The Savannah Bancorp Reports Fourth Quarter Earnings of $762,000, 2009 Earnings of $929,000 and Declares Quarterly Dividend


SAVANNAH, Ga., Jan. 26, 2010 (GLOBE NEWSWIRE) -- The Savannah Bancorp, Inc. (Nasdaq:SAVB) reported net income for the fourth quarter 2009 of $762,000 compared to $778,000 for the same period in 2008, a decrease of 2.1 percent. Fourth quarter net income per diluted share was $0.13 in 2009 and 2008. Net income for 2009 was $929,000 compared with net income of $6,006,000 in 2008, a decrease of 85 percent. Net income per diluted share was $0.16 for 2009 and $1.01 in 2008, a decrease of 84 percent. The decline in 2009 earnings results primarily from a higher provision for loan losses, higher FDIC insurance premiums and a higher loss on sale of foreclosed assets when compared to 2008 partially offset by a higher gain on sale of securities. Other growth and performance ratios are included in the attached financial highlights and information.

Total assets increased 4.0 percent to $1.05 billion at December 31, 2009, up $43 million from $1.01 billion a year earlier. Loans totaled $884 million compared with $865 million one year earlier, an increase of 2.2 percent. Deposits totaled $885 million at December 31, 2009 and $832 million at December 31, 2008, an increase of 6.4 percent. Average total assets increased 6.3 percent to $1.02 billion in 2009 from $960 million in 2008.  Average portfolio loans were $841 million in 2009 compared with $822 million in 2008, an increase of 2.3 percent. Average deposits were $860 million in 2009 and $785 million in 2008, an increase of 9.6 percent. Shareholders' equity decreased to $79 million at December 31, 2009 from $81 million at December 31, 2008 due solely to a decrease in accumulated other comprehensive income. The Company's total capital to risk-weighted assets ratio was 11.49 percent, which exceeds the 10 percent required by the regulatory agencies to maintain well-capitalized status.

President and CEO John C. Helmken II said, "Though not at the profitability levels of prior years, we are especially pleased to record a fourth quarter and annual profit given the level of credit quality issues that we have aggressively addressed through charge-offs, impairments and loan loss provisioning."

The allowance for loan losses was $17,678,000, or 2.00 percent of loans at December 31, 2009 compared to $13,300,000 or 1.54 percent of total loans a year earlier. Nonperforming assets were $42,476,000 or 4.04 percent of total assets at December 31, 2009 compared to $35,703,000 or 3.54 percent at December 31, 2008. For 2009, net charge-offs were $8,687,000 compared to $5,564,000 for 2008. The provision for loan losses was $13,065,000 in 2009 compared to $6,000,000 in 2008. The higher provision for loan losses was primarily due to real estate-related charge-offs and continued weakness in the Company's local real estate markets. Fourth quarter 2009 net charge-offs were $1,762,000 compared to net charge-offs of $1,360,000 in the same period in 2008. The provision for loan losses for the fourth quarter of 2009 was $2,560,000 compared to $2,270,000 for the fourth quarter of 2008.

Helmken added, "While it is not ‘business as usual' in times like these, our growing customer base can continue to expect our high touch, relationship-focused banking that serves our banks, customers and communities well in good times as well as bad.  As I have said before, our 12.5 percent local market share translates to 87.5 percent opportunity.  With regard to our loan portfolio, management remains focused on working problem credits and closely monitoring our loans and relationships. Our portfolio is regularly reviewed internally as well as by a third party firm.

"Our profitability, well-capitalized status, liquidity and strong balance sheet are the foundations we have laid to manage our Company in the current environment as well as to take advantage of the opportunities that lie ahead.  We have also added some great people to our team in anticipation of these opportunities."

Net interest income increased $62,000, or 0.2 percent, in 2009 over 2008. In 2009, the net interest margin declined to 3.46 percent from 3.58 percent in 2008, primarily due to higher levels of noninterest-earning assets. Noninterest income increased $1,147,000 or 15 percent, including $2,119,000 in gain on sale of securities, partially offset by a lower gain on hedges and lower trust and asset management fees. Noninterest expense increased $2,236,000, or 9.0 percent, during 2009 as compared to 2008.  Noninterest expense included a $2,396,000 higher loss on the sale of foreclosed assets, $1,233,000 of higher FDIC insurance premiums partially offset by $1,438,000 in lower salaries and employee benefits.

In the fourth quarter the Company elected to withdraw its application for participation in the United States Treasury Department's TARP Capital Purchase Program.

The Board of Directors approved a regular quarterly cash dividend of 2 cents per share for the first quarter. The dividend is payable on February 22, 2010 to shareholders of record on February 5, 2010.

