Back to GetFilings.com
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-K
|
|
|
(Mark One) |
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the year ended December 31, 2004 |
|
OR |
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the transition period
from to |
COMMISSION FILE NUMBER 000-50667
INTERMOUNTAIN COMMUNITY BANCORP
(Exact name of registrant as specified in its charter)
|
|
|
Idaho |
|
82-0499463 |
(State or other jurisdiction of
incorporation or organization) |
|
(IRS Employer Identification No.) |
231 N. Third Avenue, Sandpoint, ID 83864
(Address of
principal executive offices) (Zip code)
Registrants telephone number, including area code:
(208) 263-0505
Securities registered pursuant to Section 12(b) of the
Act:
|
|
|
None |
|
None |
(Title of each class) |
|
(Name of each exchange on which registered) |
Securities registered pursuant to Section 12(g) of the
Act:
Common Stock (no par value)
(Title of class)
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not
contained herein, and will not be contained, to the best of
registrants knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this
Form 10-K or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is an accelerated
filer (as defined in Rule 12b-2 of the
Act). Yes o No þ
As of June 30, 2004, the aggregate market value of the
common equity held by non-affiliates of the registrant, computed
by reference to the average of the bid and asked prices on such
date as reported on the OTC Bulletin Board, was $49,351,425.
The number of shares outstanding of the registrants Common
Stock, no par value per share, as of March 10, 2005 was
3,826,185.
DOCUMENTS INCORPORATED BY REFERENCE
Specific portions of the registrants Proxy Statement dated
March 31, 2005 are incorporated by reference into
Part III hereof.
TABLE OF CONTENTS
1
PART I
Forward-Looking Statements
When used in this discussion and elsewhere in this
Form 10-K, the words or phrases will likely
result, are expected to, will
continue, is anticipated,
estimate, project or similar expressions
are intended to identify forward-looking statements
within the meaning of the Private Securities Litigation Reform
Act of 1995. The Company cautions readers not to place undue
reliance on any such forward-looking statements, which speak
only as of the date made, and readers are advised that various
factors, including regional and national economic conditions,
unfavorable judicial decisions, substantial changes in levels of
market interest rates, credit and other risks of lending and
investment activities and competitive and regulatory factors
could affect the Companys financial performance and could
cause the Companys actual results for future periods to
differ materially from those anticipated or projected.
The Company does not undertake and specifically disclaims any
obligation to update any forward-looking statements to reflect
occurrence of anticipated or unanticipated events or
circumstances after the date of such statements.
Intermountain Community Bancorp (Intermountain or
the Company) is a bank holding company registered
under the Bank Holding Company Act of 1956, as amended. The
Company was formed as Panhandle Bancorp in October 1997 under
the laws of the State of Idaho in connection with a holding
company reorganization of Panhandle State Bank (the
Bank) that was approved by the shareholders on
November 19, 1997 and became effective on January 27,
1998. In June 2000, Panhandle Bancorp changed its name to
Intermountain Community Bancorp.
Panhandle State Bank (the Bank), a wholly owned
subsidiary of the Company, was first opened in 1981 to serve the
local banking needs of Bonner County, Idaho. Panhandle State
Bank is regulated by the Idaho Department of Finance
(Department) and by the Federal Deposit Insurance
Corporation (FDIC), its primary federal regulator
and the insurer of its deposits. Because the Bank also operates
a branch in Oregon, the Oregon Division of Finance and Corporate
Securities also has jurisdiction over the operations of the
branch.
Since opening in 1981, the Bank has continued to grow by opening
additional branch offices throughout Idaho. During 1999, the
Bank opened its first branch under the name of Intermountain
Community Bank, a division of Panhandle State Bank, in Payette,
Idaho. In 2000, the second branch under that name was opened in
Weiser, Idaho. Three additional branches were opened during
2001, one in Coeur dAlene, another in Nampa and the third
in Rathdrum. In 2002, a branch was started in Caldwell and
during 2003 a branch was opened in Post Falls. In January 2003,
the Bank acquired a branch office from Household Bank F.S.B.
located in Ontario, Oregon, its first and only out-of-state
branch at this time. Also, in 2003, the Company changed the
names of the Coeur dAlene, Post Falls, and Rathdrum
branches from Intermountain Community Bank to Panhandle State
Bank, because the Panhandle State Bank name had more brand
recognition in the northern part of the state. In November 2004,
Intermountain acquired Snake River Bancorp, Inc. (Snake
River) and its subsidiary bank, Magic Valley Bank,
which consisted of three branches. The branches are located in
south central Idaho in the cities of Twin Falls, Gooding and
Jerome.
The Banks primary service area covers three distinct
geographical regions. The north Idaho region encompasses the
three northernmost counties in Idaho, including Boundary County,
Bonner County and Kootenai County. The north Idaho region is
heavily forested and contains numerous lakes. As such, the
economies of these counties are primarily based on tourism, real
estate development and natural resources, including logging,
mining and agriculture. Both Kootenai and Bonner County have
also experienced additional light industrial, high-tech and
commercial development over the past ten years.
The second region served by the Bank encompasses three counties
in southwestern Idaho (Canyon, Payette, and Washington) and one
county in southeastern Oregon (Malheur). The economies of these
2
counties are primarily based on agriculture and related or
supporting businesses. A variety of crops are grown in the area,
including beans, onions, corn, apples, peaches, cherries and
sugar beets. Livestock, including cattle and pigs, are also
raised. Because of its proximity to Boise, Canyon County has
expanding residential and retail development, and a more
diversified light manufacturing and commercial base.
The third region served by the Bank encompasses three counties
in south central Idaho (Twin Falls, Gooding and Jerome). The
economies of these counties are primarily based on agriculture
and related or supporting businesses. A variety of crops are
grown in the area, including beans, peas, corn, hay, sugar beets
and potatoes. Fish farms, dairies and beef cattle are also
prevalent. Twin Falls has experienced significant growth over
the past 10 years and as a result, residential and
commercial construction is a much larger driver of the local
economy. The area is also experiencing growth in light
manufacturing and retail development.
In February 2005, the Company filed a charter application with
the Washington Department of Finance and the FDIC to
form Intermountain Savings Bank of Washington
(Savings Bank) and open a branch office in Spokane
Valley, Washington. If approved, the Savings Bank will be
immediately merged into Panhandle State Bank and the office will
become a branch of Panhandle. Approval is expected in late
March, 2005, with the branch office opening in May. This move
will allow the Bank to expand into other parts of Washington if
future plans call for it.
The Companys other subsidiaries are Intermountain
Statutory Trust I and Intermountain Statutory
Trust II, financing subsidiaries formed in January 2003 and
March 2004, respectively. Each Trust has issued $8 million
in preferred securities, the purchasers of which are entitled to
receive cumulative cash distributions from the Trusts. The
Company has issued junior subordinated debentures to the Trusts,
and payments from these debentures are used to make the cash
distributions to the holders of the Trusts preferred
securities.
Primary Market Area
The Company conducts its primary banking business through its
bank subsidiary, Panhandle State Bank. The Bank maintains its
main office in Sandpoint, Idaho and has 14 other branches. In
addition to the main office six branch offices operate under the
name of Panhandle State Bank. Five of the branches are operated
under the name Intermountain Community Bank, a division of
Panhandle State Bank and three branches operate under the name
Magic Valley Bank, a division of Panhandle State Bank. Thirteen
of the Companys branches are located throughout Idaho in
the cities of Bonners Ferry, Caldwell, Coeur dAlene,
Gooding, Jerome, Nampa, Payette, Ponderay, Post Falls, Priest
River, Rathdrum, Twin Falls and Weiser, and one branch is
located in Ontario, Oregon. The Company focuses its banking and
other services on individuals, professionals, and small to
medium-sized businesses throughout its market area. On
December 31, 2004, the Company had total consolidated
assets of $597.7 million.
Competition
Based on total asset size as of December 31, 2004, the
Company is the largest independent community bank headquartered
in Idaho. The Company competes with a number of international
banking groups, out-of-state banking companies, state-wide
banking organizations, several local community banks, savings
banks, savings and loans, and credit unions throughout its
market area. The Companys principal market area is divided
into three separate regions based upon population and the
presence of banking offices. In the northern part of Idaho, the
delineated communities are Boundary, Bonner and Kootenai
Counties. These communities include the cities of Coeur
dAlene, Rathdrum, Post Falls, Ponderay, Priest River,
Sandpoint and Bonners Ferry. Primary competitors in the northern
region include US Bank, Wells Fargo, Key Bank and Bank of
America, all large international or regional banks, and Idaho
Independent Bank and Mountain West Bank, both community banks.
In southwestern and south central Idaho and eastern Oregon, the
Bank has delineated Washington, Payette, Canyon, Malheur, Twin
Falls, Gooding and Jerome Counties, which include the cities of
Caldwell, Nampa, Payette, Ontario, Weiser, Twin Falls, Gooding
and Jerome. Primary competitors in the
3
southern region include national or regional banks US Bank,
Wells Fargo, Key Bank, Bank of America and Zions Bank, and
community banks Farmers & Merchants State Bank, Idaho
Independent Bank, DL Evans Bank and Farmers National Bank.
Services Provided
The Bank offers and encourages applications for a variety of
secured and unsecured loans to help meet the needs of its
communities, dependent upon the Banks financial condition
and size, legal impediments, local economic conditions and
consistency with safe and sound operating practices. While
specific credit programs may vary from time to time, based on
Bank policies and market conditions, the Bank makes every effort
to encourage applications for the following credit services
throughout its communities.
Consumer Loans. The Bank offers a variety of consumer
loans, including personal loans, motor vehicle loans, boat
loans, recreational vehicle loans, home improvement loans, home
equity loans, open-end credit lines, both secured and unsecured,
and overdraft protection credit lines. The Banks terms and
underwriting on these loans are consistent with what is offered
by competing community banks and credit unions. Loans for the
purchase of new autos typically range up to 72 months.
Loans for the purchase of smaller RVs, pleasure craft and
used vehicles range up to 60 months. Loans for the purchase
of larger RVs and pleasure craft, mobile homes, and home
equity loans range up to 120 months (180 months if
credit factors and value warrant). Unsecured loans are usually
limited to two years, except for credit lines, which may be
open-ended but are generally reviewed by the Bank annually. The
Bank does not currently use credit scoring in connection with
any consumer loans. Relationship lending is emphasized, which,
along with credit control practices, minimizes risk in this type
of lending.
Real Estate Loans. For consumers, the Bank offers first
mortgage loans to purchase or refinance homes, home improvement
loans and home equity loans and credit lines. Conforming
1st mortgage loans are offered with up to 30-year
maturities, while typical maturities for 2nd mortgages
(home improvement and home equity loans and lines) are as stated
above under Consumer Loans. Lot acquisition and
construction loans are also offered to consumers with typical
terms up to 36 months (interest only loans are also
available) and up to 12 months (with six months
extension) respectively. Loans for purchase, construction,
rehabilitation or repurchase of commercial and industrial
properties are also available through the Bank, as are property
development loans, with up to two-year terms typical for
construction and development loans, and up to 10 years for
term loans (generally with re-pricing after three or five
years). Risk is mitigated by selling the conventional
residential mortgage loans (currently 100% are sold) and
underwriting 2nd mortgage products for potential sale.
Commercial real estate loans are generally confined to
owner-occupied properties (unless there is a strong relationship
justifying otherwise). All commercial real estate loans are
restricted to borrowers with proven track records and financial
wherewithal. Project due diligence is conducted by the Bank, to
ensure that there are adequate contingencies, collateral and/or
government guaranties.
Commercial Loans. The Bank offers a wide range of loans
and open-end credit arrangements to businesses of small and
moderate size, from small sole proprietorships to larger
corporate entities, with purposes ranging from working capital
and inventory acquisition to equipment purchases and business
expansion. The Bank also participates in the Small Business
Administration (SBA) and USDA financing programs.
Operating loans or lines of credit typically carry annual
maturities. Straight maturity notes are also available, in which
the maturities match the anticipated receipt of specifically
identified repayment sources. Term loans for purposes such as
equipment purchases, expansion, term working capital, and other
purposes generally carry terms that match the borrowers
cash flow capacity, typically with maturities of five years.
Risk is controlled by applying sound, consistent underwriting
guidelines, concentrating on relationship loans as opposed to
transaction type loans, and establishing sound alternative
repayment sources. Government guaranty programs are also
utilized when appropriate.
4
The Bank also offers loans for agricultural and ranching
purposes. These include expansion loans, short-term working
capital loans, equipment loans, cattle or livestock loans, and
real estate loans on a limited basis. Terms are generally up to
one year for operating loans or lines of credit and up to
five years for term loans. Sound underwriting is applied,
as with other business loans, by a staff of lending and credit
personnel seasoned in this line of lending. Again, government
guaranteed programs are utilized whenever appropriate and
available. Agricultural real estate loans are considered for
financially sound borrowers with strong financial and management
histories.
Municipal Financing. Operating and term loans are
available to entities that qualify for the Bank to offer such
financing on a tax-exempt basis. Operating loans are generally
restricted by law to a duration of one fiscal year. Term loans,
which under certain circumstances can extend beyond one year,
typically range up to five years. Municipal financing is
restricted to loans with sound purposes and with established tax
basis or other revenue to adequately support repayment.
The Bank offers the full range of deposit services that are
typically available in most banks and savings and loan
associations, including checking accounts, savings accounts,
money market accounts and various types of certificates of
deposit. The transaction accounts and certificates of deposit
are tailored to the Banks primary market area at rates
competitive with those offered in the area. All deposit accounts
are insured by the FDIC to the maximum amount permitted by law.
The Bank provides alternative investment services through
third-party vendors, including annuities, securities, mutual
funds and brokerage services to its customers. The Bank offers
these products in a manner consistent with the principles of
prudent and safe banking and in compliance with applicable laws,
rules, regulations and regulatory guidelines. The Bank earns a
fee for providing these services.
These services include automated teller machines
(ATMs), ATM access cards, point-of-sale
(POS) debit cards (VISA Check
Cardtm),
safe deposit boxes, merchant credit card services, travelers
cheques, savings bonds, direct deposit, night deposit, cash
management services, internet and phone banking services, VISA/
Mastercard and ACH origination services. The Bank is a member of
the Star, Plus, Exchange, Interlink and Accell ATM networks.
Loan Portfolio
The loan portfolio continues to be the largest component of
earning assets. In 2004, the Company increased loans by 46%,
resulting in a favorable increase in earnings for the Company.
Residential loans contributed the highest percentage growth in
2004, increasing 60% over 2003. In November 2004, the Bank
acquired Snake River Bancorp, Inc. and its subsidiary bank,
Magic Valley Bank, which transaction contributed
$65.5 million of net loans receivable at the acquisition
date. This contribution represented approximately one half of
the overall loan portfolio growth during the year.
However, competition for loan business has been intense across
most types of loans, with non-bank and traditional bank
competitors willing to lend at lower rates than were offered by
the Company last year. If loan yields continue to be driven down
by this intense competition, the Companys future earnings
could be adversely affected. The Bank intends to continue to
pursue quality loans using conservative underwriting and control
practices, and to compete using relationship pricing techniques.
In 2003, the total loan portfolio increased 47%, with real
estate loans contributing the highest percentage growth, 59%, in
the portfolio from 2002. In January 2003, the Bank acquired the
$39.4 million net loan portfolio of the Ontario branch of
Household Bank. At December 31, 2003, the Ontario branch
5
had $35.4 million in net loans receivable, representing
approximately 38% of the 2003 loan portfolio growth.
The following tables contain information related to the
Companys loan portfolio for the five-year period ended
December 31, 2004 (dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Commercial loans
|
|
$ |
304,783 |
|
|
$ |
215,396 |
|
|
$ |
144,872 |
|
|
$ |
110,850 |
|
|
$ |
71,642 |
|
Residential real estate loans
|
|
|
94,170 |
|
|
|
58,728 |
|
|
|
36,832 |
|
|
|
34,628 |
|
|
|
28,868 |
|
Consumer loans
|
|
|
24,245 |
|
|
|
16,552 |
|
|
|
13,854 |
|
|
|
12,417 |
|
|
|
12,616 |
|
Municipal loans
|
|
|
2,598 |
|
|
|
1,751 |
|
|
|
2,679 |
|
|
|
2,263 |
|
|
|
3,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
|
425,796 |
|
|
|
292,427 |
|
|
|
198,237 |
|
|
|
160,158 |
|
|
|
116,281 |
|
Allowance for loan losses
|
|
|
(6,902 |
) |
|
|
(5,118 |
) |
|
|
(3,259 |
) |
|
|
(2,574 |
) |
|
|
(1,875 |
) |
Deferred loan fees, net of direct origination costs
|
|
|
(234 |
) |
|
|
(53 |
) |
|
|
(204 |
) |
|
|
(488 |
) |
|
|
(346 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable, net
|
|
$ |
418,660 |
|
|
$ |
287,256 |
|
|
$ |
194,774 |
|
|
$ |
157,096 |
|
|
$ |
114,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average rate
|
|
|
6.81 |
% |
|
|
6.60 |
% |
|
|
6.94 |
% |
|
|
7.72 |
% |
|
|
9.79 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Bank is required under applicable law and regulations to
review its loans on a regular basis and to classify them as
satisfactory, special mention,
substandard, doubtful or
loss. A loan which possesses no apparent weakness or
deficiency is designated satisfactory. A loan which
possesses weaknesses or deficiencies deserving close attention
is designated as special mention. A loan is
generally classified as substandard if it possesses
a well-defined weakness and the Bank will probably sustain some
loss if the weaknesses or deficiencies are not corrected. A loan
is classified as doubtful if a probable loss of
principal and/or interest exists but the amount of the loss, if
any, is subject to the outcome of future events which are
undeterminable at the time of classification. If a loan is
classified as loss, the Bank either establishes a
specific valuation allowance equal to the amount classified as
loss or charges off such amount.
Non-accrual loans are those that have become delinquent for more
than 90 days (unless well-secured and in the process of
collection). Placement of loans on non-accrual status does not
necessarily mean that the outstanding loan principal will not be
collected, but rather that timely collection of principal and
interest is in question. When a loan is placed on non-accrual
status, interest accrued but not received is reversed. The
amount of interest income which would have been recorded in
fiscal 2004, 2003, 2002, 2001 and 2000 on non-accrual loans was
approximately $55,000, $7,000, $104,000, $66,000 and $33,000,
respectively. A non-accrual loan may be restored to accrual
status when principal and interest payments are brought current
or when brought to 90 days or less delinquent and
continuing payment of principal and interest is expected.
6
As of December 31, 2004, there were no identified credits,
other than those represented in the following table, which were
not in compliance with the stated terms of the credit or
otherwise presented additional credit risk to the Company.
Information with respect to non-performing loans is as follows
(dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Nonaccrual loans (approximately)
|
|
$ |
1,218 |
|
|
$ |
174 |
|
|
$ |
609 |
|
|
$ |
1,041 |
|
|
$ |
370 |
|
Nonaccrual loans as a percentage of total loans
|
|
|
0.29 |
% |
|
|
0.06 |
% |
|
|
0.31 |
% |
|
|
0.66 |
% |
|
|
0.32 |
% |
Total allowance related to these loans
|
|
$ |
413 |
|
|
$ |
47 |
|
|
$ |
249 |
|
|
$ |
134 |
|
|
$ |
55 |
|
Interest income recorded on these loans
|
|
$ |
10 |
|
|
$ |
3 |
|
|
$ |
11 |
|
|
$ |
85 |
|
|
$ |
13 |
|
|
|
|
The Allowance for Loan Losses |
Allowance for loan losses is based upon managements
assessment of various factors including, but not limited to,
current and future economic trends, historical loan losses,
delinquencies, underlying collateral values, as well as current
and potential risks identified in the loan portfolio. The
allowance is evaluated on a monthly basis by management. It is
calculated by applying specified allocation factors to the
various portfolio totals segmented by risk grades. The specific
allocation factor is reviewed and determined annually, based on
a historical migration analysis of charge-offs relative to the
various risk grade categories. An allocation is also included
for unfunded commitments. Additionally, specific dollar amounts
may be allocated to individual loans and/or portfolio segments
identified by management as presenting extraordinarily higher
risk.
Allocation of the Allowance for Loan Losses
and Non-Accrual Loans Detail
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004 | |
|
|
| |
|
|
Percent of | |
|
|
|
|
Loans to | |
|
Gross | |
|
|
|
Non-Accrual | |
|
|
Total Loans | |
|
Loans | |
|
Allowance | |
|
Loans | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Commercial loans
|
|
|
71.58 |
% |
|
$ |
304,783 |
|
|
$ |
4,844 |
|
|
$ |
1,036 |
|
Residential real estate loans
|
|
|
22.11 |
% |
|
|
94,170 |
|
|
|
1,710 |
|
|
|
175 |
|
Consumer loans
|
|
|
5.70 |
% |
|
|
24,245 |
|
|
|
307 |
|
|
|
7 |
|
Municipal loans
|
|
|
0.61 |
% |
|
|
2,598 |
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
100.00 |
% |
|
$ |
425,796 |
|
|
$ |
6,902 |
|
|
$ |
1,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2003 | |
|
|
| |
|
|
Percent of | |
|
|
|
|
Loans to | |
|
Gross | |
|
|
|
Non-Accrual | |
|
|
Total Loans | |
|
Loans | |
|
Allowance | |
|
Loans | |
|
|
| |
|
| |
|
| |
|
| |
Commercial loans
|
|
|
73.66 |
% |
|
$ |
215,396 |
|
|
$ |
3,804 |
|
|
$ |
121 |
|
Residential real estate loans
|
|
|
20.08 |
% |
|
|
58,728 |
|
|
|
1,102 |
|
|
|
37 |
|
Consumer loans
|
|
|
5.66 |
% |
|
|
16,552 |
|
|
|
189 |
|
|
|
16 |
|
Municipal loans
|
|
|
0.60 |
% |
|
|
1,751 |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
100.00 |
% |
|
$ |
292,427 |
|
|
$ |
5,118 |
|
|
$ |
174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2002 | |
|
|
| |
|
|
Percent of | |
|
|
|
|
Loans to | |
|
Gross | |
|
|
|
Non-Accrual | |
|
|
Total Loans | |
|
Loans | |
|
Allowance | |
|
Loans | |
|
|
| |
|
| |
|
| |
|
| |
Commercial loans
|
|
|
73.08 |
% |
|
$ |
144,872 |
|
|
$ |
2,572 |
|
|
$ |
161 |
|
Residential real estate loans
|
|
|
18.58 |
% |
|
|
36,832 |
|
|
|
485 |
|
|
|
445 |
|
Consumer loans
|
|
|
6.99 |
% |
|
|
13,854 |
|
|
|
184 |
|
|
|
3 |
|
Municipal loans
|
|
|
1.35 |
% |
|
|
2,679 |
|
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
100.00 |
% |
|
$ |
198,237 |
|
|
$ |
3,259 |
|
|
$ |
609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2001 | |
|
|
| |
|
|
Percent of | |
|
|
|
|
Loans to | |
|
Gross | |
|
|
|
Non-Accrual | |
|
|
Total Loans | |
|
Loans | |
|
Allowance | |
|
Loans | |
|
|
| |
|
| |
|
| |
|
| |
Commercial loans
|
|
|
69.22 |
% |
|
$ |
110,850 |
|
|
$ |
1,804 |
|
|
$ |
125 |
|
Residential real estate loans
|
|
|
21.62 |
% |
|
|
34,628 |
|
|
|
541 |
|
|
|
906 |
|
Consumer loans
|
|
|
7.75 |
% |
|
|
12,417 |
|
|
|
205 |
|
|
|
10 |
|
Municipal loans
|
|
|
1.41 |
% |
|
|
2,263 |
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
100.00 |
% |
|
$ |
160,158 |
|
|
$ |
2,574 |
|
|
$ |
1,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Bank did not maintain records reflecting allocation by loan
type prior to 2001. The Banks allocation was determined in
prior years by applying a factor to loan totals based on risk
grade, plus any specifically determined amount for individual
loans deemed to have greater risk tendency. The allocation
factors ranged from 0.5% for cash equivalent secured loans (Risk
Grade 1) to 100% for loans with
doubtful (Risk Grade 6) repayment
status.
Other factors were 1% for Risk Grade 2 (Better than
average net worth and repayment capacity), 1.65% for Risk Grade
3 (Satisfactory), 4% for Risk
Grade 4 (Special mention), and 15%
for Risk Grade 5 (Substandard).
Allocation for individual loans with specific
(dollar) identification was determined by managements
best estimate of probable loss, based on collateral liquidation
value.
During 2002, the Company modified its risk grades and the
allocation factors. As of December 31, 2004, the allocation
factors range from 0.5% for cash equivalent secured loans to
100% of doubtful/loss (Risk
Grade 7). Risk Grades 3-7 closely reflect
the FDICs definitions for Satisfactory,
Special Mention, Substandard,
Doubtful and Loss respectively. At
December 31, 2004, the Company had $10.4 million in
the Special Mention and $3.8 million in the Substandard
loan categories.
Beginning in February 2002, the Bank began using an alternative
methodology for calculating the Allowance for Loan Losses, along
with its traditional method of allocating percentages based on
risk grading. The alternative method was based more on the
Banks portfolio and performance relative to a designated
peer group. The Bank began establishing its allowance based on
the greater of the two alternative calculations. At that time
the traditional method had not undergone a validation analysis.
In August 2002, a loan loss migration analysis was performed
covering the prior 18 months of data. In July 2003, another
12 months of data was analyzed, providing the Bank with
30 months of supporting data for the validity of the
traditional methodology. Therefore, in July 2003, the Bank
eliminated the alternative methodology in favor of the
previously utilized traditional methodology. Also considered in
this decision was the fact that peer group data used in the
alternative method appeared to provide some skewed data in
attempting to arrive at comparable measurement. Management
decided its own migration history was more representative of its
performance relative to the makeup of its loan portfolio.
8
The banks total allowance for loan losses was 1.62% and
1.75% of total loans at December 31, 2004 and
December 31, 2003, respectively. The following table
provides additional detail on the allowance.
Analysis of the Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Balance Beginning December 31
|
|
$ |
(5,118 |
) |
|
$ |
(3,259 |
) |
|
$ |
(2,574 |
) |
|
$ |
(1,875 |
) |
|
$ |
(1,456 |
) |
Charge Offs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Loans
|
|
|
535 |
|
|
|
785 |
|
|
|
740 |
|
|
|
421 |
|
|
|
335 |
|
|
Residential Real Estate Loans
|
|
|
44 |
|
|
|
195 |
|
|
|
217 |
|
|
|
55 |
|
|
|
42 |
|
|
Consumer Loans
|
|
|
164 |
|
|
|
137 |
|
|
|
46 |
|
|
|
56 |
|
|
|
30 |
|
|
Municipal Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Charge-offs
|
|
|
743 |
|
|
|
1,117 |
|
|
|
1,003 |
|
|
|
532 |
|
|
|
407 |
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Loans
|
|
|
(131 |
) |
|
|
(357 |
) |
|
|
(57 |
) |
|
|
(73 |
) |
|
|
(4 |
) |
|
Residential Real Estate Loans
|
|
|
(23 |
) |
|
|
(35 |
) |
|
|
(24 |
) |
|
|
(10 |
) |
|
|
(13 |
) |
|
Consumer Loans
|
|
|
(40 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
(15 |
) |
|
|
(1 |
) |
|
Municipal Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Recoveries
|
|
|
(194 |
) |
|
|
(397 |
) |
|
|
(81 |
) |
|
|
(98 |
) |
|
|
(18 |
) |
Net charge offs
|
|
|
549 |
|
|
|
720 |
|
|
|
922 |
|
|
|
434 |
|
|
|
389 |
|
Provision for loan loss
|
|
|
(1,438 |
) |
|
|
(955 |
) |
|
|
(1,607 |
) |
|
|
(1,133 |
) |
|
|
(808 |
) |
Addition from acquisition
|
|
|
(1,108 |
) |
|
|
(1,624 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Sale of loans
|
|
|
213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period
|
|
$ |
(6,902 |
) |
|
$ |
(5,118 |
) |
|
$ |
(3,259 |
) |
|
$ |
(2,574 |
) |
|
$ |
(1,875 |
) |
Ratio of net charge-offs to loans outstanding
|
|
|
0.13 |
% |
|
|
0.25 |
% |
|
|
0.47 |
% |
|
|
0.27 |
% |
|
|
0.33 |
% |
In November 2004, the Bank acquired Snake River Bancorp, Inc and
its subsidiary bank, Magic Valley Bank. Total loans of
approximately $65.5 million were acquired which was net of
a $1.1 million allowance for loan losses. The loan
portfolio acquired from Magic Valley Bank is similar to the
Banks existing loan portfolio. Therefore, the Banks
current process for assessing the allowance for loan loss was
applied to the Magic Valley Bank portfolio at December 31,
2004.
In January 2003, the Company acquired the loan portfolio of the
Ontario branch of Household FSB (Ontario Branch
Portfolio). Total loans of approximately
$39.4 million were acquired which was net of
$1.6 million allowance for loan losses. Of the total
$1.1 million in charge-offs during 2003, $0.2 million
related to the Ontario Branch Portfolio.
The allowance for loan losses related to the acquisition of the
Ontario Branch Portfolio was initially determined by reviewing
each loan (except the consumer loan and real estate contract
portfolios), assigning a risk grade commensurate with the
Banks prevailing grading system, and applying the
allowance factor appropriate to the respective grade by the
Bank. A representative percentage of the consumer loan portfolio
was reviewed and the allowance for this portfolio was also
computed based on grade assignment. For the real estate contract
portfolio, all loans over $100,000 and all loans considered to
have higher than moderate risk were reviewed. An allowance of
the difference between the loan balance and 50% of the
originally determined collateral value was established for these
loans. This (specific identification) calculation was determined
from an analysis of prior losses from the real estate contract
portfolio. The allowance for the remainder of the real estate
contract portfolio was calculated based on the respective risk
grade allocation. The allowance for the total Ontario Branch
Portfolio amounted to
9
approximately 4%. Beginning in July 2003, the allowance for the
real estate contract portfolio was modified to approximately 4%
on all loans not carrying a specifically identified allowance.
The balance of the Ontario Branch portfolio is allocated based
on the respective risk grades of each loan. The balance of the
Ontario Branch portfolio has decreased substantially as a result
of loan sales totaling approximately $2.7 million during
2004 and large prepayments since the purchase of the portfolio
in 2003. The Bank sold an additional $1.3 million in
Ontario loans during the first quarter of 2005.
The following table details loan repricing information for fixed
and variable rate loans.
Maturity and Repricing for the Banks
Loan Portfolio at December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
LOAN REPRICING |
|
Fixed Rate | |
|
Variable Rate | |
|
Total Loans | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
0-90 days
|
|
$ |
15,823 |
|
|
$ |
139,326 |
|
|
$ |
155,149 |
|
91-365 days
|
|
|
27,306 |
|
|
|
59,392 |
|
|
|
86,698 |
|
1 year-5 years
|
|
|
71,618 |
|
|
|
70,356 |
|
|
|
141,974 |
|
5 years or more
|
|
|
34,956 |
|
|
|
7,019 |
|
|
|
41,975 |
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
149,703 |
|
|
$ |
276,093 |
|
|
$ |
425,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Portfolio Concentrations |
The Bank continuously monitors concentrations of loan categories
in regards to industries and loan types. Due to the makeup of
the Banks marketplace, it expects to have significant
concentrations in certain industries and with specific loan
types. Concentration guidelines are established, and then
approved by the Board of Directors at least annually, and are
reviewed by management and the Board monthly. Detrimental
circumstances affecting industries involved in loan
concentrations are reviewed as to their impact as they occur,
and appropriate action is determined regarding the loan
portfolio and/or lending strategies and practices.
As of December 31, 2004 the Banks loan portfolio was
concentrated, by loan type, as follows:
|
|
|
|
|
Commercial
|
|
|
71.6 |
% |
Residential real estate
|
|
|
22.1 |
% |
Consumer
|
|
|
5.7 |
% |
Municipal
|
|
|
0.6 |
% |
These concentrations are typical for the markets served by the
Bank, and management believes are comparable with those of the
Banks peer group (banks of similar size and operating in
the same geographic areas).
