-- Net income of $2.0 million or $0.04 per basic and diluted share -- Stockholders' equity remains stable at 17.97% of total assets while tangible equity increases to 6.93% of tangible assets -- Major initiative undertaken to better align business expenses and revenue
DENVER, July 17, 2008 (PRIME NEWSWIRE) -- Guaranty Bancorp (Nasdaq:GBNK) today reported second quarter 2008 net income of $2.0 million, or 4 cents earnings per basic and diluted share, compared to a second quarter 2007 net loss of $6.8 million, or 13 cents loss per basic and diluted share. Excluding after-tax intangible asset amortization of $1.2 million, second quarter 2008 cash net income was $3.2 million, or 6 cents cash earnings per basic and diluted share, compared to second quarter 2007 cash net loss of $5.4 million, or 10 cents cash loss per basic and diluted share.
Second quarter 2008 net income increased by $8.8 million over the second quarter 2007 primarily due to the after-tax impact of a $11.9 million decrease in the provision for loan losses and a $7.9 million decrease in noninterest expense, partially offset by a $5.6 million decline in net interest income.
Dan Quinn, Guaranty Bancorp President and CEO, stated, "The second quarter showed further evidence of our efforts to strategically reposition the Company despite the challenges presented by the current economic environment. The loan portfolio was one important area of progress, where loans increased $29.9 million during the quarter despite the continuing reduction in our exposure to residential real estate."
"Another area of focus has been the reduction of operating expenses," Quinn continued. "Although operating expenses have reduced over the past two years, they remain higher than they should be in light of the current operating environment. As a consequence, we initiated a major effort in the second quarter to better align our expenses with the current size of our business. This effort will extend over the next several quarters and is expected to reduce operating expenses by approximately $6 million once fully implemented. As part of this effort, we decided to close two of our bank branches, each to take effect in the second half of 2008. In connection with these branch closures, we took a $1.3 million pre-tax charge in the second quarter. Without this charge, our second quarter net income would have been $2.8 million, or 6 cents per diluted share."
Key Financial Measures
Quarter Ended Six Months Ended --------------------------- ----------------- June 30, March 31, June 30, June 30, June 30, 2008 2008 2007 2008 2007 --------------------------- ----------------- Earnings (loss) per share-basic & diluted $ 0.04 $ 0.06 $ (0.13) $ 0.10 $ (0.03) Cash earnings (loss) per share-basic & diluted $ 0.06 $ 0.09 $ (0.10) $ 0.15 $ 0.02 Return on average assets 0.35% 0.55% (1.03%) 0.45% (0.10%) Return on tangible average assets (cash) 0.62% 0.85% 0.98% 0.73% 0.12% Net interest margin 4.20% 4.42% 5.00% 4.31% 5.08%
The Company's net income for the first six months of 2008 improved by $6.7 million over the same period in 2007. For the year-to-date period ending June 30, 2008, net income was $5.3 million, or $0.10 earnings per basic and diluted share compared to a net loss of $1.4 million or $0.03 loss per basic and diluted share for the same period in 2007. The primary cause for the increase in net income over 2007 is an $11.8 million reduction in the provision for loan losses and a $9.9 million reduction in noninterest expense as discussed below, partially offset by a decrease in net interest income.
Cash net income for the first six months of 2008 was $7.6 million, or $0.15 per basic and diluted share excluding after-tax intangible asset amortization of $2.3 million. Cash net income for the first six months of 2007 was $1.3 million, or $0.02 per basic and diluted share excluding after-tax intangible amortization of $2.7 million.
Net Interest Income and Margin
Quarter Ended Six Months Ended --------------------------- ----------------- June 30, March 31, June 30, June 30, June 30, 2008 2008 2007 2008 2007 --------------------------- ----------------- (Dollars in thousands) Net interest income $20,391 $21,650 $25,987 $42,041 $52,830 Interest rate spread 3.50% 3.58% 3.98% 3.54% 4.07% Net interest margin 4.20% 4.42% 5.00% 4.31% 5.08% Net interest margin, fully tax equivalent 4.28% 4.53% 5.15% 4.41% 5.24%
Second quarter 2008 net interest income of $20.4 million decreased by $1.3 million from the first quarter 2008, and $5.6 million from the second quarter 2007. The Company's net interest margin of 4.20% for the second quarter 2008 reflected a decline of 22 basis points from the first quarter 2008 and a decline of 80 basis points from the second quarter 2007. The decline in net interest margin from the second quarter 2007 to second quarter 2008 is mostly attributable to the 325 basis point rate cuts in aggregate by the Federal Open Market Committee of the Federal Reserve Board during the past twelve months.