The Savannah Bancorp, Inc. ("SAVB" or "Company"), a bank holding company for The Savannah Bank, N.A., Bryan Bank & Trust (Richmond Hill, GA) and Minis & Co., Inc., is headquartered in Savannah, Georgia and began operations in 1990. SAVB has ten branches in Coastal Georgia and South Carolina.  Its primary businesses include loan, deposit, trust, asset management and mortgage origination services provided to local customers.

Forward-Looking Statements

This press release contains statements that constitute "forward-looking statements" within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934 as amended by the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include, among others, statements identified by words or phrases such as "potential," "opportunity," "believe," "expect," "anticipate," "current," "intention," "estimate," "assume," "outlook," "continue," "seek," "plans," "achieve," and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "may" or similar expressions.  These statements are based on the current beliefs and expectations of our management and are subject to significant risks and uncertainties.  There can be no assurance that these transactions will occur or that the expected benefits associated therewith will be achieved.  A number of important factors could cause actual results to differ materially from those contemplated by our forward-looking statements in this press release. Many of these factors are beyond our ability to control or predict.  These factors include, but are not limited to, those found in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.  We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations.  We do not assume any obligation to update any forward-looking statements as a result of new information, future developments or otherwise.

A printable PDF format of this entire Annual Earnings Release may be obtained from the Corporate Website at www.savb.com under the "SEC Filings and More" link and the "Latest Earnings Release" selection.

The Savannah Bancorp, Inc. and Subsidiaries
Fourth Quarter Financial Highlights
December 31, 2009 and 2008
($ in thousands, except per share data)
(Unaudited)
       
Balance Sheet Data at December 31 2009 2008 % Change
Total assets $1,050,188 $1,007,284 4.3
Interest-earning assets 959,219 931,448 3.0
Loans 883,886 864,974 2.2
Other real estate owned 8,329 8,100 2.8
Deposits 884,569 832,015 6.3
Interest-bearing liabilities 883,527 837,558 5.5
Shareholders' equity 79,026 80,932 (2.4)
Loan to deposit ratio 100% 104% (3.8)
Equity to assets 7.52% 8.03% (6.4)
Tier 1 capital to risk-weighted assets 10.23% 10.28% (0.5)
Total capital to risk-weighted assets 11.49% 11.54% (0.4)
Outstanding shares (000s) 5,932 5,934 0.0
Book value per share $13.32 $13.64 (2.3)
Tangible book value per share $12.90 $13.19 (2.2)
Market value per share $8.00 $8.85 (9.6)
       
Loan Quality Data      
Nonaccruing loans $32,545 $26,277 24
Loans past due 90 days – accruing 1,602 1,326 21
Net charge-offs 8,687 5,564 56
Allowance for loan losses 17,678 13,300 33
Allowance for loan losses to total loans 2.00% 1.54% 30
Nonperforming assets to total assets 4.04% 3.54% 14
       
Performance Data for the Year      
Net income $929 $6,006 (85)
Return on average assets 0.09% 0.63% (86)
Return on average equity 1.16% 7.60% (85)
Net interest margin 3.46% 3.58% (3.4)
Efficiency ratio 65.60% 61.98% 5.8
Per share data:      
Net income – basic $0.16 $1.01 (84)
Net income – diluted $0.16 $1.01 (84)
Dividends $0.185 $0.50 (63)
Average shares (000s):      
Basic 5,933 5,930 0.1
Diluted 5,936 5,947 (0.2)
       
Performance Data for the Fourth Quarter      
Net income $762 $778 (2.1)
Return on average assets 0.29% 0.31% (6.5)
Return on average equity 3.80% 3.86% (1.6)
Net interest margin 3.47% 3.24% 7.1
Efficiency ratio 66.28% 63.89% 3.7
Per share data:      
Net income – basic $0.13 $0.13 0.0
Net income – diluted $0.13 $0.13 0.0
Dividends $0.020 $0.125 (84)
Average shares (000s):      
Basic 5,933 5,933 0.0
Diluted 5,936 5,942 (0.1)

 

 

 

 

 

                 The Savannah Bancorp, Inc. and Subsidiaries  
Consolidated Balance Sheets
December 31, 2009 and 2008
($ in thousands, except share data)
     
