value of securities available for sale were as follows at September 30, 2008 and December 31, 2007:

 

30


 


 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

Securities Available For Sale

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

(Dollar amounts in thousands)

 

September 30, 2008:

 

 

 

 

 

 

 

 

 

Obligations of U.S. Government agencies and corporations

 

$

7,008

 

$

 

$

(191

)

$

6,817

 

Mortgage-backed debt securities

 

159,589

 

421

 

(2,856

)

157,154

 

State and municipal obligations

 

23,961

 

 

(1,717

)

22,244

 

Other debt securities

 

14,216

 

 

(6,369

)

7,847

 

Equity securities*

 

3,919

 

 

(428

)

3,491

 

 

 

$

208,693

 

$

421

 

$

(11,561

)

$

197,553

 

December 31, 2007:

 

 

 

 

 

 

 

 

 

Obligations of U.S. Government agencies and corporations

 

$

5,889

 

$

11

 

$

(2

)

$

5,898

 

Mortgage-backed debt securities

 

136,103

 

683

 

(587

)

136,199

 

State and municipal obligations

 

20,582

 

20

 

(199

)

20,403

 

Other debt securities

 

14,415

 

 

(494

)

13,921

 

Equity securities*

 

11,183

 

135

 

(1,258

)

10,060

 

 

 

$

188,172

 

$

849

 

$

(2,540

)

$

186,481

 

 


*This table has been adjusted to reflect the Company’s reclassification of Federal Home Loan Bank stock from securities available for sale to Federal Home Loan Bank stock.  See Note 2, “Restatement of Consolidated Financial Statements” to the consolidated financial statements included in this Form 10-Q.

 

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluations.  Consideration is given to (1) length of time and the extent to which the fair market value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recover in fair value, and (4) the current status of the underlying cash flow for both principal and interest.

 

The Company believes the decline in market value of the investments in the Company’s available for sale portfolio is primarily attributable to market perception and not credit quality, and because the underlying cash flows of these investments has not been impaired and the Company has the ability and intent to hold these investments until recovery of fair value, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2008.

 

Loans

 

Total loans, net of allowance for loan losses, increased to $861.4 million, or 7.8% annualized, at September 30, 2008 from $813.7 million at December 31, 2007.

 

The components of loans were as follows:

 

31



 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(Dollar amounts in thousands )

 

Residential real estate

 

$

240,903

 

$

232,064

 

Commercial

 

165,910

 

156,396

 

Commercial, secured by real estate

 

399,587

 

374,346

 

Consumer

 

4,293

 

5,690

 

Home equity lines of credit

 

59,582

 

53,405

 

 

 

 

 

 

 

Loans

 

870,275

 

821,901

 

 

 

 

 

 

 

Net deferred loan fees

 

(832

)

(903

)

Allowance for loan losses

 

(8,009

)

(7,264

)

 

 

 

 

 

 

Loans, net of allowance for loan losses

 

$

861,434

 

$

813,734

 

 

Loans secured by real estate (not including home equity lending products) increased $33.9 million, or 7.5% annualized, to $640.3 million at September 30, 2008 from $606.4 million at December 31, 2007.  This increase is primarily due to an increase in originations of commercial loans secured by real estate.

 

Commercial loans increased to $565.7 million at September 30, 2008 from $530.7 million at December 31, 2007, an increase of $35.0 million, or 8.9% annualized.  The increase is due primarily to an increase in commercial real estate loans.  This increase is also net of approximately $740,000 of SBA loans sold during the period.  The sale of these loans is in line with the Company’s asset/liability strategy to limit interest rate risk and to generate other non-interest gain on sale of loan revenue.

 

Allowance for Loan Losses

 

The allowance for loan losses at September 30, 2008 was $8.0 million compared to $7.3 million at December 31, 2007.  Additions to the allowance are made from time to time based upon management’s assessment of credit quality factors existing at that time.  The Company performs a review of the credit quality of its loan portfolio on a monthly basis to determine the adequacy of the allowance for loan losses.  The allowance at September 30, 2008 was 0.92% of outstanding loans compared to 0.88% of outstanding loans at December 31, 2007.  The increase in the allowance for loan losses at September 30, 2008 from December 31, 2007 is due primarily to an increase in outstanding loans and the result of management’s evaluation and classification of the credit quality of the loan portfolio utilizing a qualitative and quantitative internal loan review process.  The review process includes evaluations of individual loans requiring specific allocations as well as evaluations of the entire portfolio in light of the current and forecasted economic environment. For the nine months ended September 30, 2008, net charge-offs to average loans were 0.29% annualized as compared to 0.17% annualized for the year ended December 31, 2007.