Management does not consider the overall commercial portfolio
total to present a concentration risk, and feels that there is
adequate diversification by type, industry, and geography to
further mitigate risk. The agricultural portfolio, which is
included in commercial loans, presents a somewhat greater risk,
in that it represents a majority of the loans in the Banks
southern Idaho region. At December 31, 2004, agricultural
loans of $92.4 million represent approximately 22% of the
total loan portfolio. The agricultural portfolio consists of
loans secured by crops, real estate and livestock.
To mitigate credit risk, specific underwriting is applied to
retain only borrowers that have proven track records in the
agricultural industry. In addition, the Bank has hired senior
lenders with significant experience in agricultural lending to
administer these loans. Further mitigation is provided through
frequent collateral inspections, adherence to farm operating
budgets, and annual or more frequent review of financial
performance.
10
The real estate loan portfolio appears to pose the greatest
overall risk of loan-type concentration. However,
experienced lenders and consistently applied underwriting
standards help to mitigate credit risk. Although real estate
values tend to fluctuate somewhat with economic conditions, over
time real estate collateral is generally considered one of the
safest forms of collateral in regards to maintaining value.
The Bank loans to contractors and developers, and is also active
in custom construction lending. The Bank has established
concentration limits to include residential construction loans
maturing in 18 months or less and commercial construction
and development loans maturing in 36 months or less not to
exceed 20% of the total loan portfolio, commercial real estate
loans not to exceed 25% and other real estate (agricultural and
land) loans not to exceed 25% of the total loan portfolio. In
addition, total real estate loans with maturities exceeding
2 years are limited to 350% of the Banks capital,
surplus and capital notes. Residential construction loans at
December 31, 2004 represented 7.92% of the Banks
total loan portfolio, commercial construction and development
loans 2.06%, commercial real estate loans 21.6%, and other real
estate loans 3.0%. Total real estate loans with maturities
exceeding 2 years represented 208.4% of the Banks
capital, surplus and capital notes.
A notable concentration is currently present in the real estate
contract secured portfolio as a result of the Banks
purchase of assets from Household Bank in January 2003. These
contracts represented approximately 13.7% of the residential
loan portfolio at December 31, 2004, compared to 33.1% of
the residential loan portfolio at December 31, 2003. The
nature of the portfolio presents a higher than average credit
risk for the Bank. As a result, the Bank has maintained a
greater loan loss allowance for this component of the loan
portfolio, with a higher initial allocation plus a specific
amount for those contracts identified as being
impaired. During 2004, the Bank sold approximately
$2.7 million of these real estate contract loans. During
the first quarter of 2005, the Bank sold an additional
$1.3 million of these loans.
In addition to the higher loan loss allowance for the contract
segment of the real estate loan portfolio, the methodology of
determining the Banks overall allowance provides for
specific allocation for individual loans or components of the
loan portfolio. This could include any segment. However, all
components deemed to represent significant concentrations are
especially scrutinized for credit quality and appropriate
allowance. Allocations are reviewed and determined by senior
management monthly and reported to the Board of Directors.
Investments
The investment portfolio is the second largest earning asset
category and is comprised mostly of securities categorized as
available-for-sale. These securities are recorded at market
value. Unrealized gains and losses that are considered temporary
are recorded as a component of accumulated other comprehensive
income or loss.
The carrying value of the available-for-sale securities
portfolio grew 34.1% to $102.8 million at December 31,
2004 from $76.6 million at December 31, 2003. The
carrying value of the held-to-maturity securities portfolio
increased 62.1% to $5.4 million from $3.3 million at
December 31, 2003. The Company continues to invest most of
its excess funds in the available-for-sale portfolio to provide
more flexibility in managing the investment portfolio assets. As
in 2003, the Company invested more in U.S. agency
debentures in 2004, rather than direct U.S. government
notes and bonds due to the more favorable yields of these
agencies. Mortgage-backed securities also grew in 2004. These
investments have allowed the Bank to maintain a shorter duration
in the total investment portfolio to limit extension risk and
position the Bank for a rising interest rate market. The
municipal bond portfolio also saw a substantial increase during
2004 due to bonds acquired in the Snake River Bancorp/ Magic
Valley Bank merger and a greater supply of attractive Idaho
municipal bond issues. The average duration of the
available-for-sale and the held-to-maturity portfolios was
approximately 2.8 years and 1.7 years, respectively on
December 31, 2004, compared to 1.7 years and
3.2 years, respectively on December 31, 2003.
11
The following table displays investment securities balances and
repricing information for the total portfolio:
Investment Portfolio Detail
As of December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent | |
|
|
|
Percent | |
|
|
|
|
2004 | |
|
Change | |
|
2003 | |
|
Change | |
|
2002 | |
Carrying value as of December 31, |
|
Amount | |
|
Prev. Yr. | |
|
Amount | |
|
Prev. Yr. | |
|
Amount | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
U.S. treasury securities and obligations of government
agencies
|
|
$ |
60,290 |
|
|
|
63.08 |
% |
|
$ |
36,969 |
|
|
|
4.44% |
|
|
$ |
35,397 |
|
Mortgage-backed securities
|
|
|
40,156 |
|
|
|
17.99 |
% |
|
|
34,032 |
|
|
|
165.42% |
|
|
|
12,822 |
|
Corporate Bonds
|
|
|
2,000 |
|
|
|
(64.29 |
)% |
|
|
5,601 |
|
|
|
56.67% |
|
|
|
3,575 |
|
State and municipal bonds
|
|
|
5,721 |
|
|
|
71.49 |
% |
|
|
3,336 |
|
|
|
12.63% |
|
|
|
2,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
108,167 |
|
|
|
35.31 |
% |
|
$ |
79,938 |
|
|
|
45.99% |
|
|
$ |
54,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale
|
|
|
102,758 |
|
|
|
34.15 |
% |
|
|
76,602 |
|
|
|
47.90% |
|
|
|
51,794 |
|
Held to Maturity
|
|
|
5,409 |
|
|
|
62.14 |
% |
|
|
3,336 |
|
|
|
12.63% |
|
|
|
2,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
108,167 |
|
|
|
35.31 |
% |
|
$ |
79,938 |
|
|
|
45.99% |
|
|
$ |
54,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments held as of December 31, 2004
Mature as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to | |
|
Five to | |
|
Over | |
|
|
|
|
One Year | |
|
Five Years | |
|
Ten Years | |
|
Ten Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
Amount | |
|
Yield | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
U.S. treasury securities and obligations of government
agencies
|
|
$ |
6,810 |
|
|
|
3.91% |
|
|
$ |
46,569 |
|
|
|
3.29% |
|
|
$ |
6,911 |
|
|
|
3.21% |
|
|
$ |
|
|
|
|
% |
|
|
$ |
60,290 |
|
|
|
3.35% |
|
Corporate bonds
|
|
|
288 |
|
|
|
6.94% |
|
|
|
1,712 |
|
|
|
4.53% |
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
% |
|
|
|
2,000 |
|
|
|
4.88% |
|
Mortgage-backed securities
|
|
|
49 |
|
|
|
5.18% |
|
|
|
15,715 |
|
|
|
3.24% |
|
|
|
14,473 |
|
|
|
3.64% |
|
|
|
9,919 |
|
|
|
3.56% |
|
|
|
40,156 |
|
|
|
3.46% |
|
State and municipal bonds (tax equivalent)
|
|
|
427 |
|
|
|
3.04% |
|
|
|
3,670 |
|
|
|
3.20% |
|
|
|
472 |
|
|
|
3.76% |
|
|
|
1,152 |
|
|
|
% |
|
|
|
5,721 |
|
|
|
3.34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
7,574 |
|
|
|
3.98% |
|
|
$ |
67,666 |
|
|
|
3.30% |
|
|
$ |
21,856 |
|
|
|
3.51% |
|
|
$ |
11,071 |
|
|
|
3.57% |
|
|
$ |
108,167 |
|
|
|
3.42% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
Deposits represent approximately 91% of the Banks
liabilities at December 31, 2004. The Bank gathers its
deposit base from a combination of small business and retail
sources. The retail base continues to grow with new and improved
product offerings. However, management recognizes that customer
service, not a vast retail branch network, is going to be the
key to the Banks customer growth. In 2004 the Bank
experienced some changes in the typical sources of deposit
growth as well as increased competition for depositors. Total
deposits grew 45.3% in 2004 with non-interest bearing balancing
43.4% and interest-bearing deposits growing 45.8% over 2003
balances. NOW and money market accounts (personal, business and
public) grew 50% to $171.5 million at December 31,
2004 from $114.3 million at December 31, 2003. The
certificates of deposit portion of that total grew by 46.5%. As
part of the Magic Valley Bank acquisition, the Bank acquired
approximately $69.6 million of deposits.
Strong loan demand and the rise in short-term interest rates
during the second half of 2004 is placing additional pressure on
banks to raise rates paid on deposits and to grow deposit
balances. The Bank has responded by remaining competitive in the
traditional deposit products as well as offering repurchase
agreements and a commercial sweep product to business customers.
12
The following table details repricing information for the
Banks time deposits with minimum balance of $100,000 at
December 31, 2004 (in thousands):
|
|
|
|
|
Maturities
|
|
|
|
|
Less than three months
|
|
$ |
15,102 |
|
Three to six months
|
|
|
13,556 |
|
Six to twelve months
|
|
|
17,277 |
|
Over twelve months
|
|
|
30,930 |
|
|
|
|
|
|
|
$ |
76,865 |
|
|
|
|
|
Borrowings
As part of the Companys funds management and liquidity
plan, the Bank has arranged to have short-term and long-term
borrowing facilities available. The short-term and overnight
facilities are federal funds purchasing lines as reciprocal
arrangements to the federal funds selling agreements in place
with various correspondent banks. At December 31, 2004
there were no short-term borrowing balances outstanding and the
Bank had unsecured credit lines of $10.0 million available.
For long and short-term funding needs, the Bank has credit
available from the Federal Home Loan Bank of Seattle
(FHLB), limited to a percentage of its total regulatory assets
subject to collateralization requirements and a blanket pledge
agreement. At December 31, 2004, the Bank had outstanding
notes with the FHLB of $5.0 million and the ability to
borrow an additional $14.7 million.
Securities sold under agreements to repurchase, which are
classified as other secured borrowings generally are short-term
agreements. These agreements are treated as financing
transactions and the obligations to repurchase securities sold
are reflected as a liability in the consolidated financial
statements. The dollar amount of securities underlying the
agreements remains in the applicable asset account. These
agreements had a weighted average interest rate of 1.75%, 0.58%
and 2.05% at December 31, 2004, 2003 and 2002,
respectively. The average balances of securities sold subject to
repurchase agreements were $14.6 million,
$13.4 million and $13.2 million during the years ended
December 31, 2004, 2003 and 2002 respectively. The maximum
amount outstanding at any month end during these same periods
was $24.5 million, $17.2 million and
$16.0 million, respectively. The weighted average interest
rates during 2004, 2003 and 2002 were 1.09%, 1.24% and 2.09%,
respectively. All repurchase agreements mature on a daily basis.
At December 31, 2004, 2003 and 2002, the Company pledged as
collateral, certain bonds and mortgaged-backed securities with
aggregate amortized costs of $20.3 million,
$17.8 million and $15.5 million, respectively. These
investments and mortgage-backed securities had market values of
$20.2 million, $18.3 million and $16.5 million at
December 31, 2004, 2003 and 2002, respectively.
In January 2003 the Company issued $8.0 million of
Trust Preferred securities through its newly formed
subsidiary, Intermountain Statutory Trust I. Approximately
$7.0 million was subsequently transferred to the capital
account of Panhandle State Bank for capitalizing the Ontario
branch acquisition. The debt associated with these securities
bears interest at 6.75% with interest payable quarterly. The
debt is callable by the Company in March 2008 and matures in
March 2033.
In March 2004, the Company issued $8.0 million of
additional Trust Preferred securities through a second
subsidiary, Intermountain Statutory Trust II. This debt is
callable by the Company in April 2009, bears interest on a
variable basis tied to the 90-day LIBOR index plus 2.8%, and
matures in April 2034. The rate at December 31, 2004 was
4.87%. Funds received from this borrowing were used to support
planned expansion activities during 2004.
Employees
The Bank currently employees 270 full-time equivalent
employees. None of the employees are represented by a collective
bargaining unit. The Company believes it has good relations with
its employees.
13
Supervision and Regulation
The Company is extensively regulated under federal and state
laws. These laws and regulations are primarily intended to
protect depositors, not shareholders. The discussion below
describes and summarizes certain statutes and regulations. These
descriptions and summaries are qualified in their entirety by
reference to the particular statute or regulation. Changes in
applicable laws or regulations may have a material effect on our
business and prospects. Our operations may also be affected by
changes in the policies of banking and other government
regulators. We cannot accurately predict the nature or extent of
the possible future effects on our business and earnings of
changes in fiscal or monetary policies, or new federal or state
laws and regulations.
|
|
|
Federal Bank Holding Company Regulation |
General. The Company is a bank holding company as defined
in the Bank Holding Company Act of 1956, as amended, and is
therefore subject to regulation, supervision and examination by
the Federal Reserve. In general, the Bank Holding Company Act
limits the business of bank holding companies to owning or
controlling banks and engaging in other activities closely
related to banking. The Company must file reports with the
Federal Reserve and must provide it with such additional
information as it may require.
Holding Company Bank Ownership. The Bank Holding Company
Act requires every bank holding company to obtain the prior
approval of the Federal Reserve before (i) acquiring,
directly or indirectly, ownership or control of any voting
shares of another bank or bank holding company if, after such
acquisition, it would own or control more than 5% of such
shares, (ii) acquiring all or substantially all of the
assets of another bank or bank holding company, or (iii)
merging or consolidating with another bank holding company.
Holding Company Control of Nonbanks. With some
exceptions, the Bank Holding Company Act also prohibits a bank
holding company from acquiring or retaining direct or indirect
ownership or control of more than 5% of the voting shares of any
company which is not a bank or bank holding company, or from
engaging directly or indirectly in activities other than those
of banking, managing or controlling banks, or providing services
for its subsidiaries. The principal exceptions to these
prohibitions involve certain non-bank activities which, by
statute or by Federal Reserve regulation or order, have been
identified as activities closely related to the business of
banking or of managing or controlling banks.
Transactions with Affiliates. Subsidiary banks of a bank
holding company are subject to restrictions imposed by the
Federal Reserve Act on extensions of credit to the holding
company or its subsidiaries, on investments in their securities
and on the use of their securities as collateral for loans to
any borrower. These regulations and restrictions may limit the
Companys ability to obtain funds from the Bank for its
cash needs, including funds for payment of dividends, interest
and operational expenses.
Tying Arrangements. We are prohibited from engaging in
certain tie-in arrangements in connection with any extension of
credit, sale or lease of property or furnishing of services. For
example, with certain exceptions, neither the Company nor its
subsidiaries may condition an extension of credit to a customer
on either (i) a requirement that the customer obtain
additional services provided by us or (ii) an agreement
by the customer to refrain from obtaining other services from a
competitor.
Support of Subsidiary Banks. Under Federal Reserve
policy, the Company is expected to act as a source of financial
and managerial strength to the Bank. This means that the Company
is required to commit, as necessary, resources to support the
Bank. Any capital loans a bank holding company makes to its
subsidiary banks are subordinate to deposits and to certain
other indebtedness of those subsidiary banks.
State Law Restrictions. As an Idaho corporation, the
Company is subject to certain limitations and restrictions under
applicable Idaho corporate law. For example, state law
restrictions in Idaho include limitations and restrictions
relating to indemnification of directors, distributions to
shareholders,
14
transactions involving directors, officers or interested
shareholders, maintenance of books, records, and minutes, and
observance of certain corporate formalities.
|
|
|
Federal and State Regulation of the Bank |
General. The Bank is an Idaho commercial bank operating
in Idaho, with one branch in Oregon, and its deposits are
insured by the FDIC. As a result, the Bank is subject to
supervision and regulation by the Idaho Department of Finance,
the FDIC, and with respect to the Ontario branch, the State of
Oregon Division of Finance and Corporate Securities. Once the
Bank opens its office in Spokane Valley, Washington, it will be
subject to supervision and regulation by the Washington
Department of Financial Institutions. These agencies have the
authority to prohibit banks from engaging in what they believe
constitute unsafe or unsound banking practices.
Community Reinvestment. The Community Reinvestment Act
requires that, in connection with examinations of financial
institutions within their jurisdiction, the Federal Reserve or
the FDIC evaluate the record of the financial institution in
meeting the credit needs of its local communities, including low
and moderate income neighborhoods, consistent with the safe and
sound operation of the institution. These factors are also
considered in evaluating mergers, acquisitions and applications
to open a branch or facility.
Insider Credit Transactions. Banks are also subject to
certain restrictions imposed by the Federal Reserve Act on
extensions of credit to executive officers, directors, principal
shareholders or any related interests of such persons.
Extensions of credit (i) must be made on substantially
the same terms, including interest rates and collateral as, and
follow credit underwriting procedures that are not less
stringent than, those prevailing at the time for comparable
transactions with persons not covered above and who are not
employees, and (ii) must not involve more than the normal
risk of repayment or present other unfavorable features. Banks
are also subject to certain lending limits and restrictions on
overdrafts to insiders. A violation of these restrictions may
result in the assessment of substantial civil monetary
penalties, the imposition of a cease and desist order, and other
regulatory sanctions.
Regulation of Management. Federal law (i) sets
forth circumstances under which officers or directors of a bank
may be removed by the institutions federal supervisory
agency; (ii) places restraints on lending by a bank to
its executive officers, directors, principal shareholders, and
their related interests; and (iii) prohibits management
personnel of a bank from serving as a director or in other
management positions of another financial institution whose
assets exceed a specified amount or which has an office within a
specified geographic area.
Safety and Soundness Standards. Federal law imposes upon
banks certain non-capital safety and soundness standards. These
standards cover internal controls, information systems and
internal audit systems, loan documentation, credit underwriting,
interest rate exposure, asset growth, compensation, fees and
benefits, such other operational and managerial standards as the
agency determines to be appropriate, and standards for asset
quality, earnings and stock valuation. An institution that fails
to meet these standards must develop a plan acceptable to its
regulators, specifying the steps that the institution will take
to meet the standards. Failure to submit or implement such a
plan may subject the institution to regulatory sanctions. As a
result of Bank asset growth during 2004, the Bank will be
subject to certain provisions of the FDICIA (Federal Deposit
Insurance Corporation Improvement Act of 1991) that will require
the Banks management to assess and maintain its own
internal control activities to ensure that the Bank maintains a
safe and sound financial institution.
The Fair and Accurate Credit Transactions Act. The Fair
and Accurate Credit Transactions Act (FACT) was
signed into law on December 4, 2003. This law extends the
previously existing Fair Credit Reporting Act. New provisions
added by FACT address the growing problem of identity theft.
Consumers will be able to initiate a fraud alert when they are
victims of identity theft, and credit reporting agencies will
have additional duties. Consumers will also be entitled to
obtain free credit reports, and will be granted certain
additional privacy rights.
15
Regulators will be issuing rules to implement FACT over the next
year, and some of these rules will likely impose additional
duties on the Bank, although the Company does not believe that
the application of these new rules will have a material effect
on its operations.
Check 21 Act. Effective October 28, 2004, the Board
of Governors of the Federal Reserve System (Board)
adopted final amendments to Regulation CC and its
commentary to implement the Check Clearing for the
21st Century Act (Check 21 Act). To
facilitate check truncation and electronic check exchange, the
Check 21 Act authorized a new negotiable instrument called
a substitute check and provides that a properly
prepared substitute check is the legal equivalent of the
original check that can be processed just like the original
check. The Check 21 Act does not require any bank to create
substitute checks or to accept checks electronically.
|
|
|
Interstate Banking And Branching |
The Riegle-Neal Interstate Banking and Branching Efficiency Act
of 1994 (Interstate Act) permits nationwide
interstate banking and branching under certain circumstances.
This legislation generally authorizes interstate branching and
relaxes federal law restrictions on interstate banking.
Currently, bank holding companies may purchase banks in any
state, and states may not prohibit these purchases.
Additionally, banks are permitted to merge with banks in other
states, as long as the home state of neither merging bank has
opted out under the legislation. The Interstate Act requires
regulators to consult with community organizations before
permitting an interstate institution to close a branch in a
low-income area.
FDIC regulations prohibit banks from using their interstate
branches primarily for deposit production. The FDIC has
implemented a loan-to-deposit ratio screen to ensure compliance
with this prohibition.
Both Idaho and Oregon enacted opting in legislation
in accordance with the Interstate Act provisions allowing banks
to engage in interstate merger transactions, subject to certain
aging requirements. Both states also restrict an
out-of-state bank from opening de novo branches. However, once
an out-of-state bank has acquired a bank within either state,
either through merger or acquisition of all or substantially all
of the banks assets, the out-of-state bank may open
additional branches within the state.
The Banks deposits are currently insured to a maximum of
$100,000 per depositor through the Bank Insurance Fund
administered by the FDIC. The Bank is required to pay deposit
insurance premiums, which are assessed semiannually and paid
quarterly. The premium amount is based upon a risk
classification system established by the FDIC. Banks with higher
levels of capital and a low degree of supervisory concern are
assessed lower premiums than banks with lower levels of capital
or a higher degree of supervisory concern.
The FDIC is also empowered to make special assessments on
insured depository institutions in amounts determined by the
FDIC to be necessary to give it adequate assessment income to
repay amounts borrowed from the U.S. Treasury and other
sources or for any other purpose the FDIC deems necessary.
The principal source of the Companys cash reserves is
dividends received from the Bank. The payment of dividends is
subject to government regulation, in that regulatory authorities
may prohibit banks and bank holding companies from paying
dividends in a manner that would constitute an unsafe or unsound
banking practice. In addition, a bank may not pay cash dividends
if doing so would reduce the amount of its capital below that
necessary to meet minimum applicable regulatory capital
requirements. State laws also limit a banks ability to pay
dividends.
The Company currently intends to retain any earnings to help
fund the growth of the Bank, and does not anticipate paying any
cash dividends in the near future. The Company cannot predict
when such cash dividends, if any, will ever be made. The payment
of dividends, if any, will at all times be subject to the
ability of the Bank to pay dividends to the Company as discussed
above.
16
Regulatory Capital Guidelines. Federal bank regulatory
agencies use capital adequacy guidelines in the examination and
regulation of bank holding companies and banks. The guidelines
are risk-based, meaning that they are designed to
make capital requirements more sensitive to differences in risk
profiles among banks and bank holding companies.
Tier I and Tier II Capital. Under the
guidelines, an institutions capital is divided into two
broad categories, Tier I capital and Tier II capital.
Tier I capital generally consists of common
shareholders equity, surplus and undivided profits.
Tier II capital generally consists of the allowance for
loan losses, hybrid capital instruments, and subordinated debt.
The sum of Tier I capital and Tier II capital
represents an institutions total capital. The guidelines
require that at least 50% of an institutions total capital
consist of Tier I capital. Subject to certain restrictions,
trust preferred securities may qualify as either Tier I or
Tier II capital.
Risk-based Capital Ratios. The adequacy of an
institutions capital is gauged primarily with reference to
the institutions risk-weighted assets. The guidelines
assign risk weightings to an institutions assets in an
effort to quantify the relative risk of each asset and to
determine the minimum capital required to support that risk. An
institutions risk-weighted assets are then compared with
its Tier I capital and total capital to arrive at a
Tier I risk-based ratio and a total risk-based ratio,
respectively. The guidelines provide that an institution must
have a minimum total risk-based ratio of 8% and a minimum
Tier I risk-based ratio of 4%. To be categorized as well
capitalized, an institution must maintain minimum total
risk-based and Tier I risk-based ratios of 10% and 6%,
respectively.
Leverage Ratio. The guidelines also employ a leverage
ratio, which is Tier I capital as a percentage of total
assets, less intangibles. The principal objective of the
leverage ratio is to constrain the maximum degree to which a
bank holding company may leverage its equity capital base. The
minimum leverage ratio is 3%; however, for all but the most
highly rated bank holding companies and for bank holding
companies seeking to expand, regulators expect an additional
cushion of at least 1% to 2%. The well capitalized minimum
Tier 1 leverage ratio is 5%.
Prompt Corrective Action. Under the guidelines, an
institution is assigned to one of five capital categories
depending on its total risk-based capital ratio, Tier I
risk-based capital ratio, and leverage ratio, together with
certain subjective factors. The categories range from well
capitalized to critically undercapitalized.
Institutions that are undercapitalized or lower are
subject to certain mandatory supervisory corrective actions.
|
|
|
Corporate Governance and Accounting Legislation |
Sarbanes-Oxley Act of 2002. On July 30, 2002, the
President signed into law the Sarbanes-Oxley Act of 2002 (the
Act) to address corporate and accounting fraud. The
Act establishes a new accounting oversight board that will
enforce auditing standards and restricts the scope of services
that accounting firms may provide to their public company audit
clients. Among other things, it also (i) requires chief
executive officers and chief financial officers to certify to
the accuracy of periodic reports filed with the Securities and
Exchange Commission (the SEC); (ii) imposes new
disclosure requirements regarding internal controls,
off-balance-sheet transactions, and pro forma (non-GAAP)
disclosures; (iii) accelerates the time frame for reporting
of insider transactions and periodic disclosures by public
companies; and (iv) requires companies to disclose whether
or not they have adopted a code of ethics for senior financial
officers and whether the audit committee includes at least one
audit committee financial expert.
The Act also requires the SEC, based on certain enumerated
factors, to regularly and systematically review corporate
filings. To deter wrongdoing, the Act: (i) subjects bonuses
issued to top executives to disgorgement if a restatement of a
companys financial statements was due to corporate
misconduct; (ii) prohibits an officer or director
misleading or coercing an auditor; (iii) prohibits insider
trades during pension fund blackout periods;
(iv) imposes new criminal penalties for fraud and other
wrongful acts;
17
and (v) extends the period during which certain securities
fraud lawsuits can be brought against a company or its officers.
As a publicly reporting company, we are subject to the
requirements of the Act and related rules and regulations. We
anticipate that we will incur additional expense as a result of
the Act, which may have a material impact on our business. The
magnitude of the impact is uncertain at this time, because
estimates of the costs associated with general compliance vary
widely.
|
|
|
Anti-terrorism Legislation |
USA Patriot Act of 2001. On October 26, 2001,
President Bush signed the Uniting and Strengthening America by
Providing Appropriate Tools Required to Intercept and Obstruct
Terrorism (USA Patriot Act) of 2001. Among other
things, the USA Patriot Act (1) prohibits banks from
providing correspondent accounts directly to foreign shell
banks; (2) imposes due diligence requirements on banks
opening or holding accounts for foreign financial institutions
or wealthy foreign individuals (3) requires financial
institutions to establish an anti-money-laundering compliance
program, and (4) eliminates civil liability for persons who
file suspicious activity reports. The Act also increases
governmental powers to investigate terrorism, including expanded
government access to account records. The Department of the
Treasury is empowered to administer and make rules to implement
the Act. While we believe the USA Patriot Act may, to some
degree, affect our record keeping and reporting expenses, we do
not believe that the Act will have a material adverse effect on
our business and operations.
|
|
|
Financial Services Modernization |
Gramm-Leach-Bliley Act of 1999. The Financial Services
Modernization Act of 1999, also known as the Gramm-Leach-Bliley
Act, brought about significant changes to the laws affecting
banks and bank holding companies. Generally, the Act
(i) repealed the historical restrictions on preventing
banks from affiliating with securities firms, (ii) provided
a uniform framework for the activities of banks, savings
institutions and their holding companies, (iii) broadened
the activities that may be conducted by national banks and
banking subsidiaries of bank holding companies,
(iv) provided an enhanced framework for protecting the
privacy of consumer information and (v) addressed a variety
of other legal and regulatory issues affecting both day-to-day
operations and long-term activities of financial institutions.
Bank holding companies that qualify and elect to become
financial holding companies can engage in a wider variety of
financial activities than permitted under previous law,
particularly with respect to insurance and securities
underwriting activities. In addition, in a change from previous
law, bank holding companies will be in a position to be owned,
controlled or acquired by any company engaged in financially
related activities, so long as the company meets certain
regulatory requirements. The act also permits national banks
(and, in states with wildcard statutes, certain state banks),
either directly or through operating subsidiaries, to engage in
certain non-banking financial activities.
We do not believe that the act will negatively affect our
operations in the short term. However, to the extent the
legislation permits banks, securities firms and insurance
companies to affiliate, the financial services industry may
experience further consolidation. This consolidation could
result in a growing number of larger financial institutions that
offer a wider variety of financial services than we currently
offer, and these companies may be able to aggressively compete
in the markets we currently serve.
|
|
|
Effects Of Government Monetary Policy |
Our earnings and growth are affected not only by general
economic conditions, but also by the fiscal and monetary
policies of the federal government, particularly the Federal
Reserve. The Federal Reserve can and does implement national
monetary policy for such purposes as curbing inflation and
combating recession, but its open market operations in
U.S. government securities, control of the discount rate
applicable to borrowings from the Federal Reserve, and
establishment of reserve requirements against certain deposits,
influence the growth of bank loans, investments and deposits,
and also affect interest rates
18
charged on loans or paid on deposits. The nature and impact of
future changes in monetary policies and their impact on us
cannot be predicted with certainty.
|
|
|
Effect of Environmental Regulation |
The Companys primary exposure to environmental risk is
through its lending activities. In cases when management
believes environmental risk potentially exists, the bank
mitigates its environmental risk exposures by requiring
environmental site assessments at the time of loan origination
to confirm collateral quality as to commercial real estate
parcels posing higher than normal potential for environmental
impact, as determined by reference to present and past uses of
the subject property and adjacent sites. Environmental
assessments are typically required prior to any foreclosure
activity involving non-residential real estate collateral. With
regard to residential real estate lending, management reviews
those loans with inherent environmental risk on an individual
basis and makes decisions based on the dollar amount of the loan
and the materiality of the specific credit.
We anticipate no material effect on capital expenditures,
earnings or competitive position as a result of compliance with
federal, state or local environmental protection laws or
regulations.