  December 31,
  2009 2008
Assets (Unaudited) (Unaudited)
Cash and due from banks $19,253 $15,088
Federal funds sold 8,575 9,701
Interest-bearing deposits in banks 12,707 3,312
Cash and cash equivalents 40,535 28,101
Securities available for sale, at fair value (amortized  
cost of $86,596 and $79,447) 87,919 81,619
Loans held for sale -- 291
Loans, net of allowance for loan losses of $17,678 and $13,300 866,208 851,674
Premises and equipment, net 15,574 11,107
Other real estate owned 8,329 8,100
Bank-owned life insurance 6,434 6,216
Goodwill and other intangible assets, net 2,498 2,642
Other assets 22,691 17,534
        Total assets $1,050,188 $1,007,284
Liabilities    
Deposits:    
Noninterest-bearing $82,557 $82,723
Interest-bearing demand 143,559 128,965
Savings 16,893 14,370
Money market 228,124 199,194
     Time deposits 413,436 406,763
     Total deposits 884,569 832,015
Short-term borrowings 55,541 67,787
Federal Home Loan Bank advances – long-term 15,664 10,169
Subordinated debt to nonconsolidated subsidiaries 10,310 10,310
Other liabilities 5,078 6,071
        Total liabilities 971,162 926,352
Shareholders' equity    
Preferred stock, par value $1 per share:  
authorized 10,000,000 shares, none issued -- --
Common stock, par value $1 per share:authorized  
20,000,000 shares; issued 5,933,789 shares 5,934 5,934
Additional paid-in capital 38,605 38,516
Retained earnings 33,383 33,552
Treasury stock, 1,443 and 318 shares (4) (4)
Accumulated other comprehensive income, net 1,108 2,934
        Total shareholders' equity 79,026 80,932
        Total liabilities and shareholders' equity $1,050,188 $1,007,284

 

 

The Savannah Bancorp, Inc. and Subsidiaries
Consolidated Statements of Income
for the Two Years and Five Quarters Ending December 31, 2009
($ in thousands, except per share data)
                   
        (Unaudited)
  For the Years Ended 2009 2008 Q4-09/
  December 31, % Fourth Third Second First Fourth Q4-08
  2009 2008 Chg Quarter Quarter Quarter Quarter Quarter % Chg
Interest and dividend income                  
Loans, including fees $47,081 $53,259 (12) $11,793 $11,786 $11,856 $11,646 $12,268 (3.9)
Loans held for sale -- 60 (100) -- -- -- -- 8 (100)
Investment securities 3,419 3,081 11 668 932 894 905 817 (18)
Deposits with banks 45 149 (70) 9 11 12 13 18 (50)
Federal funds sold 18 133 (86) 6 8 2 2 16 (63)
       Total interest and dividend income 50,563 56,682 (11) 12,496 12,737 12,764 12,566 13,127 (4.8)
Interest expense                  
Deposits 16,454 21,842 (25) 3,652 4,057 4,264 4,481 4,969 (27)
Short-term borrowings & sub debt 1,502 2,303 (35) 446 354 338 364 543 (22)
FHLB advances 302 294 2.7 83 86 78 55 80 3.8
Total interest expense 18,258 24,439 (25) 4,181 4,497 4,680 4,900 5,592 (25)
Net interest income 32,305 32,243 0.2 8,315 8,240 8,084 7,666 7,535 10
Provision for loan losses 13,065 6,000 118 2,560 3,560 3,225 3,720 2,270 (13)
Net interest income after the                  
provision for loan losses 19,240 26,243 (27) 5,755 4,680 4,859 3,946 5,265 9.3
Noninterest income                  
Trust and asset management fees 2,351 2,832 (17) 613 580 571 587 675 (9.2)
Service charges on deposits 1,809 1,881 (3.8) 464 446 432 467 447 3.8
Mortgage related income, net 432 295 46 92 89 159 92 60 53
Other operating income 1,238 1,216 1.8 322 324 309 283 314 2.5
Gain on hedges 873 1,288 (32) 48 184 245 396 574 (92)
Gain on sale of securities 2,119 163 NM 1,141 604 190 184 29 NM
       Total noninterest income 8,822 7,675 15 2,680 2,227 1,906 2,009 2,099 28
Noninterest expense                  
Salaries and employee benefits 12,146 13,584 (11) 2,859 2,938 2,998 3,351 3,095 (7.6)
Occupancy and equipment 3,716 3,884 (4.3) 1,014 1,242 452 1,008 1,118 (9.3)
Information technology 1,810 1,633 11 469 452 451 438 421 11
Loss on sale of foreclosed assets 2,538 142 NM 1,269 220 885 164 141 NM
Other operating expense 6,768 5,499 23 1,677 1,624 1,953 1,514 1,431 17
       Total noninterest expense 26,978 24,742 9.0 7,288 6,476 6,739 6,475 6,206 17
Income (loss) before income taxes 1,084 9,176 (88) 1,147 431 26 (520) 1,158 (0.9)
Income tax expense (benefit) 155 3,170 (95) 385 85 (80) (235) 380 1.3
Net income (loss) $929 $6,006 (85) $762 $346 $106 $(285) $778 (2.1)
Net income (loss) per share:                  
Basic $0.16 $1.01 (84) $0.13 $0.06 $0.02 $(0.05) $0.13 0.0
Diluted $0.16 $1.01 (84) $0.13 $0.06 $0.02 $(0.05) $0.13 0.0
Average basic shares (000s) 5,933 5,930 0.1 5,932 5,932 5,932 5,933 5,933 0.0
Average diluted shares (000s) 5,936 5,947 (0.2) 5,937 5,936 5,936 5,937 5,942 (0.1)
Performance Ratios                  
Return on average equity 1.16% 7.60% (85) 3.80% 1.73% 0.53% (1.43)% 3.86% (1.6)
Return on average assets 0.09% 0.63% (86) 0.29% 0.13% 0.04% (0.12)% 0.31% (6.5)
Net interest margin 3.46% 3.58% (3.4) 3.47% 3.47% 3.52% 3.36% 3.24% 7.1
Efficiency ratio 65.60% 61.98% 5.8 66.28% 61.87% 67.46% 66.93% 64.42% 2.9
Average equity 79,804 78,998 1.0 79,459 79,302 79,606 80,873 80,138 (0.8)
Average assets 1,018,470 960,260 6.1 1,038,328 1,026,871 1,005,112 1,003,068 991,368 4.7
Average interest-earning assets 935,617 898,295 4.2 951,258 943,236 922,073 925,531 922,642 3.1

