Savannah Bancorp Reports Fourth Quarter and Annual Results


SAVANNAH, Ga., Feb. 1, 2012 (GLOBE NEWSWIRE) -- The Savannah Bancorp, Inc. (Nasdaq:SAVB) (the "Company") reported a net loss for the fourth quarter 2011 of $2,034,000 compared to a net loss of $1,876,000 for the fourth quarter 2010. Net loss per diluted share was 28 cents in the fourth quarter 2011 compared to a net loss per diluted share of 26 cents in 2010. The net loss for 2011 was $2,172,000 compared to a net loss of $3,989,000 in 2010. Net loss per diluted share was 30 cents in 2011 compared to a net loss per diluted share of 60 cents in 2010. The decline in the net loss for 2011 was primarily due to an increase in the net interest margin and a decrease in the Company's provision for loan losses. Pretax earnings before the provision for loan losses and gain/loss on sale of securities and foreclosed assets increased $2,119,000, or 13 percent, to $17,884,000 in 2011 compared to $15,765,000 in 2010. Core earnings in the fourth quarter of 2011 declined slightly to $4,320,000 compared to $4,448,000 in the fourth quarter of 2010. Other growth and performance ratios are included in the attached financial highlights.

Total assets decreased 7.9 percent to $985 million at December 31, 2011, down approximately $82 million from $1.07 billion a year earlier. Loans totaled $760 million compared to $827 million one year earlier, a decrease of approximately $67 million or 8.1 percent. Deposits totaled $847 and $924 million at December 31, 2011 and 2010, respectively, a decrease of 8.3 percent. On June 25, 2010, The Savannah Bank, N.A. ("Savannah") entered into an agreement with the FDIC to purchase approximately $201 million in deposits and certain other liabilities and assets of First National Bank, Savannah. Since this transaction, the Company has allowed much of its brokered and higher priced time deposits to run-off in order to reduce this excess liquidity and improve its net interest margin. Shareholders' equity was $84.1 million at December 31, 2011 compared to $85.8 million at December 31, 2010. The Company's total capital to risk-weighted assets ratio was 12.63 percent at December 31, 2011, which exceeds the 10 percent required by the regulatory agencies to maintain well-capitalized status.

John C. Helmken II, President and CEO, said, "In reviewing 2011, there are several notable positives. Our net interest margin increased from 3.43 percent in 2010 to 3.88 percent in 2011, resulting in a 6.0 percent increase in our net interest income year over year. Most of the improvement in our margin is a result of our lower cost of deposits. This is our highest net interest margin since 2007. We reduced salaries and benefits $666,000 and information technology expense $393,000 saving us more than $1 million annually. All of this, and more, contributed to our 62 percent efficiency ratio in 2011, an improvement over 66 percent in 2010 but well short of our goal of less than 60 percent. There is more work to do."

The Company's allowance for loan losses was $21,917,000, or 2.89 percent of total loans at December 31, 2011 compared to $20,350,000 or 2.46 percent of total loans a year earlier. Nonperforming assets were $55,213,000 or 5.60 percent of total assets at December 31, 2011 compared to $49,099,000 or 4.60 percent at December 31, 2010. Other real estate owned ("OREO") increased $7,133,000, or 54 percent, to $20,332,000 in 2011. For 2011, net charge-offs were $18,468,000 compared to net charge-offs of $18,348,000 for 2010. The provision for loan losses for 2011 was $20,035,000 compared to $21,020,000 for 2010. Fourth quarter 2011 net charge offs and provision for loan losses were $7,447,000 and $6,510,000, respectively compared to net charge offs and provision for loan losses of $5,894,000 and $6,725,000, respectively, for the fourth quarter of 2010.  Both the net charge-offs and the provision for loan losses have remained elevated in 2011. The Company continues to see weakness in its local real estate markets with downward pressure on real estate values, and this weakness has led to a continued high level of real estate related charge-offs and provisions for loan losses.

Helmken continued, "We anticipated a reduction in charge-offs in 2011 compared to 2010 but several year-end appraisals resulted in significant impairments and resulted in this year's charge-offs again surpassing $18 million.  We will continue to aggressively review and address our loan and OREO portfolios.

Our disappointing fourth quarter and annual loss, led by the previously mentioned charge-offs, highlight the negatives of this quarter and year.  Loan balances were down $45 million on average in 2011, which is not surprising given the elevated level of charge-offs, normal repayments, weakened loan demand and increased underwriting standards.  Despite the lower loan balances, we increased our allowance for loan losses by 7.7 percent, to 2.89 percent of loans at year end.  As we work problem assets into and through our Special Assets Division, our relationship managers will be able to return their focus to business development and an intensified calling effort that includes senior management and is directed by me.  There continues to be tremendous opportunity to gain market share in our trade areas."