Where you can find more information
The periodic reports Intermountain files with the SEC are
available on Intermountains website at http://
Intermountainbank.com after the reports are filed with the
SEC. The SEC maintains a website located at
http://sec.gov that also contains this information. The
Company will provide you with copies of these reports, without
charge, upon request made to:
Investor Relations
Intermountain Community Bancorp
231 N Third Avenue
Sandpoint, Idaho 83864
(208) 263-0505
At December 31, 2004, the Company currently operates 15
branch offices, including the main office located in Sandpoint,
Idaho. The following is a description of the branch and
administrative offices.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy | |
|
|
|
|
|
|
|
|
Status | |
City and County |
|
Address |
|
Sq. Feet | |
|
Date Opened or Acquired |
|
(Own/Lease) | |
|
|
|
|
| |
|
|
|
| |
Panhandle State Bank Branches
|
|
|
|
|
|
|
|
|
|
|
|
|
IDAHO
|
|
|
|
|
|
|
|
|
|
|
|
|
(Kootenai County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Coeur dAlene (1)
|
|
1000 Northwest Blvd.
Coeur dAlene, ID
83814 |
|
|
3,228 |
|
|
May 2001 |
|
|
lease |
|
Rathdrum
|
|
6878 Hwy 53
Rathdrum, ID 83858 |
|
|
3,410 |
|
|
March 2001 |
|
|
own |
|
Post Falls
|
|
3235 E. Mullan Avenue
Post Falls, ID 83854 |
|
|
3,752 |
|
|
March 2003 |
|
|
own |
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy | |
|
|
|
|
|
|
|
|
Status | |
City and County |
|
Address |
|
Sq. Feet | |
|
Date Opened or Acquired |
|
(Own/Lease) | |
|
|
|
|
| |
|
|
|
| |
(Bonner County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Ponderay
|
|
300 Kootenai
Cut-Off Road
Ponderay, ID 83852 |
|
|
3,400 |
|
|
October 1996 |
|
|
own |
|
Priest River
|
|
301 E. Albeni Road
Priest River, ID
83856 |
|
|
3,500 |
|
|
December 1996 |
|
|
own |
|
Sandpoint
|
|
231 N. Third Street
Sandpoint, ID 83864 |
|
|
10,000 |
|
|
May 1981 |
|
|
own |
|
(Boundary County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Bonners Ferry
|
|
6750 Main Street
Bonners Ferry, ID
83805 |
|
|
3,400 |
|
|
September 1993 |
|
|
own |
|
Intermountain Community Bank Branches
|
|
|
|
|
|
|
|
|
|
|
|
|
(Canyon County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Caldwell
|
|
418 South 9th Avenue
Caldwell, ID 83605 |
|
|
6,480 |
|
|
March 2002 |
|
|
own |
|
Nampa
|
|
521 12th Avenue South
Nampa, ID 83651 |
|
|
5,000 |
|
|
July 2001 |
|
|
own |
|
(Payette County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Payette Branch
|
|
175 North 16th Street
Payette, ID 83661 |
|
|
5,000 |
|
|
September 1999 |
|
|
own |
|
(Washington County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weiser Branch
|
|
440 E Main Street
Weiser, ID 83672 |
|
|
3,500 |
|
|
June 2000 |
|
|
own |
|
Magic Valley Bank Branches
|
|
|
|
|
|
|
|
|
|
|
|
|
(Twin Falls County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Twin Falls Branch
|
|
113 Main Ave W
Twin Falls, ID
83301 |
|
|
10,798 |
|
|
November 2004 |
|
|
lease |
|
(Jerome County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Jerome Branch
|
|
2680 S. Lincoln
Jerome, ID 83338 |
|
|
480 |
|
|
November 2004 |
|
|
lease |
|
(Gooding County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gooding Branch
|
|
746 Main St
Gooding, ID 83330 |
|
|
3,200 |
|
|
November 2004 |
|
|
own |
|
OREGON
|
|
|
|
|
|
|
|
|
|
|
|
|
(Malheur County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Ontario Branch
|
|
98 South Oregon Street
Ontario, OR 97914 |
|
|
10,272 |
|
|
January 2003 |
|
|
lease |
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy | |
|
|
|
|
|
|
|
|
Status | |
City and County |
|
Address |
|
Sq. Feet | |
|
Date Opened or Acquired |
|
(Own/Lease) | |
|
|
|
|
| |
|
|
|
| |
ADMINISTRATIVE
|
|
|
|
|
|
|
|
|
|
|
|
|
(Bonner County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Sandpoint Data Center
|
|
218 Main Street
Sandpoint, ID 83864 |
|
|
1,900 |
|
|
March 1999 |
|
|
lease |
|
Sandpoint Management Services
|
|
110 Main Street
Sandpoint, ID 83864 |
|
|
3,280 |
|
|
June 2002 |
|
|
lease |
|
(Kootenai County)
|
|
|
|
|
|
|
|
|
|
|
|
|
Coeur dAlene Credit Services(1)
|
|
1000 Northwest Blvd.
Coeur dAlene, ID
83814 |
|
|
1,580 |
|
|
October 2001 |
|
|
lease |
|
Coeur dAlene Management Services(1)
|
|
1038 Northwest Blvd.
Coeur dAlene, ID
83814 |
|
|
2,142 |
|
|
March 2003 |
|
|
lease |
|
Coeur dAlene Administrative Services(1)
|
|
610 W. Hubbard
Coeur dAlene, ID
83814 |
|
|
1,618 |
|
|
August 2004 |
|
|
lease |
|
Future Coeur dAlene Branch and Administrative Services
|
|
Neider Avenue
Coeur dAlene, ID
83814 |
|
|
23,100 |
|
|
May 2005 (estimated) |
|
land lease own building |
|
|
(1) |
These facilities will be vacated in May 2005 as all operations
are consolidated into the new Coeur dAlene building |
|
|
Item 3. |
LEGAL PROCEEDINGS |
The Company and the Bank are parties to various claims, legal
actions and complaints in the ordinary course of their
businesses. In the Companys opinion, all such matters are
adequately covered by insurance, are without merit or are of
such kind, or involve such amounts, that unfavorable disposition
would not have a material adverse effect on the consolidated
financial position, cash flows or results of operations of the
Company.
|
|
Item 4. |
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
There were no matters submitted to security holders for a vote
during the fourth quarter of 2004.
PART II
|
|
Item 5. |
MARKET FOR REGISTRANTS COMMON EQUITY, RELATED
SHAREHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |
Market Price and Dividend Information
Bid and ask prices for the Companys Common Stock are
quoted in the Pink Sheets and on the OTC Bulletin Board
under the symbol IMCB.OB As of March 9, 2005,
there were 8 Pink Sheet/
21
Bulletin Board Market Makers. The range of high and low bid
prices for the Companys Common Stock for each quarter
during the two most recent fiscal years is as follows:
Quarterly Common Stock Price Ranges(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Quarter |
|
High | |
|
Low | |
|
High | |
|
Low | |
|
|
| |
|
| |
|
| |
|
| |
1st
|
|
$ |
16.00 |
|
|
$ |
13.17 |
|
|
$ |
7.30 |
|
|
$ |
6.67 |
|
2nd
|
|
|
17.00 |
|
|
|
15.70 |
|
|
|
8.18 |
|
|
|
7.06 |
|
3rd
|
|
|
17.33 |
|
|
|
14.17 |
|
|
|
10.50 |
|
|
|
8.69 |
|
4th
|
|
|
18.33 |
|
|
|
15.00 |
|
|
|
13.00 |
|
|
|
9.83 |
|
|
|
(1) |
This table reflects the range of high and low bid prices for the
Companys Common Stock during the indicated periods. Prices
have been retroactively adjusted to reflect a 3-for-2 stock
split that was effective March 10, 2005. The quotations
merely reflect the prices at which transactions were proposed,
and do not necessarily represent actual transactions. Prices do
not include retail markup, markdown or commissions. |
The approximate number of record holders of the Companys
common stock as of March 10, 2005 was 639, representing
3,826,185 shares outstanding.
The Company historically has not paid cash dividends, nor does
it expect to pay cash dividends in the near future.
There have been no securities of the Company sold within the
last three years that were not registered under the Securities
Act of 1933, as amended. The Company did not make any stock
repurchases during the fourth quarter of 2004.
Equity Compensation Plan Information
We currently maintain three compensation plans that provide for
the issuance of Intermountains common stock to officers
and other employees, directors and consultants. These consist of
the 1988 Employee Stock Option Plan, the 1999 Employee Stock
Plan, and the 1999 Director Stock Option Plan, each of
which have been approved by the Companys shareholders. The
following table sets forth information regarding outstanding
options and shares reserved for future issuance under the
foregoing plans as of December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares | |
|
|
Number of shares | |
|
|
|
remaining available for | |
|
|
to be issued upon | |
|
Weighted-average | |
|
future issuance under | |
|
|
exercise of | |
|
exercise price of | |
|
equity compensation | |
|
|
outstanding options, | |
|
outstanding options, | |
|
plans (excluding | |
|
|
warrants and rights | |
|
warrants and rights | |
|
shares reflected in | |
Plan Category |
|
(a)(1) | |
|
(b) | |
|
column (a)) (c)(1) | |
|
|
| |
|
| |
|
| |
Equity compensation plans approved by shareholders
|
|
|
535,718 |
|
|
$ |
8.85 |
|
|
|
154,935 |
|
Equity compensation plans not approved by shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
535,718 |
|
|
$ |
8.85 |
|
|
|
154,935 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes shares to be issued upon exercise of options under
plans of Snake River Bancorp, Inc., which were converted to
Intermountain options as a result of its acquisition by
Intermountain. Shares have not been adjusted for the 3-for-2
stock split, effective March 10, 2005. |
During 2004 Intermountain purchased and subsequently retired
2,093 shares of common stock.
22
|
|
Item 6. |
SELECTED FINANCIAL DATA |
The following selected financial data (in thousands except per
share data) of the Company is derived from the Companys
historical audited consolidated financial statements and related
footnotes. The information set forth below should be read in
conjunction with Managements Discussion and Analysis
of Financial Condition and Results of Operations and the
consolidated financial statements and related footnotes
contained elsewhere in this Form 10-K.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, | |
|
|
| |
|
|
2004(1) | |
|
2003(1) | |
|
2002 | |
|
2001 | |
|
2000 | |
STATEMENTS OF INCOME DATA |
|
| |
|
| |
|
| |
|
| |
|
| |
Total interest income
|
|
$ |
27,314 |
|
|
$ |
22,533 |
|
|
$ |
16,787 |
|
|
$ |
16,313 |
|
|
$ |
14,709 |
|
Total interest expense
|
|
|
(5,712 |
) |
|
|
(4,970 |
) |
|
|
(3,919 |
) |
|
|
(6,123 |
) |
|
|
(5,716 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
21,602 |
|
|
|
17,563 |
|
|
|
12,868 |
|
|
|
10,190 |
|
|
|
8,993 |
|
Provision for loan losses
|
|
|
(1,438 |
) |
|
|
(955 |
) |
|
|
(1,607 |
) |
|
|
(1,134 |
) |
|
|
(808 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision losses on loans
|
|
|
20,164 |
|
|
|
16,608 |
|
|
|
11,261 |
|
|
|
9,056 |
|
|
|
8,185 |
|
Total other income
|
|
|
7,197 |
|
|
|
5,985 |
|
|
|
4,232 |
|
|
|
2,628 |
|
|
|
1,605 |
|
Total other expense
|
|
|
(20,843 |
) |
|
|
(17,026 |
) |
|
|
(11,589 |
) |
|
|
(8,760 |
) |
|
|
(6,378 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
6,518 |
|
|
|
5,567 |
|
|
|
3,904 |
|
|
|
2,924 |
|
|
|
3,412 |
|
Income taxes
|
|
|
(2,172 |
) |
|
|
(1,906 |
) |
|
|
(1,314 |
) |
|
|
(960 |
) |
|
|
(1,108 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
4,346 |
|
|
$ |
3,661 |
|
|
$ |
2,590 |
|
|
$ |
1,964 |
|
|
$ |
2,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.88 |
|
|
$ |
0.77 |
|
|
$ |
0.55 |
|
|
$ |
0.43 |
|
|
$ |
0.50 |
|
|
Diluted
|
|
$ |
0.80 |
|
|
$ |
0.72 |
|
|
$ |
0.53 |
|
|
$ |
0.42 |
|
|
$ |
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
4,951 |
|
|
|
4,735 |
|
|
|
4,669 |
|
|
|
4,584 |
|
|
|
4,611 |
|
Diluted
|
|
|
5,458 |
|
|
|
5,086 |
|
|
|
4,886 |
|
|
|
4,732 |
|
|
|
4,765 |
|
Cash dividends per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004(1) | |
|
2003(1) | |
|
2002 | |
|
2001 | |
|
2000 | |
BALANCE SHEET DATA |
|
| |
|
| |
|
| |
|
| |
|
| |
Total assets
|
|
$ |
597,680 |
|
|
$ |
409,760 |
|
|
$ |
287,413 |
|
|
$ |
236,756 |
|
|
$ |
195,861 |
|
Net loans
|
|
|
418,660 |
|
|
|
287,256 |
|
|
|
194,774 |
|
|
|
157,096 |
|
|
|
114,060 |
|
Deposits
|
|
|
500,923 |
|
|
|
344,866 |
|
|
|
243,583 |
|
|
|
192,542 |
|
|
|
176,172 |
|
Securities sold subject to repurchase agreements
|
|
|
20,901 |
|
|
|
17,156 |
|
|
|
15,970 |
|
|
|
13,081 |
|
|
|
1,757 |
|
Advances from Federal Home Loan Bank
|
|
|
5,000 |
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other borrowings
|
|
|
16,527 |
|
|
|
8,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
44,564 |
|
|
|
27,078 |
|
|
|
23,916 |
|
|
|
21,100 |
|
|
|
18,109 |
|
|
|
(1) |
Comparability is affected by the acquisition of Snake River
Bancorp in November 2004 and a branch in 2003. |
|
(2) |
Earnings per share and weighted average shares outstanding have
been adjusted retroactively for the effect of stock splits and
dividends, including the 3-for-2 stock split effective
March 10, 2005. |
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
KEY FINANCIAL RATIOS |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Return on Average Assets
|
|
|
0.91 |
% |
|
|
0.99 |
% |
|
|
1.01 |
% |
Return on Average Equity
|
|
|
13.71 |
% |
|
|
14.24 |
% |
|
|
11.52 |
% |
Average Equity to Average Assets
|
|
|
6.64 |
% |
|
|
6.80 |
% |
|
|
8.80 |
% |
|
|
ITEM 7. |
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS |
The following discussion is intended to provide a more
comprehensive review of the Companys operating results and
financial condition than can be obtained from reading the
Consolidated Financial Statements alone. The discussion should
be read in conjunction with the audited consolidated financial
statements and the notes thereto included as part of this
Form 10-K.
Overview
The Company operates a multi-branch banking system and is
executing plans for the formation and acquisition of banks and
bank branches that can operate under a decentralized community
bank structure. Based on opportunities available in the future,
the Company plans expansion in markets that are contiguous,
within 100 miles of its existing branches, in Idaho,
Oregon, Washington and Montana. The Company is pursuing an
aggressive balance of asset and earnings growth by focusing on
increasing its market share in its present locations, building
new branches and merging and/or acquiring community banks.
The Company is making significant investments in human resources
and technology to support its growth initiatives. Asset growth
is expected to keep pace or exceed earnings growth over the next
several years while the Company pursues its market share goals.
Further, the Company continues to leverage its capital with two
trust preferred debentures totaling approximately
$16.5 million, obtained in anticipation of expansion into
new markets.
Management and the Board of Directors remain committed to
building a decentralized community banking strategy and further
increasing the level of service we provide our customers and our
communities. Our strategic plan calls for a balanced yet
aggressive set of asset growth and shareholder return goals. We
expect to achieve these goals by employing experienced,
knowledgeable and dedicated people and supporting them with
strong technology.
In line with these goals, the Company has made two key
acquisitions in the last two years. In November 2004, Snake
River Bancorp, Inc. was merged with and into Intermountain, with
Intermountain being the surviving corporation in the merger.
Snake Rivers wholly owned subsidiary, Magic Valley Bank,
was merged with and into the Bank. The three branches of Magic
Valley Bank continue to operate as Magic Valley Bank, a division
of Panhandle State Bank. The merger contributed approximately
$13.0 million in capital, which increased the
Companys capital base. Under the terms of the Snake River
merger, Snake River shareholders received $8.22 in cash and
0.93 shares of Intermountain stock for each share of Snake
River Bancorp Inc. stock. The Companys 2004 results of
operations include 2 months of operations of the Magic
Valley branches. As a result of the acquisition, the Bank also
recorded $10.2 million in goodwill and $0.7 million in
other intangible assets. The acquisition was made to expand our
market territory into Idaho and better serve our customers in
the Southern Idaho region.
Effective January 31, 2003, the former Orchard Bank branch
of Household FSB in Ontario, Oregon was acquired and merged into
the Intermountain Community Bank division of Panhandle State
Bank. This acquisition added $39.4 million in net loans
receivable, $14.7 million in cash and cash equivalents, and
$60.7 million in deposits to the Company. As a result of
the acquisition, the Company also recorded $1.2 million in
goodwill and $0.7 million in other intangible assets. As a
leader in the Ontario market, the branch improved convenience
for our customers and strengthened the presence of Intermountain
Community Bank in the Tri-County market of southwest Idaho and
eastern Oregon.
24
The most significant perceived risk to the Company is credit
quality, as poor credit quality can create significant earnings,
capital and liquidity issues more quickly than other types of
risk faced by the Bank. During 2004, the financial stability of
the Companys customers appeared to improve over 2003,
based on regional economic data and the Banks own asset
quality measurements. Total loans receivable in 2004 increased
46% while our net loan charge-off rate decreased to 0.13% of
total loans from 0.25% in 2003. Non-accrual loans increased
$1.0 million in 2004 to 0.29% of total loans. Loan
delinquencies over 30-days at fiscal year end 2004 were 0.57%,
down 1.02% from the 2003 level of 1.59%. This decrease was
largely attributed to the 2004 sales of some of the real estate
contracts, which were acquired with the Orchard Bank purchase.
During 2004, the Bank sold approximately $2.7 million of
the Orchard Bank real estate contracts. The Bank also sold
approximately $1.3 million of these loans in the first
quarter of 2005. These loans are sold without recourse to the
Company.
Other significant areas of risk include interest rate risk,
operational/execution risk, and human resources risk. To control
interest rate risk, management closely monitors changing market
rate conditions and bank portfolios and responds accordingly
through both portfolio mix and pricing decisions. The rapid
growth in the Bank has increased the risk of operational
problems. These are being addressed through the recruitment and
hiring of additional experienced staff in key positions,
significant increases in our training budget, and the expansion
of our internal audit staff. In addressing human resources risk,
management focuses a great deal of its efforts on developing a
culture that promotes, retains and attracts high quality
individuals. Management believes that its efforts in managing
these and other risks have been successful, but that continued
diligence is required.
In 2005, the Company plans to relocate the Coeur dAlene
branch and administrative office from our present location on
Northwest Boulevard to property leased on Neider Avenue between
Highway 95 and Government Way. The new two-story,
23,000 square-foot building will house a full service
banking facility and administrative offices. This new facility
will serve as our primary Coeur dAlene office and will
accommodate the Home Loan Center, our centralized real
estate mortgage processing department, various administrative
support departments and our new SBA Loan Servicing Center. The
SBA center was initiated in 2003 to enhance the service,
delivery and efficiency of the Small Business Administration
lending process. The headquarters of the Company will continue
to reside in Sandpoint with no immediate plans to move
administrative activities that presently exist. In 2005, the
Bank also intends to open its first branch in Washington State,
in Spokane Valley.
As part of its strategic plan, the Bank replaced its core data
and check processing systems during 2004 at an approximate cost
of $1.3 million. This investment positioned the operating
infrastructure of the Bank to improve efficiency and provided
the capacity to support our planned growth and expansion. The
Company will continue to expand market share in existing
markets, enter new markets, and merge with other community banks
that believe in the strategy of community banking and desire to
build on the Companys culture, employee capital,
technology and operational efficiency.
The Companys growth in diluted earnings per share for 2004
increased 11% over 2003 while assets increased 46% over the same
time period, resulting in another year of record income and
asset growth. Asset growth was balanced between organic growth
of 25% in virtually all existing branches and the acquisition of
the three new branch offices in Twin Falls, Jerome and Gooding
as a result of the Snake River Bancorp purchase.
For 2004, the Company realized net income of $4.3 million
or $0.80 per share (diluted). This is an 11% increase in
earnings per share over 2003 net income of
$3.7 million, or $0.72 per share (diluted). Return on
average equity (ROAE) and return on average assets (ROAA),
common measures of bank performance, totaled 13.71% and 0.91%,
respectively, compared to 14.24% and 0.99% in 2003. Continued
strong asset growth and by the late-year acquisition of Snake
River both contributed to the declines in ROAA and ROAE.
The Company declared a 3-for-2 stock split in February 2005,
effective March 10, 2005. The Company paid a 10% stock
dividend on July 30, 2003 and declared a 2-for-1 stock
dividend effective December 18, 2003. The Company also
declared a 10% stock dividend in the years 2000, 2001 and 2002.
25
All per-share data computations are calculated after giving
retroactive effect to stock dividends and the stock splits.
Total assets reached $597.7 million, a 45.9% increase from
$409.8 million at December 31, 2003. Total loans
experienced 45.7% growth to $418.7 million at
December 31, 2004 from $287.3 million at the end of
2003. Total deposits grew from $344.9 million to
$500.9 million during 2004 representing a 45.3% increase.
At acquisition date, the Snake River acquisition contributed
approximately $87.9 million in assets, $65.5 million
in loans receivable, and $69.6 million in deposits.
Performance at the Company over the past four years has largely
been driven by continued commitment to high levels of customer
service, an aggressive branch expansion plan, branch and bank
acquisition efforts and successful face-to-face business
development efforts.
The Companys net interest margin for the year ended
December 31, 2004 was 4.94%, as compared to 5.03% for 2003
and 5.52% for 2002. Low market rates and heavy competition for
both loans and deposits continued to pressure the Companys
margin in 2004.
Results of Operations
The following table provides information on net interest income
for the past three years, setting forth average balances of
interest-earning assets and interest-bearing liabilities, the
interest income earned and interest expense recorded thereon and
the resulting average yield-cost ratios.
Average Balance Sheets and Analysis of Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2004 | |
|
|
| |
|
|
Average | |
|
Interest Income/ | |
|
|
|
|
Balance | |
|
Expense | |
|
Yield | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Loans receivable, net(1)
|
|
$ |
334,704 |
|
|
$ |
24,014 |
|
|
|
7.17 |
% |
Securities(2)
|
|
|
93,575 |
|
|
|
3,190 |
|
|
|
3.41 |
% |
Federal funds sold
|
|
|
8,686 |
|
|
|
110 |
|
|
|
1.27 |
% |
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
$ |
436,965 |
|
|
$ |
27,314 |
|
|
|
6.25 |
% |
Cash and cash equivalents
|
|
|
14,584 |
|
|
|
|
|
|
|
|
|
Office properties and equipment, net
|
|
|
10,264 |
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
9,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
471,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time deposits of $100,000 or more
|
|
|
52,576 |
|
|
|
1,622 |
|
|
|
3.09 |
% |
Other interest-bearing deposits
|
|
|
258,587 |
|
|
|
2,973 |
|
|
|
1.15 |
% |
Short-term borrowings
|
|
|
15,021 |
|
|
|
164 |
|
|
|
1.09 |
% |
Other borrowed funds
|
|
|
16,108 |
|
|
|
953 |
|
|
|
5.91 |
% |
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$ |
342,292 |
|
|
$ |
5,712 |
|
|
|
1.67 |
% |
Noninterest-bearing deposits
|
|
|
88,071 |
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
7,432 |
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
33,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$ |
471,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$ |
21,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
4.94 |
% |
|
|
|
|
|
|
|
|
|
|
26
Average Balance Sheets and Analysis of Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2003 | |
|
|
| |
|
|
Average | |
|
Interest Income/ | |
|
|
|
|
Balance | |
|
Expense | |
|
Yield | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Loans receivable, net(1)
|
|
$ |
266,416 |
|
|
$ |
19,896 |
|
|
|
7.47 |
% |
Securities(2)
|
|
|
74,753 |
|
|
|
2,576 |
|
|
|
3.45 |
% |
Federal funds sold
|
|
|
7,819 |
|
|
|
61 |
|
|
|
0.78 |
% |
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
$ |
348,988 |
|
|
$ |
22,533 |
|
|
|
6.46 |
% |
Cash and cash equivalents
|
|
|
12,362 |
|
|
|
|
|
|
|
|
|
Office properties and equipment, net
|
|
|
9,133 |
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
4,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
375,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time deposits of $100,000 or more
|
|
$ |
34,363 |
|
|
|
885 |
|
|
|
2.58 |
% |
Other interest-bearing deposits
|
|
|
217,201 |
|
|
|
3,332 |
|
|
|
1.53 |
% |
Short-term borrowings
|
|
|
14,665 |
|
|
|
177 |
|
|
|
1.21 |
% |
Other borrowed funds
|
|
|
10,528 |
|
|
|
576 |
|
|
|
5.47 |
% |
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
|
276,757 |
|
|
$ |
4,970 |
|
|
|
1.80 |
% |
Noninterest-bearing deposits
|
|
|
69,412 |
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
3,108 |
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
25,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$ |
375,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$ |
17,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
5.03 |
% |
|
|
|
|
|
|
|
|
|
|
27
Average Balance Sheets and Analysis of Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2002 | |
|
|
| |
|
|
Average | |
|
Interest Income/ | |
|
|
|
|
Balance | |
|
Expense | |
|
Yield | |
|
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Loans receivable, net(1)
|
|
$ |
174,908 |
|
|
$ |
14,017 |
|
|
|
8.01 |
% |
Securities(2)
|
|
|
51,912 |
|
|
|
2,678 |
|
|
|
5.16 |
% |
Federal funds sold
|
|
|
6,354 |
|
|
|
92 |
|
|
|
1.45 |
% |
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
|
233,174 |
|
|
|
16,787 |
|
|
|
7.20 |
% |
Cash and cash equivalents
|
|
|
10,215 |
|
|
|
|
|
|
|
|
|
Office property and equipment, net
|
|
|
6,794 |
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
5,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
255,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time deposits of $100,000 or more
|
|
|
22,685 |
|
|
|
780 |
|
|
|
3.44 |
% |
Other interest-bearing deposits
|
|
|
144,128 |
|
|
|
2,852 |
|
|
|
1.98 |
% |
Borrowings
|
|
|
13,724 |
|
|
|
287 |
|
|
|
2.09 |
% |
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
|
180,537 |
|
|
|
3,919 |
|
|
|
2.17 |
% |
Noninterest-bearing deposits
|
|
|
50,324 |
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
2,058 |
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
22,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$ |
255,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$ |
12,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
5.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Non-accrual loans are included in the average balance, but
interest on such loans is not recognized in interest income. |
|
(2) |
Municipal interest income is not tax equalized, and represents a
small portion of total interest income. |
The following rate/volume analysis depicts the increase
(decrease) in net interest income attributable to
(1) interest rate fluctuations (change in rate multiplied
by prior period average balance), (2) volume fluctuations
(change in average balance multiplied by prior period rate) and
(3) volume/rate (changes in rate multiplied by changes in
volume) when compared to the preceding year.
Changes Due to Volume and Rate 2004 versus 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume | |
|
Rate | |
|
Volume/Rate | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Loans receivable, net
|
|
$ |
5,595 |
|
|
$ |
(1,153 |
) |
|
$ |
(324 |
) |
|
$ |
4,118 |
|
Securities
|
|
|
591 |
|
|
|
19 |
|
|
|
4 |
|
|
|
614 |
|
Federal funds sold
|
|
|
14 |
|
|
|
29 |
|
|
|
6 |
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
6,200 |
|
|
|
(1,105 |
) |
|
|
(314 |
) |
|
|
4,781 |
|
Time deposits of $100,000 or more
|
|
|
469 |
|
|
|
175 |
|
|
|
93 |
|
|
|
737 |
|
Other interest-earning deposits
|
|
|
572 |
|
|
|
(795 |
) |
|
|
(136 |
) |
|
|
(359 |
) |
Borrowings
|
|
|
546 |
|
|
|
(124 |
) |
|
|
(58 |
) |
|
|
364 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
1,587 |
|
|
|
(744 |
) |
|
|
(101 |
) |
|
|
742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$ |
4,613 |
|
|
$ |
(361 |
) |
|
$ |
(213 |
) |
|
$ |
4,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
Changes Due to Volume and Rate 2003 versus 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume | |
|
Rate | |
|
Volume/Rate | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Loans receivable, net
|
|
$ |
4,693 |
|
|
$ |
(1,291 |
) |
|
$ |
2,477 |
|
|
$ |
5,879 |
|
Securities
|
|
|
879 |
|
|
|
(693 |
) |
|
|
(288 |
) |
|
|
(102 |
) |
Federal funds sold
|
|
|
36 |
|
|
|
(21 |
) |
|
|
(46 |
) |
|
|
(31 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
5,608 |
|
|
|
(2,005 |
) |
|
|
2,143 |
|
|
|
5,746 |
|
Time deposits of $100,000 or more
|
|
|
457 |
|
|
|
160 |
|
|
|
(513 |
) |
|
|
104 |
|
Other interest-bearing deposits
|
|
|
1,290 |
|
|
|
(2,131 |
) |
|
|
1,322 |
|
|
|
481 |
|
Borrowings
|
|
|
516 |
|
|
|
(76 |
) |
|
|
26 |
|
|
|
466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
2,263 |
|
|
|
(2,047 |
) |
|
|
835 |
|
|
|
1,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$ |
3,345 |
|
|
$ |
42 |
|
|
$ |
1,308 |
|
|
$ |
4,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income 2004 Compared to
2003 |
The Banks net interest income increased to
$21.6 million in 2004 from $17.6 million in 2003. The
net interest income increase attributable to volume increases
was a favorable $4.6 million over 2003. However,
interest-earning assets were subject to downward rate pressure
during 2004 as well as extensive competition for loans. These
factors, coupled with limited ability to move deposit rates
lower because of the low interest rate environment, created a
$361,000 decrease in net interest income attributable to rate
variances. This impact to net interest income was considerably
more in 2004 than in 2003 where interest rate changes resulted
in an increase to interest income by $42,000. Rates earned and
paid on interest earning assets and liabilities faced upward
pressure during the end of 2004, however the effect of this did
not have a large impact on the overall results of the year.
The yield on interest-earning assets decreased 0.21% in 2004
versus 2003. The cost of interest-bearing liabilities decreased
0.13%. The loan yield drop of 0.30% represented the largest
combined impact to net yield. The cost of $100,000 and over time
deposits increased 0.51% in the face of rate increases during
the second half of 2004 and represented the most drastic rate
change from 2003. The cost of other borrowed funds increased
0.44% as the Bank issued an additional $8.0 million in
Trust Preferred Securities Debentures at a floating rate.
The increase by 1.25% in the prime lending rate directly
affected the Banks variable rate loan portfolio, which
exceeded 55% of the portfolio at December 31, 2004, but was
offset somewhat by a corresponding increase in the cost of
interest bearing sources of funding. The investment securities
portfolio experienced a decrease in yield of 0.04% and the yield
on federal funds sold rose during 2004 by 0.49% in line with the
short-term investment market.
|
|
|
Net Interest Income 2003 Compared to
2002 |
The Banks net interest income increased $4.7 million
in 2003 versus 2002. The net interest income increase
attributable to volume increases was a favorable
$3.3 million over 2002. However, interest-earning assets
were subject to downward rate pressure during 2003 as well as
extensive competition for loans. These factors, offset by the
change in the mix of interest bearing liabilities, created a
$42,000 increase in net interest income attributable to rate
variances. However, this impact to net interest income was
considerably less in 2003 than in 2002 where downward interest
rate pressure resulted in a decrease to interest income of
$1.3 million.
The net yield on interest-earning assets decreased 0.74% in 2003
versus 2002. The cost of interest-bearing liabilities decreased
0.37%. The loan yield drop of 0.54% represented the largest
combined impact to net yield. However, the cost of $100,000 and
over time deposits decreased 0.86% in the face of rate decreases
during 2003 and represented the most drastic rate change from
2002. As the Bank has grown and expanded its customer base,
there are more opportunities to underwrite larger, more
competitively priced loans that exist in the current market. The
drop by 0.25% in the prime rate and the decreasing cost
29
of interest bearing sources of funding during 2003 directly
affected the Banks variable rate loan portfolio, which was
approximately 55% of the portfolio at December 31, 2003.
The investment securities portfolio experienced a decrease in
yield of 1.71% and the yield on federal funds sold also fell
during 2003 by 0.67% in line with the short-term investment
market.
The Company expects continued increases in market interest rates
in 2005, with the yield curve flattening as short-term rates
increase at a faster rate than long-term rates. These changes
will increase both the yield on interest-earning assets and the
expense associated with interest-bearing liabilities. See
Item 7A below for a further discussion on the interest-rate
sensitivity of the Companys assets and liabilities.
|
|
|
Provision for Loan Losses |
Management continually evaluates allowances for estimated loan
losses and based on this evaluation, charges a corresponding
provision against income. The Bank maintained its credit quality
in 2004, even with significant loan growth. This resulted in a
decline in the allowance for loan losses as a percentage of
total loans receivable from 1.75% in 2003 to 1.62% in 2004. The
provision for loan losses totaled $1.4 million in 2004,
compared to $955 thousand in 2003. The $483 thousand increase in
the provision was primarily caused by significant growth in the
size and mix of the loan portfolio. Net chargeoffs in 2004
totaled $549 thousand versus $720 thousand in 2003. At
December 31, 2004, the total allowance for loan losses was
$6.9 million compared to $5.1 million at the end of
the prior year. The Snake River acquisition added
$1.1 million to the 2004 allowance. With the rapid growth
in the loan portfolio, management continues to enhance its
credit quality efforts by recruiting individuals with strong
credit experience and providing additional training for our
lending officers.