Interest income decreased by $11.5 million to $30.2 million in the second quarter 2008 from the second quarter 2007. This decrease consisted of a $9.2 million unfavorable rate variance due to lower rates, with the remainder of the decrease due to an overall decline in earnings assets. Approximately 66% of the Company's outstanding loan balances are variable rate loans and are generally tied to indexes such as prime, LIBOR or federal funds. The prime rate has decreased by 325 basis points from June 2007 to June 2008. As a result of the decline in rates, the average yield on loans for the Company decreased by 201 basis points from 8.33% for the quarter ended June 30, 2007 to 6.32% for the same period in 2008.
Interest expense decreased by $5.9 million, or 37.5%, to $9.8 million for the second quarter 2008 as compared to the second quarter 2007. The decrease in interest expense from the second quarter 2007 was primarily the result of a $3.9 million favorable rate variance with the remaining $1.9 million a result of a reduction in interest-bearing liabilities. The overall cost of funds declined by 132 basis points to 2.72% from the second quarter 2007 to the second quarter 2008. Average total interest-bearing deposits declined by $247.7 million from the second quarter 2007 to the second quarter 2008, with $151.6 million of the decrease in balances attributable to time deposits. This decline in time deposits is mostly due to the continuation of our strategic decision to reduce the balances of non-core time-deposits to mitigate the impact of margin compression.
For the six months ended June 30, 2008, the Company's net interest income declined by $10.8 million from the same period in 2007. This decline is due mostly to an $8.6 million unfavorable rate variance due to a 77 basis point decrease in net interest margin. The remainder of the decrease in net interest income is primarily due to lower earning assets.
Noninterest Income
The following table presents noninterest income as of the dates indicated.
Quarter Ended Six Months Ended --------------------------- ----------------- June 30, March 31, June 30, June 30, June 30, 2008 2008 2007 2008 2007 --------------------------- ----------------- (In thousands) Noninterest income: Customer service and other fees $ 2,528 $ 2,276 $ 2,409 $ 4,804 $ 4,852 Gain on sale of securities -- 138 -- 138 -- Other 604 101 168 705 292 --------------------------- ----------------- Total noninterest income $ 3,132 $ 2,515 $ 2,577 $ 5,647 $ 5,144 =========================== =================
Noninterest income for second quarter 2008 increased by $0.6 million from the first quarter 2008 and by $0.6 million from the second quarter 2007. The increase from the first quarter 2008 is mostly due to higher fee income, partially offset by the decrease in gain on sale of securities. The $0.6 million increase in the second quarter 2008 as compared to the same period in 2007 is primarily attributable to a $0.3 million increase in analysis fees due to a decrease in earnings credits on compensating balances.
For the six months ended June 30, 2008, noninterest income increased by $0.5 million, or 9.8%, from the same period in 2007. The increase is mostly attributable to higher fee income, gain on sale of securities and a reduction in losses from disposals of other real estate owned.
Noninterest Expense
The following table presents noninterest expense as of the dates indicated.
Quarter Ended Six Months Ended --------------------------- ----------------- June 30, March 31, June 30, June 30, June 30, 2008 2008 2007 2008 2007 --------------------------- ----------------- (In thousands) Noninterest expense: Salaries and employee benefits $ 9,184 $ 9,720 $10,724 $18,904 $21,698 Occupancy expense 2,131 2,001 2,056 4,132 4,177 Furniture and equipment 1,383 1,314 1,231 2,697 2,471 Amortization of intangible assets 1,877 1,877 2,195 3,754 4,390 Other general and administrative 5,122 3,798 11,416 8,920 15,568 --------------------------- ----------------- Total noninterest expense $19,697 $18,710 $27,622 $38,407 $48,304 =========================== ================= Efficiency ratio (excluding amortization of intangibles) 75.76% 69.66% 89.02% 72.67% 75.75%
Noninterest expense for the second quarter 2008 increased by $1.0 million from the first quarter of 2008, and decreased by $7.9 million from the second quarter 2007. The increase in noninterest expense from the first quarter of 2008 is mostly attributable to $1.3 million of expenses related to the decision in the second quarter 2008 to close two branches and a $0.2 million increase in legal and other fees, partially offset by a $0.5 million reduction in salaries and employee benefits expense. The $7.9 million decrease in noninterest expense from the second quarter 2007 is mostly attributable to additional charges of a $6.5 million settlement of a lawsuit and $1.0 million related to the merger of the subsidiary banks recorded in the second quarter 2007. Further, salaries and employee benefits expense decreased by $1.5 million due mostly to lower base salaries as a result of a continued focus on reducing staff levels, as well as lower bonus and incentive expense. These decreases were partially offset by $1.3 million in expenses related to the decision in the second quarter 2008 to close two branches.