 

The Savannah Bancorp, Inc. and Subsidiaries
Selected Financial Condition Highlights – Five-Year Comparison
($ in thousands, except per share data)
(Unaudited)
           
  2009 2008 2007 2006 2005
Selected Average Balances          
Assets $1,018,470 $960,260 $869,026 $769,917 $685,163
Interest-earning assets 935,617 898,295 830,900 734,470 655,632
Loans held for sale -- 765 1,299 7,842 23,033
Loans, net of unearned income 841,033 821,673 754,490 658,750 565,131
Securities 81,282 62,019 58,910 50,600 41,300
Other interest-earning assets 13,302 13,838 16,201 17,278 26,168
Interest-bearing deposits 777,763 701,045 628,310 542,375 487,493
Borrowed funds 71,967 88,553 70,939 62,255 55,255
Total interest-bearing liabilities 849,730 789,598 699,249 604,630 542,748
Noninterest-bearing deposits 82,406 83,678 91,367 96,113 89,386
Total deposits 860,169 784,723 719,677 638,488 576,879
Shareholders' equity 79,804 78,998 71,516 61,766 47,428
Loan to deposit ratio – average 98% 105% 105% 103% 98%
           
Selected Financial Data at Year-End          
Assets $1,050,188 $1,007,284 $932,459 $843,514 $717,901
Interest-earning assets 959,219 931,448 878,992 803,927 685,531
Loans held for sale -- 291 180 914 10,473
Loans, net of unearned income 883,886 864,974 808,651 720,918 613,667
Deposits 884,569 832,015 764,218 706,824 600,510
Interest-bearing liabilities 883,527 837,558 759,597 669,974 558,116
Shareholders' equity 79,026 80,932 76,272 66,574 58,543
Loan to deposit ratio 100% 104% 106% 102% 102%
Shareholders' equity to total assets 7.52% 8.03% 8.18% 7.89% 8.15%
Dividend payout ratio 118.19% 49.38% 36.73% 25.92% 25.53%
Risk-based capital ratios:          
Tier 1 capital to risk-weighted assets 10.23% 10.28% 10.49% 11.09% 11.52%
Total capital to risk-weighted assets 11.49% 11.54% 11.74% 12.34% 12.77%
           
Loan Quality Data          
Nonperforming assets $42,476 $35,703 $19,535 $2,776 $1,357
Nonperforming loans 34,147 27,603 17,424 2,231 1,357
Net charge-offs 8,687 5,564 765 444 76
Allowance for loan losses 17,678 13,300 12,864 8,954 7,813
Allowance for loan losses to total loans 2.00% 1.54% 1.59% 1.24% 1.27%
Nonperforming loans to loans 3.86% 3.19% 2.15% 0.31% 0.22%
Nonperforming assets to total assets 4.04% 3.54% 2.09% 0.33% 0.19%
Net charge-offs to average loans 1.03% 0.68% 0.01% 0.07% 0.01%
           
Per Share Data at Year-End (a)          
Book value $13.32 $13.64 $12.88 $11.52 $10.20
Tangible book value 12.90 13.19 12.40 11.52 10.20
Common stock closing price (Nasdaq) 8.00 8.85 17.14 27.25 28.38
Common shares outstanding (000s) 5,932 5,933 5,924 5,781 5,739
           
(a) Share and per share amounts have been restated to reflect the effect of a 5-for-4 stock split in December 2006.