The following table details dollar amount and percentage changes
of certain categories of other income for the three years ended
December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent | |
|
|
|
|
|
Percent | |
|
|
|
|
|
|
2004 | |
|
% of | |
|
Change | |
|
2003 | |
|
% of | |
|
Change | |
|
2002 | |
|
% of | |
Other Income |
|
Amount | |
|
Total | |
|
Prev. Yr. | |
|
Amount | |
|
Total | |
|
Prev. Yr. | |
|
Amount | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Fees and service charges
|
|
$ |
6,081 |
|
|
|
84 |
% |
|
|
14 |
% |
|
$ |
5,321 |
|
|
|
89 |
% |
|
|
52 |
% |
|
$ |
3,493 |
|
|
|
83 |
% |
BOLI income
|
|
|
257 |
|
|
|
4 |
% |
|
|
(6 |
)% |
|
|
273 |
|
|
|
4 |
% |
|
|
150 |
% |
|
|
109 |
|
|
|
2 |
% |
Net gain on sale of securities
|
|
|
49 |
|
|
|
1 |
% |
|
|
26 |
% |
|
|
39 |
|
|
|
1 |
% |
|
|
(91 |
)% |
|
|
427 |
|
|
|
10 |
% |
Other income
|
|
|
810 |
|
|
|
11 |
% |
|
|
130 |
% |
|
|
352 |
|
|
|
6 |
% |
|
|
73 |
% |
|
|
203 |
|
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
7,197 |
|
|
|
100 |
% |
|
|
20 |
% |
|
$ |
5,985 |
|
|
|
100 |
% |
|
|
41 |
% |
|
$ |
4,232 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan fees and service charges on deposit accounts continue to be
the Banks primary other income. Both areas have
experienced considerable growth over the past several years.
Continued loan growth and expanded mortgage volumes generated
the large percentage increase in loan fees. Mortgage volume is
expected to remain stable in 2005, except for increases related
to the Magic Valley acquisition, which will increase the overall
level of loan fees in the coming year. Growth in core deposit
accounts and non-sufficient funds fees have been the primary
contributors to increases in service charge income over the past
several years. The Bank sold additional securities in 2002 to
provide liquidity and shorten the duration of the investment
portfolio, generating the reported gains. Since then, investment
sales have been relatively limited as additional liquidity was
not needed to fund loan growth. Other income includes secured
deposit program servicing fees, other miscellaneous service
fees, investment and insurance income, merchant credit card fees
and debit card fees. Income in these areas has continued to
expand with the growth of the Bank. In particular, fees from
servicing deposit accounts securing credit card portfolios grew
rapidly in 2004. Fees from these programs totaled $526 thousand
in 2004, a 178% increase over the prior year.
30
As an ongoing process, the Bank continues to explore other
possible non-interest income sources, including expanded SBA
loan sales, additional services for businesses, non-profits and
professionals, and stronger investment and insurance sales.
The following table details dollar amount and percentage changes
of certain categories of other expense for the three years ended
December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent | |
|
|
|
|
|
Percent | |
|
|
|
|
|
|
|
|
|
|
Change | |
|
|
|
|
|
Change | |
|
|
|
|
|
|
2004 | |
|
% of | |
|
Prev. | |
|
2003 | |
|
% of | |
|
Prev. | |
|
2002 | |
|
% of | |
Other Expense |
|
Amount | |
|
Total | |
|
Yr. | |
|
Amount | |
|
Total | |
|
Yr. | |
|
Amount | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Salaries and employee benefits
|
|
$ |
12,525 |
|
|
|
60 |
% |
|
|
21 |
% |
|
$ |
10,378 |
|
|
|
61 |
% |
|
|
39 |
% |
|
$ |
7,442 |
|
|
|
64 |
% |
Occupancy expense
|
|
|
2,853 |
|
|
|
14 |
% |
|
|
14 |
% |
|
|
2,493 |
|
|
|
15 |
% |
|
|
46 |
% |
|
|
1,704 |
|
|
|
15 |
% |
Printing, postage and supplies
|
|
|
869 |
|
|
|
4 |
% |
|
|
8 |
% |
|
|
803 |
|
|
|
5 |
% |
|
|
40 |
% |
|
|
575 |
|
|
|
5 |
% |
Other expense
|
|
|
2,264 |
|
|
|
11 |
% |
|
|
54 |
% |
|
|
1,467 |
|
|
|
8 |
% |
|
|
60 |
% |
|
|
916 |
|
|
|
8 |
% |
Fees and service charges
|
|
|
1,023 |
|
|
|
5 |
% |
|
|
16 |
% |
|
|
885 |
|
|
|
5 |
% |
|
|
123 |
% |
|
|
397 |
|
|
|
3 |
% |
Advertising
|
|
|
570 |
|
|
|
3 |
% |
|
|
19 |
% |
|
|
480 |
|
|
|
3 |
% |
|
|
51 |
% |
|
|
318 |
|
|
|
3 |
% |
Legal and accounting
|
|
|
739 |
|
|
|
3 |
% |
|
|
42 |
% |
|
|
520 |
|
|
|
3 |
% |
|
|
119 |
% |
|
|
237 |
|
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
20,843 |
|
|
|
100 |
% |
|
|
22 |
% |
|
$ |
17,026 |
|
|
|
100 |
% |
|
|
47 |
% |
|
$ |
11,589 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Similar to 2003 and 2002, salaries and employee benefits
continued to be the majority of non-interest expense in 2004. As
the Company has grown in total assets, number of branches and
product offerings, the number of full-time equivalent employees
at the Bank has also grown from 123 at the beginning of 2002 to
270 at December 31, 2004. In November 2004, the Bank
acquired Snake River Bancorp and its wholly owned subsidiary,
Magic Valley Bank, which consisted of three branches. Magic
Valley Bank had 33 employees which were incorporated into the
Companys staffing. In January 2003, Intermountain acquired
employees from the Ontario branch of Household Bank, Real Estate
Contracts Department and Secured Savings Department, and opened
branches in Post Falls and Caldwell. It also added additional
loan and deposit personnel in existing offices. To support
branch growth and additional future opportunities, various
administrative departments including operations, credit
administration and relationship services have expanded staff
during the past year. As of December 31, 2004, the
Companys assets per full-time equivalent employee ratio
was $2.21 million, compared to $1.92 million at
December 31, 2003. The Company expects the asset ratio to
continue to increase as a result of production increases from
the new branches opened in the last few years.
Consistent with the Companys growth strategy, occupancy
and equipment expense grew significantly in 2004 and 2003. The
expense increase was primarily caused by the full-year effect of
operational costs of branches built and added in 2003, increased
space needs for administrative staff growth, and the addition of
significant new computer hardware and software during the year.
It is anticipated that this expense will increase again in 2005
as the technology upgrades completed in 2004 are subject to
full-year amortizations. The completion of the new Coeur
dAlene facility and additional expansion costs are also
expected to contribute to increased costs. Increases in 2003
from 2002 were primarily related to the Orchard Bank acquisition
and two new branches opened during that year.
Other expense increased rapidly in both 2003 and 2004. Primary
contributors include significant increases in training, travel
expenses, telecommunications costs and one-time payments related
to contract terminations as the Companys core processing
systems were upgraded. As part of its strategic plan, management
has placed much more emphasis on training, resulting in cost
increases in these areas. This is expected to continue in 2005,
as the Bank focuses on additional customer service, sales and
systems training. These increased expenses continue to support
the Companys commitment to building and supporting an
infrastructure that will allow the Company to better serve its
customer base. Telecommunication costs have increased as a
result of the rapid growth, but the Bank is developing and
deploying more
31
efficient voice and data systems for the future. Customer
account losses increased in 2003 as a result of significant
growth in the Bank and the move into more metropolitan areas. In
2004, customer account losses moderated, but the Bank incurred a
number of one-time charges related to the termination of various
vendor contracts as a result of systems upgrades. This is not
expected to repeat in 2005, but external fraud is becoming a
bigger concern for the Bank. Management is investing in
additional training and systems to limit this type of risk.
The increase in fees and service charges moderated substantially
in 2004, as the Bank brought more item processing in-house and
reduced services provided by correspondent banks. The big
increase in 2003 over 2002 related to the purchase of the
Orchard branch and the need to out-source item processing until
Orchards core processing system was integrated with
Intermountains in 2004. Changes in printing, postage and
supplies followed a similar path, and were aided in 2004 by the
conversion to image-based statements. We expect continued
moderation in this area, as efficiencies allow us to reduce our
vendor reliance even more.
Public relations and advertising expense totaled $570,000 for
2004, a 19% increase over the $480,000 expense in 2003. As in
2003, new market development and the need to market over
expanded areas caused the increase. Management expects some
increases in this category in 2005 simply because of the
Banks growth, but generally the Bank is improving the
effectiveness of its marketing spending.
Legal and accounting expense increased in 2004 as the Company
completed its registration with the Securities and Exchange
Commission in June 2004 and made other legal and structural
changes related to this registration. The increase from 2002 to
2003 largely related to the Orchard acquisition and preparatory
costs for registering as a public company in 2004. It is
anticipated that legal and accounting expense will increase in
2005 as the Company complies with regulatory requirements
including the Sarbanes-Oxley Act of 2002, FDICIA and additional
CRA requirements.
Cost management continues to be a high priority issue for
management and the Board, even during this period of rapid
growth. The Bank continues to review various processes for
potential efficiency gains, and will be employing additional
technology to slow the growth in salary expense. The Company is
focused on increasing its assets per full time equivalent
employee (FTE) ratio by leveraging the significant
investments made in both people and technology harder in 2005,
and slowing the increases in salary expense relative to net
interest and other income growth in future years.
Financial Position
Total assets increased by $187.9 million or 46% during
2004. This increase was driven by organic growth of
$100.0 million, or 25%, and acquisition growth of
$87.9 million, or 21%. The majority of the asset growth
resulted from growth in loans receivable. Loans receivable
increased by $131.4 million or 45.7% compared to 2003, of
which $65.9 million was generated in the Banks
existing markets and $65.5 million was generated by the
acquisition of Snake River. Strong loan demand and proactive
business development efforts by the Banks production
officers created the significant increase in 2004.
Assets increased in 2003 by $122 million, or 43%. Again,
the increase was split relatively equally between strong growth
in existing markets and balances purchased as part of the
acquisition of Orchard Bank. Net loans receivable increased by
$92 million, or 48% in 2003, of which $39.4 million
was acquired in the Orchard transaction.
Investments in securities increased by 35% from 2003, totaling
$108.2 million at December 31, 2004, compared to
$79.9 million at December 31, 2003. Investments
remained relatively constant at 18% of total assets compared to
20% for the previous year. Management continues to manage the
investment portfolio to achieve reasonable yield, while
maintaining the liquidity necessary to support the rapidly
growing loan portfolio. A rising rate environment presents both
opportunities and challenges in managing this portfolio, as
current unrealized losses limit flexibility, while reinvestment
at higher rates should provide improved future income.
32
Increases in office properties and equipment at
December 31, 2004, of $3.5 million, or 37% from
December 31, 2003 supported the banks continuing
evolution. The Snake River acquisition accounted for
$1.8 million of the growth in this balance sheet item.
Investments in new data and check processing systems of
$1.3 million and in the new Coeur dAlene building of
$1.2 million also contributed to the overall increase. The
investment in the new data processing systems will provide
critical support for the Banks future business strategies
and ongoing commitment to superior customer service. At a total
cost of $3.8 million, the Coeur dAlene building is
scheduled to open in May of 2005 and will house both the Coeur
dAlene branch and administrative offices. Looking to the
future, the Bank will continue to expand in areas where it can
attract high-quality staff and capitalize on market
opportunities, resulting in probable future increases in office
properties and equipment.
Goodwill and other intangible assets increased to
$12.6 million at December 31, 2004, from
$1.8 million at December 31, 2003. The Company added
$10.2 million in goodwill and $0.7 million of core
deposit intangible assets in connection with the Snake River
acquisition. Goodwill and other intangible assets equaled 2% of
total assets at December 31, 2004. Goodwill and other
intangible assets increased $1.8 million during 2003 as a
result of the January 2003 purchase of the Ontario branch of
Household FSB.
To fund the asset growth, liabilities increased correspondingly
by $170.4 million, or 45% from 2003. Most of the increase
was in traditional customer deposits, which grew
$156.1 million or 45% from 2003 balances. The Snake River
acquisition contributed $69.6 million of this growth, while
organic growth from our existing markets accounted for the
remaining $86.5 million. The majority of the increase in
deposits was in NOW and money market accounts, which grew
$57.2 million, or 50% from the previous year. Certificates
of deposit also increased substantially during the year, growing
by $50.4 million, or 47% from 2003.
Deposits as of December 31, 2003 increased by
$101.3 million over December 31, 2002, or 42%. The
acquisition of Orchard Bank contributed $60.7 million of
this increase, while growth in our other markets contributed
$40.6 million. While total interest-bearing deposits grew
44% over 2002, the certificates of deposits portion of that
total grew by 42%. Over the last several years, strong
penetration in our existing markets and rapid growth in new
branches combined with market forces, including volatile equity
markets to produce the increases. As interest rates rise and
customers explore other investment and savings options,
management expects organic deposit growth to be more difficult
in the near future. To combat this, the Bank is focused on
additional training and technology support for our production
staff, as well as expanded use of other funding alternatives.
Other borrowings increased $8.2 million as the Bank issued
an additional $8.0 million of Trust Preferred
Securities in March 2004. As with the 2003 trust preferred
issuance, the proceeds from this borrowing were used to fund the
Companys expansion.
Total shareholders equity increased by $17.5 million
from $27.1 million at December 31, 2003 to
$44.6 million at December 31, 2004. This increase is
due to the retention of the Companys earnings and
$13.0 million of additional equity issued as part of the
Snake River acquisition. Total shares outstanding increased to
3.8 million shares, including an additional
504,460 shares issued to Snake River shareholders in the
purchase transaction. Total shareholders equity grew by
$3.2 million from $23.9 million at December 31,
2002 to $27.1 million at December 31, 2003. The
increase was primarily due to retention of net income of
$3.7 million during 2003. Both the Banks and the
Companys regulatory capital ratios remain well above the
percentages required by the FDIC to qualify as a well
capitalized institution. Management is closely monitoring
current capital levels in line with its long-term capital plan
to maintain sufficient protection against risk and provide
flexibility to capitalize on future opportunities.
Capital is the shareholders investment in the Company.
Capital grows through the retention of earnings, the issuance of
new stock, and through the exercise of incentive stock options.
Capital formation allows the Company to grow assets and provides
flexibility and protection in times of adversity. Total
33
equity on December 31, 2004 was 7.5% of total assets. The
largest component of equity is common stock representing 68% of
total equity. Retained earnings amounts to 33% and the remaining
negative 1% is accumulated other comprehensive income.
Banking regulations require the Company to maintain minimum
levels of capital. The Company manages its capital to maintain a
well capitalized designation (the FDICs
highest rating). Regulatory capital calculations include some of
the trust preferred securities as a component of capital. At
December 31, 2004, the Companys Tier I capital
to risk weighted assets was 9.78%, compared to 10.52% at
December 31, 2003. The decrease in the Companys
Tier I capital ratios at December 31, 2004 compared to
December 31, 2003 is primarily a result of the Snake River
Bancorp, Inc. acquisition. It is anticipated that in the future,
the Company will build capital through the retention of earnings
and other sources, including a possible stock offering. To be
categorized as well capitalized, an institution must maintain
minimum total risk-based, Tier I risk-based and Tier I
leverage ratios of 10%, 6%, and 5%, respectively.
During the second quarter 2003, the Company instituted a stock
repurchase program to purchase up to 38,462 shares or
approximately 3% of its then outstanding shares of common stock
from existing shareholders. The offer expired on May 30,
2003, at which time the Company had repurchased a total of
15,360 shares or approximately 1.1% of the shares
outstanding.
In July 2003, the Company approved a 10% stock dividend to all
shareholders of record as of July 30, 2003. The Company has
declared 10% stock dividends in each of the four years prior to
2003. In addition to the 10% stock dividend declared in 2003,
there was a 2-for-1 stock split effective to all shareholders of
record as of December 17, 2003.
On November 2, 2004, Snake River Bancorp, Inc. was merged
with and into Intermountain, with Intermountain being the
surviving corporation in the merger. Intermountain issued
504,460 shares of common stock in exchange for all of the
stock of Snake River Bancorp, Inc. During 2004, Intermountain
purchased and subsequently retired 2,093 shares of common
stock. In February 2005, the Company approved a 3-for-2 stock
split, payable on March 15, 2005 to shareholders of record
on March 10, 2005.
34
The following table sets forth the Companys actual capital
ratios for 2004, 2003 and 2002 as well as the quantitative
measures established by regulatory authorities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well | |
|
|
|
|
|
|
|
|
Capitalized Under | |
|
|
|
|
For Capital | |
|
Prompt Corrective | |
|
|
Actual | |
|
Adequacy Purposes | |
|
Action Provisions | |
|
|
| |
|
| |
|
| |
CAPITAL ADEQUACY |
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital
(to Risk Weighted Assets)
|
|
$ |
54,540 |
|
|
|
11.24 |
% |
|
$ |
38,804 |
|
|
|
8 |
% |
|
$ |
48,506 |
|
|
|
10 |
% |
Tier 1 Capital
(to Risk Weighted Assets)
|
|
|
47,460 |
|
|
|
9.78 |
% |
|
|
19,402 |
|
|
|
4 |
% |
|
|
29,103 |
|
|
|
6 |
% |
Tier 1 Capital
(to Average Assets)
|
|
|
47,460 |
|
|
|
8.66 |
% |
|
|
22,431 |
|
|
|
4 |
% |
|
|
27,406 |
|
|
|
5 |
% |
December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital
(to Risk Weighted Assets)
|
|
$ |
36,983 |
|
|
|
11.77 |
% |
|
$ |
25,128 |
|
|
|
8 |
% |
|
$ |
31,410 |
|
|
|
10 |
% |
Tier 1 Capital
(to Risk Weighted Assets)
|
|
|
33,042 |
|
|
|
10.52 |
% |
|
|
12,564 |
|
|
|
4 |
% |
|
|
18,846 |
|
|
|
6 |
% |
Tier 1 Capital
(to Average Assets)
|
|
|
33,042 |
|
|
|
8.16 |
% |
|
|
16,206 |
|
|
|
4 |
% |
|
|
20,258 |
|
|
|
5 |
% |
December 31, 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital
(to Risk Weighted Assets)
|
|
$ |
25,976 |
|
|
|
11.46 |
% |
|
$ |
18,141 |
|
|
|
8 |
% |
|
$ |
22,676 |
|
|
|
10 |
% |
Tier 1 Capital
(to Risk Weighted Assets)
|
|
|
23,136 |
|
|
|
10.20 |
% |
|
|
9,070 |
|
|
|
4 |
% |
|
|
13,605 |
|
|
|
6 |
% |
Tier 1 Capital
(to Average Assets)
|
|
|
23,136 |
|
|
|
8.14 |
% |
|
|
11,365 |
|
|
|
4 |
% |
|
|
14,206 |
|
|
|
5 |
% |
Liquidity is the term used to define the Companys ability
to meet its financial commitments. The Company maintains
sufficient liquidity to ensure funds are available for both
lending needs and the withdrawal of deposit funds. The Company
derives liquidity primarily through core deposit growth,
maturity of investment securities, and loan payments. Core
deposits include demand, interest checking, money market,
savings, and local time deposits. Additional liquidity and
funding sources are provided through the sale of loans, sales of
securities, access to national certificate of deposit
(CD) markets, and both secured and unsecured borrowings.
Core deposits, (total deposits less public deposits and brokered
certificates of deposit), at December 31, 2004 were 98.9%
of total deposits, compared to 96.5% at December 31, 2003.
During 2004, the Company experienced a $162.6 million or
48.8% increase in its core deposit base. Nearly
$37.0 million of the growth in core deposits occurred in
noninterest-bearing deposits. Deposits acquired in the Snake
River acquisition totaled $69.6 million. Deposit growth has
generally kept pace with internal loan demand, resulting in
minimal liquidity pressure for the Bank in the past. In the
future, management anticipates increasing competition for
deposits and increasing loan demand, potentially creating some
additional liquidity pressure.
Overnight-unsecured borrowing lines have been established at US
Bank, the Federal Home Loan Bank of Seattle and with the
Federal Reserve Bank of San Francisco. At December 31,
2004, the Company had approximately $10.0 million of
overnight funding available and no overnight fed funds sold. In
addition, $2 to $5 million in funding is available on a
semiannual basis from the State of Idaho in the form of
negotiated certificates of deposit. The Companys loan
portfolio also contains approximately
35
$11.1 million in guaranteed government loans, which can be
sold on the secondary market. Given managements continued
expectation of strong asset growth and a more difficult
competitive environment for deposits, management expects to
utilize these alternative funding sources to a greater extent in
the future. As such, management is upgrading its asset and
liability management process, expertise and technology to
effectively control potential future risks in this area.
|
|
|
Off-Balance Sheet Arrangements |
The Company, in the conduct of ordinary business operations
routinely enters into contracts for services. These contracts
may require payment for services to be provided in the future
and may also contain penalty clauses for the early termination
of the contracts. The Company is also party to financial
instruments with off-balance sheet risk in the normal course of
business to meet the financing needs of its customers. These
financial instruments include commitments to extend credit and
standby letters of credit. Management does not believe that
these off-balance sheet arrangements have a material current
effect on the Companys financial condition, changes in
financial condition, revenues or expenses, results of
operations, liquidity, capital expenditures or capital
resources, but there is no assurance that such arrangements will
not have a future effect. See Note 14 of Notes to
Consolidated Financial Statements.
|
|
|
Tabular Disclosure of Contractual Obligations |
The following table represents the Companys on-and-off
balance sheet aggregate contractual obligations to make future
payments as of December 31, 2004.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period | |
|
|
| |
|
|
|
|
Less than | |
|
1 to | |
|
Over 3 to | |
|
More than | |
|
|
Total | |
|
1 Year | |
|
3 Years | |
|
5 Years | |
|
5 Years | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Long-term debt(1),(2)
|
|
$ |
21,527 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5,000 |
|
|
$ |
16,527 |
|
Capital lease obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease obligations(3)
|
|
|
5,832 |
|
|
|
562 |
|
|
|
898 |
|
|
|
871 |
|
|
|
3,501 |
|
Purchase obligations(2)(4)
|
|
|
2,630 |
|
|
|
2,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities reflected on the registrants
balance sheet under GAAP(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
29,989 |
|
|
$ |
3,192 |
|
|
$ |
898 |
|
|
$ |
5,871 |
|
|
$ |
20,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excludes interest payments. See Notes 7 and 8 of
Notes to Consolidated Financial Statements. |
|
(2) |
Excludes recurring accounts payable, accrued expenses and other
liabilities, repurchase agreements and customer deposits, all of
which are recorded on the registrants balance sheet. See
Notes 5 and 6 of Notes to Consolidated Financial
Statements. |
|
(3) |
Excludes operating lease payments for a new lease acquired in
January 2005 for the Spokane Valley Branch. Total annual
payments under the lease agreement will be $34,000 annually
through 2009. |
|
(4) |
In August 2004, the Company entered into an agreement to
construct a new office building in Coeur dAlene. It is
anticipated that the building will be completed in May 2005. |
Substantially all of the assets and liabilities of the Company
are monetary. Therefore, inflation has a less significant impact
on the Company than does fluctuation in market interest rates.
Inflation can lead to accelerated growth in noninterest
expenses, which impacts net earnings. During the last two years,
inflation, as measured by the Consumer Price Index, has not
increased significantly. The effects of inflation have not had a
material impact on the Company.
36
See discussion under Item 7A of this Form 10-K
Critical Accounting Policies
The accounting and reporting policies of the Company conform to
Generally Accepted Accounting Principles (GAAP) and
to general practices within the banking industry. The
preparation of the financial statements in conformity with GAAP
requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those
estimates. The Companys management has identified the
accounting policies described below as those that, due to the
judgments, estimates and assumptions inherent in those policies,
are critical to an understanding of the Companys
Consolidated Financial Statements and Managements
Discussion and Analysis of Financial Condition and Results of
Operations.
Income Recognition. The Company recognizes interest
income by methods that conform to general accounting practices
within the banking industry. In the event management believes
collection of all or a portion of contractual interest on a loan
has become doubtful, which generally occurs after the loan is
90 days past due, the Company discontinues the accrual of
interest and any previously accrued interest recognized in
income deemed uncollectible is reversed. Interest received on
nonperforming loans is included in income only if recovery of
the principal is reasonably assured. A nonperforming loan is
restored to accrual status when it is brought current or when
brought to 90 days or less delinquent, has performed in
accordance with contractual terms for a reasonable period of
time, and the collectibility of the total contractual principal
and interest is no longer in doubt.
Allowance For Loan Losses. In general, determining the
amount of the allowance for loan losses requires significant
judgment and the use of estimates by management. This analysis
is designed to determine an appropriate level and allocation of
the allowance for losses among loan types and loan
classifications by considering factors affecting loan losses,
including: specific losses; levels and trends in impaired and
nonperforming loans; historical loan loss experience; current
national and local economic conditions; volume, growth and
composition of the portfolio; regulatory guidance; and other
relevant factors. Management monitors the loan portfolio to
evaluate the adequacy of the allowance. The allowance can
increase or decrease based upon the results of managements
analysis.
The amount of the allowance for the various loan types
represents managements estimate of probable incurred
losses inherent in the existing loan portfolio based upon
historical loss experience for each loan type. The allowance for
loan losses related to impaired loans usually is based on the
fair value of the collateral for certain collateral dependent
loans. This evaluation requires management to make estimates of
the value of the collateral and any associated holding and
selling costs.
Individual loan reviews are based upon specific quantitative and
qualitative criteria, including the size of the loan, loan
quality classifications, value of collateral, repayment ability
of borrowers, and historical experience factors. The historical
experience factors utilized are based upon past loss experience,
trends in losses and delinquencies, the growth of loans in
particular markets and industries, and known changes in economic
conditions in the particular lending markets. Allowances for
homogeneous loans (such as residential mortgage loans, personal
loans, etc.) are collectively evaluated based upon historical
loss experience, trends in losses and delinquencies, growth of
loans in particular markets, and known changes in economic
conditions in each particular lending market.
Management believes the allowance for loan losses was adequate
at December 31, 2004. While management uses available
information to provide for loan losses, the ultimate
collectibility of a substantial portion of the loan portfolio
and the need for future additions to the allowance will be based
on changes in economic conditions and other relevant factors. A
slowdown in economic activity could adversely affect cash flows
for both commercial and individual borrowers, as a result of
which the Company could experience increases in nonperforming
assets, delinquencies and losses on loans.
37
Investments. Assets in the investment portfolios are
initially recorded at cost, which includes any premiums and
discounts. The Company amortizes premiums and discounts as an
adjustment to interest income using the interest yield method
over the term of the security. The cost of investment securities
sold, and any resulting gain or loss, is based on the specific
identification method.
Management determines the appropriate classification of
investment securities at the time of purchase. Held-to-maturity
securities are those securities that the Company has the
positive intent and ability to hold to maturity, and are
recorded at amortized cost. Available-for-sale securities are
those securities that would be available to be sold in the
future in response to liquidity needs, changes in market
interest rates, and asset-liability management strategies, among
others. Available-for-sale securities are reported at fair
value, with unrealized holding gains and losses that are
considered to be temporary reported in shareholders equity
as a separate component of other comprehensive income, net of
applicable deferred income taxes.
Management evaluates investment securities for other than
temporary declines in fair value on a periodic basis. If the
fair value of investment securities falls below their amortized
cost and the decline is deemed to be other than temporary, the
securities will be written down to current market value and the
write down will be deducted from earnings. There were no
investment securities which management identified to be
other-than-temporarily impaired for the year ended
December 31, 2004. Charges to income could occur in future
periods due to a change in managements intent to hold the
investments to maturity, a change in managements
assessment of credit risk, or a change in regulatory or
accounting requirements.
Goodwill and Other Intangible Assets. Goodwill arising
from business combinations represents the value attributable to
unidentifiable intangible elements in the business acquired. The
Companys goodwill relates to value inherent in the banking
business and the value is dependent upon the Companys
ability to provide quality, cost-effective services in a
competitive market place. As such, goodwill value is supported
ultimately by revenue that is driven by the volume of business
transacted. A decline in earnings as a result of a lack of
growth or the inability to deliver cost effective services over
sustained periods can lead to impairment of goodwill that could
adversely impact earnings in future periods. Goodwill is not
amortized, but is subjected to impairment analysis periodically.
No impairment was considered necessary during the year ended
December 31, 2004. However, future events could cause
management to conclude that the Companys goodwill is
impaired, which would result in the Company recording an
impairment loss. Any resulting impairment loss could have a
material adverse impact on the Companys financial
condition and results of operations.
Other intangible assets consisting of core-deposit intangibles
with definite lives are amortized over the estimated life of the
acquired depositor relationships. These intangible assets are
also subject to impairment analysis. No impairment was
considered necessary during the year ended December 31,
2004.
Real Estate Owned (REO). Property acquired through
foreclosure of defaulted mortgage loans is carried at the lower
of cost or fair value less estimated costs to sell. Development
and improvement costs relating to the property are capitalized
to the extent they are deemed to be recoverable.
An allowance for losses on REO is designed to include amounts
for estimated losses as a result of impairment in value of the
real property after repossession. The Company reviews its REO
for impairment in value whenever events or circumstances
indicate that the carrying value of the property may not be
recoverable. In performing the review, if expected future
undiscounted cash flows from the use of the property or the fair
value, less selling costs, from the disposition of the property
are less than its carrying value, an allowance for loss is
recognized. As a result of changes in the real estate markets in
which these properties are located, it is reasonably possible
that the carrying values could be reduced in the near term.
|
|
|
Recent Accounting Pronouncements |
SFAS No. 123 (revised
2004)(SFAS 123R), Share-Based
Payment. In December 2004, the FASB issued Statement
of Financial Accounting Standards (SFAS)
No. 123 (revised 2004). SFAS 123R replaces
SFAS No. 123 Accounting for Stock-Based
Compensation and supersedes
38
Accounting Principles Board Opinion No. 25
(APB 25), Accounting for Stock Issued to
Employees. SFAS 123R will require that the
compensation cost relating to share-based payment transactions
be recognized in the Companys financial statements,
eliminating pro forma disclosure as an alternative. That cost
will be measured based on the grant-date fair value of the
equity or liability instruments issued. SFAS 123R is
effective for Intermountain as of July 1, 2005. The Company
believes the adoption of SFAS 123R will have a material
impact to the Company and estimates the 2005 pre-tax gross
compensation expense to be $112,000 for the six months of 2005
for which SFAS 123R will be effective. For years 2006 and
beyond, a full year of compensation expense will be recognized.
FIN No. 46R Consolidation of Variable
Interest Entities an Interpretation of Accounting
Research Bulletin No. 51. In December 2003,
the FASB issued FIN No. 46. FIN 46 (Revised),
Consolidation of Variable Interest Entities
(FIN No. 46R), which provides further
guidance on the accounting for variable interest entities.
Intermountain adopted FIN No. 46R as of
December 31, 2003, and the Company has applied the
provisions of FIN No. 46R beginning in the first
quarter of 2004 by deconsolidating its subsidiary statutory
trusts that issue Trust Preferred Securities to investors.
The amounts payable to these trusts continue to be treated as
other borrowings. The adoption of FIN No. 46R did not
have a material effect on Intermountains consolidated
financial statements.
