| | | | 2004
| | 2003
| | 2002
|
---|
Cash flows from operating activities:
| | | | | | | | | | | | | | |
Net income | | | | $ | 16,007,650 | | | $ | 13,954,888 | | | $ | 11,715,035 | |
Adjustments to reconcile net income to net cash provided by operating activities:
| | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 3,296,552 | | | | 3,426,792 | | | | 2,322,473 | |
Loan loss provision | | | | | 3,650,000 | | | | 2,695,000 | | | | 2,680,000 | |
Provision (credit) for deferred income taxes | | | | | 905,000 | | | | (1,028,000 | ) | | | (1,000 | ) |
Discounts on sales of mortgage loans, net | | | | | 368,213 | | | | 694,125 | | | | 1,118,756 | |
Gains on sales of investment securities available-for-sale, net | | | | | (181,720 | ) | | | (236,435 | ) | | | (152,746 | ) |
Dividends on Federal Home Loan Bank stock | | | | | (62,600 | ) | | | (121,392 | ) | | | (129,300 | ) |
Deferred benefit plan expenses | | | | | 1,087,000 | | | | 681,000 | | | | 625,000 | |
Amortization of unearned compensation on restricted stock | | | | | 124,740 | | | | 31,185 | | | | — | |
Increase in accrued interest and other assets | | | | | (7,283,393 | ) | | | (3,041,233 | ) | | | (2,881,285 | ) |
Increase in accrued interest and other liabilities | | | | | 366,024 | | | | 46,285 | | | | 118,955 | |
Originations of mortgage loans | | | | | (141,406,975 | ) | | | (304,691,027 | ) | | | (224,307,826 | ) |
Proceeds from sales of mortgage loans | | | | | 140,296,007 | | | | 305,699,939 | | | | 223,323,026 | |
Net cash provided by operating activities | | | | | 17,166,498 | | | | 18,111,127 | | | | 14,431,088 | |
Cash flows from investing activities:
| | | | | | | | | | | | | | |
Purchases of investment securities available-for-sale | | | | | (20,477,804 | ) | | | (16,963,356 | ) | | | (15,328,195 | ) |
Purchases of investment securities held-to-maturity | | | | | (1,300,000 | ) | | | — | | | | — | |
Proceeds from maturities, calls and prepayments of investment securities available-for-sale | | | | | 8,625,150 | | | | 10,989,640 | | | | 13,268,711 | |
Proceeds from sales of investment securities available-for-sale | | | | | 404,573 | | | | 427,835 | | | | 410,483 | |
Proceeds from maturities and calls of investment securities held-to-maturity | | | | | — | | | | 124,479 | | | | 152,768 | |
Purchase of Federal Home Loan Bank stock | | | | | (162,200 | ) | | | — | | | | — | |
Loan originations, net | | | | | (235,911,282 | ) | | | (90,695,692 | ) | | | (79,167,608 | ) |
Cash acquired in acquisition of Community Bank of Grants Pass | | | | | 10,192,199 | | | | — | | | | — | |
Purchases of premises and equipment, net | | | | | (7,856,186 | ) | | | (4,750,406 | ) | | | (1,540,411 | ) |
Purchases of bank-owned life insurance | | | | | (4,925,000 | ) | | | (320,000 | ) | | | (187,000 | ) |
Net cash used in investing activities | | | | | (251,410,550 | ) | | | (101,187,500 | ) | | | (82,391,252 | ) |
Cash flows from financing activities:
| | | | | | | | | | | | | | |
Net increase in deposits | | | | | 158,116,554 | | | | 149,192,734 | | | | 76,704,629 | |
Proceeds from issuance of junior subordinated debentures | | | | | 20,000,000 | | | | — | | | | — | |
Net increase (decrease) in other borrowings | | | | | 22,668,870 | | | | (4,135,395 | ) | | | 2,650,000 | |
Cash dividends paid | | | | | (4,401,429 | ) | | | (4,026,401 | ) | | | (3,244,385 | ) |
Stock options exercised | | | | | 812,375 | | | | 576,609 | | | | 393,799 | |
Tax benefit from non-qualified stock options exercised | | | | | 419,739 | | | | 5,744 | | | | — | |
Net cash provided by financing activities | | | | | 197,616,109 | | | | 141,613,291 | | | | 76,504,043 | |
Net increase (decrease) in cash and cash equivalents | | | | | (36,627,943 | ) | | | 58,536,918 | | | | 8,543,879 | |
Cash and cash equivalents at beginning of year | | | | | 88,520,098 | | | | 29,983,180 | | | | 21,439,301 | |
Cash and cash equivalents at end of year | | | | $ | 51,892,155 | | | $ | 88,520,098 | | | $ | 29,983,180 | |
See accompanying notes.