Noninterest expense for the six months ended June 30, 2008 decreased by $9.9 million, or 20.5%, over the same period in 2007. This decline in noninterest expense is mostly attributable to the $6.5 million charge for a settlement of a lawsuit recorded in the second quarter 2007, as well as a $1.0 million charge taken for the merger of the Company's subsidiary banks in 2007. Additionally, there was a $2.8 million decrease in salaries and employee benefits expense due primarily to a decline in staffing levels and lower lender incentive expense, a $0.8 million decrease in professional fees relating mostly to external and internal audit fees, $0.6 million decline in amortization costs on intangible assets and $0.2 million of other expense decreases. These expense reductions were partially offset by a $1.3 million charge related to the decision to close two branches recorded in the second quarter 2008 as well as $0.7 million in charges related to other real estate owned in 2008, mostly attributable to the write-down of a single property.
Balance Sheet
June 30, March 31, % June 30, % 2008 2008 Change 2007 Change ----------------------------------------------------------------------- (Dollars in thousands, except per share amounts) Total loans, net of unearned discount $1,789,155 $1,759,297 1.7% $1,893,440 (5.5)% Allowance for loan losses (26,506) (26,048) 1.8% (35,594) (25.5)% Total assets 2,358,559 2,345,079 0.6% 2,640,732 (10.7)% Average assets, quarter-to-date 2,350,421 2,376,539 (1.1)% 2,654,637 (11.5)% Total deposits 1,707,031 1,710,082 (0.2)% 1,938,412 (11.9)% Book value per share $ 8.04 $ 7.99 0.6% $ 10.36 (22.4)% Tangible book value per share $ 2.73 $ 2.65 3.1% $ 2.51 8.8% Equity ratio - GAAP 17.97% 17.97% 0% 21.50% (16.4)% Tangible equity ratio 6.93% 6.77% 2.4% 6.22% 11.4%
At June 30, 2008, the Company had total assets of $2.4 billion as compared to $2.3 billion at March 31, 2008, and $2.6 billion at June 30, 2007. The $282.2 million decline in assets from June 30, 2007 is mostly due to a $142.2 million goodwill impairment charge recorded in the fourth quarter 2007, as well as a $104.3 million decrease in loans, net of unearned discount. Approximately $48 million of this $104.3 million decrease in loans is attributable to the sale of certain impaired and classified loans in October 2007. A significant portion of the remaining decrease in loans is due to the Company's strategy of reducing its concentration of residential construction and land development loans.
The following table sets forth the amounts of our loans outstanding at the dates indicated:
June 30, March 31, Dec. 31, June 30, 2008 2008 2007 2007 ----------------------------------------------- (In thousands) Loans on real estate: Residential and commercial mortgage $ 717,533 $ 723,246 $ 713,478 $ 742,802 Construction 232,522 238,926 235,236 321,982 Equity lines of credit 46,778 47,659 48,624 53,676 Commercial loans 705,309 657,423 679,717 652,911 Agricultural loans 29,442 35,003 39,506 47,891 Lease financing 472 472 4,732 6,435 Installment loans to individuals 39,611 38,151 40,835 45,214 Overdrafts 915 2,520 1,329 4,350 SBA and other 20,241 19,213 21,592 22,044 ----------------------------------------------- 1,792,823 1,762,613 1,785,049 1,897,305 Unearned discount (3,668) (3,316) (3,402) (3,865) ----------------------------------------------- Loans, net of unearned discount $1,789,155 $1,759,297 $1,781,647 $1,893,440 ===============================================
Of the $997 million of real estate loans at June 30, 2008, approximately $65 million were secured by for-sale residential real estate. Further, approximately $119 million of these real estate loans consisted of residential land and land development loans.