In July 2003, the Board of Governors of the Federal Reserve
issued a supervisory letter instructing bank holding companies
to continue to include the trust preferred securities in their
Tier 1 capital for regulatory capital purposes until notice
is given to the contrary. In May 2004, the Federal Reserve Board
requested public comment on a proposed rule that would retain
trust preferred securities in the Tier 1 capital of bank
holding companies, but with stricter quantitative limits and
clearer qualitative standards. The comment period ended
July 11, 2004, but no formal ruling has been issued to
date. Under the proposal, after a three-year transition period,
the aggregate amount of trust preferred securities and certain
other capital elements would be limited to 25 percent of
Tier 1 capital elements, net of goodwill. The amount of
trust preferred securities and certain other elements in excess
of the limit could be included in Tier 2 capital, subject
to restrictions. The Federal Reserve intends to review the
regulatory implications of any accounting treatment changes and,
if necessary or warranted, provide further appropriate guidance.
There can be no assurance that the Federal Reserve will continue
to allow institutions to include trust preferred securities in
Tier 1 capital for regulatory capital purposes. As of
December 31, 2004, assuming the Company was not allowed to
include the $16.0 million in trust preferred securities
issued by Intermountain Statutory Trust I and II in
Tier 1 capital, the Company would still exceed the
regulatory required minimums for capital adequacy purposes. If
the trust preferred securities were no longer allowed to be
included in Tier 1 capital, the Company would also be
permitted to redeem the capital securities, which bear interest
at 6.75% and 4.87%, respectively, without penalty.
FASB Emerging Issues Task Force (EITF)
Issue 03-1: The Meaning of Other-Than-Temporary
Impairment and Its Application to Certain Investments.
In November 2003 and March 2004, the FASBs EITF issued a
consensus on EITF Issue 03-1. EITF 03-1 contains new
guidance on other-than-temporary impairments of investment
securities. The guidance dictates when impairment is deemed to
exist, provides guidance on determining if impairment is other
than temporary, and directs how to calculate impairment loss.
Issue 03-1 also details expanded annual disclosure rules.
In September 2004, the FASBs EITF issued EITF Issue
No. 03-1-1 Effective Date of Paragraphs 10-20 of
EITF Issue 03-1 The Meaning of Other-Than-Temporary
Impairment and Its Application to Certain Investments,
which delays the effective date for the measurement and
recognition guidance contained in paragraphs 10-20 of
EITF 03-1 to be concurrent with the final issuance of
EITF 03-1-a Implementation Guidance for the
Application of Paragraph 16 of EITF 03-1 The
Meaning of Other-Than-Temporary Impairment and Its Application
to Certain Investments. EITF 03-1 is currently
being debated by the FASB in regards to final guidance and
effective date with a comment period that ended October 29,
2004. EITF 03-1, as issued, was originally effective for
periods beginning after June 15, 2004 and the disclosure
requirements of this consensus remain in effect. The adoption of
the original EITF 03-1 (excluding paragraphs 10-20)
did not have a material impact on the Companys financial
position or results of operations. The FASBs final
39
guidance on EITF Issue 03-1 may alter the criteria by which
the Company assesses if an impairment is temporary or permanent.
Statement of Position 03-3 (SOP 03-3):
Accounting for Certain Loans or Debt Securities Acquired
in a Transfer. In December 2003, the Accounting
Standards Executive Committee of the American Institute of
Certified Public Accountants issued Statement of
Position 03-03, Accounting for Certain Loans or Debt
Securities Acquired in a Transfer (SOP). This SOP addresses
accounting for differences between contractual cash flows and
cash flows expected to be collected from an investors
initial investment in loans or debt securities
(loans) acquired in a transfer if those differences are
attributable, at least in part, to credit quality. It also
includes such loans acquired in purchase business combinations.
This SOP does not apply to loans originated by the entity. This
SOP limits the yield that may be accreted and requires that the
excess of contractual cash flows over cash flows expected to be
collected not be recognized as an adjustment of yield, loss
accrual, or valuation allowance.
This SOP prohibits carrying over or creation of
valuation allowances in the initial accounting for loans
acquired in a transfer that are within its scope. The
prohibition of the valuation allowance carryover applies to the
purchase of an individual loan, a pool of loans, a group of
loans, and loans acquired in a purchase business combination.
This SOP is effective for loans acquired in fiscal years
beginning after December 15, 2004. In managements
opinion, the adoption of this pronouncement will not have a
material impact on the Companys financial position or
results of operations.
|
|
Item 7A. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
|
|
|
Interest Rate Sensitivity Management |
The largest component of the Companys earnings is net
interest income, which can fluctuate widely when interest rate
movements occur. The Banks management is responsible for
minimizing the Companys exposure to interest rate risk.
This is accomplished by developing objectives, goals and
strategies designed to enhance profitability and performance,
while managing risk within specified control parameters. The
ongoing management of the Companys interest rate
sensitivity limits interest rate risk by controlling the mix and
maturity of assets and liabilities. Management continually
reviews the Banks position and evaluates alternative
sources and uses of funds. This includes any changes in external
factors. Various methods are used to achieve and maintain the
desired rate sensitive position, including the sale or purchase
of assets and product pricing.
The Company views any asset or liability which matures, or is
subject to repricing within one year to be interest sensitive
even though an analysis is performed for all other time
intervals as well. The difference between interest-sensitive
assets and interest sensitive liabilities for a defined period
of time is known as the interest sensitivity gap,
and may be either positive or negative. When the gap is
positive, interest sensitive assets reprice quicker than
interest sensitive liabilities. When negative, the reverse
occurs. Non-interest assets and liabilities have been positioned
based on managements evaluation of the general sensitivity
of these balances to migrate into rate sensitive products. This
analysis provides a general measure of interest rate risk but
does not address complexities such as prepayment risk, basis
risk and the Banks customer response to interest rate
changes.
Currently, the Companys one year interest sensitive gap is
negative $87.6 million, or negative 16.0% of total earning
assets. This means, if interest rates were to change and affect
assets and liabilities equally, rising rates would decrease the
Banks net interest income. The reverse is true when rates
fall. The primary cause for the negative gap is the large block
of deposits with no stated maturity, including NOW, money market
and savings accounts that may reprice within three months.
Changes in rates offered on these types of deposits tend to lag
changes in market interest rates, thereby potentially reducing
some of the impact of the negative gap position. The current gap
position falls within the risk tolerance levels established by
the Companys Board.
The Asset/ Liability Management Committee of the Company also
periodically reviews the results of a detailed and dynamic
simulation model to quantify the estimated exposure of net
interest income
40
(NII) and the estimated economic value of the company to
changes in interest rates. The simulation model illustrates the
estimated impact of changing interest rates on the interest
income received and interest expense paid on all interest
bearing assets and liabilities reflected on the Companys
statement of financial condition. This interest sensitivity
analysis is compared to policy limits for risk tolerance levels
of net interest income exposure over a one-year time horizon,
assuming a projection of balance sheet growth, given a 300 and
100 basis point movement in interest rates. It also
estimates the impact of the same rate movements on the economic
value of the organization, which is an estimate of the
fair-market value of the Companys assets minus its
liabilities. Tolerance limits are also established for this
measurement. Trends in out-of-tolerance conditions are then
addressed by the committee, resulting in the implementation of
strategic management intervention designed to bring interest
rate risk within policy targets. A parallel shift in interest
rates over a one-year period is assumed as a benchmark, with
reasonable assumptions made regarding the timing and extent to
which each interest-bearing asset and liability responds to the
changes in market rates. The original assumptions were made
based on industry averages and the companys own
experience, and have been modified based on the companys
continuing analysis of its actual versus expected performance,
and after consultations with an outside expert The following
table represents the estimated sensitivity of the Companys
net interest income as of December 31, 2004 and 2003
compared to the established policy limits. The model results for
both years fell within the risk tolerance guidelines established
by the committee, with the exception of the 300 basis
point scenario in 2003. Given the extremely low market rate
environment of 2003, a 300 basis point drop in rates was
considered to be highly unlikely. The following table represents
the estimated sensitivity of the Companys net interest
income as of December 31, 2003 and 2004 compared to the
established policy limits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Month Cumulative % effect on NII | |
|
Policy Limit % | |
|
12-31-03 | |
|
12-31-04 | |
| |
|
| |
|
| |
|
| |
|
+100bp |
|
|
|
+3.0 to 3.0 |
|
|
|
0.26 |
|
|
|
0.78 |
|
|
+300bp |
|
|
|
+8.0 to 8.0 |
|
|
|
0.15 |
|
|
|
6.92 |
|
|
100bp |
|
|
|
+3.0 to 3.0 |
|
|
|
1.86 |
|
|
|
3.07 |
|
|
300bp |
|
|
|
+8.0 to 8.0 |
|
|
|
9.13 |
|
|
|
8.59 |
|
At December 31, 2004, the Company calculated that the
fair-market value of the Company would change by negative
21.64%, negative 3.93%, 6.09% and 15.70% for a +300, +100,
100 and 300 basis point change in interest
rates, respectively. Again, these changes were within the
established policy limits.
41
The following table displays the Banks balance sheet based
on the repricing schedule of 3 months, 3 months to
1 year, 1 year to 5 years and over 5 years.
Asset/ Liability Maturity Repricing Schedule
December 31, 2004
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After Three | |
|
After One | |
|
|
|
|
|
|
|
|
Months | |
|
Year but | |
|
|
|
|
|
|
Within Three | |
|
but within | |
|
within Five | |
|
After Five | |
|
|
|
|
Months | |
|
One Year | |
|
Years | |
|
Years | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Loans receivable and held for sale
|
|
$ |
160,835 |
|
|
$ |
86,698 |
|
|
$ |
141,974 |
|
|
$ |
41,975 |
|
|
$ |
431,482 |
|
Securities
|
|
|
318 |
|
|
|
7,256 |
|
|
|
67,666 |
|
|
|
32,927 |
|
|
|
108,167 |
|
Federal funds sold
|
|
|
8,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,330 |
|
Time certificates and interest cash
|
|
|
104 |
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets
|
|
$ |
169,587 |
|
|
$ |
94,054 |
|
|
$ |
209,640 |
|
|
$ |
74,902 |
|
|
$ |
548,183 |
|
Allowance for loan losses
|
|
|
(2,673 |
) |
|
|
(1,007 |
) |
|
|
(1,669 |
) |
|
|
(1,553 |
) |
|
|
(6,902 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets, net
|
|
|
166,914 |
|
|
|
93,047 |
|
|
|
207,971 |
|
|
|
73,349 |
|
|
|
541,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits(1)
|
|
$ |
171,473 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
171,473 |
|
Savings deposits and IRA(1)
|
|
|
51,841 |
|
|
|
3,042 |
|
|
|
5,984 |
|
|
|
246 |
|
|
|
61,113 |
|
Time deposits
|
|
|
32,857 |
|
|
|
59,248 |
|
|
|
66,540 |
|
|
|
65 |
|
|
|
158,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
$ |
256,171 |
|
|
$ |
62,290 |
|
|
$ |
72,524 |
|
|
$ |
311 |
|
|
$ |
391,296 |
|
Repurchase agreements
|
|
|
17,568 |
|
|
|
3,333 |
|
|
|
|
|
|
|
|
|
|
|
20,901 |
|
FHLB advances
|
|
|
|
|
|
|
|
|
|
|
5,000 |
|
|
|
|
|
|
|
5,000 |
|
Other borrowed funds
|
|
|
8,248 |
|
|
|
|
|
|
|
8,279 |
|
|
|
|
|
|
|
16,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$ |
281,987 |
|
|
$ |
65,623 |
|
|
$ |
85,803 |
|
|
$ |
311 |
|
|
$ |
433,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate sensitivity gap
|
|
$ |
(115,073 |
) |
|
$ |
27,424 |
|
|
$ |
122,168 |
|
|
$ |
73,038 |
|
|
$ |
107,557 |
|
Cumulative gap
|
|
$ |
(115,073 |
) |
|
$ |
(87,649 |
) |
|
$ |
34,519 |
|
|
$ |
107,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes deposits with no stated maturity. |
The following table displays expected maturity information and
corresponding interest rates for all interest-sensitive assets
and liabilities at December 31, 2004.
Expected Maturity Date at December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2006-07 | |
|
2008-09 | |
|
Thereafter | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Interest-sensitive assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
|
|
$ |
132,059 |
|
|
$ |
45,736 |
|
|
$ |
42,676 |
|
|
$ |
84,312 |
|
|
$ |
304,783 |
|
Average interest rate
|
|
|
6.45 |
% |
|
|
6.96 |
% |
|
|
7.00 |
% |
|
|
6.81 |
% |
|
|
|
|
Residential real estate loans(1)
|
|
|
40,105 |
|
|
|
17,908 |
|
|
|
11,737 |
|
|
|
30,106 |
|
|
|
99,856 |
|
Average interest rate
|
|
|
6.75 |
% |
|
|
7.10 |
% |
|
|
7.37 |
% |
|
|
6.73 |
% |
|
|
|
|
Consumer loans
|
|
|
4,286 |
|
|
|
7,174 |
|
|
|
7,559 |
|
|
|
5,226 |
|
|
|
24,245 |
|
Average interest rate
|
|
|
5.47 |
% |
|
|
8.11 |
% |
|
|
8.07 |
% |
|
|
8.13 |
% |
|
|
|
|
Municipal loans
|
|
|
1,293 |
|
|
|
507 |
|
|
|
88 |
|
|
|
710 |
|
|
|
2,598 |
|
Average interest rate
|
|
|
2.96 |
% |
|
|
3.79 |
% |
|
|
4.76 |
% |
|
|
4.30 |
% |
|
|
|
|
Investments
|
|
|
7,574 |
|
|
|
16,742 |
|
|
|
50,924 |
|
|
|
32,927 |
|
|
|
108,167 |
|
Average interest rate
|
|
|
4.01 |
% |
|
|
3.51 |
% |
|
|
4.32 |
% |
|
|
3.53 |
% |
|
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2006-07 | |
|
2008-09 | |
|
Thereafter | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Dollars in thousands) | |
Federal funds sold
|
|
|
8,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,330 |
|
Average interest rate
|
|
|
2.00 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
|
|
Certificates and interest bearing cash
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204 |
|
Average interest rate
|
|
|
3.17 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-sensitive assets
|
|
$ |
193,851 |
|
|
$ |
88,067 |
|
|
$ |
112,984 |
|
|
$ |
153,281 |
|
|
$ |
548,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
|
|
$ |
54,982 |
|
|
$ |
4,234 |
|
|
$ |
1,651 |
|
|
$ |
246 |
|
|
$ |
61,113 |
|
Average interest rate
|
|
|
0.59 |
% |
|
|
2.69 |
% |
|
|
3.44 |
% |
|
|
5.73 |
% |
|
|
|
|
Money market and NOW
|
|
|
171,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171,473 |
|
Average interest rate
|
|
|
0.62 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
|
|
Time certificates
|
|
|
92,108 |
|
|
|
59,432 |
|
|
|
7,105 |
|
|
|
65 |
|
|
|
158,710 |
|
Average interest rate
|
|
|
2.98 |
% |
|
|
2.57 |
% |
|
|
3.50 |
% |
|
|
5.88 |
% |
|
|
|
|
Repurchase agreements
|
|
|
20,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,901 |
|
Average interest rate
|
|
|
1.97 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
|
|
Other borrowed funds
|
|
|
|
|
|
|
|
|
|
|
5,000 |
|
|
|
16,527 |
|
|
|
21,527 |
|
Average interest rate
|
|
|
0.00 |
% |
|
|
0.00 |
% |
|
|
2.71 |
% |
|
|
5.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-sensitive liabilities
|
|
$ |
339,464 |
|
|
$ |
63,666 |
|
|
$ |
13,756 |
|
|
$ |
16,838 |
|
|
$ |
433,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes loans held for sale. |
Management will continue to refine its interest rate risk
management by performing additional validity testing of the
current model, expanding the number of scenarios tested, and
investigating more advanced modeling techniques. Because of the
importance of effective interest-rate risk management to the
Companys performance, the committee will also continue to
seek review and advice from independent external consultants.
|
|
Item 8. |
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
The required information is contained on pages F-1 through F-37
of this Form 10-K.
|
|
Item 9. |
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE |
There have been no changes in or disagreements with
Intermountains independent accountants on accounting and
financial statement disclosures.
|
|
Item 9A. |
CONTROLS AND PROCEDURES |
Disclosure Controls and Procedures
Intermountains management, with the participation of
Intermountains principal executive officer and principal
financial officer, has evaluated the effectiveness of
Intermountains disclosure controls and procedures (as such
term is defined in Rules 13a-15(e) and 15d-15(e) under the
Exchange Act) as of the end of the period covered by this
report. Based on such evaluation, Intermountains principal
executive officer and principal financial officer have concluded
that, as of the end of such period, Intermountains
disclosure controls and procedures are effective in recording,
processing, summarizing and reporting, on a timely basis,
information required to be disclosed by Intermountain in the
reports that it files or submits under the Exchange Act.
43
Changes in Internal Control over Financial Reporting
There are no changes in Intermountains internal control
over financial reporting that occurred during the fiscal quarter
to which this report relates that have materially affected, or
are reasonably likely to materially affect, Intermountains
internal control over financial reporting.
|
|
Item 9B. |
OTHER INFORMATION |
None.
PART III
|
|
Item 10. |
DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT |
In response to this Item, the information set forth in
Intermountains Proxy Statement dated March 31, 2005
under the headings Information with Respect to Nominees
and Other Directors, Meetings and Committees of the
Board of Directors, Executive Compensation,
and Security Ownership of Certain Beneficial Owners and
Management is incorporated herein by reference.
Information concerning Intermountains Audit Committee
financial expert is set forth under the captions
Information with Respect to Nominees and Other
Directors and Meetings and Committees of the Board
of Directors in Intermountains 2005 Proxy Statement
and is incorporated herein by reference.
Intermountain has adopted a Code of Ethics that applies to all
Intermountain employees and directors, including
Intermountains senior financial officers. The Code of
Ethics is publicly available on Intermountains website at
http://www.Intermountainbank.com.
|
|
Item 11. |
EXECUTIVE COMPENSATION |
In response to this Item, the information set forth in
Intermountains Proxy Statement dated March 31, 2005
under the heading Executive Compensation is
incorporated herein.
|
|
Item 12. |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT AND RELATED STOCKHOLDER MATTERS |
In response to this Item, the information set forth in
Intermountains Proxy Statement dated March 31, 2005
under the heading Security Ownership of Certain Beneficial
Owners and Management is incorporated herein.
|
|
Item 13. |
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS |
In response to this Item, the information set forth in
Intermountains Proxy Statement dated March 31, 2005
under the heading Certain Relationships and Related
Transactions is incorporated herein.
|
|
Item 14. |
PRINCIPAL ACCOUNTING FEES AND SERVICES |
In response to this Item, the information set forth in
Intermountains Proxy Statement dated March 31, 2005
under the headings Ratification of Appointment of
Independent Auditors, Report of Audit
Committee, and Auditors is incorporated herein.
44
PART IV
|
|
Item 15. |
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES |
(a)(1) Audited Consolidated Financial Statements
|
|
|
|
|
Report of Independent Registered Public Accounting Firm |
|
|
|
Consolidated Balance Sheets at December 31, 2004 and 2003 |
|
|
|
Consolidated Statements of Income for the years ended
December 31, 2004, 2003 and 2002 |
|
|
|
Consolidated Statements of Comprehensive Income for the years
ended December 31, 2004, 2003 and 2002 |
|
|
|
Consolidated Statements of Changes in Stockholders Equity
for the years ended December 31, 2004, 2003 and 2002. |
|
|
|
Consolidated Statements of Cash Flows for the years ended
December 31, 2004, 2003 and 2002. |
|
|
|
Summary of Accounting Policies. |
|
|
|
Notes to Consolidated Financial Statements |
|
|
|
|
(a)(2) |
Financial Statement Schedules have been omitted as they are not
applicable or the information is included in the Consolidated
Financial Statements |
(b) Exhibits: See
Exhibit Index.
45
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, as amended, the registrant has
duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
|
|
|
INTERMOUNTAIN COMMUNITY BANCORP |
|
(Registrant) |
|
|
/s/ Curt Hecker |
|
|
|
Curt Hecker |
|
President and Chief Executive Officer |
March 22, 2005
Pursuant to the requirements of the Securities Exchange Act of
1934, as amended, this report has been signed below by the
following persons on behalf of the registrant and in the
capacities and on the dates indicated.
|
|
|
|
|
|
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
/s/ Curt Hecker
Curt
Hecker |
|
President and Chief Executive Officer, Principal Executive
Officer |
|
March 22, 2005 |
|
/s/ John B. Parker
John
B. Parker |
|
Chairman of the Board, Director |
|
March 22, 2005 |
|
/s/ Douglas Wright
Douglas
Wright |
|
Executive Vice President and Chief Financial Officer, Principal
Financial Officer |
|
March 22, 2005 |
|
/s/ Terry L. Merwin
Terry
L. Merwin |
|
Secretary, Director |
|
March 22, 2005 |
|
/s/ Charles L. Bauer
Charles
L. Bauer |
|
Director |
|
March 22, 2005 |
|
/s/ James T. Diehl
James
T. Diehl |
|
Director |
|
March 22, 2005 |
|
/s/ Ford Elsaesser
Ford
Elsaesser |
|
Director |
|
March 22, 2005 |
|
/s/ Ronald Jones
Ronald
Jones |
|
Director |
|
March 22, 2005 |
|
/s/ Maggie Y. Lyons
Maggie
Y. Lyons |
|
Director |
|
March 22, 2005 |
|
/s/ Jim Patrick
Jim
Patrick |
|
Director |
|
March 22, 2005 |
46
|
|
|
|
|
|
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
/s/ Dennis Pence
Dennis
Pence |
|
Director |
|
March 22, 2005 |
|
/s/ Michael J. Romine
Michael
J. Romine |
|
Director |
|
March 22, 2005 |
|
/s/ Jerrold Smith
Jerrold
Smith |
|
Executive Vice President and Director |
|
March 22, 2005 |
|
/s/ Barbara Strickfaden
Barbara
Strickfaden |
|
Director |
|
March 22, 2005 |
|
/s/ Douglas P. Ward
Douglas
P. Ward |
|
Director |
|
March 22, 2005 |
47
EXHIBIT INDEX
|
|
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
3.1 |
|
|
Amended and Restated Articles of Incorporation(1) |
|
3.2 |
|
|
Amended and Restated Bylaws(2) |
|
4.1 |
|
|
Form of Stock Certificate(1) |
|
10.1 |
|
|
Second Amended and Restated 1999 Employee Stock Option and
Restricted Stock Plan(1) |
|
10.2 |
|
|
1988 Nonqualified Stock Option Plan, as amended(1) |
|
10.3 |
|
|
Form of Employee Option Agreement(1) |
|
10.4 |
|
|
Form of Restricted Stock Purchase Agreement(1) |
|
10.5 |
|
|
1999 Director Stock Option Plan(1) |
|
10.6 |
|
|
Form of Nonqualified Stock Option Agreement(1) |
|
10.7 |
|
|
2003 2005 Long-Term Incentive Plan, as amended |
|
10.8 |
|
|
2004 Executive Incentive Plan(1) |
|
10.9 |
|
|
Stock Purchase Agreement for Douglas Wright dated
January 6, 2003(1) |
|
10.10 |
|
|
Stock Purchase Agreement for Jerrold Smith dated January 6,
2003(1) |
|
10.11 |
|
|
Stock Purchase Agreement for John Nagel dated February 12,
2003(1) |
|
10.12 |
|
|
Form of Stock Purchase Bonus Agreement(1) |
|
10.13 |
|
|
Employment Agreement with Curt Hecker dated December 17,
2003, as amended March 24, 2004, and March 4, 2005 |
|
10.14 |
|
|
Curt Hecker Tax Payment Bonus Plan dated December 1, 2000(1) |
|
10.15 |
|
|
Form of Curt Hecker Salary Continuation and Split Dollar
Agreement dated January 1, 2002(1) |
|
10.16 |
|
|
Employment Agreement with Jerry Smith dated December 17,
2003, as amended March 24, 2004, and March 4, 2005 |
|
10.17 |
|
|
Form of Jerry Smith Salary Continuation and Split Dollar
Agreement dated January 1, 2002(1) |
|
10.18 |
|
|
Executive Severance Agreement with Douglas Wright dated
December 17, 2003, as amended March 4, 2005 |
|
10.19 |
|
|
Executive Severance Agreement with John Nagel dated
December 17, 2003, as amended March 24, 2004, and
March 4, 2005 |
|
10.20 |
|
|
Executive Retirement Agreement between Panhandle State Bank and
David Smith, dated June 30, 2004(3) |
|
10.21 |
|
|
Employment Agreement between Panhandle State Bank and Pamela
Rasmussen, amended and restated as of November 9, 2004(4) |
|
21 |
|
|
Subsidiaries of the Registrant |
|
|
|
|
(1) Panhandle State Bank, an Idaho state-chartered bank |
|
|
|
|
(2) Intermountain Statutory Trust I, a Connecticut
statutory trust |
|
|
|
|
(3) Intermountain Statutory Trust II, a Delaware
statutory trust |
|
23 |
|
|
Consent of BDO Seidman, LLP |
|
31.1 |
|
|
Certification of Chief Executive Officer Pursuant to
Section 302 of the Sarbanes Oxley Act of 2002 |
|
31.2 |
|
|
Certification of Chief Financial Officer Pursuant to
Section 302 of the Sarbanes Oxley Act of 2002 |
|
32 |
|
|
Certification of Chief Executive Officer and Chief Financial
Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes Oxley Act of 2002 |
|
|
(1) |
Incorporated by reference to the Registrants Form 10,
as amended on July 1, 2004 |
|
(2) |
Incorporated by reference to the Registrants Current
Report on Form 8-K, filed September 8, 2004 |
|
(3) |
Incorporated by reference to the Registrants Quarterly
Report on Form 10-Q for the quarter ended June 30, 2004 |
|
(4) |
Incorporated by reference to the Registrants Quarterly
Report on Form 10-Q for the quarter ended
September 30, 2004 |
48
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders
Intermountain Community Bancorp
Sandpoint, Idaho
We have audited the accompanying consolidated balance sheets of
Intermountain Community Bancorp and Subsidiary as of
December 31, 2004 and 2003, and the related consolidated
statements of income, comprehensive income, changes in
stockholders equity, and cash flows for each of the three
years in the period ended December 31, 2004. These
financial statements are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The Company has determined that
it is not required to have, nor were we engaged to perform, an
audit of its internal control. Our audit included consideration
of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Intermountain Community Bancorp and Subsidiary as of
December 31, 2004 and 2003, and the results of their
operations and their cash flows for each of the three years in
the period ended December 31, 2004 in conformity with
accounting principles generally accepted in the United States of
America.
