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 issuers 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
Companys 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 Companys 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
Managements 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 Managements
assessment regarding disclosure controls and procedures results from managements
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 Companys
internal control over financial reporting during the third quarter of 2008 that
have materially affected, or are reasonably likely to materially affect, the
Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 managements 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys
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 Companys 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 Banks 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
Companys 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 stocks 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 participants termination
of employment or one year from the date of the participants
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 Companys
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 participants employment, or twelve months from the date
of the participants 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 Companys 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 Companys outstanding shares of common stock
during the preceding year or such lesser number as determined by the Companys
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 Companys 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 enterprises
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
Companys 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 Companys 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 Companys 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
Companys 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 Statementsan 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 Activitiesan 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 entitys 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 SECs 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 enterprises 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 issuers 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 Entitys 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 instruments 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, Issuers
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 entitys 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
managements 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 managements
historical knowledge, changes in market conditions from the time of valuation,
and/or managements expertise and knowledge of the client and clients
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 bonds 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 Companys
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 Companys 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 entitys 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 Companys 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 Companys 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 (GSEs), 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 -
Managements
Discussion and Analysis of Financial Condition and Results of Operations
Critical Accounting
Policies
Note
1 to the Companys 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, Managements
Discussion and Analysis of Financial Condition and Results of Operations,
gives effect to the restatement of the Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 managements 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 managements
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 (GSEs), 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 Companys 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 Companys 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
Companys 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 Companys 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 Companys 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 Companys 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 Companys
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 Companys
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 Companys 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
managements 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 managements 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 Companys 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 Companys 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 Companys overall cost of funds, as well as, managements
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
Banks 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 Companys 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 Companys 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 Companys
capital, resources, or liquidity if they were implemented, nor is the Company
under any agreements with any regulatory authorities.
The
adequacy of the Companys capital is reviewed on an ongoing basis with regard
to size, composition and quality of the Companys 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 Companys
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 Companys
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 Companys 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 Companys outstanding capital securities are anticipated at this time,
except for the Companys 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 Companys 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 Banks 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 Companys 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 Companys 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
Companys management has evaluated the effectiveness of the design and
operation of the Companys 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 Companys Chief Executive Officer and Chief Financial
Officer concluded, as a result of the material weakness described in the
following paragraph, that the Companys 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 managements
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 Companys internal control over
financial reporting during the third quarter of 2008 that have materially
affected, or are reasonably likely to materially affect, the Companys 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 Companys 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 companys business.
Item 2
Unregistered
Sales of Equity Securities and Use of Proceeds
No
shares of the Companys 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 Registrants 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
Registrants 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
VISTERRA, INC. (NASDAQ:VIST)
Historical Stock Chart
From Jul 2023 to Jul 2024