Net interest income increased $2,008,000, or 6.0 percent, in 2011 versus 2010. The net interest margin increased to 3.88 percent in 2011 as compared to 3.43 percent in 2010. The Company saw increases in its net interest income and net interest margin due primarily to a lower cost on interest-bearing deposits in 2011 compared to 2010 partially offset by less interest income on loans. The cost of interest-bearing deposits decreased to 1.03 percent for the year ended December 31, 2011 compared to 1.48 percent for the same period in 2010.  Average loans declined approximately $45 million for the year ended December 31, 2011 compared to the same period in 2010. The decrease in average loans was due to normal pay downs, significant charge-offs, and weakened demand for new loans.

Net interest income decreased $151,000, or 1.7 percent during the fourth quarter of 2011 versus the same period in 2010. The net interest margin increased to 3.88 percent in the fourth quarter of 2011 as compared to 3.57 percent in the same period in 2010. While the net interest margin increased, net interest income decreased in the fourth quarter of 2011 compared to the same period in 2010 due to the lower level of interest-earning assets. Average loans declined approximately $50 million for the fourth quarter of 2011 compared to the same period in 2010. This decline was also due to normal pay downs, significant charge-offs, and weakened demand for new loans.

On a linked quarter basis, the net interest margin decreased 13 basis points compared to the third quarter of 2011. The Company held, on average, $34 million more in lower-yielding interest-bearing deposits during the fourth quarter of 2011 compared to the third quarter.

Noninterest income decreased $665,000, or 9.1 percent, in 2011 versus 2010. This decrease was primarily related to a decline in service charges on deposit accounts of $330,000, or 18 percent, and other operating income of $319,000, or 17 percent, in 2011 compared to 2010. The decrease in service charges was primarily due to recent regulatory guidance related to overdraft charges. The decline in other operating income was due to the Company recording a $308,000 gain on a bank-owned life insurance policy payout in which the Company was the beneficiary during 2010. Noninterest income decreased $270,000, or 15 percent, in the fourth quarter of 2011 compared to the same period in 2010 primarily due to a $66,000 decline in service charges on deposit accounts and a decline in other operating income. In the fourth quarter of 2010, the Company recorded a $254,000 gain in other operating income related to the sale of its 50 percent interest in a parking lot.

Noninterest expense decreased $724,000, or 2.7 percent, to $26,253,000 during 2011 as compared to 2010. Salaries and employee benefits decreased $667,000, or 5.6 percent, information technology declined $393,000, or 19 percent, and FDIC deposit insurance declined $385,000, or 23 percent. The decrease in salaries and employee benefits was due to the Company averaging fewer employees during 2011 when compared to 2010. The Company renegotiated and renewed its contract with its core processor which contributed to the decline in the information technology expense. The decrease in the FDIC deposit insurance premiums was due to changes to the FDIC assessment process which became effective in the second quarter of 2011. These decreases were partially offset by an increase in loss on sale of foreclosed assets of $207,000, or 8.4 percent, and an increase in other operating expense of $722,000, or 16 percent. The increase in other operating expense was mainly due to a $684,000 increase in loan collection costs and OREO expenses in 2011. The Company had significantly more activity in OREO in 2011. Noninterest expense declined $88,000, or 1.3 percent, during the fourth quarter of 2011 compared to the same period in 2010. Salaries and employee benefits decreased $263,000, or 9.0 percent, occupancy and equipment declined $147,000, or 14 percent, and FDIC deposit insurance declined $286,000, or 64 percent. These decreases were offset by an increase in loss on sale of foreclosed assets of $187,000, or 33 percent, and an increase in other operating expense of $471,000, or 40 percent. The increase in other operating expense was due to a $425,000 increase in loan collection costs and OREO expenses during the fourth quarter of 2011 compared to the same period in 2010.

The Savannah Bancorp, Inc., a bank holding company for The Savannah Bank, N.A., Bryan Bank & Trust (Richmond Hill, Georgia) ("Bryan"), and Minis & Co., Inc., is headquartered in Savannah, Georgia and began operations in 1990. The Company has eleven 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 results 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 under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in 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, except as required by law.

A printable 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 then "Latest Earnings Release."

 

The Savannah Bancorp, Inc. and Subsidiaries
Fourth Quarter Financial Highlights
 December 31, 2011 and 2010
($ in thousands, except share data)
(Unaudited)
       
Balance Sheet Data at December 31   2011 2010 % Change
Total assets $ 985,2350 $ 1,066,930 (7.7)
Interest-earning assets 889,026 971,653 (8.5)
Loans 759,678 826,562 (8.1)
Other real estate owned 20,332 13,199 54
Deposits 846,929 923,745 (8.3)
Interest-bearing liabilities 789,918 881,599 (10)
Shareholders' equity 84,130 85,803 (1.9)
Loan to deposit ratio 89.70% 89.48% 0.2
Equity to assets 8.54% 8.04% 6.2
Tier 1 capital to risk-weighted assets 11.36% 11.13% 2.1
Total capital to risk-weighted assets 12.63% 12.40% 1.9
Outstanding shares 7,199 7,200 0.0
Book value per share $ 11.69 $ 11.92 (1.9)
Tangible book value per share $ 11.19 $ 11.39 (1.7)
Market value per share $   4.95 $   7.00 (29)
       