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2004
1. | | Basis of presentation and summary of significant accounting policies |
Basis of presentation
The accompanying consolidated financial statements include the accounts of Cascade Bancorp (Bancorp), a financial holding company, and its wholly-owned subsidiary, Bank of the Cascades (the Bank) (collectively, “the Company”). All significant intercompany accounts and transactions have been eliminated in consolidation.
All share and per share information in the accompanying consolidated financial statements have been adjusted to give retroactive effect to a 5-for-4 stock split in 2004 and a 2-for-1 stock split in 2002.
Certain amounts in 2003 and 2002 have been reclassified to conform with the 2004 presentation.
Description of business
The Bank conducts a general banking business, primarily operating in one business segment, and currently operates branches throughout Central Oregon; the Salem/Keizer, Oregon area and Southern Oregon and has a business banking office in Portland, Oregon. Its activities include the usual lending and deposit functions of a commercial bank: commercial, real estate, installment, credit card and mortgage loans; checking, money market, time deposit and savings accounts; Internet banking and bill payment; automated teller machines and safe deposit facilities. Additionally, the Bank originates and sells mortgage loans into the secondary market and offers trust and investment services.
Method of accounting
The Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United States and prevailing practices within the banking industry. The Company utilizes the accrual method of accounting which recognizes income when earned and expenses when incurred. The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of income and expenses during the reporting periods. Actual results could differ from those estimates.
Cash and cash equivalents
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, interest bearing deposits with Federal Home Loan Bank (FHLB) and federal funds sold. Generally, any interest bearing deposits are invested for a maximum of 90 days. Federal funds are generally sold for one-day periods.
The Bank maintains balances in correspondent bank accounts which, at times, may exceed federally insured limits. Management believes that its risk of loss associated with such balances is minimal due to the financial strength of the correspondent banks. The Bank has not experienced any losses in such accounts.
Supplemental disclosures of cash flow information
For the periods reported, noncash transactions resulted from stock splits; unrealized gains on investment securities available-for-sale, net of income taxes, as disclosed in the accompanying consolidated statements of changes in stockholders’ equity; the net capitalization of originated mortgage-servicing rights, as disclosed in Note 6; and common stock issued in conjunction with the acquisition of Community Bank of Grants Pass (CBGP), as disclosed in Note 11.
During 2004, 2003 and 2002, the Bank paid approximately $4,765,000, $4,069,000 and $4,775,000, respectively, in interest expense.
42
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
During 2004, 2003 and 2002, the Company made income tax payments of approximately $10,750,000, $9,225,000 and $7,830,000, respectively.
Investment securities
Investment securities that management has the positive intent and ability to hold to maturity are classified as held-to-maturity securities and reported at cost, adjusted for premiums and discounts that are recognized in interest income using the interest method over the period to maturity.
Investment securities that are purchased and held principally for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses included in noninterest income. The Company had no trading securities during 2004, 2003 or 2002.
Investment securities that are not classified as either held-to-maturity securities or trading securities are classified as available-for-sale securities and are reported at fair value, with unrealized gains and losses excluded from earnings and reported as other comprehensive income or loss, net of income taxes.
Management determines the appropriate classification of securities at the time of purchase.
Gains and losses on the sales of available-for-sale securities are determined using the specific-identification method. Premiums and discounts on available-for-sale securities are recognized in interest income using the interest method generally over the period to maturity.
Declines in the fair value of individual held-to-maturity and available-for-sale securities below their cost that are other-than-temporary would result in write-downs of the individual securities to their fair value. In estimating other-than-temporary impairment losses, management considers, among other things, (i) the length of time and the extent to which the fair value has been less than cost, (ii) the financial condition and near term prospects of the issuer, and (iii) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery of fair value. The related write-downs would be included in earnings as realized losses. Management believes that all unrealized losses on investment securities at December 31, 2004 and 2003 are temporary.