 

                            The Savannah Bancorp, Inc. and Subsidiaries
                  Selected Operating Highlights – Five-Year Comparison
                                  ($ in thousands, except per share data)
                                                       (Unaudited)

  2009 2008 2007 2006 2005
Summary of operations          
Interest income - taxable equivalent $ 50,595 $ 56,714 $ 63,414 $ 55,347 $ 42,544
Interest expense 18,258 24,439 30,282 22,737 14,679
Net interest income - taxable equivalent 32,337 32,275 33,132 32,610 27,865
Taxable equivalent adjustment (32) (32) (156) (158) (186)
Net interest income 32,305 32,243 32,976 32,452 27,679
Provision for loan losses 13,065 6,000 4,675 1,585 1,500
Net interest income after
provision for loan losses
19,240 26,243 28,301 30,867 26,179
Noninterest income          
Trust and asset management fees 2,351 2,832 1,513 658 501
Service charges on deposit accounts 1,809 1,881 1,383 1,526 1,622
Mortgage related income, net 432 295 615 886 1,292
Other operating income 1,238 1,216 1,242 1,233 979
Gain on hedges 873 1,288 -- -- --
     Gain on sale of securities 2,119 163 -- -- --
Total noninterest income 8,822 7,675 4,753 4,303 4,394
Noninterest expense          
Salaries and employee benefits 12,146 13,536 11,846 10,852 9,530
Occupancy and equipment 3,716 3,884 3,294 2,920 2,199
FDIC deposit insurance 1,886 653 251 78 72
Information technology 1,810 1,633 1,616 1,525 1,244
Loss on sale of foreclosed assets 2,538 142 44 -- 7
     Other operating expense 4,882 4,894 4,132 4,578 3,601
Total noninterest expense 26,978 24,742 21,183 19,953 16,653
Income before income taxes 1,084 9,176 11,871 15,217 13,920
Income tax expense 155 3,170 4,235 5,215 4,880
Net income $929 $ 6,006 $ 7,636 $ 10,002 $ 9,040
Net income per share: (a)          
Basic $0.16 $1.01 $1.31 $1.73 $1.68
Diluted $0.16 $1.01 $1.29 $1.70 $1.63
Cash dividends paid per share $0.185 $0.50 $0.48 $0.45 $0.43
Average basic shares outstanding (000s) 5,933 5,930 5,850 5,765 5,396
Average diluted shares outstanding (000s) 5,936 5,947 5,922 5,876 5,531
           
Performance ratios          
Net interest margin 3.46% 3.58% 3.99% 4.44% 4.25%
Return on average assets 0.09% 0.63% 0.88% 1.30% 1.32%
Return on average equity 1.16% 7.60% 10.68% 16.19% 19.06%
Efficiency ratio 65.60% 61.98% 56.15% 54.29% 51.92%

 

(a)Share and per share amounts have been restated to reflect the effect of a 5-for-4 stock split in December 2006.

 

The Savannah Bancorp, Inc. and Subsidiaries
Selected Quarterly Data – 2009 and 2008
($ in thousands, except per share data)
(Unaudited)
                 
Condensed Quarterly Income Statements
                 
The following is a summary of unaudited quarterly results for 2009 and 2008:        
                 
  2009 2008
  Fourth Third Second First Fourth Third Second First
Net interest income $8,315 $8,240 $8,084 $7,666 $7,535 $8,251 $8,386 $8,071
Provision for loan losses 2,560 3,560 3,225 3,720 2,270 1,505 1,155 1,070
Net interest income after provision for loan losses 5,755 4,680 4,859 3,946 5,265 6,746 7,231 7,001
Noninterest income 2,680 2,227 1,906 2,009 2,099 2,038 1,774 1,764
Noninterest expense 7,288 6,476 6,739 6,475 6,206 6,251 6,134 6,151
Income (loss) before income taxes 1,147 431 26 (520) 1,158 2,533 2,871 2,614
Income tax expense (benefit) 385 85 (80) (235) 380 895 985 910
Net income (loss) $762 $346 $106 $(285) $778 $1,638 $1,886 $1,704
                 
Per share:                
Net income (loss) – basic $0.13 $0.06 $0.02 $(0.05) $0.13 $0.28 $0.32 $0.29
Net income (loss) – diluted $0.13 $0.06 $0.02 $(0.05) $0.13 $0.28 $0.32 $0.29
Dividends $.020 $.020 $.020 $.125 $.125 $.125 $.125 $.125
Average shares (000s)                
Basic 5,932 5,932 5,932 5,933 5,933 5,930 5,931 5,928
Diluted 5,937 5,936 5,936 5,937 5,942 5,943 5,952 5,951

 

Quarterly Market Values of Common Shares

The Company's common stock was sold in an initial public offering on April 10, 1990. It is traded on the NASDAQ Global Market under the symbol SAVB. The quarterly high, low and closing stock trading prices for 2009 and 2008 are listed below. There were approximately 640 holders of record of Company Common Stock and, according to information available to the Company, approximately 1,150 additional shareholders in street name through brokerage accounts at December 31, 2009.