The following table sets forth the amounts of our deposits outstanding at the dates indicated:
---------------------------------------------- June 30, March 31, Dec. 31, June 30, 2008 2008 2007 2007 ---------------------------------------------- (In thousands) Noninterest bearing deposits $ 515,646 $ 473,247 $ 515,299 $ 472,777 Interest bearing demand 149,019 156,416 160,100 156,440 Money market 524,592 582,013 572,056 641,849 Savings 71,474 71,617 71,944 77,508 Time 446,300 426,789 480,108 589,838 ---------------------------------------------- Total deposits $1,707,031 $1,710,082 $1,799,507 $1,938,412 ==============================================
Total deposits at June 30, 2008 remained relatively flat as compared to March 31, 2008, but declined by $92.5 million from December 31, 2007 and by $231.4 million from June 30, 2007. The primary cause for the actual ending deposit balance at June 30, 2008 being approximately $58.7 million greater than average deposits for the second quarter 2008 is the receipt of a short-term deposit from a single depositor of approximately $62 million on the last day of the quarter. The decreases from both December 31, 2007 and June 30, 2007 are mostly due to decreases in money market and time deposits. The decrease in time deposits is due to a strategic decision to mitigate the impact of margin compression, whereas the decline in money market deposits is due to increased competition for deposits in the falling rate environment. Average noninterest bearing deposits were $452.3 million, or 27.4% of total deposits, for the quarter ended June 30, 2008 as compared to $478.5 million, or 24.9% of total deposits, for the quarter ended June 30, 2007.
Overall borrowings were $147.1 million at June 30, 2008 as compared to $63.7 million at December 31, 2007 and $26.0 million at June 30, 2007. The increase is mostly attributable to a decision to further utilize FHLB term advances as an alternative funding source to higher-cost time deposits.
Regulatory Capital Measures are Above the Well-Capitalized Minimums
The Company remains more than well-capitalized for regulatory capital purposes at June 30, 2008. In addition to exceeding the requirements to be a well capitalized institution, the regulatory capital ratios improved from December 31, 2007 as follows:
Minimum Requirement Ratio at Ratio at Minimum for "Well June 30, December 31, Capital Capitalized" 2008 2007 Requirement Institution ------------------------------------------------ Total Risk-Based Capital Ratio 11.0% 10.9% 8.00% 10.00% Tier 1 Risk-Based Capital Ratio 9.8% 9.6% 4.00% 6.00% Leverage Ratio 9.5% 8.6% 4.00% 5.00%
Asset Quality
The following table presents selected asset quality data (excluding loans held for sale) as of the dates indicated:
June 30, March 31, Dec. 31, Sept. 30, June 30, 2008 2008 2007 2007 2007 ------------------------------------------------- (Dollars in thousands) Nonaccrual loans, not restructured $ 29,742 $ 20,798 $ 19,309 $ 16,831 $ 35,515 Accruing loans past due 90 days or more 98 1 527 9 122 ------------------------------------------------- Total nonperforming loans (NPLs) 29,840 20,799 19,836 16,840 35,637 Other real estate owned 1,910 1,715 3,517 3,401 1,385 ------------------------------------------------- Total nonperforming assets (NPAs) $ 31,750 $ 22,514 $ 23,353 $ 20,241 $ 37,022 ================================================= Accruing loans past due 30-89 days $ 20,169 $ 42,680 $ 28,242 $ 29,559 $ 25,452 ================================================= Allowance for loan losses $ 26,506 $ 26,048 $ 25,711 $ 23,979 $ 35,594 ================================================= Selected ratios: NPLs to loans, net of unearned discount 1.67% 1.18% 1.11% 0.93% 1.88% NPAs to total assets 1.35% 0.96% 0.98% 0.77% 1.40% Allowance for loan losses to NPAs 83.48% 115.70% 110.10% 118.47% 96.14% Allowance for loan losses to NPLs 88.83% 125.24% 129.62% 142.39% 99.88% Allowance for loan losses to loans, net of unearned discount 1.48% 1.48% 1.44% 1.32% 1.88% Loans past due 30-89 days to loans, net of unearned discount 1.13% 2.43% 1.59% 1.62% 1.34%
Nonperforming assets increased by $9.2 million at June 30, 2008 as compared to March 31, 2008, and decreased by $5.3 million as compared to June 30, 2007. Approximately 82% of the increase from the prior quarter is due to the addition of one loan relationship to nonperforming asset status during the second quarter 2008. The decrease from June 2007 was mostly due to the sale of certain nonperforming and classified loans on October 31, 2007. At June 30, 2008, six loan relationships comprised approximately 67% of nonperforming loans. Of the $29.8 million of nonperforming loans at June 30, 2008, approximately fifty percent was secured by residential real estate including residential land and land development loans.