FHLB stock
The Bank’s investment in FHLB stock is carried at cost, which approximates fair value. As a member of the FHLB system, the Bank is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding mortgages, total assets or FHLB advances. At December 31, 2004, the Bank met its minimum required investment. The Bank may request redemption at par value of any FHLB stock in excess of the minimum required investment. Stock redemptions are at the discretion of the FHLB.
Loans
Loans are stated at the amount of unpaid principal, reduced by the reserve for loan losses and deferred loan fees.
Interest income on all loans is accrued as earned on the simple interest method. The accrual of interest on loans is discontinued when, in management’s 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 subsequently recognized only to the extent cash payments are received.
Loan origination and commitment fees, net of certain direct loan origination costs, are generally recognized as an adjustment of the yield of the related loan.
Reserve for loan losses
The reserve for loan losses represents management’s recognition of the assumed risks of extending credit. The reserve is established to absorb known and inherent losses in the loan portfolio and related commitments to loan as of the balance sheet date. The reserve is maintained at a level considered adequate to provide for potential loan
43
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
losses based on management’s assessment of various factors affecting the portfolio. The reserve is based on estimates, and ultimate losses may vary from the current estimates. These estimates are reviewed periodically, and, as adjustments become necessary, they are reported in earnings in the periods in which they become known. The reserve is increased by provisions charged to operations and reduced by loans charged-off, net of recoveries.
The following describes the Company’s methodology for assessing the appropriate level of the reserve for loan losses. For this purpose, loans and related commitments to loan may be analyzed and reserves categorized into the allocated reserve, specifically identified reserves for impaired loans or the unallocated reserve.
The allocated portion of the reserve is calculated by applying loss factors to outstanding loan balances and related commitments to loan segregated by differing risk categories. Loss factors are based on historical loss experience, adjusted for current economic trends, portfolio concentrations and other conditions affecting the portfolio.
Impaired loans are either specifically allocated for in the reserve for loan losses or reflected as a partial charge-off of the loan balance. The Bank considers loans to be impaired when management believes that it is probable that all amounts due will not be collected according to the contractual terms. Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the loan’s underlying collateral or related guaranty. Since a significant portion of the Bank’s loans are collateralized by real estate, the Bank primarily measures impairment based on the fair value of the underlying collateral or related guaranty. In certain other cases, impairment is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate. Smaller balance homogeneous loans (typically installment loans) are collectively evaluated for impairment. Accordingly, the Bank does not separately identify individual installment loans for impairment disclosures. Generally, the Bank evaluates a loan for impairment when a loan is determined to be adversely risk rated.
The unallocated portion of the reserve is based upon management’s evaluation of various factors that are not directly measured in the determination of the allocated and specific reserves. Such factors include uncertainties in economic conditions, uncertainty in identifying triggering events that directly correlate to subsequent loss rates, risk factors that have not yet manifested themselves in loss allocation factors and historical loss experience data that may not precisely correspond to the current portfolio. Also, loss data representing a complete economic cycle is not available for all sections of the loan portfolio. Accordingly, the unallocated reserve helps to minimize the risk related to the margin of imprecision inherent in the estimation of allocated loan losses. Due to the subjectivity involved in the determination of the unallocated portion of the reserve for loan losses, the relationship of the unallocated component to the total reserve for loan losses may fluctuate from period to period.
The Company currently classifies reserves for commitments to loan in the loan loss reserve in accordance with the industry practice of other banks in its peer group. At some point in the future management anticipates that the Company will reclassify such amounts as other liabilities.
Various regulatory agencies, as an integral part of their examination process, periodically review the Bank’s reserve for loan losses. Such agencies may require the Bank to recognize additions to the reserve in the future based on their judgment of the information available to them at the time of their examinations.