Loan Quality Data      
Nonaccruing loans $ 34,668 $ 32,836 5.6
Loans past due 90 days – accruing 213 3,064 (93)
Net charge-offs 18,468 18,348 0.7
Allowance for loan losses 21,917 20,350 7.7
Allowance for loan losses to total loans 2.89% 2.46% 17
Nonperforming assets to total assets 5.60% 4.60% 22
       
Performance Data for the Fourth Quarter      
Net loss $ (2,034) $ (1,876) (8.4)
Return on average assets (0.82)% (0.69)% (19)
Return on average equity (9.27)% (8.43)% (10)
Net interest margin 3.88% 3.57% 8.7
Efficiency ratio 64.97% 63.22% 2.8
Per share data:      
Net loss – basic $ (0.28) $ (0.26) (10)
Net loss – diluted $ (0.28) $ (0.26) (10)
Dividends $  0.00 $  0.00 NM
Average shares (000s):      
Basic 7,199 7,200 NM
Diluted 7,199 7,200 NM
Performance Data for the Year                                   
Net loss $ (2,172) $ (3,989)           46
Return on average assets (0.21)% (0.37)% 42
Return on average equity (2.51)% (4.73)% 47
Net interest margin 3.88% 3.43% 13
Efficiency ratio 62.18% 66.00% (5.8)
Per share data:      
Net loss – basic $ (0.30) $ (0.60) 50
Net loss – diluted $ (0.30) $ (0.60) 50
Dividends $ 0.00 $  0.02 NM
Average shares (000s):      
Basic 7,199 6,625 8.7
Diluted 7,199 6,625 8.7

 

 
The Savannah Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets
($ in thousands, except share data)
(Unaudited)
     
     
  December 31,
  2011 2010 
Assets    
Cash and due from banks  $   13,225 $ 17,990
Federal funds sold 535 110
Interest-bearing deposits 81,717 40,836
 Cash and cash equivalents 95,477 58,936
Securities available for sale, at fair value (amortized    
 cost of $81,764 and $136,980) 83,653 138,099
Loans, net of allowance for loan losses    
 of $21,917 and $20,350 737,761 806,212
Premises and equipment, net 14,286 15,056
Other real estate owned 20,332 13,199
Bank-owned life insurance 6,510 6,309
Goodwill and other intangible assets, net 3,562 3,786
Other assets 23,654 25,333
Total assets  $ 985,235  $ 1,066,930
     
Liabilities    
Deposits:    
Noninterest-bearing $ 106,939 $ 95,725
Interest-bearing demand 147,716 140,531
Savings 20,062 20,117
Money market 255,285 265,840
Time deposits 316,927 401,532
Total deposits 846,929 923,745
Short-term borrowings 14,384 15,075
Other borrowings 8,581 10,536
FHLB advances 16,653 17,658
Subordinated debt 10,310 10,310
Other liabilities 4,248 3,803
Total liabilities 901,105 981,127
Shareholders' equity    
Preferred stock, par value $1 per share: shares    
authorized 10,000,000, none issued -- --
Common stock, par value $1 per share: shares authorized    
20,000,000, issued 7,201,346 7,201 7,201
Additional paid-in capital 48,656 48,634
Retained earnings 27,103 29,275
Treasury stock, at cost, 2,210 and 2,483 shares (1) (1)
Accumulated other comprehensive income, net 1,171 694
Total shareholders' equity 84,130 85,803
Total liabilities and shareholders' equity $ 985,235  $ 1,066,930
         
The Savannah Bancorp, Inc. and Subsidiaries        
Consolidated Statements of Income        
for the Twelve Months and Five Quarters Ending December 31, 2011        
($ in thousands, except per share data)        
         