/s/ BDO Seidman, LLP
Spokane, Washington
February 24, 2005
F-1
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
ASSETS |
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
|
Interest bearing
|
|
$ |
104,187 |
|
|
$ |
14,502 |
|
|
Non-interest bearing and vault
|
|
|
14,098,303 |
|
|
|
10,225,903 |
|
|
Restricted
|
|
|
1,634,000 |
|
|
|
995,000 |
|
Federal funds sold
|
|
|
8,330,000 |
|
|
|
5,710,000 |
|
Interest bearing certificates of deposit
|
|
|
100,000 |
|
|
|
298,000 |
|
Available-for-sale securities, at fair value
|
|
|
102,758,293 |
|
|
|
76,601,470 |
|
Held-to-maturity securities, at amortized cost
|
|
|
5,409,170 |
|
|
|
3,336,234 |
|
Federal Home Loan Bank of Seattle stock, at cost
|
|
|
1,209,700 |
|
|
|
641,600 |
|
Loans held for sale
|
|
|
5,686,209 |
|
|
|
3,286,652 |
|
Loans receivable, net
|
|
|
418,660,353 |
|
|
|
287,256,095 |
|
Accrued interest receivable
|
|
|
3,721,921 |
|
|
|
2,694,205 |
|
Office properties and equipment, net
|
|
|
12,941,194 |
|
|
|
9,442,369 |
|
Bank-owned life insurance
|
|
|
6,794,416 |
|
|
|
5,381,340 |
|
Goodwill
|
|
|
11,399,195 |
|
|
|
1,150,493 |
|
Other intangibles
|
|
|
1,237,632 |
|
|
|
642,195 |
|
Prepaid expenses and other assets, net
|
|
|
3,595,385 |
|
|
|
2,083,581 |
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
597,679,958 |
|
|
$ |
409,759,639 |
|
|
|
|
|
|
|
|
|
LIABILITIES |
Deposits
|
|
$ |
500,923,057 |
|
|
$ |
344,865,680 |
|
Securities sold subject to repurchase agreements
|
|
|
20,901,077 |
|
|
|
17,155,555 |
|
Advances from Federal Home Loan Bank
|
|
|
5,000,000 |
|
|
|
5,000,000 |
|
Cashier checks issued and payable
|
|
|
5,477,660 |
|
|
|
4,813,806 |
|
Accrued interest payable
|
|
|
753,364 |
|
|
|
331,781 |
|
Other borrowings
|
|
|
16,527,000 |
|
|
|
8,279,000 |
|
Accrued expenses and other liabilities
|
|
|
3,533,871 |
|
|
|
2,235,418 |
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
553,116,029 |
|
|
|
382,681,240 |
|
|
|
|
|
|
|
|
Commitments and contingent liabilities (Notes 14 and
15)
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
Common stock, 7,084,000 shares authorized; 3,784,180 and
3,164,973 shares issued and outstanding
|
|
|
30,313,752 |
|
|
|
16,390,193 |
|
Accumulated other comprehensive income (loss), net of tax
|
|
|
(509,378 |
) |
|
|
274,500 |
|
Retained earnings
|
|
|
14,759,555 |
|
|
|
10,413,706 |
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
44,563,929 |
|
|
|
27,078,399 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$ |
597,679,958 |
|
|
$ |
409,759,639 |
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-2
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$ |
24,013,856 |
|
|
$ |
19,895,779 |
|
|
$ |
14,016,930 |
|
Investments
|
|
|
3,300,554 |
|
|
|
2,637,188 |
|
|
|
2,770,090 |
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
27,314,410 |
|
|
|
22,532,967 |
|
|
|
16,787,020 |
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4,595,055 |
|
|
|
4,216,993 |
|
|
|
3,632,031 |
|
Other borrowings
|
|
|
952,478 |
|
|
|
576,313 |
|
|
|
1,326 |
|
Short-term borrowings
|
|
|
164,390 |
|
|
|
176,646 |
|
|
|
285,612 |
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
5,711,923 |
|
|
|
4,969,952 |
|
|
|
3,918,969 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
21,602,487 |
|
|
|
17,563,015 |
|
|
|
12,868,051 |
|
Provision for losses on loans
|
|
|
(1,438,473 |
) |
|
|
(954,683 |
) |
|
|
(1,607,210 |
) |
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for losses on loans
|
|
|
20,164,014 |
|
|
|
16,608,332 |
|
|
|
11,260,841 |
|
|
|
|
|
|
|
|
|
|
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and service charges
|
|
|
6,081,009 |
|
|
|
5,320,865 |
|
|
|
3,493,297 |
|
Bank owned life insurance
|
|
|
257,413 |
|
|
|
272,771 |
|
|
|
108,569 |
|
Net gain on sale of securities
|
|
|
48,816 |
|
|
|
39,081 |
|
|
|
426,479 |
|
Other income
|
|
|
810,033 |
|
|
|
351,907 |
|
|
|
203,369 |
|
|
|
|
|
|
|
|
|
|
|
Total other income
|
|
|
7,197,271 |
|
|
|
5,984,624 |
|
|
|
4,231,714 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
12,525,325 |
|
|
|
10,377,575 |
|
|
|
7,441,874 |
|
Occupancy expense
|
|
|
2,852,515 |
|
|
|
2,492,445 |
|
|
|
1,703,732 |
|
Printing, postage and supplies
|
|
|
868,732 |
|
|
|
803,306 |
|
|
|
575,450 |
|
Other expense
|
|
|
2,264,614 |
|
|
|
1,467,304 |
|
|
|
915,572 |
|
Fees and service charges
|
|
|
1,023,503 |
|
|
|
885,693 |
|
|
|
396,514 |
|
Advertising
|
|
|
570,257 |
|
|
|
480,095 |
|
|
|
318,288 |
|
Legal and accounting
|
|
|
738,675 |
|
|
|
520,131 |
|
|
|
237,414 |
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
20,843,621 |
|
|
|
17,026,549 |
|
|
|
11,588,844 |
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
6,517,664 |
|
|
|
5,566,407 |
|
|
|
3,903,711 |
|
Income tax provision
|
|
|
2,171,815 |
|
|
|
1,905,897 |
|
|
|
1,313,807 |
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic (Note 11)
|
|
$ |
0.88 |
|
|
$ |
0.77 |
|
|
$ |
0.55 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share diluted (Note 11)
|
|
$ |
0.80 |
|
|
$ |
0.72 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic
(Note 11)
|
|
|
4,950,866 |
|
|
|
4,735,269 |
|
|
|
4,668,573 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding diluted
(Note 11)
|
|
|
5,457,713 |
|
|
|
5,085,905 |
|
|
|
4,885,898 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-3
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Net income
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized losses on investments, net of
reclassification adjustments
|
|
|
(1,290,376 |
) |
|
|
(830,957 |
) |
|
|
(176,078 |
) |
|
Less deferred income tax benefit
|
|
|
506,498 |
|
|
|
325,735 |
|
|
|
69,023 |
|
|
|
|
|
|
|
|
|
|
|
Net other comprehensive loss
|
|
|
(783,878 |
) |
|
|
(505,222 |
) |
|
|
(107,055 |
) |
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
$ |
3,561,971 |
|
|
$ |
3,155,288 |
|
|
$ |
2,482,849 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-4
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS
EQUITY
Years Ended December 31, 2004, 2003, and 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated | |
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
|
|
|
|
|
Common Stock | |
|
Additional | |
|
|
|
Comprehensive | |
|
|
|
Total Stock- | |
|
|
| |
|
Paid-In | |
|
Treasury | |
|
Income | |
|
Retained | |
|
holders | |
|
|
Shares | |
|
Amount | |
|
Capital | |
|
Stock | |
|
(Loss) | |
|
Earnings | |
|
Equity | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Balance, January 1, 2002
|
|
|
1,338,109 |
|
|
$ |
3,345,273 |
|
|
$ |
6,342,262 |
|
|
$ |
(1,103,261 |
) |
|
$ |
886,777 |
|
|
$ |
11,628,633 |
|
|
$ |
21,099,684 |
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,589,904 |
|
|
|
2,589,904 |
|
Common stock issued for compensation
|
|
|
13,947 |
|
|
|
34,868 |
|
|
|
244,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
279,659 |
|
Shares issued upon exercise of stock options
|
|
|
9,224 |
|
|
|
23,060 |
|
|
|
19,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,505 |
|
Net unrealized loss on investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(107,055 |
) |
|
|
|
|
|
|
(107,055 |
) |
Cancellation of treasury stock
|
|
|
(59,103 |
) |
|
|
(147,758 |
) |
|
|
|
|
|
|
1,103,261 |
|
|
|
|
|
|
|
(955,503 |
) |
|
|
|
|
Common stock dividend (10%)
|
|
|
127,900 |
|
|
|
319,750 |
|
|
|
2,302,520 |
|
|
|
|
|
|
|
|
|
|
|
(2,622,270 |
) |
|
|
|
|
Fractional share redemption
|
|
|
(178 |
) |
|
|
(445 |
) |
|
|
(3,327 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,772 |
) |
Tax benefit associated with stock options
|
|
|
|
|
|
|
|
|
|
|
14,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2002
|
|
|
1,429,899 |
|
|
$ |
3,574,748 |
|
|
$ |
8,920,346 |
|
|
$ |
|
|
|
$ |
779,722 |
|
|
$ |
10,640,764 |
|
|
$ |
23,915,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-5
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS
EQUITY
Years Ended December 31, 2004, 2003, and 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated | |
|
|
|
Total | |
|
|
Common Stock | |
|
Additional | |
|
|
|
Other | |
|
|
|
Stock- | |
|
|
| |
|
Paid-In | |
|
Treasury |
|
Comprehensive | |
|
Retained | |
|
holders | |
|
|
Shares | |
|
Amount | |
|
Capital | |
|
Stock |
|
Income (loss) | |
|
Earnings | |
|
Equity | |
|
|
| |
|
| |
|
| |
|
|
|
| |
|
| |
|
| |
Balance, December 31, 2002
|
|
|
1,429,899 |
|
|
$ |
3,574,748 |
|
|
$ |
8,920,346 |
|
|
$ |
|
|
|
$ |
779,722 |
|
|
$ |
10,640,764 |
|
|
$ |
23,915,580 |
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,660,510 |
|
|
|
3,660,510 |
|
Common stock issued for compensation
|
|
|
7,732 |
|
|
|
19,330 |
|
|
|
154,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
174,000 |
|
Shares issued upon exercise of stock options
|
|
|
19,177 |
|
|
|
36,668 |
|
|
|
170,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
207,088 |
|
Net unrealized loss on investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(505,222 |
) |
|
|
|
|
|
|
(505,222 |
) |
Repurchase and cancellation of treasury stock
|
|
|
(15,360 |
) |
|
|
(38,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(360,595 |
) |
|
|
(398,995 |
) |
Common stock dividend (10%)
|
|
|
143,431 |
|
|
|
358,578 |
|
|
|
3,168,395 |
|
|
|
|
|
|
|
|
|
|
|
(3,526,973 |
) |
|
|
|
|
Fractional share redemption
|
|
|
(146 |
) |
|
|
(367 |
) |
|
|
(3,595 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,962 |
) |
Tax benefit associated with stock options
|
|
|
|
|
|
|
|
|
|
|
29,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,400 |
|
Recapitalization
|
|
|
1,580,240 |
|
|
|
12,439,636 |
|
|
|
(12,439,636 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
3,164,973 |
|
|
$ |
16,390,193 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
274,500 |
|
|
$ |
10,413,706 |
|
|
$ |
27,078,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-6
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS
EQUITY
Years Ended December 31, 2004, 2003, and 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated | |
|
|
|
|
|
|
Common Stock | |
|
Additional |
|
|
|
Other | |
|
|
|
Total | |
|
|
| |
|
Paid-In |
|
Treasury |
|
Comprehensive | |
|
Retained | |
|
Stockholders | |
|
|
Shares | |
|
Amount | |
|
Capital |
|
Stock |
|
Income (Loss) | |
|
Earnings | |
|
Equity | |
|
|
| |
|
| |
|
|
|
|
|
| |
|
| |
|
| |
Balance, December 31, 2003
|
|
|
3,164,973 |
|
|
$ |
16,390,193 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
274,500 |
|
|
$ |
10,413,706 |
|
|
$ |
27,078,399 |
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,345,849 |
|
|
|
4,345,849 |
|
Common stock issued for compensation
|
|
|
|
|
|
|
38,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,250 |
|
Shares issued upon exercise of stock options
|
|
|
116,840 |
|
|
|
770,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
770,572 |
|
Net unrealized loss on investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(783,878 |
) |
|
|
|
|
|
|
(783,878 |
) |
Repurchase and cancellation of treasury stock
|
|
|
(2,093 |
) |
|
|
(47,093 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,093 |
) |
Shares issued for business combination
|
|
|
504,460 |
|
|
|
13,018,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,018,252 |
|
Tax benefit associated with stock options
|
|
|
|
|
|
|
143,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
143,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004
|
|
|
3,784,180 |
|
|
$ |
30,313,752 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
(509,378 |
) |
|
$ |
14,759,555 |
|
|
$ |
44,563,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-7
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued as compensation
|
|
|
38,250 |
|
|
|
174,000 |
|
|
|
279,659 |
|
Depreciation
|
|
|
1,362,026 |
|
|
|
1,225,325 |
|
|
|
866,881 |
|
Net amortization of premiums on securities
|
|
|
544,600 |
|
|
|
694,911 |
|
|
|
153,032 |
|
Stock dividends on Federal Home Loan Bank of Seattle stock
|
|
|
(25,974 |
) |
|
|
(139,600 |
) |
|
|
(2,900 |
) |
Provisions for losses on loans
|
|
|
1,438,473 |
|
|
|
954,683 |
|
|
|
1,607,210 |
|
Amortization of core deposit intangibles
|
|
|
94,563 |
|
|
|
64,805 |
|
|
|
|
|
Net accretion of loan discount
|
|
|
(155,521 |
) |
|
|
(207,457 |
) |
|
|
|
|
Gain on sale of loans, investments, property and equipment
|
|
|
(82,049 |
) |
|
|
(39,081 |
) |
|
|
(444,416 |
) |
Deferred income tax benefit
|
|
|
(300,735 |
) |
|
|
(305,648 |
) |
|
|
(83,185 |
) |
Increase in cash surrender value of bank-owned life insurance
|
|
|
(257,413 |
) |
|
|
(272,771 |
) |
|
|
(108,569 |
) |
Change in (net of acquisition of business):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale
|
|
|
(1,620,703 |
) |
|
|
2,033,237 |
|
|
|
(3,282,858 |
) |
|
Accrued interest receivable
|
|
|
(476,912 |
) |
|
|
(410,306 |
) |
|
|
201,920 |
|
|
Prepaid expenses and other assets
|
|
|
68,611 |
|
|
|
(180,395 |
) |
|
|
(369,742 |
) |
|
Accrued interest payable
|
|
|
325,169 |
|
|
|
(100,668 |
) |
|
|
(231,976 |
) |
|
Accrued expenses and other liabilities
|
|
|
1,283,187 |
|
|
|
3,127,935 |
|
|
|
140,279 |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
6,581,421 |
|
|
|
10,279,480 |
|
|
|
1,315,239 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in certificates of deposit with other institutions
|
|
|
298,000 |
|
|
|
792,000 |
|
|
|
(1,090,000 |
) |
Purchases of available-for-sale securities
|
|
|
(63,868,281 |
) |
|
|
(74,690,968 |
) |
|
|
(24,594,665 |
) |
Proceeds from calls, maturities or sales of available-for-sale
securities
|
|
|
26,501,328 |
|
|
|
36,547,419 |
|
|
|
25,463,902 |
|
Principal payments on mortgage-backed securities
|
|
|
14,398,937 |
|
|
|
16,469,320 |
|
|
|
2,258,322 |
|
Purchases of held-to-maturity securities
|
|
|
(511,743 |
) |
|
|
(1,468,619 |
) |
|
|
(664,457 |
) |
Proceeds from calls or maturities of held-to-maturity securities
|
|
|
299,476 |
|
|
|
1,081,143 |
|
|
|
1,555,723 |
|
Purchase of Federal Home Loan Bank of Seattle stock
|
|
|
(433,026 |
) |
|
|
|
|
|
|
|
|
Net increase in loans receivable
|
|
|
(70,439,788 |
) |
|
|
(53,849,624 |
) |
|
|
(39,284,958 |
) |
Proceeds from sale of loans receivable
|
|
|
2,724,421 |
|
|
|
|
|
|
|
|
|
Net cash and cash equivalents (paid) acquired as part of
acquisition
|
|
|
(2,013,283 |
) |
|
|
14,709,222 |
|
|
|
|
|
Purchase of bank-owned life insurance
|
|
|
|
|
|
|
|
|
|
|
(5,000,000 |
) |
Purchase of office properties and equipment
|
|
|
(3,161,572 |
) |
|
|
(2,245,243 |
) |
|
|
(3,103,956 |
) |
Proceeds from sales of office properties and equipment
|
|
|
80,000 |
|
|
|
110,559 |
|
|
|
9,299 |
|
Improvements and other changes in real estate owned
|
|
|
|
|
|
|
(523,244 |
) |
|
|
(43,693 |
) |
Proceeds from sale of other real estate owned
|
|
|
232,501 |
|
|
|
166,491 |
|
|
|
135,702 |
|
Investment in affiliate
|
|
|
(248,000 |
) |
|
|
(249,000 |
) |
|
|
|
|
Net change in federal funds sold
|
|
|
(2,620,000 |
) |
|
|
(2,200,000 |
) |
|
|
(3,510,000 |
) |
Net (increase) decrease in restricted cash
|
|
|
(639,000 |
) |
|
|
1,741,000 |
|
|
|
(1,046,000 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(99,400,030 |
) |
|
|
(63,609,544 |
) |
|
|
(48,914,781 |
) |
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-8
INTERMOUNTAIN COMMUNITY BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in demand, money market and savings deposits
|
|
|
65,957,871 |
|
|
|
32,158,485 |
|
|
|
39,573,704 |
|
Net increase in certificates of deposit
|
|
|
20,518,094 |
|
|
|
8,453,055 |
|
|
|
11,467,305 |
|
Net change in federal funds purchased
|
|
|
|
|
|
|
|
|
|
|
(6,000,000 |
) |
Proceeds from other borrowings
|
|
|
8,248,000 |
|
|
|
8,279,000 |
|
|
|
|
|
Proceeds from Federal Home Loan Bank advances
|
|
|
|
|
|
|
5,000,000 |
|
|
|
|
|
Net change in repurchase agreements
|
|
|
1,333,250 |
|
|
|
1,185,178 |
|
|
|
2,888,899 |
|
Proceeds from exercise of stock options
|
|
|
770,572 |
|
|
|
207,088 |
|
|
|
42,505 |
|
Repurchase of treasury stock
|
|
|
(47,093 |
) |
|
|
(398,995 |
) |
|
|
|
|
Redemption of fractional shares of common stock
|
|
|
|
|
|
|
(3,962 |
) |
|
|
(3,772 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
96,780,694 |
|
|
|
54,879,849 |
|
|
|
47,968,641 |
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
3,962,085 |
|
|
|
1,549,785 |
|
|
|
369,099 |
|
Cash and cash equivalents, beginning of year
|
|
|
10,240,405 |
|
|
|
8,690,620 |
|
|
|
8,321,521 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$ |
14,202,490 |
|
|
$ |
10,240,405 |
|
|
$ |
8,690,620 |
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$ |
5,386,754 |
|
|
$ |
4,183,039 |
|
|
$ |
4,150,945 |
|
Income taxes
|
|
$ |
2,410,000 |
|
|
$ |
1,930,000 |
|
|
$ |
1,415,116 |
|
Noncash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock dividends
|
|
$ |
|
|
|
$ |
3,526,973 |
|
|
$ |
2,622,270 |
|
Cancellation of treasury stock
|
|
$ |
47,093 |
|
|
$ |
398,995 |
|
|
$ |
1,103,261 |
|
Net liabilities assumed from business combination
|
|
$ |
|
|
|
$ |
16,566,715 |
|
|
$ |
|
|
Common stock issued upon business combination
|
|
$ |
13,018,252 |
|
|
$ |
|
|
|
$ |
|
|
See accompanying summary of accounting policies and notes to
consolidated financial statements.
F-9
INTERMOUNTAIN COMMUNITY BANCORP
SUMMARY OF ACCOUNTING POLICIES
Organization
Intermountain Community Bancorp (Intermountain or
the Company) is a bank holding company whose
principal activity is the ownership and management of its wholly
owned subsidiary, Panhandle State Bank (the Bank).
The Bank is a state chartered commercial bank under the laws of
the state of Idaho. At December 31, 2004, the Bank had
seven branch offices in northern Idaho, four in southwestern
Idaho, three in southcentral Idaho and one branch in eastern
Oregon operating under the names of Panhandle State Bank,
Intermountain Community Bank and Magic Valley Bank.
Principles of Consolidation
The accompanying consolidated financial statements include the
accounts of the Company and its wholly owned subsidiary. All
significant intercompany accounts and transactions have been
eliminated in consolidation.
Cash and Cash Equivalents
Cash equivalents are any highly liquid debt instrument with a
remaining maturity of three months or less at the date of
purchase. Cash and cash equivalents are on deposit with other
banks and financial institutions in amounts that periodically
exceed the federal insurance limit. Intermountain evaluates the
credit quality of these banks and financial institutions to
mitigate its credit risk.
Restricted cash represents the required reserve balances
maintained to comply with Federal Reserve Bank requirements.
Investments
Intermountain classifies debt and equity investments as follows:
|
|
|
|
|
Available for Sale. Debt and equity investments that will
be held for indefinite periods of time are classified as
available for sale and are carried at market value. Market value
is determined using published quotes or other indicators of
value as of the close of business. Unrealized gains and losses
that are considered temporary are reported, net of deferred
income taxes, as a component of accumulated other comprehensive
income or loss in stockholders equity until realized. |
|
|
|
Federal Home Loan Bank of Seattle Stock. Federal
Home Loan Bank (FHLB) of Seattle stock may only
be redeemed by FHLB Seattle or sold to another member
institution at par. Therefore, this investment is restricted and
is carried at cost. |
|
|
|
Held to Maturity. Investments in debt securities that
management has the intent and ability to hold until maturity are
classified as held to maturity and are carried at their
remaining unpaid principal balance, net of unamortized premiums
or unaccreted discounts. |
Premiums are amortized and discounts are accreted using the
level interest yield method over the estimated remaining term of
the underlying security. Realized gains and losses on sales of
investments and mortgage-backed securities are recognized in the
statement of income in the period sold using the specific
identification method.
Loans Held for Sale
Loans originated and intended for sale are carried at the lower
of cost or estimated fair value in the aggregate. Net unrealized
losses, if any, are recognized through charges to income. The
Company typically sells such loans without recourse.
F-10
INTERMOUNTAIN COMMUNITY BANCORP
SUMMARY OF ACCOUNTING
POLICIES (Continued)
The Company records a transfer of financial assets as a sale
when it surrenders control over those financial assets to the
extent that consideration other than beneficial interests in the
transferred assets is received in exchange. The Company
considers control surrendered when all conditions prescribed by
SFAS No. 140 are met. Those conditions focus on
whether the transferred assets are isolated beyond the reach of
the Company and its creditors, the constraints on the transferee
or beneficial interest holders, and the Companys rights or
obligations to reacquire transferred financial assets.
Loans Receivable
Loans receivable that management of Intermountain has the intent
and ability to hold for the foreseeable future or until maturity
or pay-off are reported at their outstanding principal balance
less any unearned income, premiums or discounts and an
associated allowance for losses on loans. Unearned income
includes deferred loan origination fees reduced by loan
origination costs.
Interest income is recognized over the term of the loans
receivable based on the unpaid principal balance. The accrual of
interest on impaired loans is discontinued when, in
managements opinion, the borrower may be unable to make
payments as they become due. When interest accrual is
discontinued, all unpaid accrued interest is reversed. Interest
income is then subsequently recognized only to the extent cash
payments are received in excess of principal due.
Allowance for Losses on Loans
The allowance for loan losses is established as losses are
estimated to have occurred through a provision for loan losses
charged to earnings. Loan losses are charged against the
allowance when management believes the uncollectibility of a
loan balance is confirmed. Subsequent recoveries, if any, are
credited to the allowance. The allowance for loan losses is
evaluated on a regular basis by management and is based upon
managements periodic review of the collectibility of the
loans in light of historical experience, the nature and volume
of the loan portfolio, adverse situations that may affect the
borrowers ability to repay, estimated value of any
underlying collateral and prevailing economic conditions. This
evaluation is inherently subjective, as it requires estimates
that are susceptible to significant revision as more information
becomes available.
A loan is considered impaired when based on current information
and events, it is probable that the Company will be unable to
collect the scheduled payments of principal and interest when
due according to the contractual terms of the loan agreement.
Loan Origination and Commitment Fees
Loan origination fees, net of direct origination costs, are
deferred and recognized as interest income using the level
interest yield method over the contractual term of each loan
adjusted for actual loan prepayment experience.
Loan commitment fees are deferred until the expiration of the
commitment period unless management believes there is a remote
likelihood that the underlying commitment will be exercised, in
which case the fees are amortized to fee income using the
straight-line method over the commitment period. If a loan
commitment is exercised, the deferred commitment fee is
accounted for in the same manner as a loan origination fee.
Deferred commitment fees associated with expired commitments are
recognized as fee income.
Other Real Estate Owned
Properties acquired through, or in lieu of, foreclosure of
defaulted real estate loans are carried at the lower of cost or
fair value (less estimated costs to sell). Development and
improvement costs related to
F-11
INTERMOUNTAIN COMMUNITY BANCORP
SUMMARY OF ACCOUNTING
POLICIES (Continued)
the property are capitalized to the extent they are deemed to be
recoverable. Subsequent to foreclosure, management periodically
performs valuations and the assets are carried at the lower of
carrying amount or fair value less cost to sell. Expenses for
maintenance and changes in the valuation allowance are charged
to earnings. Other real estate owned is included with prepaid
expenses and other assets, net, on the consolidated balance
sheet.
Office Properties and Equipment
Office properties and equipment are carried at cost less
accumulated depreciation. Depreciation is computed using the
straight-line method over the estimated useful lives of the
assets, ranging from two to thirty years. Expenditures for new
properties and equipment and major renewals or betterments are
capitalized. Expenditures for repairs and maintenance are
charged to expense as incurred. Upon sale or retirement, the
cost and related accumulated depreciation are removed from the
respective property or equipment accounts, and the resulting
gains or losses are reflected in operations.
Bank-Owned Life Insurance
Bank-owned life insurance (BOLI) is carried at the initial
premium paid for the policies plus the increase in the cash
surrender value.
Goodwill and Other Intangibles
In accordance with SFAS No. 142, Goodwill and
Other Intangible Assets, goodwill and intangible assets
with indefinite lives are not amortized, but are subject to
impairment tests at least annually. Intangible assets with
finite lives, including core deposit intangibles, are amortized
over the estimated life of the depositor relationships acquired,
currently ten years.
Advertising and Promotion
The Company expenses all costs associated with its advertising
and promotional efforts as incurred. Those costs are included
with operating expenses on the consolidated statements of income.
Income Taxes
Intermountain accounts for income taxes using the liability
method, which requires that deferred tax assets and liabilities
be determined based on the temporary differences between the
financial statement carrying amounts and tax bases of assets and
liabilities and tax attributes using enacted tax rates in effect
in the years in which the temporary differences are expected to
reverse.
Earnings Per Share
Basic earnings per share is computed by dividing net income by
the weighted average number of common shares outstanding during
the period. Diluted earnings per share is computed by dividing
net income by the weighted average number of common shares
outstanding increased by the additional common shares that would
have been outstanding if the potentially dilutive common shares
had been issued.
Stock-Based Compensation
As allowed by Statement of Financial Accounting Standards
No. 123, Accounting for Stock-Based
Compensation, Intermountain has elected to retain the
compensation measurement principles of Accounting Principles
Board Opinion No. 25, Accounting for Stock Issued to
Employees (APB No. 25), and its related
interpretations, for stock options. Under APB No. 25,
compensation cost is
F-12
INTERMOUNTAIN COMMUNITY BANCORP
SUMMARY OF ACCOUNTING
POLICIES (Continued)
recognized at the measurement date of the amount, if any, that
the quoted market price of Intermountains common stock
exceeds the option exercise price. The measurement date is the
date at which both the number of options and the exercise price
for each option are known.
If compensation cost for Intermountains plans had been
determined based on the fair value at the grant dates for awards
under the plans, Intermountains reported net income and
income per share would have been reduced to the pro forma
amounts indicated below for the years ended December 31,
2004, 2003, and 2002. Earnings per share data has been adjusted
for the effect of the 3-for-2 stock split effective
March 10, 2005 (See Note 22).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Reported net income
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
Add back: Stock-based employee compensation expense, net of
related tax effects
|
|
|
23,225 |
|
|
|
105,653 |
|
|
|
169,809 |
|
Deduct: Total stock-based employee compensation expense
determined under fair value based method for all awards, net of
related tax effects
|
|
|
(144,198 |
) |
|
|
(215,475 |
) |
|
|
(292,062 |
) |
|
|
|
|
|
|
|
|
|
|
Pro forma net income
|
|
$ |
4,224,876 |
|
|
$ |
3,550,688 |
|
|
$ |
2,467,651 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported earnings per share
|
|
$ |
0.88 |
|
|
$ |
0.77 |
|
|
$ |
0.55 |
|
Stock-based employee compensation, fair value
|
|
|
(0.03 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
Pro forma earnings per share
|
|
$ |
0.85 |
|
|
$ |
0.75 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
Dilutive earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported earnings per share
|
|
$ |
0.80 |
|
|
$ |
0.72 |
|
|
$ |
0.53 |
|
Stock-based employee compensation, fair value
|
|
|
(0.03 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
Pro forma earnings per share
|
|
$ |
0.77 |
|
|
$ |
0.70 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
The weighted average fair value of options granted during the
years ended December 31, 2004, 2003, and 2002 was $8.71,
$5.04 and $4.71 respectively.
The fair value of each option grant is estimated on the date of
grant using the Black-Scholes option-pricing model with the
following weighted average assumptions used for grants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Dividend yield
|
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
Expected volatility
|
|
|
45.3 |
% |
|
|
46.6 |
% |
|
|
18.4 |
% |
Risk free interest rates
|
|
|
4.5 |
% |
|
|
4.0 |
% |
|
|
5.2 |
% |
Expected option lives
|
|
|
5 years |
|
|
|
5 years |
|
|
|
5 years |
|
Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the dates of
the financial statements and the reported amounts of revenues
and expenses during the reporting periods. Actual results could
differ from those estimates. Material estimates that are
particularly susceptible to significant changes in the near term
relate to the determination of the allowance for loan losses,
valuation
F-13
INTERMOUNTAIN COMMUNITY BANCORP
SUMMARY OF ACCOUNTING
POLICIES (Continued)
of investments, deferred tax assets and liabilities and
valuation and recoverability of goodwill and intangible assets.
Business Combinations
Pursuant to SFAS No. 141 Business
Combinations, Intermountains mergers and
acquisitions are accounted for under the purchase method of
accounting. Accordingly, the assets and liabilities of the
acquired entities are recorded by Intermountain at their
respective fair values at the date of the acquisition and the
results of operations are included with those of Intermountain
commencing with the date of acquisition. The excess of the
purchase price over the fair value of the assets acquired and
liabilities assumed, including identifiable intangible assets,
is recorded as goodwill.
Reclassifications
Certain amounts in the 2003 and 2002 financial statements have
been reclassified to conform with the current years
presentation. These reclassifications had no effect on total
stockholders equity or net income as previously reported.
Recent Accounting Pronouncements
SFAS No. 123 (revised 2004)
(SFAS 123R), Share-Based
Payment. In December 2004, the FASB issued Statement
of Financial Accounting Standards (SFAS)
No. 123 (revised 2004). SFAS 123R replaces
SFAS No. 123 Accounting for Stock-Based
Compensation and supersedes Accounting Principles Board
Opinion No. 25 (APB 25), Accounting
for Stock Issued to Employees. SFAS 123R will require
that the compensation cost relating to share-based payment
transactions be recognized in the Companys financial
statements, eliminating pro forma disclosure as an alternative.
That cost will be measured based on the grant-date fair value of
the equity or liability instruments issued. SFAS 123R is
effective for Intermountain as of July 1, 2005. The Company
believes the adoption of SFAS 123R will result in a pre-tax
gross compensation expense of $112,000 for the six months of
2005 for which SFAS 123R will be effective. For years 2006
and beyond, a full year of compensation expense will be
recognized.
FIN No. 46R Consolidation of Variable
Interest Entities an Interpretation of Accounting
Research Bulletin No. 51. In December 2003,
the FASB issued FIN No. 46 (Revised),
Consolidation of Variable Interest Entities
(FIN No. 46R), which provides further guidance
on the accounting for variable interest entities. Intermountain
adopted FIN No. 46R as of December 31, 2003, and
the Company has applied the provisions of FIN No. 46R
beginning in the first quarter of 2004 by deconsolidating its
subsidiary statutory trusts that issue Trust Preferred
Securities to investors. The amounts payable to these trusts
continue to be treated as other borrowings. The adoption of
FIN No. 46R did not have a material effect on
Intermountains consolidated financial statements.
In July 2003, the Board of Governors of the Federal Reserve
issued a supervisory letter instructing bank holding companies
to continue to include the trust preferred securities in their
Tier 1 capital for regulatory capital purposes until notice
is given to the contrary. In May 2004, the Federal Reserve Board
requested public comment on a proposed rule that would retain
trust preferred securities in the Tier 1 capital of bank
holding companies, but with stricter quantitative limits and
clearer qualitative standards. The comment period ended
July 11, 2004, but no formal ruling has been issued to
date. Under the proposal, after a three-year transition period,
the aggregate amount of trust preferred securities and certain
other capital elements would be limited to 25 percent of
Tier 1 capital elements, net of goodwill. The amount of
trust preferred securities and certain other elements in excess
of the limit could be included in Tier 2 capital, subject
to restrictions. The Federal Reserve intends to review the
regulatory implications of any accounting treatment changes and,
if necessary or warranted, provide further appropriate guidance.
F-14
INTERMOUNTAIN COMMUNITY BANCORP
SUMMARY OF ACCOUNTING
POLICIES (Continued)
There can be no assurance that the Federal Reserve will continue
to allow institutions to include trust preferred securities in
Tier 1 capital for regulatory capital purposes. As of
December 31, 2004, assuming the Company was not allowed to
include the $16.0 million in trust preferred securities
issued by Intermountain Statutory Trust I and II in
Tier 1 capital, the Company would still exceed the
regulatory required minimums for capital adequacy purposes. If
the trust preferred securities were no longer allowed to be
included in Tier 1 capital, the Company would also be
permitted to redeem the capital securities, which bear interest
at 6.75% and 4.87%, respectively, without penalty.
FASB Emerging Issues Task Force (EITF)
Issue 03-1: The Meaning of Other-Than-Temporary
Impairment and Its Application to Certain Investments.
In November 2003 and March 2004, the FASBs EITF issued a
consensus on EITF Issue 03-1. EITF 03-1 contains new
guidance on other-than-temporary impairments of investment
securities. The guidance dictates when impairment is deemed to
exist, provides guidance on determining if impairment is other
than temporary, and directs how to calculate impairment loss.
Issue 03-1 also details expanded annual disclosure rules.
In September 2004, the FASBs EITF issued EITF Issue
No. 03-1-1 Effective Date of Paragraphs 10-20 of
EITF Issue 03-1 The Meaning of Other-Than-Temporary
Impairment and Its Application to Certain Investments,
which delays the effective date for the measurement and
recognition guidance contained in paragraphs 10-20 of
EITF 03-1 to be concurrent with the final issuance of
EITF 03-1-a Implementation Guidance for the
Application of Paragraph 16 of EITF 03-1 The
Meaning of Other-Than-Temporary Impairment and Its Application
to Certain Investments. EITF 03-1 is currently
being debated by the FASB in regards to final guidance and
effective date with a comment period that ended October 29,
2004. EITF 03-1, as issued, was originally effective for
periods beginning after June 15, 2004 and the disclosure
requirements of this consensus remain in effect. The adoption of
the original EITF 03-1 (excluding paragraphs 10-20)
did not have a material impact on the Companys financial
position or results of operations. The FASBs final
guidance on EITF Issue 03-1 may alter the criteria by which
the Company assesses if an impairment is temporary or permanent.
Statement of Position 03-3 (SOP 03-3):
Accounting for Certain Loans or Debt Securities Acquired
in a Transfer. In December 2003, the Accounting
Standards Executive Committee of the American Institute of
Certified Public Accountants issued Statement of Position 03-03,
Accounting for Certain Loans or Debt Securities Acquired in a
Transfer (SOP). This SOP addresses accounting for
differences between contractual cash flows and cash flows
expected to be collected from an investors initial
investment in loans or debt securities (loans) acquired in
a transfer if those differences are attributable, at least in
part, to credit quality. It also includes such loans acquired in
purchase business combinations. This SOP does not apply to loans
originated by the entity. This SOP limits the yield that may be
accreted and requires that the excess of contractual cash flows
over cash flows expected to be collected not be recognized as an
adjustment of yield, loss accrual, or valuation allowance.
This SOP prohibits carrying over or creation of
valuation allowances in the initial accounting for loans
acquired in a transfer that are within its scope. The
prohibition of the valuation allowance carryover applies to the
purchase of an individual loan, a pool of loans, a group of
loans, and loans acquired in a purchase business combination.
This SOP is effective for loans acquired in fiscal years
beginning after December 15, 2004. In managements
opinion, the adoption of this pronouncement will not have a
material impact on the Companys financial position or
results of operations.