  2009 2008
Closing Market Prices Fourth Third Second First Fourth Third Second First
                 
High $9.25 $8.50 $10.93 $10.00 $13.35 $15.00 $18.73 $18.49
Low 7.00 6.65 6.65 6.00 8.57 11.89 12.75 15.76
Close 8.00 8.10 6.65 7.01 8.85 13.25 13.00 17.50

 

The Savannah Bancorp, Inc. and Subsidiaries
Allowance for Loan Losses and Nonperforming Loans
(Unaudited)
  2009 2008
  Fourth Third Second First Fourth
($ in thousands) Quarter Quarter Quarter Quarter Quarter
           
Allowance for loan losses          
Balance at beginning of period $ 16,880 $ 15,597 $ 15,309 $ 13,300 $ 12,390
Provision for loan losses 2,560 3,560 3,225 3,720 2,270
Net charge-offs (1,762) (2,277) (2,937) (1,711) (1,360)
Balance at end of period $ 17,678 $ 16,880 $ 15,597 $ 15,309 $ 13,300
           
As a % of loans 2.00% 1.95% 1.81% 1.77% 1.54%
As a % of nonperforming loans 51.77% 64.92% 56.99% 63.27% 48.18%
As a % of nonperforming assets 41.62% 46.56% 46.22% 47.05% 37.25%
           
Net charge-offs as a % of average loans (a) 0.83% 1.07% 1.41% 0.82% 0.65%
           
Risk element assets          
Nonaccruing loans $ 32,545 $ 25,694 $ 24,994 $ 23,927 $ 26,277
Loans past due 90 days – accruing 1,602 307 2,374 268 1,326
Total nonperforming loans 34,147 26,001 27,368 24,195 27,603
Other real estate owned 8,329 10,252 6,377 8,342 8,100
     Total nonperforming assets $ 42,476 $ 36,253 $ 33,745 $ 32,537 $ 35,703
           
Loans past due 30-89 days $ 5,182 $ 8,122 $ 6,670 $ 16,906 $ 8,269
           
Nonperforming loans as a % of loans 3.86% 3.00% 3.17% 2.80% 3.19%
Nonperforming assets as a % of loans          
and other real estate owned 4.76% 4.13% 3.88% 3.73% 4.09%
Nonperforming assets as a % of assets 4.04% 3.48% 3.31% 3.25% 3.54%
           
(a) Annualized

The Savannah Bancorp, Inc. and Subsidiaries
Regulatory Capital Ratios

The banking regulatory agencies of The Savannah Bancorp, Inc. and Subsidiary Banks have adopted capital requirements that specify the minimum level for which no prompt corrective action is required. In addition, the Federal Deposit Insurance Corporation ("FDIC") has adopted FDIC insurance assessment rates based on certain "well-capitalized" risk-based and equity capital ratios. Failure to meet minimum capital requirements can result in the initiation of certain actions by the regulators that, if undertaken, could have a material effect on the Company's and the Subsidiary Banks' financial statements.  The following table shows the capital ratios for the Company and the Subsidiary Banks at December 31, 2009 and 2008:

($ in thousands) Company Savannah Bryan
  2009 2008 2009 2008 2009 2008
Qualifying Capital            
Tier 1 capital $85,443 $85,356 $60,461 $54,665 $21,672 $20,553
Total capital 95,970 95,767 68,076 61,434 24,261 23,176
             
Leverage Ratios            
Tier 1 capital to average assets 8.23% 8.61% 7.93% 8.39% 8.57% 8.62%
             
Risk-based Ratios            
Tier 1 capital to risk-weighted assets 10.23% 10.28% 9.95% 10.13% 10.48% 9.80%
Total capital to risk-weighted assets 11.49% 11.54% 11.20% 11.38% 11.74% 11.05%


Following are the regulatory capital ratios minimum ratio and the minimum ratios to be classified as a well-capitalized holding company or bank:

  Well-  
Regulatory Capital Guidelines: Capitalized Minimum
Tier 1 capital to average assets 5.00% 4.00%
Tier 1 capital to risk-weighted assets 6.00% 4.00%
Total capital to risk-weighted assets 10.00% 8.00%

 