        (Unaudited)
  For the Twelve Months Ended  2011 2010 Q4-11 /  
  December 31, % Fourth Third Second First Fourth Q4-10
  2011 2010 Chg Quarter Quarter Quarter Quarter Quarter % Chg
Interest and dividend income                  
Loans, including fees $41,935 $45,001 (6.8) $10,083 $10,535 $10,620 $10,697 $10,985 (8.2)
Investment securities 2,998 2,761 (8.6) 587 700 836 875 950 (38)
Deposits with banks 127 147 (14) 43 25 27 32 37 16
Federal funds sold 3 20 (85) -- 1 1 1 -- 0.0
 Total interest and dividend  income 45,063 47,929 (6.0) 10,713 11,261 11,484 11,605 11,972 (11)
Interest expense                  
Deposits 8,016 12,460 (36) 1,674 1,877 2,082 2,383 2,731 (39)
Borrowings & sub debt 1,124 1,444 (22) 271 283 281 289 320 (15)
FHLB advances 348 458 (24) 86 87 86 89 88 (2.3)
 Total interest expense 9,488 14,362 (34) 2,031 2,247 2,449 2,761 3,139 (35)
Net interest income 35,575 33,567 6.0 8,682 9,014 9,035 8,844 8,833 (1.7)
Provision for loan losses 20,035 21,020 (4.7) 6,510 2,865 6,300 4,360 6,725 (3.2)
Net interest income after the                  
 provision for loan losses 15,540 12,547 24 2,172 6,149 2,735 4,484 2,108 3.0
Noninterest income                  
Trust and asset management fees 2,646 2,599 1.8 638 663 683 662 651 (2.0)
Service charges on deposits 1,458 1,788 (18) 369 371 348 370 435 (15)
Mortgage related income, net 183 398 (54) 29 72 68 14 76 (62)
Gain on sale of securities 763 608 25 -- 308 237 218 18 NM
Gain (loss) on hedges (1) 2 (150) -- 4 2 (7) 16 NM
Other operating income 1,597 1,916 (17) 461 399 369 368 571 (19)
 Total noninterest income 6,646 7,311 (9.1) 1,497 1,817 1,707 1,625 1,767 (15)
Noninterest expense                  
Salaries and employee benefits 11,282 11,948 (5.6) 2,644 2,886 2,846 2,906 2,907 (9.0)
Occupancy and equipment 3,683 3,945 (6.6) 894 925 981 883 1,041 (14)
Information technology 1,708 2,101 (19) 462 428 416 402 512 (9.8)
FDIC deposit insurance 1,303 1,688 (23) 162 325 336 480 448 (64)
Amortization of intangibles 224 171 31 56 56 56 56 56 0.0
Loss on sale of foreclosed assets 2,679 2,472 8.4 754 577 1,115 233 567 33
Other operating expense 5,374 4,652 16 1,641 1,221 1,359 1,153 1,170 40
 Total noninterest expense 26,253 26,977 (2.7) 6,613 6,418 7,109 6,113 6,701 (1.3)
Income (loss) before income taxes (4,067) (7,119) 43 (2,944) 1,548 (2,667) (4) (2,826) (4.2)
Income tax expense (benefit) (1,895) (3,130) 39 (910) 320 (1,175) (130) (950) (4.2)
Net income (loss) $ (2,172)  $ (3,989) 46 $ (2,034) $ 1,228 $ (1,492) $   126 $ (1,876) (8.4)
Net income (loss) per share:                  
Basic $ (0.30) $ (0.60) 50 $ (0.28) $  0.17 $ (0.21) $ 0.02 $ (0.26) (7.7)
Diluted $ (0.30) $ (0.60) 50 $ (0.28) $  0.17 $ (0.21) $ 0.02 $ (0.26) (7.7)
Average basic shares (000s) 7,199 6,625 8.7 7,199  7,199  7,199 7,199 7,200  0.0
Average diluted shares (000s) 7,199 6,625 8.7 7,199 7,199 7,199 7,199 7,200 0.0
Performance Ratios                  
Return on average equity (2.51)% (4.73)% 47 (9.27)% (6.96)% 0.59% 0.59% (8.43)% (9.1)
Return on average assets (0.21)% (0.37)% 43 (0.82)% (0.59)% 0.05% 0.05% (0.69)% (19)
Net interest margin 3.88% 3.43% 13 3.88% 4.01% 3.73% 3.73% 3.57% 8.7
Efficiency ratio 62.18% 66.00%  (5.8) 64.97% 66.18% 58.39% 58.39% 63.22% 2.8
Average equity 86,695 84,319 2.8 87,013 86,037 86,723 86,723 88,250 (1.4)
Average assets 1,012,451 1,078,464 (6.1) 987,888 1,018,324 1,054,263 1,054,263 1,086,365 (9.1)
Average interest-earning assets 918,054 979,436 (6.3) 889,449 928,316 962,328 962,328 983,548 (9.6)
           
           
           
The Savannah Bancorp, Inc. and Subsidiaries          
Selected Financial Condition Highlights – Five-Year Comparison          
($ in thousands, except per share data)          
(Unaudited)          
           