The Company took a second quarter 2008 provision for loan losses of $0.9 million, as compared to $0.9 million in the first quarter 2008 and $12.8 million in the second quarter 2007. The lower net charge-offs and level of impaired loans at June 30, 2008 and March 31, 2008, as compared to June 30, 2007 resulted in the lower provision for loan losses in the current quarter.
Net charge-offs in the second quarter 2008 were $0.4 million, as compared to $0.5 million in the first quarter 2008, and $4.7 million in the second quarter 2007. Impaired loans as of June 30, 2008 totaled $29.8 million, as compared to $20.8 million at the end of the first quarter of 2008, and $55.8 million at the end of the second quarter of 2007.
The allowance for loan losses to total loans outstanding was 1.48% at June 30, 2008, as compared to 1.48% at March 31, 2008 and 1.88% at June 30, 2007.
Stock Repurchase Programs
During the second quarter 2008, the Company did not repurchase any shares under its stock repurchase programs and only repurchased 13,558 shares related to the net settlement of vested, restricted stock awards at a cost of $70,000, or an average price of $5.13 per share. At June 30, 2008, the Company had 1,200,000 shares remaining under its stock repurchase program adopted in October 2007 (149,858 shares expired in May 2008 when the stock repurchase program adopted in May 2007 lapsed). The remaining shares may be acquired from time to time either in the open market or in privately negotiated transactions in accordance with applicable regulations of the Securities and Exchange Commission. However, the Company does not anticipate purchasing any of the remaining shares in the near future due to its focus and strategy to strengthen its capital position. As of June 30, 2008, the Company had 52,736,269 shares outstanding, including 1,689,608 shares of unvested stock awards, and 69,275 of shares to be issued at June 30, 2008 under its deferred compensation plan.
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures related to the income statement, including cash net income, cash earnings per share and return on average tangible assets (cash), which exclude the after-tax impact of intangible asset amortization expense.
This press release also includes non-GAAP financial measures related to tangible assets, including return on average tangible assets (cash), tangible book value and tangible equity ratio. These items exclude average and actual intangible assets, respectively.
The Company discloses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of the Company's core financial performance. Management believes that these non-GAAP financial measures allow for additional transparency and are used by some investors, analysts and other users of the Company's financial information as performance measures. These non-GAAP financial measures are presented for supplemental informational purposes only for understanding the Company's operating results and should not be considered a substitute for financial information presented in accordance with GAAP. These non-GAAP financial measures presented by the Company may be different from non-GAAP financial measures used by other companies.