Mortgage servicing rights
Mortgage servicing rights (MSRs) are measured by allocating the carrying value of loans between the assets sold and interest retained, based upon the relative estimated fair value at date of sale. MSRs are capitalized at their allocated carrying value and amortized in proportion to, and over the period of, estimated future net servicing revenue. Impairment of MSRs is assessed based on the estimated fair value of servicing rights. Fair value is estimated using discounted cash flows of servicing revenue less servicing costs taking into consideration market estimates of prepayments as applied to underlying loan type, note rate and term. Impairment adjustments, if any, are recorded through a valuation allowance.
44
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Fees earned for servicing mortgage loans are reported as income when the related mortgage loan payments are received. The Company classifies MSRs as accrued interest and other assets in the accompanying consolidated balance sheets.
Premises and equipment
Premises and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation and amortization is computed on the straight-line method over the shorter of the estimated useful lives of the assets or terms of the leases. Amortization of leasehold improvements is included in depreciation and amortization expense in the accompanying consolidated financial statements.
Other real estate
Other real estate, acquired through foreclosure or deeds in lieu of foreclosure, is carried at the lower of cost or estimated net realizable value. When the property is acquired, any excess of the loan balance over the estimated net realizable value is charged to the reserve for loan losses. Holding costs, subsequent write-downs to net realizable value, if any, or any disposition gains or losses are included in noninterest income and expenses. Other real estate was insignificant at December 31, 2004 and 2003.
Goodwill and other intangible assets
Goodwill and other intangible assets represent the excess of the purchase price and related costs over the fair value of net assets acquired in business combinations under the purchase method of accounting. As of December 31, 2004, the carrying value of goodwill and other intangible assets that arose from the acquisition of CBGP totaled approximately $6.9 million, of which approximately $6.4 million represents goodwill, and is included in accrued interest and other assets in the accompanying 2004 consolidated balance sheet. The amounts of goodwill and other intangible assets were not significant at December 31, 2003.
In accordance with Statement of Financial Accounting Standards (SFAS) No. 142, “Goodwill and Other Intangible Assets,” goodwill cannot be amortized; however, it must be tested for impairment at least annually. This impairment test is calculated at the reporting unit level by comparing the estimated fair value of the reporting unit with its net book value, including goodwill. An impairment loss will be recorded for any goodwill that is determined to be impaired. Goodwill would be tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Differences in the identification of reporting units and the use of valuation techniques could result in materially different evaluations of impairment.
The Company performed its annual impairment test for goodwill during the third quarter of 2004. For purposes of this test, the Company identified a single reporting unit. The fair value of the reporting unit was determined by using the quoted market price of the Company’s common stock as of the impairment testing date. The Company determined that the fair value of its single reporting unit was significantly in excess of the reporting unit’s carrying value. Accordingly, based on the results of valuation testing performed, in the opinion of management, the Company has not experienced any such impairment loss as of and for the year ended December 31, 2004.
Other intangible assets include core deposit intangibles and other identifiable finite-life intangible assets which are being amortized over their estimated useful lives primarily under the straight-line method.
Advertising
Advertising costs are generally charged to expense during the year in which they are incurred.
Income taxes
Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision (credit) for income taxes.
45
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Trust assets
Assets of the Bank’s trust department, other than cash on deposit at the Bank, are not included in the accompanying consolidated financial statements because they are not assets of the Bank.
Recently issued accounting standards
The Emerging Issues Task Force (EITF) of the Financial Accounting Standards Board (FASB) is currently considering EITF Issue 03-1, “The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments.” EITF Issue 03-1 provides guidance for determining when an investment is considered impaired, whether impairment is other-than-temporary, and measurement of an impairment loss. An investment is considered impaired if the fair value of the investment is less than its cost. Generally, an impairment is considered other-than-temporary unless: (i) the investor has the ability and intent to hold an investment for a reasonable period of time sufficient for an anticipated recovery of fair value up to (or beyond) the cost of the investment; and (ii) evidence indicating that the cost of the investment is recoverable within a reasonable period of time outweighs evidence to the contrary. If impairment is determined to be other-than-temporary, then an impairment loss should be recognized equal to the difference between the investment’s cost and its fair value. Certain disclosure requirements of EITF Issue 03-1 were adopted in 2003 and the Company began presenting the new disclosure requirements in its consolidated financial statements for the year ended December 31, 2003, as applicable. The recognition and measurement provisions were initially effective for other-than-temporary impairment evaluations in reporting periods beginning after June 15, 2004. However, in September 2004, the effective date of these provisions was delayed until the finalization of a FASB Staff Position to provide additional implementation guidance.