 

The allowance for loan losses is an amount that management believes to be adequate to absorb probable losses in the loan portfolio.  Additions to the allowance are charged through the provision for loan losses.  Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.  Management regularly assesses the adequacy of the allowance by performing both quantitative and qualitative evaluations of the loan portfolio, including such factors as charge-off history, the level of delinquent loans, the current financial condition of specific borrowers, the value of any underlying collateral, risk characteristics in the loan portfolio, local and national economic conditions, and other relevant factors.  Significant loans are individually analyzed, while other smaller balance loans are evaluated by loan category. This evaluation is inherently subjective as it requires material estimates that may be susceptible to change.  Based upon the results of such reviews, management believes that the allowance for loan losses at September 30, 2008 was adequate to absorb probable credit losses inherent in the portfolio at that date.

 

32



 

The following table shows the activity in the Company’s allowance for loan losses:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

(Dollar amounts in thousands )

 

 

 

 

 

 

 

 

 

 

 

Balance of allowance for loan losses, beginning of period

 

$

7,862

 

$

7,492

 

$

7,264

 

$

7,611

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

(150

)

(605

)

(1,326

)

(1,012

)

Real estate – mortgage

 

(64

)

 

(357

)

(34

)

Consumer

 

(193

)

(52

)

(236

)

(196

)

Total loans charged-off

 

(407

)

(657

)

(1,919

)

(1,242

)

Recoveries of loans previously charged-off:

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

26

 

7

 

66

 

110

 

Real estate – mortgage

 

 

8

 

 

53

 

Consumer

 

3

 

12

 

13

 

32

 

Total recoveries

 

29

 

27

 

79

 

195

 

Net loans charged-off

 

(378

)

(630

)

(1,840

)

(1,047

)

Provision for loan losses

 

525

 

300

 

2,585

 

598

 

Balance, end of period

 

$

8,009

 

$

7,162

 

$

8,009

 

$

7,162

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans (annualized)

 

0.17

%

0.32

%

0.29

%

0.18

%

Allowance for loan losses to loans outstanding

 

0.92

%

0.89

%

0.92

%

0.89

%

Loans outstanding at end of period (net of unearned income)

 

$

869,443

 

$

805,434

 

$

869,443

 

$

805,434

 

Average balance of loans outstanding during the period

 

$

881,009

 

$

792,893

 

$

852,138

 

$

778,891

 

 

The following table summarizes the Company’s non-performing assets:

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(Dollar amounts in thousands )

 

Non-accrual loans:

 

 

 

 

 

Real estate

 

$

9,383

 

$

1,160

 

Consumer

 

 

259

 

Commercial, financial and agricultural

 

328

 

2,133

 

Total

 

9,711

 

3,552

 

 

 

 

 

 

 

Loans past due 90 days or more and still accruing:

 

 

 

 

 

Real estate

 

1,534

 

331

 

Consumer

 

25

 

408

 

Commercial, financial and agricultural

 

137

 

2,266

 

Total

 

1,696

 

3,005

 

 

 

 

 

 

 

Total non-performing loans

 

11,407

 

6,557

 

Other real estate owned

 

715

 

549

 

Total non-performing assets

 

$

12,122

 

$

7,106

 

 

 

 

 

 

 

Troubled debt restructurings

 

292

 

267

 

 

 

 

 

 

 

Non-performing loans to loans outstanding at end of period (net of unearned income)

 

1.31

%

0.80

%

Non-performing assets to loans outstanding at end of period (net of unearned income) plus OREO

 

1.39

%

0.86

%

 

At September 30, 2008, total non-performing loans were $11.4 million or 1.3% of total loans compared to $6.6 million or 0.8% of total loans at December 31, 2007. The $4.9 million increase in non-performing loans was due primarily to three commercial real estate loans totaling approximately $4.2 million.

 

33



 

Premises and Equipment

 

Components of premises and equipment were as follows:

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(Dollar amounts in thousands )

 

 

 

 

 

 

 

Land and land improvements

 

$

263

 

$

263

 

Buildings

 

873

 

865

 

Leasehold improvements

 

3,831

 

3,463

 

Furniture and equipment

 

11,319

 

10,879

 

 

 

16,286

 

15,470

 

 

 

 

 

 

 

Less: accumulated depreciation

 

9,676

 

8,578

 

Premises and equipment, net

 

$

6,610

 

$

6,892

 

 

Deposits

 

Total deposits at September 30, 2008 were $783.6 million compared to $712.6 million at December 31, 2007, an increase of $70.9 million, or 13.3% annualized.