  2011 2010 2009 2008 2007
Selected Average Balances          
 Assets $ 1,012,451 $ 1,078,464 $ 1,018,470 $ 960,260 $ 869,026
 Interest-earning assets 918,054 979,436 935,617 898,295 830,900
 Loans, net of unearned income 765,641 810,484 841,033 821,673 754,490
 Securities 107,066 111,753 81,282 62,019 58,910
 Other interest-earning assets 45,347 57,199 13,302 13,838 16,201
 Interest-bearing deposits 774,758 840,077 777,763 701,045 628,310
 Borrowed funds 51,609 62,140 71,967 88,553 70,939
 Total interest-bearing liabilities 826,367 902,217 849,730 789,598 699,249
 Noninterest-bearing deposits 95,468 86,458 82,406 83,678 91,367
 Total deposits 870,226 926,535 860,169 784,723 719,677
 Shareholders' equity 86,695 84,319 79,804 78,998 71,516
 Loan to deposit ratio – average 88% 87% 98% 105% 105%
Selected Financial Data at Year-End          
 Assets $ 985,235 $ 1,066,930 $ 1,050,508 $ 1,007,284 $ 932,459
 Interest-earning assets 889,026 971,653 959,219 931,448 878,992
 Loans, net of unearned income 759,678 826,562 883,886 864,974 808,651
 Other real estate owned 20,332 13,199 8,329 8,100 2,112
 Deposits 846,929 923,745 884,569 832,015 764,218
 Interest-bearing liabilities 789,918 881,599 883,527 837,558 759,597
 Shareholders' equity 84,130 85,803 79,026 80,932 76,272
 Loan to deposit ratio 90% 89% 100% 104% 106%
 Shareholders' equity to total assets 8.54% 8.04% 7.52% 8.03% 8.18%
 Dividend payout ratio NM NM 118.19% 49.38% 36.73%
 Risk-based capital ratios:          
 Tier 1 capital to risk-weighted assets 11.36% 11.13% 10.30% 10.28% 10.49%
 Total capital to risk-weighted assets 12.63% 12.40% 11.56% 11.54% 11.74%
Loan Quality Data          
 Nonperforming assets $ 55,213 $ 49,099 $ 42,444 $ 35,703 $ 19,535
 Nonperforming loans 34,881 35,900 34,115 27,603 17,424
 Net charge-offs 18,468 18,348 8,687 5,564 765
 Allowance for loan losses 21,917 20,350 17,678 13,300 12,864
 Allowance for loan losses to total loans 2.89% 2.46% 2.00% 1.54% 1.59%
 Nonperforming loans to loans 4.59% 4.34% 3.86% 3.19% 2.15%
 Nonperforming assets to total assets 5.60% 4.60% 4.04% 3.54% 2.09%
 Net charge-offs to average loans 2.41% 2.26% 1.03% 0.68% 0.01%
Per Share Data at Year-End          
 Book value $ 11.69 $ 11.92 $ 13.32 $ 13.64 $ 12.88
 Tangible book value 11.19 11.39 12.90 13.19 12.40
 Common stock closing price (Nasdaq) 4.95 7.00 8.00 8.85 17.14
 Common shares outstanding (000s) 7,199 7,199 5,932 5,934 5,924
           
           
           
The Savannah Bancorp, Inc. and Subsidiaries          
Selected Operating Highlights – Five-Year Comparison          
($ in thousands, except per share data)          
(Unaudited)          
           
  2011 2010 2009 2008 2007
Summary of operations          
 Interest income - taxable equivalent $ 45,095 $ 47,961 $ 50,595 $ 56,714 $ 63,414
 Interest expense 9,488 14,362 18,258 24,439 30,282
 Net interest income - taxable equivalent 35,607 33,599 32,337 32,275 33,132
 Taxable equivalent adjustment (32) (32) (32) (32) (156)
 Net interest income 35,575 33,567 32,305 32,243 32,976
 Provision for loan losses 20,035 21,020 13,065 6,000 4,675
 Net interest income after
 provision for loan losses
15,540 12,547 19,240 26,243 28,301
 Noninterest income          
 Trust and asset management fees 2,646 2,599 2,351 2,832 1,513
 Service charges on deposit accounts 1,458 1,788 1,809 1,881 1,383
 Mortgage related income, net 183 398 432 295 615
 Gain on sale of securities 763 608 2,119 163 --
 Gain (loss) on hedges (1) 2 873 1,288 --
 Other operating income 1,597 1,916 1,238 1,216 1,242
 Total noninterest income 6,646 7,311 8,822 7,675 4,753
 Noninterest expense          
 Salaries and employee benefits 11,282 11,948 12,146 13,584 11,846
 Occupancy and equipment 3,683 3,945 3,716 3,884 3,294
 Information technology 1,708 2,101 1,810 1,633 1,616
 FDIC deposit insurance 1,303 1,688 1,886 653 251
 Amortization of intangibles 224 171 144 144 48
 Loss on sale of foreclosed assets 2,679 2,472 2,566 228 44
 Other operating expense 5,374 4,652 4,710 4,616 4,084
 Total noninterest expense 26,253 26,977 26,978 24,742 21,183
 Income (loss) before income taxes (4,067) (7,119) 1,084 9,176 11,871
 Income tax expense (benefit) (1,895) (3,130) 155 3,170 4,235
 Net income (loss) $ (2,172) $ (3,989) $  929 $  6,006 $  7,636
 Net income (loss) per share:          
 Basic $ (0.30) $ (0.60)  $  0.16  $ 1.01 $ 1.31
 Diluted $ (0.30) $ (0.60) $  0.16 $ 1.01 $ 1.29
 Cash dividends paid per share $   0.00 $  0.02 $ 0.185 $ 0.50 $ 0.48
 Average basic shares outstanding (000s) 7,199 6,625 5,933 5,930 5,850
 Average diluted shares outstanding (000s) 7,199 6,625 5,936 5,947 5,922
           