Loan Concentration Schedule

    % of   % of % Dollar
($ in thousands) 12/31/09 Total 12/31/08  Total Change
Non-residential real estate          
Owner-occupied $ 137,439 16 $ 137,742 16 (0.2)
Non owner-occupied 159,091 18 124,502 14 28
Construction 5,352 1 26,965 3 (80)
   Commercial land and lot development 47,080 5 42,590 5 11
Total non-residential real estate 348,962 40 331,799 38 5.2
Residential real estate          
Owner-occupied – 1-4 family 95,741 11 89,774 10 6.6
Non owner-occupied – 1-4 family 158,172 18 147,396 17 7.3
Construction 27,061 3 43,431 5 (38)
Residential land and lot development 92,346 10 98,715 12 (6.5)
   Home equity lines 57,527 6 55,092 6 4.4
Total residential real estate 430,847 48 434,408 50 (0.8)
Total real estate loans 779,809 88 766,207 88 1.8
Commercial 89,379 10 81,348 10 9.9
Consumer 14,971 2 17,628 2 (15)
Unearned fees, net (273) -- (209) -- 31
Total loans, net of unearned fees $ 883,886 100 $ 864,974 100 2.2

 

The Savannah Bancorp, Inc. and Subsidiaries
Average Balance Sheet and Rate/Volume Analysis - 2009 and 2008 

          Taxable-Equivalent   (a) Variance
Average Balance Average Rate   Interest (b) Vari- Attributable to
2009 2008 2009 2008   2009 2008 ance Rate Volume
($ in thousands) (%)   ($ in thousands)   ($ in thousands)
        Assets          
$5,963 $ 7,033 0.75 2.11 Interest-bearing deposits $45 $149 $ (104) $ (96) $ (8)
77,844 60,136 4.20 4.98 Investments - taxable 3,273 3,002 271 (469) 740
3,438 1,883 4.94 5.46 Investments - non-taxable 170 103 67 (10) 77
7,339 6,805 0.25 1.95 Federal funds sold 18 133 (115) (116) 1
-- 765 -- 7.82 Loans held for sale -- 60 (60) -- (60)
841,033 821,673 5.60 6.47 Loans (c) 47,089 53,267 (6,178) (7,149) 971
935,617 898,295 5.41 6.30 Total interest-earning assets 50,595 56,714 (6,119) (7,995) 1,876
82,853 61,965     Noninterest-earning assets          
$1,018,470 $960,260     Total assets          
                   
        Liabilities and equity          
        Deposits          
$123,715 $120,661 0.46 1.15 NOW accounts 572 1,396 (824) (833) 9
16,071 15,488 0.65 0.88 Savings accounts 104 137 (33) (36) 3
131,402 128,826 1.74 2.38 Money market accounts 2,281 3,079 (798) (824) 26
86,044 68,464 1.48 2.66 MMA - institutional 1,272 1,827 (555) (808) 253
157,923 147,576 3.32 4.52 CDs, $100M or more 5,239 6,685 (1,446) (1,771) 325
117,120 85,790 2.01 3.49 CDs, broker 2,356 2,998 (642) (1,270) 628
145,488 134,240 3.18 4.25 Other time deposits 4,630 5,720 (1,090) (1,436) 346
777,763 701,045 2.12 3.11 Total interest-bearing deposits 16,454 21,842 (5,388) (6,940) 1,552
47,675 67,979 2.39 2.44 Short-term borrowings 1,140 1,661 (521) (34) (487)
13,982 10,264 2.16 2.86 FHLB advances – long-term 302 294 8 (72) 80
10,310 10,310 3.51 6.21 Subordinated debt 362 642 (280) (278) (2)
        Total interest-bearing          
849,730 789,598 2.15 3.09 liabilities 18,258 24,439 (6,181) (7,422) 1,241
82,406 83,678     Noninterest-bearing deposits          
6,530 7,986     Other liabilities          
79,804 78,998     Shareholders' equity          
$1,018,470 $960,260     Liabilities and equity          
    3.26 3.21 Interest rate spread          
    3.46 3.58 Net interest margin          
        Net interest income $32,337 $32,275 $ 62 $(573) $ 635
$85,887 $108,697     Net earning assets          
$860,169 $784,723     Average deposits          
    1.91 2.78 Average cost of deposits          
98% 105%     Average loan to deposit ratio          

 

(a) This table shows the changes in interest income and interest expense for the comparative periods based on either changes in average volume or changes in average rates for interest-earning assets and interest-bearing liabilities.Changes which are not solely due to rate changes or solely due to volume changes are attributed to volume.
(b) The taxable equivalent adjustment results from tax exempt income less non-deductible TEFRA interest expense and was $32 in 2009 and 2008.
(c) Average nonaccruing loans have been excluded from total average loans and categorized in noninterest-earning assets.