 

The components of deposits were as follows:

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(Dollar amounts in thousands )

 

 

 

 

 

 

 

Demand, non-interest bearing

 

$

110,802

 

$

109,718

 

Demand, interest bearing

 

234,819

 

221,071

 

Savings

 

84,124

 

88,151

 

Time, $100,000 and over

 

106,084

 

90,906

 

Time, other

 

247,725

 

202,799

 

Total deposits

 

$

783,554

 

$

712,645

 

 

The increase in interest bearing deposits is due primarily to an increase in interest bearing core deposits including time deposits maturing in one year or less.  Management continues to promote these types of deposits through a disciplined pricing strategy as a means of managing the Company’s overall cost of funds, as well as, management’s continuing emphasis on commercial and retail marketing programs and customer service.

 

Borrowings

 

Total debt decreased by approximately $4.7 million, or 2.1% annualized, to $289.6 million at September 30, 2008 from $294.3 million at December 31, 2007.  The decrease in total debt and borrowings was primarily due to overnight federal funds which decreased to $83.6 million at September 30, 2008 from $118.2 million at December 31, 2007.  The net decrease in borrowed funds was due primarily to deposits increasing to $783.6 million at September 30, 2008 from $712.6 million at December 31, 2007.  Securities sold under agreements to repurchase increased by $14.9 million, or 17.9% annualized, for the nine months ended September 30, 2008.  Long-term debt increased by $15.0 million, or 44.4% annualized, for the nine months ended September 30, 2008.

 

Off Balance Sheet Commitments

 

The Bank is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers.  These financial instruments include commitments to extend credit and letters of credit. 

 

34



 

Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet.

 

The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of credit is represented by the contractual amount of those instruments.  The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

 

A summary of the contractual amount of the Company’s financial instrument commitments is as follows:

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(Dollar amounts in thousands )

 

Loan origination committments

 

$

71,171

 

$

79,886

 

Unused lines of credit

 

254,154

 

219,166

 

Standby letters of credit

 

15,287

 

18,135

 

 

Capital

 

Total shareholders’ equity decreased $9.1 million, or 11.4% annualized, to $97.5 million at September 30, 2008 from $106.6 million at December 31, 2007. Included in shareholders’ equity is an unrealized loss position on available for sale securities, net of taxes, as of September 30, 2008, of $7.4 million compared to an unrealized loss position on available for sale securities, net of taxes, of $1.1 million at December 31, 2007.  The decrease in shareholders’ equity for the comparative nine and three month periods ended September 30, 2008, is due primarily to the ordinary loss resulting from the $6.8 million Fannie Mae and Freddie Mac perpetual preferred stock charged to earnings discussed earlier.  Although the $2.3 million tax benefit of the OTTI loss will not occur until the fourth quarter of 2008, the company was instructed by federal bank regulatory agencies to effect the calculation of risk based capital by this benefit for the third quarter of 2008.

 

Federal bank regulatory agencies have established certain capital-related criteria that must be met by banks and bank holding companies. The measurements which incorporate the varying degrees of risk contained within the balance sheet and exposure to off-balance sheet commitments were established to provide a framework for comparing different institutions.  Regulatory guidelines require that Tier 1 capital and total risk-based capital to risk-adjusted assets must be at least 4.0% and 8.0%, respectively.

 

Other than Tier 1 capital restrictions on the Company’s junior subordinated debt discussed later, the Company is not aware of any pending recommendations by regulatory authorities that would have a material impact on the Company’s capital, resources, or liquidity if they were implemented, nor is the Company under any agreements with any regulatory authorities.

 

The adequacy of the Company’s capital is reviewed on an ongoing basis with regard to size, composition and quality of the Company’s resources. An adequate capital base is important for continued growth and expansion in addition to providing an added protection against unexpected losses.

 

An important indicator in the banking industry is the leverage ratio, defined as the ratio of common shareholders’ equity less intangible assets (Tier 1 risk-based capital), to average quarterly assets less intangible assets.  The leverage ratio at September 30, 2008 was 7.16% compared to 7.99% at December 31, 2007.  This decrease is primarily the result of an increase in average total assets.  For the nine months ended September 30, 2008, the capital ratios were above minimum regulatory guidelines.