 Performance ratios          
 Net interest margin 3.88% 3.43% 3.46% 3.58% 3.99%
 Return on average assets (0.21)% (0.37)% 0.09% 0.63% 0.88%
 Return on average equity (2.51)% (4.73)% 1.16% 7.60% 10.68%
 Efficiency ratio 62.18% 66.00% 65.60% 61.98% 56.15%
         
         
         
The Savannah Bancorp, Inc. and Subsidiaries
Selected Quarterly Data – 2011 and 2010

($ in thousands, except per share data)
(Unaudited)
       
         
Condensed Quarterly Income Statements        
         
The following is a summary of unaudited quarterly results for 2011 and 2010:        
         
  2011 2010     
  Fourth Third Second First Fourth Third Second First  
Net interest income $8,682 $9,014 $9,035 $8,844 $8,833 $8,029 $8,276 $8,429  
Provision for loan losses 6,510 2,865 6,300 4,360 6,725 5,230 3,745 5,320  
Net interest income after
 provision for loan losses
2,172 6,149 2,735 4,484 2,108 2,799 4,531 3,109  
Noninterest income 1,497 1,817 1,707 1,625 1,767 1,538 1,726 2,280  
Noninterest expense 6,613 6,418 7,109 6,113 6,701 7,310 6,539 6,427  
Income (loss) before
 income taxes
(2,944) 1,548 (2,667) (4) (2,826) (2,973) (282) (1,038)  
Income tax expense
 (benefit)
(910) 320 (1,175) (130) (950) (1,410)  (220) (550)  
Net income (loss) $(2,034) $ 1,228 $(1,492) $ 126 $(1,876) $(1,563) $ (62) $ (488)  
                   
Per share:                  
 Net income (loss) – basic $ (0.28) $ 0.17 $ (0.21) $ 0.02 $ (0.26) $ (0.22) $ (0.01) $ (0.08)  
 Net income (loss) – diluted $ (0.28) $ 0.17 $ (0.21) $ 0.02 $ (0.26) $ (0.22) $ (0.01) $ (0.08)  
 Dividends $  0.00 $ 0.00 $  0.00 $ 0.00 $  0.00 $  0.00 $  0.00 $  0.02  
Average shares (000s)                  
 Basic 7,199 7,199 7,199 7,199 7,200 7,200 6,146 5,938  
 Diluted 7,199 7,199 7,199 7,199 7,200 7,200 6,146 5,938  
       
       
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 2011 and 2010 are listed below. There were approximately 600 holders of record of Company
Common Stock and, according to information available to the Company, approximately 1,200 additional
shareholders in street name through brokerage accounts at December 31, 2011.
     
       
  2011   2010
Closing Market Prices Fourth Third Second First   Fourth Third Second First
                   
 High $ 6.29 $ 7.58 $ 8.00 $ 8.00   $ 9.11 $ 10.05 $ 12.20 $ 11.09
 Low 4.65 5.93 7.20 7.00   6.85 8.86 9.03 7.50
 Close 4.95 6.00 7.41 7.35   7.00 9.30 9.76 10.61
 
The Savannah Bancorp, Inc. and Subsidiaries
Allowance for Loan Losses and Nonperforming Assets
(Unaudited)
 
  2011 2010
  Fourth Third Second First Fourth
($ in thousands) Quarter Quarter Quarter Quarter Quarter
           
Allowance for loan losses          
Balance at beginning of period  $ 22,854  $ 23,523  $ 22,363  $ 20,350  $ 19,519
Provision for loan losses 6,510 2,865 6,300 4,360 6,725
Net charge-offs (7,447) (3,534) (5,140) (2,347) (5,894)
Balance at end of period $ 21,917 $ 22,854 $ 23,523 $ 22,363 $ 20,350
           
As a % of loans 2.89% 2.90% 2.91% 2.73% 2.46%
As a % of nonperforming loans 62.83% 53.72% 59.84% 64.38% 56.69%
As a % of nonperforming assets 39.70% 38.30% 45.73% 45.87% 41.45%
           
Net charge-offs as a % of average loans (a) 2.41% 1.84% 2.65% 1.21% 2.26%
           
Risk element assets          
Nonaccruing loans $ 34,668 $ 41,689 $ 39,160 $ 33,921 $ 32,836
Loans past due 90 days – accruing 213 851 150 817 3,064
Total nonperforming loans 34,881 42,540 39,310 34,738 35,900
Other real estate owned 20,332 17,135 12,125 14,014 13,199
 Total nonperforming assets $ 55,213 $ 59,675 $ 51,435 $ 48,752 $ 49,099
           
Loans past due 30-89 days $ 15,132 $ 13,096 $ 17,013 $  9,175 $ 11,164
           
Nonperforming loans as a % of loans 4.59% 5.39% 4.87% 4.24% 4.34%
Nonperforming assets as a % of loans          
 and other real estate owned 7.08% 7.41% 6.28% 5.85% 5.85%
Nonperforming assets as a % of assets 5.60% 6.04% 5.13% 4.69% 4.60%
           
(a) Annualized
       
       
       