F-15
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The amortized cost and fair values of investments are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-Sale | |
|
|
| |
|
|
|
|
Gross | |
|
Gross | |
|
|
|
|
|
|
Unrealized | |
|
Unrealized | |
|
Fair Value/ | |
|
|
Amortized Cost | |
|
Gains | |
|
Losses | |
|
Carrying Value | |
|
|
| |
|
| |
|
| |
|
| |
December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasury securities and obligations of
U.S. government agencies
|
|
$ |
60,853,414 |
|
|
$ |
133,659 |
|
|
$ |
(696,721 |
) |
|
$ |
60,290,352 |
|
Mortgage-backed securities
|
|
|
40,428,099 |
|
|
|
38,369 |
|
|
|
(310,674 |
) |
|
|
40,155,794 |
|
State and municipal securities
|
|
|
313,421 |
|
|
|
381 |
|
|
|
(1,755 |
) |
|
|
312,047 |
|
Corporate bonds
|
|
|
2,002,255 |
|
|
|
18,850 |
|
|
|
(21,005 |
) |
|
|
2,000,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
103,597,189 |
|
|
$ |
191,259 |
|
|
$ |
(1,030,155 |
) |
|
$ |
102,758,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasury securities and obligations of
U.S. government agencies
|
|
$ |
36,503,018 |
|
|
$ |
557,189 |
|
|
$ |
(91,921 |
) |
|
$ |
36,968,286 |
|
Mortgage-backed securities
|
|
|
34,171,436 |
|
|
|
99,867 |
|
|
|
(239,367 |
) |
|
|
34,031,936 |
|
Corporate bonds
|
|
|
5,475,536 |
|
|
|
146,212 |
|
|
|
(20,500 |
) |
|
|
5,601,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,149,990 |
|
|
$ |
803,268 |
|
|
$ |
(351,788 |
) |
|
$ |
76,601,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held-to-Maturity | |
|
|
| |
|
|
Carrying | |
|
|
|
|
Value/ | |
|
Gross | |
|
Gross | |
|
|
|
|
Amortized | |
|
Unrealized | |
|
Unrealized | |
|
|
|
|
Cost | |
|
Gains | |
|
Losses | |
|
Fair Value | |
|
|
| |
|
| |
|
| |
|
| |
December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities
|
|
$ |
5,409,170 |
|
|
$ |
38,506 |
|
|
$ |
(31,517 |
) |
|
$ |
5,416,159 |
|
December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities
|
|
$ |
3,336,234 |
|
|
$ |
45,220 |
|
|
$ |
(23,781 |
) |
|
$ |
3,357,673 |
|
For the years ended December 31, 2004, 2003, and 2002 gross
realized gains on sales of available-for-sale securities were
$78,551, $46,390, and $426,476 with gross realized losses
amounting to $29,735, $7,309, and $0 respectively. Proceeds from
sales of available-for-sale securities were $9,249,969,
$16,468,878 and $13,703,982 for the years ended
December 31, 2004, 2003 and 2002, respectively.
Securities with a fair value of approximately $33,068,000 and
$22,152,000 at December 31, 2004 and 2003, respectively,
were pledged to secure public deposits, repurchase agreements
and other purposes required and/or permitted by law.
F-16
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
At December 31, 2004, the amortized cost and fair value of
available-for-sale and held-to-maturity debt securities, by
contractual maturity, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-Sale | |
|
Held-to-Maturity | |
|
|
| |
|
| |
|
|
Amortized | |
|
Fair | |
|
Amortized | |
|
Fair | |
|
|
Cost | |
|
Value | |
|
Cost | |
|
Value | |
|
|
| |
|
| |
|
| |
|
| |
One year or less
|
|
$ |
7,048,603 |
|
|
$ |
7,097,756 |
|
|
$ |
427,356 |
|
|
$ |
429,789 |
|
After one year through five years
|
|
|
48,788,947 |
|
|
|
48,281,893 |
|
|
|
3,669,967 |
|
|
|
3,678,482 |
|
After five years through ten years
|
|
|
7,123,978 |
|
|
|
7,015,619 |
|
|
|
366,885 |
|
|
|
367,501 |
|
After ten years
|
|
|
207,562 |
|
|
|
207,231 |
|
|
|
944,962 |
|
|
|
940,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,169,090 |
|
|
|
62,602,499 |
|
|
|
5,409,170 |
|
|
|
5,416,159 |
|
Mortgage-backed securities
|
|
|
40,428,099 |
|
|
|
40,155,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
103,597,189 |
|
|
$ |
102,758,293 |
|
|
$ |
5,409,170 |
|
|
$ |
5,416,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected maturities may differ from contractual maturities
because issuers may have the right to call or prepay obligations
with or without call or prepayment penalties.
The following table summarizes the duration of
Intermountains unrealized losses on available-for-sale and
held-to-maturity securities at December 31, 2004 and
December 31, 2003.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months | |
|
12 Months or Longer | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
|
|
Unrealized | |
|
|
|
Unrealized | |
|
|
|
Unrealized | |
December 31, 2004 |
|
Fair Value | |
|
Losses | |
|
Fair Value | |
|
Losses | |
|
Fair Value | |
|
Losses | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
U.S. treasury securities and obligations of
U.S. government agencies
|
|
$ |
45,501,094 |
|
|
$ |
631,102 |
|
|
$ |
4,875,753 |
|
|
$ |
65,619 |
|
|
$ |
50,376,847 |
|
|
$ |
696,721 |
|
Corporate bonds
|
|
|
|
|
|
|
|
|
|
|
978,996 |
|
|
|
21,005 |
|
|
|
978,996 |
|
|
|
21,005 |
|
State, and municipal securities
|
|
|
2,349,983 |
|
|
|
15,714 |
|
|
|
579,907 |
|
|
|
17,558 |
|
|
|
2,929,890 |
|
|
|
33,272 |
|
Mortgage-backed securities
|
|
|
19,870,195 |
|
|
|
186,017 |
|
|
|
13,083,998 |
|
|
|
124,657 |
|
|
|
32,954,193 |
|
|
|
310,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
67,721,272 |
|
|
$ |
832,833 |
|
|
$ |
19,518,654 |
|
|
$ |
228,839 |
|
|
$ |
87,239,926 |
|
|
$ |
1,061,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months | |
|
12 Months or Longer | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
|
|
Unrealized | |
|
|
|
Unrealized | |
|
|
|
Unrealized | |
December 31, 2003 |
|
Fair Value | |
|
Losses | |
|
Fair Value | |
|
Losses | |
|
Fair Value | |
|
Losses | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
U.S. treasury securities and obligations of
U.S. government agencies
|
|
$ |
9,321,450 |
|
|
$ |
91,921 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
9,321,450 |
|
|
$ |
91,921 |
|
Corporate bonds
|
|
|
1,979,500 |
|
|
|
20,500 |
|
|
|
|
|
|
|
|
|
|
|
1,979,500 |
|
|
|
20,500 |
|
State, and municipal securities
|
|
|
1,104,150 |
|
|
|
23,781 |
|
|
|
|
|
|
|
|
|
|
|
1,104,150 |
|
|
|
23,781 |
|
Mortgage-backed securities
|
|
|
20,243,756 |
|
|
|
238,475 |
|
|
|
171,322 |
|
|
|
892 |
|
|
|
20,415,078 |
|
|
|
239,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
32,648,856 |
|
|
$ |
374,677 |
|
|
$ |
171,322 |
|
|
$ |
892 |
|
|
$ |
32,820,178 |
|
|
$ |
375,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intermountains investment portfolios are managed to
provide and maintain liquidity; to maintain a balance of high
quality, diversified investments to minimize risk; to provide
collateral for pledging; and to
F-17
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
maximize returns. Management believes that all unrealized losses
as of December 31, 2004 and 2003 to be market driven, with
no permanent sector or issuer credit concerns or impairments.
The components of loans receivable are as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Commercial
|
|
$ |
304,783,321 |
|
|
$ |
215,395,415 |
|
Residential
|
|
|
94,169,579 |
|
|
|
58,728,271 |
|
Consumer
|
|
|
24,245,377 |
|
|
|
16,551,947 |
|
Municipal
|
|
|
2,598,183 |
|
|
|
1,750,698 |
|
|
|
|
|
|
|
|
Total loans receivable
|
|
|
425,796,460 |
|
|
|
292,426,331 |
|
Allowance for loan losses
|
|
|
(6,902,072 |
) |
|
|
(5,117,722 |
) |
Deferred loan fees, net of direct origination costs
|
|
|
(234,035 |
) |
|
|
(52,514 |
) |
|
|
|
|
|
|
|
Loans receivable, net
|
|
$ |
418,660,353 |
|
|
$ |
287,256,095 |
|
|
|
|
|
|
|
|
Weighted average interest rate
|
|
|
6.81 |
% |
|
|
6.60 |
% |
|
|
|
|
|
|
|
An analysis of the changes in the allowance for losses on loans
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Allowance for loan losses, beginning of year
|
|
$ |
5,117,722 |
|
|
$ |
3,259,451 |
|
|
$ |
2,573,801 |
|
Acquired reserve from business combination
|
|
|
1,107,844 |
|
|
|
1,624,351 |
|
|
|
|
|
Loans charged off
|
|
|
(743,265 |
) |
|
|
(1,117,332 |
) |
|
|
(1,002,988 |
) |
Recoveries
|
|
|
193,872 |
|
|
|
396,569 |
|
|
|
81,428 |
|
Allowance related to loan sales
|
|
|
(212,574 |
) |
|
|
|
|
|
|
|
|
Provision for losses on loans
|
|
|
1,438,473 |
|
|
|
954,683 |
|
|
|
1,607,210 |
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses, end of year
|
|
$ |
6,902,072 |
|
|
$ |
5,117,722 |
|
|
$ |
3,259,451 |
|
|
|
|
|
|
|
|
|
|
|
Loans that are not performing in accordance with their original
contractual terms at December 31, 2004 and 2003 were
approximately $1,218,000 and $174,000, respectively. The total
allowance for losses related to these loans at December 31,
2004 and 2003 was $413,000 and $47,000, respectively.
For loans on nonaccrual status, interest income of approximately
$10,000, $3,000, and $11,000 was recorded for the years ended
December 31, 2004, 2003, and 2002, respectively. If these
nonaccrual loans had performed in accordance with their original
contract terms, additional income of approximately $55,000,
$7,000, and $104,000 would have been recorded for the years
ended December 31, 2004, 2003, and 2002, respectively.
F-18
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
At December 31, 2004, the contractual principal payments
due on outstanding loans receivable are shown below. Actual
payments may differ from expected payments because borrowers
have the right to prepay loans, with or without prepayment
penalties.
|
|
|
|
|
Year Ending December 31, |
|
Amount | |
|
|
| |
2005
|
|
$ |
172,000,515 |
|
2006
|
|
|
40,126,274 |
|
2007
|
|
|
31,223,655 |
|
2008
|
|
|
29,631,499 |
|
2009
|
|
|
32,458,899 |
|
Thereafter
|
|
|
120,355,618 |
|
|
|
|
|
|
|
$ |
425,796,460 |
|
|
|
|
|
|
|
3. |
Office Properties and Equipment |
The components of office properties and equipment as of
December 31, 2004 and 2003, are as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Land
|
|
$ |
2,525,450 |
|
|
$ |
2,127,409 |
|
Buildings and improvements
|
|
|
7,227,851 |
|
|
|
6,414,574 |
|
Construction in progress
|
|
|
1,230,809 |
|
|
|
|
|
Furniture and equipment
|
|
|
8,054,079 |
|
|
|
5,636,605 |
|
|
|
|
|
|
|
|
|
|
|
19,038,189 |
|
|
|
14,178,588 |
|
Less accumulated depreciation
|
|
|
(6,096,995 |
) |
|
|
(4,736,219 |
) |
|
|
|
|
|
|
|
|
|
$ |
12,941,194 |
|
|
$ |
9,442,369 |
|
|
|
|
|
|
|
|
The construction in progress balance is related to the new Coeur
dAlene building. The Company anticipates an additional
$2,600,000 to complete and furnish the building, which is
scheduled to be completed in May 2005. Depreciation expense for
the years ended December 31, 2004, 2003, and 2002 was
approximately $1,362,000, $1,225,000, and $867,000 respectively.
|
|
4. |
Goodwill and Other Intangible Assets |
Intermountain has goodwill and core deposit intangible assets,
which were recorded in connection with business combinations
(see Note 21). The value of the core deposit intangibles is
amortized over the estimated life of the depositor
relationships, currently ten years. At December 31, 2004
and 2003, the net carrying value of core deposit intangibles was
approximately $1,238,000 and $642,000, respectively. Accumulated
amortization at December 31, 2004 and 2003, was
approximately $159,000 and $65,000, respectively. Amortization
expense related to core deposit intangibles for the years ended
December 31,
F-19
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
2004, 2003 and 2002 was approximately $94,000, $65,000 and $0,
respectively. Intangible amortization for each of the next five
years is estimated to be as follows:
|
|
|
|
|
Year Ending December 31, |
|
Amount | |
|
|
| |
2005
|
|
$ |
186,000 |
|
2006
|
|
|
171,000 |
|
2007
|
|
|
158,000 |
|
2008
|
|
|
147,000 |
|
2009
|
|
|
137,000 |
|
|
|
|
|
|
|
$ |
799,000 |
|
|
|
|
|
The changes in carrying value of goodwill for the years ended
December 31, 2004 and 2003 are as follows:
|
|
|
|
|
|
|
Amount | |
|
|
| |
Balance as of January 1, 2003
|
|
$ |
|
|
Goodwill acquired during the year
|
|
|
1,150,493 |
|
Balance as of December 31, 2003
|
|
|
1,150,493 |
|
Goodwill acquired during the year
|
|
|
10,248,702 |
|
|
|
|
|
Balance as of December 31, 2004
|
|
$ |
11,399,195 |
|
|
|
|
|
The Company evaluates its goodwill for impairment at least
annually. There was no impairment in 2004 and 2003. Goodwill of
approximately $1,150,000 as of December 31, 2004 and 2003
is deductible for income tax purposes.
The components of deposits and applicable yields as of
December 31, 2004 and 2003, are as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Demand
|
|
$ |
109,627,134 |
|
|
$ |
76,438,798 |
|
NOW and money market 0.0% to 2.24%
|
|
|
171,473,487 |
|
|
|
114,321,949 |
|
Savings and IRA 0.00% to 6.50%
|
|
|
61,112,860 |
|
|
|
45,807,463 |
|
|
|
|
|
|
|
|
|
|
|
342,213,481 |
|
|
|
236,568,210 |
|
Certificate of deposit accounts:
|
|
|
|
|
|
|
|
|
Up to 1.99%
|
|
|
56,797,648 |
|
|
|
51,070,539 |
|
2.00% to 2.99%
|
|
|
55,377,605 |
|
|
|
19,815,903 |
|
3.00% to 3.99%
|
|
|
13,976,672 |
|
|
|
19,663,833 |
|
4.00% to 4.99%
|
|
|
4,965,102 |
|
|
|
11,579,231 |
|
5.00% to 5.99%
|
|
|
17,043,535 |
|
|
|
3,755,936 |
|
6.00% to 6.99%
|
|
|
9,549,014 |
|
|
|
1,412,028 |
|
7.00% and over
|
|
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
158,709,576 |
|
|
|
108,297,470 |
|
|
|
|
|
|
|
|
Total deposits
|
|
$ |
500,923,057 |
|
|
$ |
344,865,680 |
|
|
|
|
|
|
|
|
F-20
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The weighted average interest rate paid on certificate of
deposit accounts was 2.85% and 2.57% at December 31, 2004
and 2003, respectively.
At December 31, 2004, the scheduled maturities of
certificate of deposit accounts are as follows:
|
|
|
|
|
|
|
|
|
|
|
Weighted Average | |
|
|
Year Ending December 31, |
|
Interest Rate | |
|
Amounts | |
|
|
| |
|
| |
2005
|
|
|
2.98 |
% |
|
$ |
92,107,809 |
|
2006
|
|
|
2.44 |
% |
|
|
52,792,195 |
|
2007
|
|
|
3.57 |
% |
|
|
6,640,126 |
|
2008
|
|
|
3.19 |
% |
|
|
3,124,162 |
|
2009
|
|
|
3.73 |
% |
|
|
3,980,284 |
|
Thereafter
|
|
|
5.88 |
% |
|
|
65,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
158,709,576 |
|
|
|
|
|
|
|
|
At December 31, 2004, the remaining maturities of
certificate of deposit accounts with a minimum balance of
$100,000 were as follows:
|
|
|
|
|
|
|
Amounts | |
|
|
| |
Less than three months
|
|
$ |
15,102,382 |
|
Three to six months
|
|
|
13,555,735 |
|
Six to twelve months
|
|
|
17,277,264 |
|
Over twelve months
|
|
|
30,930,117 |
|
|
|
|
|
|
|
$ |
76,865,498 |
|
|
|
|
|
The components of interest expense associated with deposits are
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
NOW and money market accounts
|
|
$ |
771,718 |
|
|
$ |
866,697 |
|
|
$ |
1,072,141 |
|
Savings accounts
|
|
|
393,480 |
|
|
|
424,980 |
|
|
|
390,440 |
|
Time deposit accounts
|
|
|
3,429,857 |
|
|
|
2,925,316 |
|
|
|
2,169,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,595,055 |
|
|
$ |
4,216,993 |
|
|
$ |
3,632,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
6. |
Securities Sold Subject To Repurchase Agreements |
Securities sold under agreements to repurchase, which are
classified as secured borrowings generally are short-term
agreements. These agreements are treated as financing
transactions and the obligations to repurchase securities sold
are reflected as a liability in the consolidated financial
statements. The dollar amount of securities underlying the
agreements remains in the applicable asset account. These
agreements have a weighted average interest rate of 1.75% and
0.58% at December 31, 2004 and 2003, respectively. All
repurchase agreements mature on a daily basis. At
December 31, 2004 and 2003, the Company pledged as
collateral investments and mortgaged backed securities with
aggregate amortized costs of $20.3 million and
$17.8 million, respectively. These investments and
mortgaged backed securities had market values of
$20.2 million and $18.3 million at December 31,
2004 and 2003, respectively.
F-21
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
7. |
Advances From Federal Home Loan Bank |
During June of 2003 the Bank obtained an advance from the
Federal Home Loan Bank of Seattle (FHLB Seattle) in the
amount of $5,000,000. The note is due in 2008 with interest only
payable monthly at 2.71%.
Advances from FHLB Seattle are collateralized by certain
qualifying loans with a carrying value of approximately
$5,000,000 at December 31, 2004. The Banks credit
line with FHLB Seattle is limited to a percentage of its total
regulatory assets subject to collateralization requirements. At
December 31, 2004, Intermountain had the ability to borrow
an additional $14,720,000 from FHLB Seattle. Intermountain would
be able to borrow additional amounts from the FHLB Seattle with
the placement of additional available collateral.
In January 2003, the Company issued $8.0 million of
Trust Preferred securities through its subsidiary,
Intermountain Statutory Trust I. The debt associated with
these securities bears interest at 6.75%, interest only is paid
quarterly starting in June 2003. The debt is callable by the
Company in March 2008 and matures in March 2033.
In March 2004, the Company issued $8.0 million of
Trust Preferred securities through its subsidiary,
Intermountain Statutory Trust II. The debt is callable by
the Company after five years, bears interest on a variable basis
tied to the 90 day LIBOR (London Inter-Bank Offering Rate)
index plus 2.8% and matures in April 2034. The rate on this
borrowing was 4.87% at December 31, 2004.
Overnight-unsecured borrowing lines have been established at
US Bank, the Federal Home Loan Bank of Seattle and with the
Federal Reserve Bank of San Francisco. At December 31,
2004, the Company had approximately $10.0 million of
overnight funding available and no fed funds sold. In addition,
$2 to $5 million in funding is available on a semiannual
basis from the State of Idaho in the form of negotiated
certificates of deposit.
The tax effects of the principal temporary differences giving
rise to deferred tax assets and liabilities as of
December 31, 2004 and 2003 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
Assets | |
|
Liabilities | |
|
Assets | |
|
Liabilities | |
|
|
| |
|
| |
|
| |
|
| |
Allowance for losses on loans
|
|
$ |
1,953,429 |
|
|
$ |
|
|
|
$ |
1,250,943 |
|
|
$ |
|
|
Investments
|
|
|
329,519 |
|
|
|
|
|
|
|
|
|
|
|
(176,978 |
) |
FHLB stock
|
|
|
|
|
|
|
(71,034 |
) |
|
|
|
|
|
|
(52,690 |
) |
Office properties and equipment
|
|
|
|
|
|
|
(567,785 |
) |
|
|
|
|
|
|
(284,357 |
) |
Deferred compensation
|
|
|
420,929 |
|
|
|
|
|
|
|
141,481 |
|
|
|
|
|
Termination of licensing agreement
|
|
|
|
|
|
|
|
|
|
|
87,711 |
|
|
|
|
|
Core deposit intangible
|
|
|
|
|
|
|
(247,095 |
) |
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
(3,521 |
) |
|
|
|
|
|
|
(786 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred income taxes
|
|
$ |
2,703,877 |
|
|
$ |
(889,435 |
) |
|
$ |
1,480,135 |
|
|
$ |
(514,811 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
A valuation allowance against deferred tax assets has not been
established as it is more likely than not that these assets will
be realized through the refund of prior years taxes or the
generation of future taxable
F-22
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
income. Net deferred tax assets of approximately $1,814,000 and
$965,000, as of December 31, 2004 and 2003, respectively,
are included in prepaid expenses and other assets on the
consolidated balance sheets.
The components of Intermountains income tax provision are
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Current income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$ |
2,094,309 |
|
|
$ |
1,918,776 |
|
|
$ |
1,266,584 |
|
|
State
|
|
|
378,241 |
|
|
|
292,769 |
|
|
|
130,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,472,550 |
|
|
|
2,211,545 |
|
|
|
1,396,992 |
|
Deferred tax benefit
|
|
|
(300,735 |
) |
|
|
(305,648 |
) |
|
|
(83,185 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,171,815 |
|
|
$ |
1,905,897 |
|
|
$ |
1,313,807 |
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of the income tax provision and the amount of
income taxes computed by applying the statutory federal
corporate income tax rate to income before income taxes for the
years ended December 31, 2004, 2003 and 2002, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
|
Amount | |
|
% | |
|
Amount | |
|
% | |
|
Amount | |
|
% | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Income tax provision at federal statutory rate
|
|
$ |
2,216,006 |
|
|
|
34.0 |
% |
|
$ |
1,892,578 |
|
|
|
34.0 |
% |
|
$ |
1,327,262 |
|
|
|
34.0 |
% |
Tax effect of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State taxes (net of federal tax benefit)
|
|
|
208,536 |
|
|
|
3.2 |
% |
|
|
156,645 |
|
|
|
2.8 |
% |
|
|
78,018 |
|
|
|
2.0 |
% |
|
Tax exempt income and other, net
|
|
|
(252,727 |
) |
|
|
(3.9 |
)% |
|
|
(143,326 |
) |
|
|
(2.6 |
)% |
|
|
(91,473 |
) |
|
|
(2.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,171,815 |
|
|
|
33.3 |
% |
|
$ |
1,905,897 |
|
|
|
34.2 |
% |
|
$ |
1,313,807 |
|
|
|
33.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On August 18, 1999, the shareholders of Intermountain
approved two stock option plans, one for certain key employees
of the Bank (the 1999 Employee Stock Option Plan) and another
for the Directors of Intermountain (the Director Stock Option
Plan). The 1999 Employee Stock Option Plan replaced a 10-year
plan that expired in February 1998. Options for a total of
205,646 shares were granted under the 1988 Employee Stock
Option Plan and 44,575 remain outstanding as of
December 31, 2004.
In December 2003, the Board of Directors amended the 1999
Employee Stock Option Plan to provide for 291,100 shares of
common stock in Intermountain to be granted as either qualified
or nonqualified incentive stock options at a price no less than
the book value of the common stock at the time of issue.
Additionally, if the grant is an incentive option to an employee
owning 10 percent or more of common stock, then the issue
price cannot be less than 110 percent of the fair market
value of the common stock at the time of issue. These options
vest over a period up to five years and expire in 10 years.
At a shareholder meeting held on December 17, 2003, an
amendment to increase the number of shares allocated to the 1999
Employee Stock Option Plan to 582,200 was approved subject to a
2-for-1 stock split which was effective December 29, 2003.
Under the amended 1999 Employee Stock Option Plan, 120,763
options remain available for grant as of December 31, 2004.
F-23
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Directors Stock Option Plan was adopted to provide
incentives to Directors of Intermountain thereby helping to
attract and retain the best available individuals for positions
as directors of the corporation. The plan provides for a total
of 146,410 common stock options at a price not less than the
greater of (1) the fair market value of the common stock or
(2) the net book value of the common stock at the time of
the grant. These options vest over a five-year term and expire
in 10 years. At December 31, 2004, 34,172 options
remain available for grant under this Plan.
Stock option transactions for all of the above described plans
are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted | |
|
|
|
|
Number of | |
|
Average | |
|
Exercise Price | |
|
|
Shares | |
|
Exercise Price | |
|
Per Share | |
|
|
| |
|
| |
|
| |
Balance, December 31, 2001
|
|
|
609,164 |
|
|
$ |
6.33 |
|
|
$ |
1.11 - 8.37 |
|
Options granted
|
|
|
41,036 |
|
|
|
7.96 |
|
|
|
7.53 - 8.75 |
|
Options exercised
|
|
|
(20,294 |
) |
|
|
2.11 |
|
|
|
1.11 - 8.20 |
|
Options forfeited and canceled
|
|
|
(71,389 |
) |
|
|
3.55 |
|
|
|
1.71 - 8.04 |
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2002
|
|
|
558,517 |
|
|
|
6.90 |
|
|
|
2.22 - 8.75 |
|
Options granted
|
|
|
72,778 |
|
|
|
10.14 |
|
|
|
8.46 - 14.50 |
|
Options exercised
|
|
|
(36,387 |
) |
|
|
5.69 |
|
|
|
2.22 - 8.75 |
|
Options forfeited and canceled
|
|
|
(18,946 |
) |
|
|
5.50 |
|
|
|
3.62 - 10.00 |
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
575,962 |
|
|
|
7.43 |
|
|
|
2.24 - 14.50 |
|
Options from acquisition
|
|
|
26,530 |
|
|
|
9.36 |
|
|
|
8.58 - 10.75 |
|
Options granted
|
|
|
53,248 |
|
|
|
19.28 |
|
|
|
8.70 - 23.95 |
|
Options exercised
|
|
|
(116,840 |
) |
|
|
6.60 |
|
|
|
2.24 - 10.75 |
|
Options forfeited and canceled
|
|
|
(3,182 |
) |
|
|
14.42 |
|
|
|
7.54 - 23.50 |
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004
|
|
|
535,718 |
|
|
$ |
8.85 |
|
|
$ |
2.83 - 23.95 |
|
|
|
|
|
|
|
|
|
|
|
The following table presents information about the options as of
December 31, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Outstanding | |
|
Exercisable | |
|
|
| |
|
| |
|
|
|
|
Weighted | |
|
Weighted | |
|
|
|
Weighted | |
|
|
Number | |
|
Average | |
|
Average | |
|
|
|
Average | |
|
|
of | |
|
Exercise | |
|
Remaining | |
|
Number | |
|
Exercise | |
Range of Exercise Price |
|
Shares | |
|
Price | |
|
Life (Years) | |
|
of Shares | |
|
Price | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
$ 2.83-$ 2.90
|
|
|
3,674 |
|
|
$ |
2.83 |
|
|
|
0.3 |
|
|
|
3,674 |
|
|
$ |
2.83 |
|
$ 2.90-$ 4.35
|
|
|
3,982 |
|
|
|
3.62 |
|
|
|
1.3 |
|
|
|
3,982 |
|
|
|
3.62 |
|
$ 4.35-$ 5.80
|
|
|
63,567 |
|
|
|
5.18 |
|
|
|
3.5 |
|
|
|
63,034 |
|
|
|
5.18 |
|
$ 5.80-$ 7.25
|
|
|
82,998 |
|
|
|
6.86 |
|
|
|
6.0 |
|
|
|
55,300 |
|
|
|
6.84 |
|
$ 7.25-$ 8.70
|
|
|
257,281 |
|
|
|
8.06 |
|
|
|
4.6 |
|
|
|
225,957 |
|
|
|
8.05 |
|
$ 8.70-$10.15
|
|
|
76,654 |
|
|
|
9.83 |
|
|
|
7.2 |
|
|
|
27,264 |
|
|
|
9.85 |
|
$10.15-$11.60
|
|
|
9,429 |
|
|
|
11.07 |
|
|
|
7.5 |
|
|
|
2,846 |
|
|
|
10.96 |
|
$13.05-$14.50
|
|
|
1,000 |
|
|
|
14.50 |
|
|
|
8.8 |
|
|
|
200 |
|
|
|
14.50 |
|
$22.00-$23.95
|
|
|
37,133 |
|
|
|
23.43 |
|
|
|
9.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
535,718 |
|
|
$ |
8.85 |
|
|
|
5.4 |
|
|
|
382,257 |
|
|
$ |
7.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The exercisable options outstanding at December 31, 2004
and 2003 were 382,257 and 378,952, respectively. The weighted
average exercise prices for the same periods were $7.46 and
$6.92, respectively.
F-24
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The number of shares and exercise prices have not been adjusted
for the 3-for-2 stock split effective March 10, 2005.
The following table presents a reconciliation of the numerators
and denominators used in the basic and diluted earnings per
share computations for the years ended December 31 2004,
2003, and 2002. Weighted average shares outstanding have been
adjusted for the 3-for-2 stock split declared February 24,
2005, which will be effective March 10, 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income basic and diluted
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic
|
|
|
4,950,866 |
|
|
|
4,735,269 |
|
|
|
4,668,573 |
|
|
Effect of dilutive common stock options
|
|
|
506,847 |
|
|
|
350,636 |
|
|
|
217,325 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding diluted
|
|
|
5,457,713 |
|
|
|
5,085,905 |
|
|
|
4,885,898 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic
|
|
$ |
0.88 |
|
|
$ |
0.77 |
|
|
$ |
0.55 |
|
Effect of dilutive common stock options
|
|
|
(0.08 |
) |
|
|
(0.05 |
) |
|
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings per share diluted
|
|
$ |
0.80 |
|
|
$ |
0.72 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2004, 2003 and 2002 there were
approximately 4,797, 1,500, and 0 shares outstanding
respectively, which were not included in the dilutive
calculations above as they were anti-dilutive.
As of February 24, 2005, the Board of Directors approved a
3-for-2 stock split which will be effective March 10, 2005.
On November 2, 2004, Snake River Bancorp, Inc. was merged
with and into Intermountain, with Intermountain being the
surviving corporation in the merger. Intermountain issued
504,460 shares of common stock in exchange for all of the
stock of Snake River Bancorp, Inc.
During 2004 and 2003, Intermountain purchased and subsequently
retired 2,093 and 15,360 shares of common stock,
respectively.
At a shareholder meeting held December 17, 2003, a
resolution was passed approving the elimination of the par value
of common stock and increasing the number of authorized common
shares of stock to 7,084,000. As of December 18, 2003, the
Board of Directors approved a 2-for-1 stock split to all
shareholders of record as of December 18, 2003.
The Bank is subject to certain restrictions on the amount of
dividends that it may declare without prior regulatory approval.
At December 31, 2004 and 2003, approximately
$4.3 million and $3.7 million of retained earnings was
available for dividend declaration without prior regulatory
approval.
F-25
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company (on a consolidated basis) and the Bank are subject
to various regulatory capital requirements administered by state
and federal banking agencies. Failure to meet minimum capital
requirements can initiate certain mandatory and possibly
additional discretionary actions by regulators that, if
undertaken, could have a direct, material effect on the
Companys financial statements.
Under capital adequacy guidelines and the regulatory framework
for prompt corrective action, the Company and the Bank must meet
specific capital guidelines that involve quantitative measures
of their assets, liabilities and certain off-balance-sheet items
as calculated under regulatory accounting practices. The capital
amounts and classifications are also subject to qualitative
judgments by the regulators about components, risk weightings
and other factors.