 

As required by the federal banking regulatory authorities, guidelines have been adopted to measure capital adequacy.  Under the guidelines, certain minimum ratios are required for core capital and total capital as a percentage of risk-weighted assets and other off-balance sheet instruments.  For the Company, Tier 1 risk-based capital consists of common shareholders’ equity less intangible assets plus the junior subordinated debt, and Tier 2 risk-based capital includes the allowable portion of the allowance for loan losses, currently limited to 1.25% of risk-weighted assets.  By regulatory guidelines, the separate component of equity for unrealized appreciation or depreciation on available for sale

 

35


 

 


 

securities is excluded from Tier 1 risk-based capital.  In addition, federal banking regulatory authorities have issued a final rule restricting the Company’s junior subordinated debt to 25% of Tier 1 risk-based capital.  Amounts of junior subordinated debt in excess of the 25% limit generally may be included in Tier 2 risk-based capital.  The final rule provides a five-year transition period, ending March 31, 2009.  At September 30, 2008, the entire amount of these securities was allowable to be included as Tier 1 risk-based capital for the Company.  For both periods, the capital ratios were above minimum regulatory guidelines.

 

The following table sets forth the Company’s risk-based capital amounts and ratios.

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(As Restated)

 

 

 

 

 

(Dollar amounts in thousands )

 

 

 

 

 

 

 

Tier I

 

 

 

 

 

Common shareholders’ equity excluding unrealized gains (losses) on securities

 

$

97,461

 

$

106,592

 

Disallowed intangible assets

 

(44,480

)

(42,793

)

Junior subordinated debt

 

20,095

 

20,082

 

Other Additions to Tier I Capital

 

2,326

 

 

Tier II

 

 

 

 

 

Allowable portion of allowance for loan losses

 

8,009

 

7,264

 

Unrealized losses on available for sale equity securities

 

7,070

 

375

 

Total risk-based capital

 

$

90,481

 

$

91,520

 

Risk adjusted assets (including off-balance sheet exposures)

 

$

846,127

 

$

823,056

 

 

 

 

 

 

 

Leverage ratio

 

7.16

%

7.99

%

Tier I risk-based capital ratio

 

9.75

%

10.24

%

Total risk-based capital ratio

 

10.69

%

11.12

%

 

The EESA also provides authority to the Treasury to, among other things, purchase up to $700 billion of mortgages, mortgage backed securities and certain other financial instruments from financial institutions.  On October 14, 2008, the Treasury announced it will offer to qualifying U.S. banking institutions the opportunity to issue and sell preferred stock, along with warrants to purchase common stock, to the Treasury on what may be considered attractive terms under the Troubled Asset Relief Program Capital Purchase Program (the “Program”).  Although the Company’s capital ratios remain well above the minimum levels required for well capitalized status, it has submitted an application to participate in the Program.  There can be no assurance that the Company will be accepted to participate in the Program.  In addition, the FDIC has initiated the Temporary Liquidity Guarantee Program that will provide a 100 percent guarantee for a limited period of time to newly issued senior unsecured debt and non-interest bearing transaction deposits.  Coverage under the Temporary Liquidity Guarantee Program is available for 30 days without charge and thereafter at a cost of 75 basis points per annum for senior unsecured debt and 10 basis points per annum for non-interest bearing transaction deposits.  Management is currently evaluating possible participation in the Temporary Liquidity Guarantee Program.

 

No material capital expenditures or material changes in the Company’s outstanding capital securities are anticipated at this time, except for the Company’s possible participation in the Program.

 

The Company is not aware of any pending recommendations by regulatory authorities that would have a material impact on the Company’s capital resources, or liquidity if they were implemented, except as described above, nor is the Company under any agreements with any regulatory authorities.