The Savannah Bancorp, Inc. and Subsidiaries
Average Balance Sheet and Rate/Volume Analysis – Fourth Quarter, 2009 and 2008

          Taxable-Equivalent   (a) Variance
Average Balance Average Rate   Interest (b)   Attributable to
QTD QTD QTD QTD   QTD QTD Vari-    
2009 2008 2009 2008   2009 2008 ance Rate Volume
($ in thousands) (%)   ($ in thousands)   ($ in thousands)
        Assets          
$6,732 $9,998 0.53 0.71 Interest-bearing deposits $9 $18 $(9) $(5) $ (4)
81,189 67,557 3.04 4.70 Investments - taxable 622 800 (178) (283) 105
6,677 1,792 4.28 5.09 Investments - non-taxable 72 23 49 (4) 53
10,535 7,366 0.23 0.86 Federal funds sold 6 16 (10) (12) 2
-- 159 -- 19.96 Loans held for sale -- 8 (8) -- (8)
846,125 835,770 5.53 5.82 Loans (c) 11,795 12,270 (475) (611) 136
951,258 922,642 5.22 5.65 Total interest-earning assets 12,504 13,135 (631) (1,000) 369
87,070 68,726     Noninterest-earning assets          
$1,038,328 $991,368     Total assets          
                   
        Liabilities and equity          
        Deposits          
$127,193 $127,757 0.40 0.79 NOW accounts 129 254 (125) (126) 1
16,563 14,636 0.50 0.89 Savings accounts 21 33 (12) (14) 2
152,898 106,073 1.67 2.06 Money market accounts 645 550 95 (104) 199
74,627 81,776 1.13 2.26 MMA - institutional 212 466 (254) (233) (21)
163,595 143,900 2.89 4.05 CDs, $100M or more 1,193 1,468 (275) (421) 146
115,520 107,637 1.38 3.11 CDs, broker 402 843 (441) (469) 28
151,359 142,450 2.75 3.77 Other time deposits 1,050 1,355 (305) (366) 61
801,755 724,229 1.81 2.72 Total interest-bearing deposits 3,652 4,969 (1,317) (1,661) 344
40,162 73,959 3.66 2.00 Short-term borrowings 370 372 (2) 309 (311)
15,664 11,609 2.10 2.73 FHLB advances – long-term 83 80 3 (18) 21
10,310 10,310 2.92 6.58 Subordinated debt 76 171 (95) (95) --
        Total interest-bearing          
867,891 820,107 1.91 2.71 liabilities 4,181 5,592 (1,411) (1,654) 243
84,320 83,506     Noninterest-bearing deposits          
6,658 7,617     Other liabilities          
79,459 80,138     Shareholders' equity          
$1,038,328 $991,368     Liabilities and equity          
    3.31 2.94 Interest rate spread          
    3.47 3.24 Net interest margin          
        Net interest income $8,323 $7,543 $ (780) $654 $ 126
$ 83,367 $102,535     Net earning assets          
$886,075 $807,735     Average deposits          
    1.64 2.44 Average cost of deposits          
95% 103%     Average loan to deposit ratio          

(a) This table shows the changes in interest income and interest expense for the comparative periods based on either changes in average volume or changes in average rates for interest-earning assets and interest-bearing liabilities. Changes which are not solely due to rate changes or solely due to volume changes are attributed to volume. 
(b) The taxable equivalent adjustment results from tax exempt income less non-deductible TEFRA interest expense and was $8 in the fourth quarter 2009 and 2008, respectively.
(c) Average nonaccruing loans have been excluded from total average loans and categorized in noninterest-earning assets.

Consolidated Statements of Shareholders' Equity
For the Three Years Ended December 31, 2009
($ in thousands, except share data)
       
  December 31,
  2009 2008 2007
Common shares issued      
Shares, beginning of year 5,933,789 5,923,797 5,781,381
Common stock issued -- 6,211 78,000
    Exercise of options -- 3,781 64,416
      Shares, end of year 5,933,789 5,933,789 5,923,797
Treasury shares owned      
Shares, beginning of year 318 318 318
   Unvested restricted stock 1,125 -- --
      Shares, end of year 1,443 318 318
Common stock      
Balance, beginning of year $5,934 $5,924 $5,781
Common stock issued -- 6 78
   Exercise of options -- 4 65
      Balance, end of year 5,934 5,934 5,924
Additional paid-in capital      
Balance, beginning of year 38,516 38,279 35,747
Common stock issued, net of issuance costs -- 68 1,702
Stock-based compensation, net 89 137 147
   Exercise of options -- 32 683
      Balance, end of year 38,605 38,516 38,279
Retained earnings      
Balance, beginning of year 33,552 30,512 25,681
Net income 929 6,006 7,636
   Dividends paid (1,098) (2,966) (2,805)
      Balance, end of year 33,383 33,552 30,512
Treasury stock      
   Balance, beginning and end of year (4) (4) (4)
Accumulated other comprehensive income (loss), net      
Balance, beginning of year 2,934 1,561 (631)
Change in unrealized gains/losses on securities      
available for sale, net of tax (531) 842 662
Change in fair value and gains on termination of derivative      
    instruments, net of tax (1,295) 531 1,530
    Balance, end of year 1,108 2,934 1,561
Total shareholders' equity $79,026 $80,932 $76,272

 


            

Contact Data