Quantitative measures established by regulation to ensure
capital adequacy require the Company and the Bank to maintain
minimum amounts and ratios of total and Tier I capital to
risk-weighted assets, and of Tier I capital to average
assets. Management believes, as of December 31, 2004, that
the Company and the Bank meet all capital adequacy requirements
to which it is subject.
As of December 31, 2004, the most recent notification from
the Federal Deposit Insurance Corporation (FDIC) and
the State of Idaho Department of Finance categorized the Company
and the Bank as well capitalized under the regulatory framework
for prompt corrective action. To be categorized as well
capitalized, an institution must maintain minimum total
risk-based, Tier I risk-based and Tier I leverage
ratios as set forth in the following table. There are no
conditions or events since that notification that management
believes have changed the Companys or the Banks
category.
F-26
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table sets forth the amounts and ratios regarding
actual and minimum core Tier 1 risk-based and total
risk-based capital requirements, together with the amounts and
ratios required in order to meet the definition of a
wellcapitalized institution.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well-Capitalized | |
|
|
Actual | |
|
Capital Requirements | |
|
Requirements | |
|
|
| |
|
| |
|
| |
|
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
Amount | |
|
Ratio | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
As of December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
$ |
54,540,000 |
|
|
|
11.24% |
|
|
$ |
38,804,000 |
|
|
|
8% |
|
|
$ |
48,506,000 |
|
|
|
10% |
|
Panhandle State Bank
|
|
|
50,243,000 |
|
|
|
10.36% |
|
|
|
38,767,000 |
|
|
|
8% |
|
|
|
48,459,000 |
|
|
|
10% |
|
Tier I capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
|
47,460,000 |
|
|
|
9.78% |
|
|
|
19,402,000 |
|
|
|
4% |
|
|
|
29,103,000 |
|
|
|
6% |
|
Panhandle State Bank
|
|
|
44,169,000 |
|
|
|
9.11% |
|
|
|
19,384,000 |
|
|
|
4% |
|
|
|
29,075,000 |
|
|
|
6% |
|
Tier I capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
|
47,460,000 |
|
|
|
8.66% |
|
|
|
22,431,000 |
|
|
|
4% |
|
|
|
27,406,000 |
|
|
|
5% |
|
Panhandle State Bank
|
|
|
44,169,000 |
|
|
|
8.06% |
|
|
|
21,927,000 |
|
|
|
4% |
|
|
|
27,409,000 |
|
|
|
5% |
|
As of December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
$ |
36,983,000 |
|
|
|
11.77% |
|
|
$ |
25,128,000 |
|
|
|
8% |
|
|
$ |
31,410,000 |
|
|
|
10% |
|
Panhandle State Bank
|
|
|
35,921,000 |
|
|
|
11.43% |
|
|
|
25,133,000 |
|
|
|
8% |
|
|
|
31,416,000 |
|
|
|
10% |
|
Tier I capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
|
33,042,000 |
|
|
|
10.52% |
|
|
|
12,564,000 |
|
|
|
4% |
|
|
|
18,846,000 |
|
|
|
6% |
|
Panhandle State Bank
|
|
|
31,979,000 |
|
|
|
10.18% |
|
|
|
12,566,000 |
|
|
|
4% |
|
|
|
18,850,000 |
|
|
|
6% |
|
Tier I capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
|
33,042,000 |
|
|
|
8.16% |
|
|
|
16,206,000 |
|
|
|
4% |
|
|
|
20,258,000 |
|
|
|
5% |
|
Panhandle State Bank
|
|
|
31,979,000 |
|
|
|
7.90% |
|
|
|
16,202,000 |
|
|
|
4% |
|
|
|
20,252,000 |
|
|
|
5% |
|
|
|
14. |
Commitments and Contingent Liabilities |
The Company is engaged in lending activities with borrowers in a
variety of industries. A substantial portion of lending is
concentrated in the regions in which the Company is located.
Collateral on loans, loan commitments and standby letters of
credit vary and may include accounts receivable, inventories,
investment securities, real estate, equipment and vehicles. The
amount and nature of collateral required is based on credit
evaluations of the individual customers.
The Bank is a party to financial instruments with
off-balance-sheet risk in the normal course of business to meet
the financing needs of its banking customers. These financial
instruments generally include commitments to extend credit,
credit card arrangements, standby letters of credit and
financial guarantees. Those instruments involve, to varying
degrees, elements of credit and interest rate risk in excess of
the amount recognized in the consolidated balance sheet. The
contract amounts of those instruments reflect the extent of
involvement the Bank has in particular classes of financial
instruments.
The Banks exposure to credit loss in the event of
nonperformance by the other party to the financial instrument
for commitments to extend credit, credit card arrangements,
standby letters of credit and
F-27
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
financial guarantees written is represented by the contractual
amount of those instruments. The Bank uses the same credit
policies in making commitments and conditional obligations as it
does for on-balance-sheet instruments.
The contractual amounts of these financial instruments
representing credit risk at December 31, 2004, were as
follows:
|
|
|
|
|
Commitments to extend credit
|
|
$ |
115,046,000 |
|
Credit card arrangements
|
|
$ |
4,879,000 |
|
Standby letters of credit
|
|
$ |
2,342,000 |
|
Commitments to extend credit are agreements to lend to a
customer as long as there is no violation of any condition
established in the contract. Commitments generally have fixed
expiration dates or other termination clauses and may require
payment of a fee. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do
not necessarily represent future cash requirements. Standby
letters of credit typically expire during the next
12 months.
Intermountain leases office space and equipment. As of
December 31, 2004, future minimum payments under all of the
Companys non-cancelable operating leases that have initial
terms in excess of one year are due as follows:
|
|
|
|
|
Year Ending December 31, |
|
Amount | |
|
|
| |
2005
|
|
$ |
561,954 |
|
2006
|
|
|
473,293 |
|
2007
|
|
|
424,481 |
|
2008
|
|
|
438,951 |
|
2009
|
|
|
432,296 |
|
Thereafter
|
|
|
3,500,616 |
|
|
|
|
|
|
|
$ |
5,831,591 |
|
|
|
|
|
Rent expense under these agreements for the years ended
December 31, 2004, 2003, and 2002 totaled approximately
$447,000, $356,000, and $157,000, respectively.
Subsequent to the year ended December 31, 2004, the Company
entered into a property lease for a new Spokane Valley branch in
Washington. The Spokane Valley lease is at a cost of
$2,833 per month for a lease term of 5 years (see
Note 22). This lease commitment is not included in the
above table.
|
|
15. |
Employee Benefits Plans |
The Company sponsors a 401(k) profit sharing plan covering
employees meeting minimum eligibility requirements. Employee
contributions are voluntary, and the Company may make elective
contributions to match up to 50% of the employees
contribution up to 8% of eligible compensation. The
Companys contributions to the plan for the years ended
December 31, 2004, 2003, and 2002 totaled approximately
$241,000, $215,000, and $107,000, respectively.
During 2003, the Company entered into a split dollar life
insurance agreement on behalf of the Companys key
executive officers. The policies were fully funded at purchase.
The Company and officers estate are co-beneficiaries, with
each receiving a certain amount upon death of the officer. Also,
as a result of the Snake River Bancorp, Inc. acquisition in
November 2004, the Company also assumed a split dollar life
insurance agreement with Snake River directors and key executive
officers.
F-28
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company has various compensation plans for employees.
Contributions to the plan are at the discretion of the Board of
Directors. Deferred compensation expense for the plans described
below for the years ended December 31, 2004, 2003, and 2002
was approximately $2,148,000, $1,493,000, and $861,000,
respectively. These various compensation plans are discussed in
detail below.
|
|
|
|
|
In December 2000, Intermountain executed a deferred compensation
agreement with the Banks Chief Executive Officer for
approximately $123,000. In December 2001, Intermountain executed
a deferred compensation agreement with the Banks President
for approximately $125,000. Both agreements provide for vesting
over five equal installments, beginning on the respective grant
date under the agreement. |
|
|
|
The Company has annual incentive plans for key employees.
Amounts are paid annually within 60 days after each year
end. The accrued balance at December 31, 2004 and 2003 for
these plans was approximately $1,407,000 and $1,253,000,
respectively. |
|
|
|
In 2003, the Company adopted a Supplemental Executive Retirement
Plan (SERP). The SERP is a non-qualified unfunded
plan designed to provide retirement benefits for two key
employees of Intermountain. Participants will receive
approximately $258,620 in annual payments for 10 years
beginning at normal retirement age. Retirement benefits vest
after ten years of continued service and benefits are reduced
for early retirement. The disability benefit is similar to the
reduced benefit for early retirement without any vesting
requirements. The plan provides for a change in control benefit
if, within one year of a change in control, the
participants employment is terminated. Total amount
accrued under the plan as of December 31, 2004 and 2003,
was approximately $83,000 and $80,000, respectively. |
|
|
|
In January 2003, the Company implemented a long-term executive
incentive plan, based on long-term corporate goals, to provide
compensation in the form of stock grants to key executive
officers. Participants are required to remain employed through
the end of 2006 to receive any accrued benefits under the plan.
Total accrued liabilities related to the long-term incentive
plan at December 31, 2004 and 2003, were approximately
$850,000 and $280,000, respectively. |
|
|
|
During 2003, the Company approved stock purchase agreements for
certain key officers. Participants must remain employed to
receive payments annually in December. Total amount paid under
these agreements for 2004 and 2003 was approximately $67,000 and
$84,000, respectively. Approximately $189,000 remained available
to be awarded at December 31, 2004. |
The results of operations for financial institutions may be
materially and adversely affected by changes in prevailing
economic conditions, including rapid changes in interest rates,
declines in real estate market values and the monetary and
fiscal policies of the federal government. Like all financial
institutions, Intermountains net interest income and its
NPV (the net present value of financial assets, liabilities and
off-balance sheet contracts) are subject to fluctuations in
interest rates. Currently, Intermountains interest-bearing
liabilities, consisting primarily of deposits, mature or reprice
more rapidly, or on different terms, than do its
interest-earning assets, consisting primarily of loans
receivable and investments. The fact that liabilities mature or
reprice more frequently on average than assets may be beneficial
in times of declining interest rates; however, such an
asset/liability structure may result in declining net interest
income during periods of rising interest rates. The use of the
Banks pricing strategies typically mitigates the negative
impact in a rising interest rate environment.
To minimize the impact of fluctuating interest rates on net
interest income, Intermountain promotes a loan pricing policy of
utilizing variable interest rate structures that associates loan
rates to the Banks internal cost of funds, i.e. deposits
and short-term borrowings, as well as other common nationally
F-29
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
published interest rate indexes such as the Prime Rate. This
approach historically has contributed to a consistent interest
rate spread and reduces pressure from borrowers to renegotiate
loan terms during periods of falling interest rates.
Intermountain currently maintains over fifty percent of its loan
portfolio in variable interest rate assets.
Additionally, the extent to which borrowers prepay loans is
affected by prevailing interest rates. When interest rates
increase, borrowers are less likely to prepay loans. Whereas
when interest rates decrease, borrowers are more likely to
prepay loans. Prepayments may affect the levels of loans
retained in an institutions portfolio, as well as its net
interest income. Intermountain maintains an asset and liability
management program intended to manage net interest income
through interest rate cycles and to protect its NPV by
controlling its exposure to changing interest rates.
Intermountain uses a simulation model designed to measure the
sensitivity of net interest income and NPV to changes in
interest rates. This simulation model is designed to enable
Intermountain to generate a forecast of net interest income and
NPV given various interest rate forecasts and alternative
strategies. The model also is designed to measure the
anticipated impact that prepayment risk, basis risk, customer
maturity preferences, volumes of new business and changes in the
relationship between long and short-term interest rates have on
the performance of Intermountain.
Another monitoring tool used by Intermountain to assess interest
rate risk is gap analysis. The matching of repricing
characteristics of assets and liabilities may be analyzed by
examining the extent to which such assets and liabilities are
interest sensitive and by monitoring
Intermountains interest sensitivity gap.
Management is aware of the sources of interest rate risk and
endeavors to actively monitor and manage its interest rate risk
although there can be no assurance regarding the management of
interest rate risk in future periods.
|
|
17. |
Related-Party Transactions |
The Bank has executed certain loans and deposits with its
directors, officers and their affiliates. The aggregate amount
of loans outstanding to such related parties at
December 31, 2004 and 2003 was approximately $517,000 and
$591,000, respectively.
Directors fees of approximately $221,000, $140,000, and
$124,000 were paid during the years ended December 31,
2004, 2003, and 2002, respectively.
Two of the Companys Board of Directors are principals in
law firms that provide legal services to Intermountain. During
the years ended December 31, 2004, 2003 and 2002 the
Company incurred legal fees of approximately $20,000, $34,000,
and $17,000, respectively, related to services provided by these
firms.
Two directors of Intermountain who joined the boards of
Intermountain and Panhandle State Bank in connection with the
Snake River Bancorp, Inc. acquisition and two former employees
of Magic Valley Bank, who are now employees of the Company, are
all members of a partnership which owns the branch office
building of Magic Valley Bank in Twin Falls, Idaho. The lease
requires monthly rent of $13,165 and expires on
February 29, 2018. The Company has an option to renew the
lease for three consecutive five-year terms at current market
rates. In connection with the Snake River Bancorp acquisition,
the lease was amended to grant the Company a two-year option to
acquire the property for $2.5 million. As of March 2005,
the Company had not exercised this option to purchase the
property.
|
|
18. |
Fair Value of Financial Instruments |
Fair value estimates are determined as of a specific date in
time utilizing quoted market prices, where available, or various
assumptions and estimates. As the assumptions underlying these
estimates change, the
F-30
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
fair value of the financial instruments will change. The use of
assumptions and various valuation techniques will likely reduce
the comparability of fair value disclosures between financial
institutions. Accordingly, the aggregate fair value amounts
presented do not represent and should not be construed to
represent the full underlying value of Intermountain.
The methods and assumptions used to estimate the fair values of
each class of financial instruments are as follows:
Cash, Cash Equivalents,
Federal Funds and Certificates of Deposit
The carrying value of cash, cash equivalents, federal funds sold
and certificates of deposit approximates fair value due to the
relatively short-term nature of these instruments.
Investments and BOLI
The fair value of investments is based on quoted market prices.
If quoted market prices are not available, fair values are based
on quoted market prices of comparable instruments. The fair
value of BOLI is equal to the cash surrender value of the life
insurance policies.
Loans Receivable and Loans
Held For Sale
The fair value of performing mortgage loans, commercial real
estate construction, permanent financing, consumer and
commercial loans is estimated by discounting the cash flows
using interest rates that consider the current credit and
interest rate risk inherent in the loans and current economic
and lending conditions. The fair value of nonperforming loans is
estimated by discounting managements current estimate of
future cash flows using a rate estimated to be commensurate with
the risks involved.
The fair values for deposits subject to immediate withdrawal
such as interest and non-interest bearing checking, savings and
money market deposit accounts, are equal to the amounts payable
on demand at the reporting date. The carrying amounts for
variable-rate certificates of deposit and other time deposits
approximate their fair value at the reporting date. Fair values
for fixed-rate certificates of deposit are estimated by
discounting future cash flows using interest rates currently
offered on time deposits with similar remaining maturities.
The carrying amounts of short-term borrowings under repurchase
agreements approximate their fair values due to the relatively
short period of time between the origination of the instruments
and their expected payment. The fair value of long-term FHLB
Seattle advances and other long-term borrowings is estimated
using discounted cash flows analyses based on the Companys
current incremental borrowing rates for similar types of
borrowing arrangements with similar remaining terms.
F-31
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The carrying amounts of accrued interest payable and receivable
approximate their fair value.
The estimated fair value of the financial instruments as of
December 31, 2004 and 2003, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
|
Carrying | |
|
Fair | |
|
Carrying | |
|
Fair | |
|
|
Amount | |
|
Value | |
|
Amount | |
|
Value | |
|
|
| |
|
| |
|
| |
|
| |
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and federal funds sold
|
|
$ |
24,166,490 |
|
|
$ |
24,166,490 |
|
|
$ |
16,945,405 |
|
|
$ |
16,945,405 |
|
Interest bearing certificates of deposit
|
|
|
100,000 |
|
|
|
100,000 |
|
|
|
298,000 |
|
|
|
298,000 |
|
Available-for-sale securities
|
|
|
102,758,293 |
|
|
|
102,758,293 |
|
|
|
76,601,470 |
|
|
|
76,601,470 |
|
Held-to-maturity securities
|
|
|
5,409,170 |
|
|
|
5,416,159 |
|
|
|
3,336,234 |
|
|
|
3,357,673 |
|
Loans held for sale
|
|
|
5,686,209 |
|
|
|
5,686,209 |
|
|
|
3,286,652 |
|
|
|
3,286,652 |
|
Loans receivable, net
|
|
|
418,660,353 |
|
|
|
418,298,764 |
|
|
|
287,256,095 |
|
|
|
289,754,066 |
|
Accrued interest receivable
|
|
|
3,721,921 |
|
|
|
3,721,921 |
|
|
|
2,694,205 |
|
|
|
2,694,205 |
|
BOLI
|
|
|
6,794,416 |
|
|
|
6,794,416 |
|
|
|
5,381,340 |
|
|
|
5,381,340 |
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit liabilities
|
|
|
500,923,057 |
|
|
|
500,549,814 |
|
|
|
344,865,680 |
|
|
|
344,470,039 |
|
Other borrowed funds
|
|
|
42,428,077 |
|
|
|
40,164,783 |
|
|
|
30,434,555 |
|
|
|
30,434,555 |
|
Accrued interest payable
|
|
|
753,364 |
|
|
|
753,364 |
|
|
|
331,781 |
|
|
|
331,781 |
|
F-32
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
19. |
Quarterly Financial Data ( Unaudited) |
The following tables present Intermountains condensed
operations on a quarterly basis for the years ended
December 31, 2004 and 2003 (dollars in thousands, except
per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2004 | |
|
|
| |
|
|
First | |
|
Second | |
|
Third | |
|
Fourth | |
|
|
Quarter | |
|
Quarter | |
|
Quarter | |
|
Quarter | |
|
|
| |
|
| |
|
| |
|
| |
Interest income
|
|
$ |
5,967 |
|
|
$ |
6,401 |
|
|
$ |
6,841 |
|
|
$ |
8,105 |
|
Interest expense
|
|
|
(1,187 |
) |
|
|
(1,337 |
) |
|
|
(1,458 |
) |
|
|
(1,730 |
) |
Provision for losses on loans
|
|
|
(136 |
) |
|
|
(693 |
) |
|
|
(168 |
) |
|
|
(441 |
) |
Net interest income after provision for losses on loans
|
|
|
4,644 |
|
|
|
4,371 |
|
|
|
5,215 |
|
|
|
5,934 |
|
Other income
|
|
|
1,374 |
|
|
|
1,860 |
|
|
|
1,904 |
|
|
|
2,059 |
|
Operating expenses
|
|
|
(4,316 |
) |
|
|
(4,831 |
) |
|
|
(5,139 |
) |
|
|
(6,557 |
) |
Income before income taxes
|
|
|
1,702 |
|
|
|
1,400 |
|
|
|
1,980 |
|
|
|
1,436 |
|
Income tax provision
|
|
|
(627 |
) |
|
|
(474 |
) |
|
|
(721 |
) |
|
|
(350 |
) |
Net income
|
|
$ |
1,075 |
|
|
$ |
926 |
|
|
$ |
1,259 |
|
|
$ |
1,086 |
|
Earnings per share basic(1)
|
|
$ |
0.23 |
|
|
$ |
0.19 |
|
|
$ |
0.26 |
|
|
$ |
0.20 |
|
Earnings per share diluted(1)
|
|
$ |
0.20 |
|
|
$ |
0.17 |
|
|
$ |
0.23 |
|
|
$ |
0.19 |
|
Weighted average shares outstanding basic(1)
|
|
|
4,771,173 |
|
|
|
4,821,348 |
|
|
|
4,842,371 |
|
|
|
5,364,003 |
|
Weighted average shares outstanding diluted(1)
|
|
|
5,398,919 |
|
|
|
5,377,937 |
|
|
|
5,374,628 |
|
|
|
5,847,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2003 | |
|
|
| |
|
|
First | |
|
Second | |
|
Third | |
|
Fourth | |
|
|
Quarter | |
|
Quarter | |
|
Quarter | |
|
Quarter | |
|
|
| |
|
| |
|
| |
|
| |
Interest income
|
|
$ |
5,069 |
|
|
$ |
5,627 |
|
|
$ |
5,811 |
|
|
$ |
6,026 |
|
Interest expense
|
|
|
(1,239 |
) |
|
|
(1,330 |
) |
|
|
(1,256 |
) |
|
|
(1,145 |
) |
Provision for losses on loans
|
|
|
(74 |
) |
|
|
(570 |
) |
|
|
(178 |
) |
|
|
(133 |
) |
Net interest income after provision for losses on loans
|
|
|
3,756 |
|
|
|
3,727 |
|
|
|
4,377 |
|
|
|
4,748 |
|
Other income
|
|
|
1,207 |
|
|
|
1,618 |
|
|
|
1,676 |
|
|
|
1,484 |
|
Operating expenses
|
|
|
(3,564 |
) |
|
|
(4,030 |
) |
|
|
(4,343 |
) |
|
|
(5,089 |
) |
Income before income taxes
|
|
|
1,399 |
|
|
|
1,315 |
|
|
|
1,710 |
|
|
|
1,143 |
|
Income tax provision
|
|
|
(533 |
) |
|
|
(427 |
) |
|
|
(622 |
) |
|
|
(324 |
) |
Net income
|
|
$ |
866 |
|
|
$ |
888 |
|
|
$ |
1,088 |
|
|
$ |
819 |
|
Earnings per share basic(1)
|
|
$ |
0.18 |
|
|
$ |
0.19 |
|
|
$ |
0.23 |
|
|
$ |
0.17 |
|
Earnings per share diluted(1)
|
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.21 |
|
|
$ |
0.15 |
|
Weighted average shares outstanding basic(1)
|
|
|
4,719,011 |
|
|
|
4,718,871 |
|
|
|
4,730,909 |
|
|
|
4,771,173 |
|
Weighted average shares outstanding diluted(1)
|
|
|
5,005,439 |
|
|
|
5,110,293 |
|
|
|
5,109,344 |
|
|
|
5,398,919 |
|
|
|
(1) |
Earnings per share and weighted average shares outstanding have
been adjusted to reflect the 3-for-2 stock split effective
March 10, 2005. |
F-33
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
20. |
Parent Company-Only Financial Information |
Intermountain Community Bancorp became the holding company for
Panhandle State Bank on January 27, 1998. The following
Intermountain Community Bancorp parent company-only financial
information should be read in conjunction with the other notes
to the consolidated financial statements. The accounting
policies for the parent company-only financial statements are
the same as those used in the presentation of the consolidated
financial statements other than the parent company-only
financial statements account for the parent companys
investments in its subsidiaries under the equity method.
Condensed Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$ |
4,396,057 |
|
|
$ |
1,068,562 |
|
Investment in subsidiaries
|
|
|
56,793,965 |
|
|
|
34,294,837 |
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
61,190,022 |
|
|
$ |
35,363,399 |
|
|
|
|
|
|
|
|
|
Liabilities: |
Other borrowings
|
|
$ |
16,527,000 |
|
|
$ |
8,279,000 |
|
Other liabilities
|
|
|
99,093 |
|
|
|
6,000 |
|
|
|
|
|
|
|
|
Total liabilities
|
|
$ |
16,626,093 |
|
|
$ |
8,285,000 |
|
Stockholders Equity
|
|
|
44,563,929 |
|
|
|
27,078,399 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$ |
61,190,022 |
|
|
$ |
35,363,399 |
|
|
|
|
|
|
|
|
Condensed Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
Interest income
|
|
$ |
|
|
|
$ |
8,393 |
|
|
$ |
49,072 |
|
Interest expense
|
|
|
(815,416 |
) |
|
|
(499,868 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
|
|
|
(815,416 |
) |
|
|
(491,475 |
) |
|
|
49,072 |
|
Equity in net earnings of subsidiary
|
|
|
5,502,435 |
|
|
|
4,295,684 |
|
|
|
2,602,154 |
|
Other income
|
|
|
|
|
|
|
14,641 |
|
|
|
4,586 |
|
Operating expenses
|
|
|
(341,170 |
) |
|
|
(158,340 |
) |
|
|
(65,908 |
) |
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
|
|
|
|
|
|
|
|
|
|
Condensed Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
4,345,849 |
|
|
$ |
3,660,510 |
|
|
$ |
2,589,904 |
|
Adjustments to reconcile net income to net cash used in
operating activities
|
|
|
(5,227,535 |
) |
|
|
(4,098,501 |
) |
|
|
(3,306,229 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(881,686 |
) |
|
|
(437,991 |
) |
|
|
(716,325 |
) |
|
|
|
|
|
|
|
|
|
|
F-34
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Investments in and advances to subsidiaries
|
|
|
(248,000 |
) |
|
|
(7,249,000 |
) |
|
|
|
|
Acquisition of Snake River Bancorp, Inc.
|
|
|
(4,514,298 |
) |
|
|
|
|
|
|
|
|
Net decrease in notes and contracts receivable
|
|
|
|
|
|
|
156,782 |
|
|
|
464,068 |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
(4,762,298 |
) |
|
|
(7,092,218 |
) |
|
|
464,068 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to repurchase stock
|
|
|
(47,093 |
) |
|
|
(398,995 |
) |
|
|
|
|
Proceeds from other borrowings
|
|
|
8,248,000 |
|
|
|
8,279,000 |
|
|
|
|
|
Proceeds from exercise of stock options
|
|
|
770,572 |
|
|
|
207,088 |
|
|
|
42,505 |
|
Redemption of fractional shares of common stock
|
|
|
|
|
|
|
(3,962 |
) |
|
|
(3,772 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
8,971,479 |
|
|
|
8,083,131 |
|
|
|
38,733 |
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
3,327,495 |
|
|
|
552,922 |
|
|
|
(213,524 |
) |
Cash and cash equivalents, beginning of year
|
|
|
1,068,562 |
|
|
|
515,640 |
|
|
|
729,164 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$ |
4,396,057 |
|
|
$ |
1,068,562 |
|
|
$ |
515,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
21. |
Business Combinations |
In November 2004, Snake River Bancorp, Inc. (Snake
River) was merged with and into Intermountain, with
Intermountain being the surviving corporation in the merger.
Snake Rivers wholly owned subsidiary, Magic Valley Bank,
was merged with and into Intermountains wholly-owned
subsidiary, Panhandle State Bank, with Panhandle State Bank
being the surviving institution. The three branches of Magic
Valley Bank continue to operate as Magic Valley Bank, a division
of Panhandle State Bank. The merger contributed approximately
$13.0 million in capital, which strengthened
Intermountains capital base. Under the terms of the Snake
River merger, Snake River shareholders received $8.22 in cash
and 0.93 shares of Intermountain stock for each share of
Snake River Bancorp Inc. stock. Additionally, Intermountain
converted Snake River vested stock options into Intermountain
stock options, which were valued at approximately $467,000.
Intermountains 2004 results of operations include
2 months of operations of the Magic Valley branches. The
acquisition was made to expand our market territory into
F-35
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Idaho and better serve our customers in the Southern Idaho
region. The following summarizes the estimated fair values of
the assets and liabilities acquired on November 2, 2004:
|
|
|
|
|
|
|
Amount | |
|
|
| |
Available-for-sale securities
|
|
$ |
4,924,417 |
|
Held-to-maturity securities
|
|
|
1,911,220 |
|
Federal Home Loan Bank of Seattle stock
|
|
|
109,100 |
|
Loans receivable, net
|
|
|
65,501,184 |
|
Loans held for sale
|
|
|
778,854 |
|
Office properties and equipment
|
|
|
1,777,787 |
|
Bank-owned life insurance
|
|
|
1,155,663 |
|
Goodwill
|
|
|
10,248,702 |
|
Customer deposit intangible
|
|
|
690,000 |
|
Other assets
|
|
|
763,995 |
|
|
|
|
|
Total assets acquired
|
|
$ |
87,860,922 |
|
|
|
|
|
Deposits
|
|
$ |
69,566,581 |
|
Short-term borrowings
|
|
|
2,718,382 |
|
Other liabilities
|
|
|
2,557,707 |
|
|
|
|
|
Total liabilities assumed
|
|
$ |
74,842,670 |
|
|
|
|
|
Net assets acquired
|
|
$ |
13,018,252 |
|
|
|
|
|
The following summarizes the unaudited pro forma results of
operations as if Intermountain acquired Snake River as of the
beginning of each of the periods presented. Earnings per share
amounts have been adjusted for the 3-for-2 stock split effective
March 10, 2005.
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Pro forma interest income
|
|
$ |
30,933,724 |
|
|
$ |
26,619,781 |
|
Pro forma interest expense
|
|
|
6,518,238 |
|
|
|
5,909,988 |
|
|
|
|
|
|
|
|
Pro forma net interest income
|
|
$ |
24,415,486 |
|
|
$ |
20,709,793 |
|
|
|
|
|
|
|
|
Pro forma net income
|
|
$ |
4,823,841 |
|
|
$ |
4,232,849 |
|
Pro forma earnings per share basic
|
|
$ |
0.90 |
|
|
$ |
0.81 |
|
|
|
|
|
|
|
|
Pro forma earnings per share diluted
|
|
$ |
0.83 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
In January 2003, Intermountain acquired certain assets and
liabilities of Household Bank, FSB known as Orchard Bank. This
agreement closed on January 29, 2003. The acquisition was
made to expand our market territory into Oregon and better serve
our customers in the tri-county areas of Payette and
F-36
INTERMOUNTAIN COMMUNITY BANCORP
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Washington counties in Idaho and Malheur county, Oregon. The
following summarizes the estimated fair values of the assets and
liabilities assumed on January 29, 2003.
|
|
|
|
|
|
|
Amount | |
|
|
| |
Cash and cash equivalents
|
|
$ |
14,709,222 |
|
Available-for-sale securities
|
|
|
4,606,618 |
|
Loans receivable, net
|
|
|
39,379,621 |
|
Office properties and equipment
|
|
|
367,509 |
|
Goodwill
|
|
|
1,150,493 |
|
Customer deposit intangible
|
|
|
707,000 |
|
Other assets
|
|
|
393,750 |
|
|
|
|
|
Total assets acquired
|
|
$ |
61,314,213 |
|
|
|
|
|
Deposits
|
|
$ |
60,671,061 |
|
Other liabilities
|
|
|
643,152 |
|
|
|
|
|
Total liabilities assumed
|
|
$ |
61,314,213 |
|
|
|
|
|
The former parent company of Orchard Bank accounted for certain
direct and indirect operating expenses on a consolidated level.
Therefore, these expenses cannot be separately attributed to the
Orchard Bank division. Due to these reporting practices,
separate financial statements of the assets and liabilities
assumed are not available and therefore no pro forma financial
data is being presented.
The acquisition of Orchard Bank was made to expand the
Companys existing southwestern market territory into
eastern Oregon to better serve its customers in the tri-county
region that includes Payette and Washington counties in Idaho
and Malheur county in Oregon. De Novo branch access to the
market in Oregon had previously been prevented due to interstate
banking restrictions imposed by the State of Oregon. Entrance
into the Oregon market could only be obtained through the
capitalization of a new banking entity or the purchase of an
existing banking charter. The Company believed that acquisition
of the Orchard Bank facility and certain assets and deposits was
a more cost effective approach to establishing a market in
Malheur county in light of the regulatory restrictions and the
cost of capital to charter a new banking organization without
diluting the current shareholder base.
On February 24, 2005, the Board of Directors approved a
3-for-2 stock split to shareholders of record on March 10,
2005, payable on March 15, 2005.
The Company has entered into a property lease for a new Spokane
Valley branch in Washington. Pending approval by the State of
Washington and the FDIC, the Company plans to open a branch in
the city of Spokane Valley, Washington. The bank will provide
commercial lending services at this location.
F-37