 

Junior Subordinated Debt

 

On March 9, 2000 and September 26, 2002, the Company established First Leesport Capital Trust I and Leesport Capital Trust II, respectively, in which the Company owns all of the common equity.  First Leesport Capital Trust I issued $5 million of mandatory redeemable capital securities carrying an interest rate of 10.875%, and Leesport Capital Trust II issued $10 million of mandatory redeemable capital securities carrying a floating interest rate of three month LIBOR plus

 

36



 

3.45%.  These debentures are the sole assets of the Trusts.  These securities must be redeemed in March 2030 and September 2032, respectively, but may be redeemed on or after March 2010 and November 2007, respectively, or earlier in the event that the interest expense becomes non-deductible for federal income tax purposes or if the treatment of these securities no longer qualifies as Tier I capital for the Company.  In October 2002, the Company entered into an interest rate swap agreement that effectively converts the $5 million of fixed-rate capital securities to a floating interest rate of six month LIBOR plus 5.25%.  In September 2008, the Company entered into an interest rate swap agreement that effectively converts the $10 million of adjustable-rate capital securities to a fixed interest rate of 7.25%.  Interest began accruing on the Leesport Capital Trust II swap in February 2009. (see note 4 of consolidated financial statements).

 

On June 26, 2003, Madison established Madison Statutory Trust I in which the Company owns all of the common equity.  Madison Statutory Trust I issued $5 million of mandatory redeemable capital securities carrying a floating interest rate of three month LIBOR plus 3.10%.  These debentures are the sole assets of the Trusts.  These securities must be redeemed in June 2033, but may be redeemed on or after September 26, 2008 or earlier in the event that the interest expense becomes non-deductible for federal income tax purposes or if the treatment of these securities no longer qualifies as Tier I capital for the Company.  In September 2008, the Company entered into an interest rate swap agreement that effectively converts the $5 million of adjustable-rate capital securities to a fixed interest rate of 6.90%.  Interest began accruing on the Madison Statutory Trust I swap in March 2009. (see note 4 of consolidated financial statements).

 

Liquidity and Interest Rate Sensitivity

 

The banking industry has been required to adapt to an environment in which interest rates may be volatile and in which deposit deregulation has provided customers with the opportunity to invest in liquid, interest rate-sensitive deposits.  The banking industry has adapted to this environment by using a process known as asset/liability management.

 

Adequate liquidity means the ability to obtain sufficient cash to meet all current and projected needs promptly and at a reasonable cost.  These needs include deposit withdrawal, liability runoff, and increased loan demand.  The principal sources of liquidity are deposit generation, overnight federal funds transactions with other financial institutions, investment securities portfolio maturities and cash flows, and maturing loans and loan payments.  The Bank can also package and sell residential mortgage loans into the secondary market.  Other sources of liquidity are term borrowings from the Federal Home Loan Bank, and the discount window of the Federal Reserve Bank.  In view of all factors involved, the Bank’s management believes that liquidity is being maintained at an adequate level.

 

At September 30, 2008, the Company had a total of $289.6 million, or 24.5%, of total assets in borrowed funds.  These borrowings included $125.8 million of repurchase agreements, $83.6 million of federal funds purchased, $60 million of term borrowings with the Federal Home Loan Bank, and $20.2 million in junior subordinated debt.  The FHLB borrowings have final maturities ranging from November 2008 through January 2011 at interest rates ranging from 3.45% to 4.28%.  At September 30, 2008, the Company had a maximum borrowing capacity with the Federal Home Loan Bank of approximately $204.9 million.  The Company remains slightly liability sensitive and will continue its strategy to originate adjustable rate commercial and installment loans and use investment security cash flows and non-interest bearing and core deposits and repurchase agreements to reduce the overnight borrowings to maintain a more neutral gap position.

 

Asset/liability management is intended to provide for adequate liquidity and interest rate sensitivity by matching interest rate-sensitive assets and liabilities and coordinating maturities on assets and liabilities.  With the exception of the majority of residential mortgage loans, loans generally are written having terms that provide for a readjustment of the interest rate at specified times during the term of the loan. In addition, interest rates offered for all types of deposit instruments are reviewed weekly and are established on a basis consistent with funding needs and maintaining a desirable spread between cost and return.

 

During October 2002, the Company entered into an interest rate swap agreement with a notional amount of $5 million.  This derivative financial instrument effectively converted fixed interest rate obligations of outstanding junior subordinated debt to variable interest rate obligations, decreasing the asset sensitivity of its balance sheet by more closely matching the Company’s variable rate assets with variable rate liabilities.  The Company considers the credit risk inherent in the contracts to be negligible.

 

During September 2008, the Company entered into an interest rate swap agreements with a notional amounts of $10 million and $5 million, respectively.  These derivative financial instruments effectively converted adjustable interest rate obligations of outstanding junior subordinated debt to fixed interest rate obligations, decreasing economic value risk

 

37



 

by locking in lower rates in a potentially rising rate environment.  The Company considers the credit risk inherent in the contracts to be negligible.