In December 2004, the FASB issued SFAS No. 123 (revised 2004) (SFAS 123R), “Share-Based Payment.” SFAS 123R establishes standards for the accounting for transactions in which an entity (i) exchanges its equity instruments for goods or services, or (ii) incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of the equity instruments. SFAS 123R will replace SFAS No. 123, “Accounting for Stock-Based Compensation,” and will supersede Accounting Principles Board (APB) Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations (collectively “APB 25”). SFAS 123R will eliminate the ability to account for stock-based compensation using APB 25 and requires that such transactions be recognized as compensation cost in the income statement based on their fair values on the date of the grant.
SFAS 123R is effective for the Company beginning on July 1, 2005. The Company will transition to fair value based accounting for stock-based compensation using a modified version of prospective application (“modified prospective application”). Under modified prospective application, as it is applicable to the Company, SFAS 123R applies to new awards and to awards modified, repurchased, or cancelled after July 1, 2005. Additionally, compensation cost for the portion of awards for which the requisite service has not been rendered (generally referring to non-vested awards) that are outstanding as of July 1, 2005, must be recognized as the remaining requisite service is rendered during the period of and/or the periods after the adoption of SFAS 123R. The attribution of compensation cost for those earlier awards will be based on the same method and on the same grant-date fair values previously determined for the pro forma disclosures required for companies that did not adopt the fair value accounting method for stock-based employee compensation. Based on the stock-based compensation awards outstanding as of December 31, 2004 for which the requisite service is not expected to be fully rendered prior to July 1, 2005, the Company expects to recognize additional pre-tax, quarterly compensation cost of approximately $111,000 beginning in the third quarter of 2005 as a result of the adoption of SFAS 123R. Future levels of compensation cost recognized related to stock-based compensation awards (including the aforementioned expected costs during the period of adoption) may be impacted by new awards and/or modifications, repurchases and cancellations of existing awards before and after the adoption of this standard.
Securities and Exchange Commission (SEC) Staff Accounting Bulletin (SAB) No. 105, “Application of Accounting Principles to Loan Commitments,” summarizes the views of the staff of the SEC regarding the application of
46
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
accounting principles generally accepted in the United States to loan commitments accounted for as derivative instruments. SAB No. 105 provides that the fair value of recorded loan commitments that are accounted for as derivatives under SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” should not incorporate the expected future cash flows related to the associated servicing of the future loan. In addition, SAB No. 105 requires registrants to disclose their accounting policy for loan commitments. The provisions of SAB No. 105 must be applied to loan commitments accounted for as derivatives that are entered into after March 31, 2004. The adoption of this accounting standard did not have a material impact on the Company’s 2004 consolidated financial statements.
The American Institute of Certified Public Accountants’ Statement of Position (SOP) No. 03-3, “Accounting for Certain Loans or Debt Securities Acquired in a Transfer,” addresses accounting for differences between the contractual cash flows of certain loans and debt securities and the cash flows expected to be collected when loans or debt securities are acquired in a transfer and those cash flow differences are attributable, at least in part, to credit quality. As such, SOP No. 03-3 applies to loans and debt securities acquired individually, in pools or as part of a business combination and does not apply to originated loans. The application of SOP No. 03-3 limits the interest income — including accretion of purchase price discounts — that may be recognized for certain loans and debt securities. Additionally, SOP No. 03-3 does not allow the excess of contractual cash flows over cash flows expected to be collected to be recognized as an adjustment of yield, loss accrual or valuation allowance, such as the reserve for loan losses. SOP No. 03-3 requires that increases in expected cash flows subsequent to the initial investment be recognized prospectively through an adjustment of the yield on the loan or debt security over its remaining life. Decreases in expected cash flows should be recognized as impairment. In the case of loans acquired in a business combination where the loans show signs of credit deterioration, SOP No. 03-3 represents a significant change from current purchase accounting practice, whereby the acquiree’s reserve for loan losses is typically added to the acquirer’s reserve for loan losses. SOP No. 03-3 is effective for loans and debt securities acquired by the Company beginning January 1, 2005. The adoption of this new standard is not presently expected to have a material impact on the Company’s consolidated financial statements.