The following non-GAAP schedule reconciles cash net income and return on tangible net assets (cash) to their respective GAAP measure as of the dates indicated:
Quarter Ended Six Months Ended ---------------------------------- ---------------------- June 30, March 31, June 30, June 30, June 30, 2008 2008 2007 2008 2007 ---------------------------------- ---------------------- (In thousands, except per share data) GAAP net income (loss) $ 2,025 $ 3,245 $ (6,794) $ 5,270 $ (1,385) Add: Amorti- zation of intangible assets 1,877 1,877 2,195 3,754 4,390 Less: Income tax effect (713) (713) (834) (1,427) (1,669) ---------------------------------- ---------------------- Cash net income (loss) $ 3,189 $ 4,409 $ (5,433) $ 7,597 $ 1,336 ================================== ====================== Weighted average shares - diluted 51,091,042 51,049,525 53,425,770 51,086,578 54,105,373 Earnings (loss) per share - diluted $ 0.04 $ 0.06 $ (0.13) $ 0.10 $ (0.03) Add: Amorti- zation of intangible 0.02 0.03 0.03 0.05 0.05 assets (after tax effect) Cash earnings (loss) per ---------------------------------------------------------- share $ 0.06 $ 0.09 $ (0.10) $ 0.15 $ 0.02 ========================================================== Return on tangible net assets (cash) Cash net income (loss) $ 3,189 $ 4,409 $ (5,433) $ 7,597 $ 1,336 ---------------------------------- ---------------------- Average total assets $2,350,421 $2,376,539 $2,654,637 $2,363,499 $2,670,986 Less average intangible assets (280,845) (282,830) (431,220) (281,837) (432,389) ---------------------------------- ---------------------- Average tangible assets $2,069,576 $2,093,709 $2,223,417 $2,081,662 $2,238,597 ---------------------------------- ---------------------- Return on average assets - GAAP net income (loss) divided by total average assets 0.35% 0.55% -1.03% 0.45% -0.10% ================================== ====================== Return on average tangible assets (cash) - cash net income divided by average tangible assets 0.62% 0.85% -0.98% 0.73% 0.12% ================================== ======================
The following non-GAAP schedule reconciles the book value per share to the tangible book value per share and the tangible equity ratio as of the dates indicated:
June 30, March 31, June 30, 2008 2008 2007 ------------------------------------- (Dollars in thousands, except per share amounts) Tangible Book Value per Share Stockholders' equity $ 423,927 $ 421,461 $ 567,690 Intangible assets (279,927) (281,804) (430,167) ------------------------------------- Tangible equity $ 144,000 $ 139,657 $ 137,523 ===================================== Number of shares outstanding and to be issued 52,736,269 52,726,120 54,809,236 Book value per share $ 8.04 $ 7.99 $ 10.36 Tangible book value per share $ 2.73 $ 2.65 $ 2.51 Tangible Equity Ratio Total assets $ 2,358,559 $ 2,345,079 $ 2,640,732 Less: Intangible assets (279,927) (281,804) (430,167) ------------------------------------- Tangible assets $ 2,078,632 $ 2,063,275 $ 2,210,565 ===================================== Equity ratio - GAAP (stockholders' equity / total assets) 17.97% 17.97% 21.50% Tangible equity ratio (tangible equity / tangible assets) 6.93% 6.77% 6.22%
About Guaranty Bancorp
Guaranty Bancorp is a bank holding company that operates 36 branches in Colorado through a single bank, Guaranty Bank and Trust Company. The bank provides banking and other financial services including real estate, construction, commercial and industrial, energy, consumer and agricultural loans throughout its targeted Colorado markets to consumers and small to medium-sized businesses, including the owners and employees of those businesses. The bank also provides trust services, including personal trust administration, estate settlement, investment management accounts and self-directed IRAs. More information about Guaranty Bancorp can be found at www.gbnk.com.
Forward-Looking Statements
Certain statements contained in this press release, including, without limitation, statements containing the words "believes", "anticipates", "intends", "expects", and words of similar import, constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: general economic and business conditions in those areas in which the Company operates; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; costs and uncertainties related to the outcome of pending litigation; changes in business strategy or development plans; changes that occur in the securities markets; changes in governmental legislation or regulation; changes in credit quality; the availability of capital to fund the expansion of the Company's business; economic, political and global changes arising from natural disasters; the war on terrorism; conflicts in the Middle East; and additional "Risk Factors" referenced in the Company's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission, as supplemented from time to time. When relying on forward-looking statements to make decisions with respect to the Company, investors and others are cautioned to consider these and other risks and uncertainties. The Company can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. The forward-looking statements are made as of the date of this press release, and the Company does not intend, and assumes no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.