The Savannah Bancorp, Inc. and Subsidiaries
Regulatory Capital Ratios
     
       
The banking regulatory agencies 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. Bryan has agreed with its primary regulator to maintain a Tier
1 Leverage Ratio of not less than 8.00 percent. Savannah has agreed with its primary regulator to
maintain a Tier 1 Leverage Ratio of not less than 8.00 percent and a Total Risk-based Capital Ratio of not
less than 12.00 percent. Both banks are currently in conformity with the agreements. The following table
shows the capital ratios for the Company and the Subsidiary Banks at December 31, 2011 and 2010:
     
       
($ in thousands) Company Savannah Bryan
  2011 2010 2011 2010 2011 2010
Qualifying Capital            
Tier 1 capital $81,697 $87,623 $62,451 $64,193 $19,416 $21,294
Total capital 90,845 97,589 69,191 71,450 21,691 23,826
Leverage Ratios            
Tier 1 capital to
average assets
8.37% 8.12% 8.63% 7.97% 8.01% 8.20%
Risk-based Ratios            
Tier 1 capital to risk-
weighted assets
11.36% 11.13% 11.74% 11.18% 10.82% 10.67%
Total capital to risk-
weighted assets
12.63% 12.40% 13.01% 12.44% 12.09% 11.93%
     
Following are the regulatory capital ratios minimum ratio and the minimum ratios to be classified as a well-
capitalized holding company or bank:
   
     
Required Regulatory Capital Ratios:
Minimum
Well-
Capitalized
Tier 1 capital to average assets  4.00% 5.00%
Tier 1 capital to risk-weighted assets  4.00% 6.00%
Total capital to risk-weighted assets  8.00% 10.00%

 

  The Savannah Bancorp, Inc. and Subsidiaries
Average Balance Sheet and Rate/Volume Analysis – Fourth Quarter, 2011 and 2010
           
               
          Taxable-Equivalent   (a) Variance
Average Balance Average Rate   Interest (b)   Attributable to
QTD QTD QTD QTD   QTD QTD Vari-    
12/31/11 12/31/10 12/31/11 12/31/10   12/31/11 12/31/10 ance Rate Volume
($ in thousands) (%)   ($ in thousands)   ($ in thousands)
        Assets          
$ 67,741 $ 49,667 0.25 0.30 Interest-bearing deposits $ 43 $  37 $    6 $  (6) $   12
79,105 140,431 2.65 2.49 Investments - taxable 528 880 (352) 57 (409)
5,840 6,935 4.42 4.35 Investments - non-taxable 65 76 (11)  1 (12)
584 608 0.00 0.00 Federal funds sold -- -- -- -- --
736,179 785,907 5.43 5.55 Loans (c) 10,085 10,987 (902) (238) (664)
889,449 983,548 4.78 4.83 Total interest-earning assets 10,721 11,980 (1,259) (186) (1,073)
98,439 102,817     Noninterest-earning assets          
$ 987,888 $ 1,086,365     Total assets          
                   
        Liabilities and equity          
        Deposits          
$ 138,420 $ 136,779 0.20 0.34  NOW accounts 70 117 (47) (48) 1
20,548 19,308 0.10 0.29  Savings accounts 5 14 (9) (9) --
224,543 221,039 0.99 1.38  Money market accounts 561 769 (208) (217) 9
34,475 42,494 0.30 0.71  Money market accounts - institutional 26 76 (50) (44) (6)
145,063 187,098 1.36 1.79  CDs, $100M or more 499 845 (346) (203) (143)
56,826 60,717 0.71 0.90  CDs, broker 102 137 (35)  (29) (6)
124,384 173,361 1.31 1.77  Other time deposits 411 773 (362) (201) (161)
744,259 840,796 0.89 1.29 Total interest-bearing deposits 1,674 2,731 (1,057) (752) (305)
24,548 28,766 3.12 3.38 Short-term/other borrowings 193 245 (52) (19) (33)
16,654 15,681 2.05 2.07 FHLB advances 86 82 4 (1) 5
10,310 10,310 3.00  3.12 Subordinated debt 78 81 (3) (3) --
        Total interest-bearing          
795,771 895,553 1.01 1.39  liabilities 2,031 3,139 (1,108) (774) (334)
100,976 93,178     Noninterest-bearing deposits          
4,128 9,384     Other liabilities          
87,013 88,250     Shareholders' equity          
$ 987,888 $ 1,086,365     Liabilities and equity          
    3.77 3.44 Interest rate spread          
    3.88 3.57 Net interest margin          
        Net interest income $ 8,690 $ 8,841 $ (151) $  588 $ (739)
$ 93,678 $ 87,995     Net earning assets          
$ 845,235 $ 933,974     Average deposits          
    0.79 1.16 Average cost of deposits          
87% 84%     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 2011 and 2010, respectively.