 

38



 

Item 3 - Quantitative and Qualitative Disclosures about Market Risk

 

There have been no material changes in the Company’s assessment of its sensitivity to market risk since its presentation in the Annual Report on Form 10-K for the year ended December 31, 2007 filed with the SEC.

 

Item 4 - Controls and Procedures

 

The Company’s management has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended, as of September 30, 2008.  Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded, as a result of the material weakness described in the following paragraph, that the Company’s disclosure controls and procedures were not effective as of such date.

 

On November 9, 2009, the Company concluded that it will amend its Annual Report on Form 10-K for the fiscal year ended December 31, 2008 and Forms 10-Q for the quarters ended September 30, 2008, March 31, 2009 and June 30, 2009, to properly account for interest rate swaps that were incorrectly designated in cash flow hedging relationships under FASB Statement No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”).  Changes in fair value of the interest rate swaps, previously recognized as unrealized gains (losses) in accumulated other comprehensive income, should have been recognized in earnings.  In addition, the Company applied an incorrect forward yield curve used in its determination of the fair value of the interest rate swaps.  The Company has adjusted the forward yield curve used in its determination of the fair value of the interest rate swaps which is reflected in these restated financial statements.  The Company has elected to report its junior subordinated debt at fair value with changes in fair value reflected in other income in the consolidated statements of operations.  The Company concluded that an incorrect credit spread was applied to the fair value of its junior subordinated debt.  The Company has adjusted the credit spread used in its determination of the fair value of its junior subordinated debt which is is reflected in these restated financial statements.

 

This accounting error and the corresponding restatements have resulted in management’s determination that a material weakness existed with respect to the internal controls over financial reporting related to accounting for the fair value of junior subordinated debt and related interest rate swaps at September 30, 2008.  The material weakness existed at September 30, 2008, December 31, 2008, March 31, 2009 and June 30, 2009 and was not identified until November 2009.  To remediate this material weakness, the Company has added a review specifically for disclosures and accounting treatment for all complex financial instruments acquired or disposed of during each reporting period.  The material weakness described relates only to the applicable accounting treatment to these complex financial instruments.

 

Except as described in the preceding paragraph to remediate the material weakness described, there have been no changes in the Company’s internal control over financial reporting during the third quarter of 2008 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

39



 

PART II - OTHER INFORMATION

 

Item 1         Legal Proceedings — None

 

Item 1A      Risk Factors

 

There are no material changes to the risk factors set forth in Part I, Item 1A, “Risk Factors,” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2007.  Please refer to that section for disclosures regarding the risks and uncertainties related to the company’s business.

 

Item 2         Unregistered Sales of Equity Securities and Use of Proceeds

 

No shares of the Company’s common stock were repurchased by the Company during the three month period ended September 30, 2008.  The maximum number of shares that may yet be purchased under the current plan is 115,000 shares.

 

Item 3         Defaults Upon Senior Securities — None

 

Item 4         Other Information - None

 

40



 

Item 6                         Exhibits

 

Exhibit No.

 

Title

 

 

 

3

.1

 

Articles of Incorporation of VIST Financial Corp. (incorporated by reference to Exhibit 3.1 to Registrant’s Current Report on Form 8-K filed on March 7, 2008).

 

 

 

 

3

.2

 

Bylaws of VIST Financial Corp. (incorporated by reference to Exhibit 3.1 to Registrant’s Current Report on Form 8-K filed on June 23, 2008).

 

 

 

 

31

.1

 

Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer

 

 

 

 

31

.2

 

Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer

 

 

 

 

32

.1

 

Rule 1350 Certification of Chief Executive Officer and Chief Financial Officer

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

VIST FINANCIAL CORP.

 

 

(Registrant)

 

 

 

Dated: March 26, 2010

By

/s/Robert D. Davis

 

 

 

 

 

Robert D. Davis

 

 

President and Chief

 

 

Executive Officer

 

 

 

Dated: March 26, 2010

By

/s/Edward C. Barrett

 

 

 

 

 

Edward C. Barrett

 

 

Executive Vice President and

 

 

Chief Financial Officer

 

41


VISTERRA, INC. (NASDAQ:VIST)
Historical Stock Chart
From Jul 2024 to Jul 2024 Click Here for more VISTERRA, INC. Charts.
VISTERRA, INC. (NASDAQ:VIST)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more VISTERRA, INC. Charts.