GUARANTY BANCORP AND SUBSIDIARIES Unaudited Consolidated Balance Sheets June 30, Dec. 31, June 30, 2008 2007 2007 ---------------------------------- (In thousands) Assets Cash and due from banks $ 44,175 $ 51,611 $ 48,255 Federal funds sold 11,672 745 4,200 ---------------------------------- Cash and cash equivalents 55,847 52,356 52,455 ---------------------------------- Securities available for sale, at fair value 112,118 118,964 143,879 Securities held to maturity 13,772 14,889 12,160 Bank stocks, at cost 32,713 32,464 32,176 ---------------------------------- Total investments 158,603 166,317 188,215 ---------------------------------- Loans, net of unearned discount 1,789,155 1,781,647 1,893,440 Less allowance for loan losses (26,506) (25,711) (35,594) ---------------------------------- Net loans 1,762,649 1,755,936 1,857,846 ---------------------------------- Loans, held for sale -- 492 -- Premises and equipment, net 65,087 69,981 72,046 Other real estate owned and foreclosed assets 1,910 3,517 1,385 Goodwill 250,748 250,748 392,958 Other intangible assets, net 29,179 32,933 37,209 Other assets 34,536 39,384 38,618 ---------------------------------- Total assets $2,358,559 $2,371,664 $2,640,732 ================================== Liabilities and Stockholders' Equity Liabilities: Deposits: Noninterest-bearing demand $ 515,646 $ 515,299 $ 472,777 Interest-bearing demand 673,611 732,156 798,289 Savings 71,474 71,944 77,508 Time 446,300 480,108 589,838 ---------------------------------- Total deposits 1,707,031 1,799,507 1,938,412 ---------------------------------- Securities sold under agreements to repurchase and federal fund purchases 21,442 23,617 37,391 Borrowings 147,117 63,715 26,030 Subordinated debentures 41,239 41,239 41,239 Interest payable and other liabilities 17,803 24,932 29,970 ---------------------------------- Total liabilities 1,934,632 1,953,010 2,073,042 ---------------------------------- Stockholders' equity: Common stock 65 64 64 Additional paid-in capital 619,188 617,611 616,447 Shares to be issued for deferred compensation obligations 613 573 562 Accumulated deficit (89,997) (95,196) 41,511 Accumulated other comprehensive loss (2,894) (1,472) (522) Treasury Stock (103,048) (102,926) (90,372) ---------------------------------- Total stockholders' equity 423,927 418,654 567,690 ---------------------------------- Total liabilities and stockholders' equity $2,358,559 $2,371,664 $2,640,732 ================================== GUARANTY BANCORP AND SUBSIDIARIES Unaudited Consolidated Statements of Income Three Months Ended Six Months Ended ---------------------- ---------------------- June 30, June 30, June 30, June 30, 2008 2007 2008 2007 ---------------------- ---------------------- (In thousands, except per share data) Interest income: Loans, including fees $ 28,107 $ 39,087 $ 59,147 $ 78,825 Investment securities: Taxable 779 608 1,463 1,229 Tax-exempt 877 1,336 1,770 2,748 Dividends 435 459 905 934 Federal funds sold and other 18 213 334 327 ---------------------- ---------------------- Total interest income 30,216 41,703 63,619 84,063 ---------------------- ---------------------- Interest expense: Deposits 7,411 13,738 17,206 27,084 Federal funds purchased and repurchase agreements 145 448 282 749 Borrowings 1,417 592 2,446 1,530 Subordinated debentures 852 938 1,644 1,870 ---------------------- ---------------------- Total interest expense 9,825 15,716 21,578 31,233 ---------------------- ---------------------- Net interest income 20,391 25,987 42,041 52,830 Provision for loan losses 900 12,766 1,775 13,615 ---------------------- ---------------------- Net interest income, after provision for loan losses 19,491 13,221 40,266 39,215 Noninterest income: Customer service and other fees 2,528 2,409 4,804 4,852 Gain on sale of securities -- -- 138 -- Other 604 168 705 292 ---------------------- ---------------------- Total noninterest income 3,132 2,577 5,647 5,144 Noninterest expense: Salaries and employee benefits 9,184 10,724 18,904 21,698 Occupancy expense 2,131 2,056 4,132 4,177 Furniture and equipment 1,383 1,231 2,697 2,471 Amortization of intangible assets 1,877 2,195 3,754 4,390 Other general and administrative 5,122 11,416 8,920 15,568 ---------------------- ---------------------- Total noninterest expense 19,697 27,622 38,407 48,304 ---------------------- ---------------------- Income before income taxes 2,926 (11,824) 7,506 (3,945) Income tax