(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 – 2011 and 2010
             
               
          Taxable-Equivalent   (a) Variance
Average Balance Average Rate   Interest (b)   Attributable to
YTD YTD YTD YTD   YTD YTD Vari-    
12/31/11 12/31/10 12/31/11 12/31/10   12/31/11 12/31/10 ance Rate Volume
($ in thousands) (%)   ($ in thousands)   ($ in thousands)
        Assets          
$ 44,791 $ 50,461 0.28 0.29 Interest-bearing deposits $ 127 $ 147 $  (20) $ (5) $ (15)
100,889 104,367 2.72 2.35 Investments - taxable 2,745 2,456 289 386 (97)
6,177 7,386 4.42 4.45 Investments - non-taxable 273 329 (56)  (2) (54)
556 6,738 0.54 0.30 Federal funds sold 3 20 (17) 40 (57)
765,641 810,484 5.48 5.55 Loans (c) 41,947 45,009 (3,062) (567) (2,495)
918,054 979,436 4.91 4.90 Total interest-earning assets 45,095 47,961 (2,866) (148) (2,718)
94,397 99,028     Noninterest-earning assets          
$ 1,012,451  $ 1,078,464     Total assets          
                   
        Liabilities and equity          
        Deposits          
$ 138,393 $ 125,994 0.27 0.36  NOW accounts 374 450 (76) (113) 37
20,738 18,402 0.14 0.39  Savings accounts 29 71 (42) (46) 4
230,959 199,331 1.12 1.49  Money market accounts 2,595 2,974 (379) (738) 359
39,396 54,927 0.43 0.83  Money market accounts - institutional 169 456 (287) (220) (67)
158,419 185,505 1.56 2.20  CDs, $100M or more 2,470 4,081 (1,611) (1,187) (424)
49,036 86,523 0.76 1.01  CDs, broker 374 877 (503) (216) (287)
137,817 169,395 1.45 2.10  Other time deposits 2,005 3,551 (1,546) (1,101) (445)
774,758 840,077 1.03 1.48 Total interest-bearing deposits 8,016 12,460 (4,444) (3,621) (823)
24,490 30,609 3.35 3.72 Other borrowings 821 1,138 (317) (113) (204)
16,809 21,221 2.07 2.16 FHLB advances 348 458 (110) (19) (91)
10,310 10,310 2.94 2.97 Subordinated debt 303 306 (3) (3) --
        Total interest-bearing          
826,367 902,217 1.15 1.59  liabilities 9,488 14,362 (4,874) (3,757) (1,117)
95,468 86,458     Noninterest-bearing deposits          
3,921 5,470     Other liabilities          
86,695 84,319     Shareholders' equity          
$ 1,012,451 $ 1,078,464     Liabilities and equity          
    3.76 3.31 Interest rate spread          
    3.88 3.43 Net interest margin          
        Net interest income $35,607 $33,599 $2,008 $ 3,609 $(1,601)
$ 91,687 $ 77,219     Net earning assets          
$ 870,226 $ 926,535     Average deposits          
    0.92 1.34 Average cost of deposits          
88% 87%     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 2011 and 2010, respectively.

(c) Average nonaccruing loans have been excluded from total average loans and categorized in noninterest-earning assets
                 
 
 
 
The Savannah Bancorp, Inc. and Subsidiaries
Consolidated Statements of Shareholders' Equity
For the Three Years Ended December 31, 2011
($ in thousands, except share data)
 
  December 31,
  2011 2010 2009
Common shares issued      
 Shares, beginning of year 7,201,346 5,933,789 5,933,789
 Common stock issued -- 1,267,557 --
 Exercise of options -- -- --
 Shares, end of year 7,201,346 7,201,346 5,933,789
Treasury shares owned      
 Shares, beginning of year 2,483 1,443 318
 Treasury stock issued (273) (943) --
 Unredeemed common stock -- 36 --
 Unvested restricted stock -- 1,947 1,125
 Shares, end of year 2,210 2,483 1,443
Common stock      
 Balance, beginning of year $ 7,201 $ 5,934 $ 5,934
 Common stock issued -- 1,267 --
 Balance, end of year 7,201 7,201 5,934
Additional paid-in capital      
 Balance, beginning of year 48,634 38,605 38,516
 Common stock issued, net of issuance costs 2 9,980 --
 Stock-based compensation, net 20 49 89
 Exercise of options -- -- --
 Balance, end of year 48,656 48,634 38,605
Retained earnings      
 Balance, beginning of year 29,275 33,383 33,552
 Net income (loss) (2,172) (3,989) 929
 Dividends paid -- (119) (1,098)
 Balance, end of year 27,103 29,275 33,383
Treasury stock      
 Balance, beginning and end of year (1) (4) (4)
 Treasury stock issued -- 3 --
  Balance, end of year (1) (1) (4)
Accumulated other comprehensive income (loss), net      
 Balance, beginning of year 694 1,108 2,934
 Change in unrealized gains/losses on securities      
 available for sale, net of tax 477 (127) (531)
 Change in fair value and gains on termination of derivative      
 instruments, net of tax -- (287) (1,295)
 Balance, end of year 1,171 694 1,108
Total shareholders' equity $ 84,130 $ 85,803 $ 79,026

            

Contact Data