expense 901 (5,030) 2,236 (2,560) ---------------------- ---------------------- Net income (loss) $ 2,025 $ (6,794) $ 5,270 $ (1,385) ====================== ====================== Earnings (loss) per share-basic: $ 0.04 $ (0.13) $ 0.10 $ (0.03) Earnings (loss) per share-diluted: 0.04 (0.13) 0.10 (0.03) Weighted average shares outstanding- basic 51,004,472 53,425,770 50,996,350 54,105,373 Weighted average shares outstanding-diluted 51,091,042 53,425,770 51,086,578 54,105,373 Guaranty Bancorp and Subsidiaries Unaudited Consolidated Average Balance Sheets QTD Average YTD Average -------------------------------- --------------------- June 30, March 31, June 30, June 30, June 30, 2008 2008 2007 2008 2007 -------------------------------- --------------------- (In thousands) Assets Interest earning assets Loans, net of unearned discount $1,788,603 $1,767,582 $1,882,840 $1,778,098 $1,896,185 Securities 162,293 159,777 190,819 161,035 193,910 Other earning assets 2,738 41,796 11,282 22,267 7,638 -------------------------------- --------------------- Average earning assets 1,953,634 1,969,155 2,084,941 1,961,400 2,097,733 Other assets 396,787 407,384 569,696 402,099 573,253 -------------------------------- --------------------- Total average assets $2,350,421 $2,376,539 $2,654,637 $2,363,499 $2,670,986 ================================ ===================== Liabilities and Stockholders' Equity Average liabilities: Average deposits: Noninterest- bearing deposits $ 452,315 $ 472,802 $ 478,520 $ 462,564 $ 480,875 Interest- bearing deposits 1,195,998 1,277,606 1,443,719 1,236,802 1,446,018 -------------------------------- --------------------- Average deposits 1,648,313 1,750,408 1,922,239 1,699,366 1,926,893 Other interest- bearing liabilities 258,557 180,633 118,147 219,595 125,431 Other liabilities 18,802 22,958 32,603 20,893 33,578 -------------------------------- --------------------- Total average liabilities 1,925,672 1,953,999 2,072,989 1,939,854 2,085,902 Average stockholders' equity 424,749 422,540 581,648 423,645 585,084 -------------------------------- --------------------- Total average liabilities and stockholders' equity $2,350,421 $2,376,539 $2,654,637 $2,363,499 $2,670,986 ================================ ===================== Guaranty Bancorp Unaudited Credit Quality Measures Quarter Ended ------------------------------------------------ June 30, March 31, Dec. 31, Sept. 30, June 30, 2008 2008 2007 2007 2007 ------------------------------------------------ (Dollars in thousands) Nonaccrual loans and leases, not restructured $ 29,742 $ 20,798 $ 19,309 $ 16,831 $ 35,515 Accruing loans past due 90 days or more 98 1 527 9 122 Other real estate owned 1,910 1,715 3,517 3,401 1,385 ------------------------------------------------ Total nonperforming assets $ 31,750 $ 22,514 $ 23,353 $ 20,241 $ 37,022 ------------------------------------------------ Nonperforming loans $ 29,840 $ 20,799 $ 19,836 $ 16,840 $ 35,637 Other impaired loans -- -- 3,492 510 20,208 ------------------------------------------------ Total impaired loans 29,840 20,799 23,328 17,350 55,845 Allocated allowance for loan losses (6,295) (5,368) (4,283) (4,028) (14,113) ------------------------------------------------ Net investment in impaired loans $ 23,545 $ 15,431 $ 19,045 $ 13,322 $ 41,732 ================================================ Charged-off loans $ 673 $ 743 $ 1,729 $ 20,079 $ 5,473 Recoveries (231) (205) (436) (438) (809) ------------------------------------------------ Net charge-offs $ 442 $ 538 $ 1,293 $ 19,641 $ 4,664 ================================================ Provision for loan loss $ 900 $ 875 $ 3,025 $ 8,026 $ 12,766 ================================================ Allowance for loan losses $ 26,506 $ 26,048 $ 25,711 $ 23,979 $ 35,594 ================================================ Allowance for loan losses to loans, net of unearned discount 1.48% 1.48% 1.44% 1.32% 1.88% Allowance for loan losses to nonaccrual loans 89.12% 125.24% 133.16% 142.47% 100.22% Allowance for loan losses to nonperforming assets 83.48% 115.70% 110.10% 118.47% 96.14% Allowance for loan losses to nonperforming loans 88.83% 125.24% 129.62% 142.39% 99.88% Nonperforming assets to loans, net of unearned discount, and other real estate owned 1.77% 1.28% 1.31% 1.11% 1.96% Annualized net charge-offs to average loans 0.10% 0.12% 0.28% 4.16% 0.99% Nonaccrual loans to loans, net of unearned discount 1.66% 1.18% 1.08% 0.93% 1.88%