Stock-based compensation
The Company currently measures its stock-based compensation arrangements under the recognition and measurement principles of APB No. 25. Accordingly, since the exercise price of each stock option which the Company has granted has been equal to the market value of the underlying common stock on the date of grant, no compensation expense has been recognized. SFAS No. 123, as amended by SFAS No. 148, requires pro forma disclosures of net income and earnings per share for companies not adopting its fair value accounting method for stock-based employee compensation. The following table illustrates the effects on net income and earnings per common share if the Company had applied the fair value recognition provisions of SFAS No. 123 to stock-based compensation:
| | | | 2004
| | 2003
| | 2002
|
---|
Net income, as reported | | | | $ | 16,007,650 | | | $ | 13,954,888 | | | $ | 11,715,035 | |
Deduct: Total stock-based compensation expense determined under fair value based method for all awards, net of related income tax effects | | | | | (604,578 | ) | | | (541,294 | ) | | | (523,797 | ) |
Pro forma net income | | | | $ | 15,403,072 | | | $ | 13,413,594 | | | $ | 11,191,238 | |
Earnings per common share:
| | | | | | | | | | | | | | |
Basic — as reported | | | | $ | .96 | | | $ | .89 | | | $ | .75 | |
Basic — pro forma | | | | | .92 | | | | .85 | | | | .72 | |
Diluted — as reported | | | | | .93 | | | | .86 | | | | .73 | |
Diluted — pro forma | | | | | .89 | | | | .83 | | | | .70 | |
47
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The effect of applying SFAS No. 123 to stock options granted in the years ended December 31, 2004, 2003 and 2002 resulted in an estimated weighted-average grant date fair value of $6.38, $4.51 and $2.87, respectively. The Company used the Black-Scholes option-pricing model with the following weighted-average assumptions to value options granted for the years ended December 31, 2004, 2003 and 2002:
| | | | 2004
| | 2003
| | 2002
|
---|
Dividend yield | | | | | 1.6 | % | | | 2.3 | % | | | 1.9 | % |
Estimated volatility | | | | | 43.6 | % | | | 47.8 | % | | | 34.2 | % |
Risk-free interest rate | | | | | 3.1 | % | | | 3.0 | % | | | 2.9 | % |
Estimated option lives | | | | 6 years | | 5 years | | 5 years |
2. | | Cash and due from banks |
By regulation, the Bank must meet reserve requirements as established by the Federal Reserve Bank (FRB) in the form of deposits and/or cash. Accordingly, the Bank held average reserves of approximately $12,818,000 and $5,119,000 at December 31, 2004 and 2003, respectively.
Investment securities at December 31, 2004 and 2003 consisted of the following:
| | | | Amortized cost
| | Gross unrealized gains
| | Gross unrealized losses
| | Estimated fair value
|
---|
2004
| | | | | | | | | | | | | | | | | | |
Available-for-sale
| | | | | | | | | | | | | | | | | | |
U.S. Agency mortgage-backed securities | | | | $ | 29,255,143 | | | $ | 308,044 | | | $ | 38,129 | | | $ | 29,525,058 | |
U.S. Government and agency securities | | | | | 10,498,229 | | | | 101,633 | | | | 15,774 | | | | 10,584,088 | |
Obligations of state and political subdivisions | | | | | 2,741,738 | | | | 6,069 | | | | 20,505 | | | | 2,727,302 | |
Equity securities | | | | | 957,478 | | | | 947,627 | | | | — | | | | 1,905,105 | |
Mutual fund | | | | | 356,838 | | | | 12,027 | | | | — | | | | 368,865 | |
| | | | $ | 43,809,426 | | | $ | 1,375,400 | | | $ | 74,408 | | | $ | 45,110,418 | |
Held-to-maturity
| | | | | | | | | | | | | | | | | | |
Obligations of state and political subdivisions | | | | $ | 1,958,736 | | | $ | 43,393 | | | $ | 3,103 | | | $ | 1,999,026 | |
| 2003
| | | | | | | | | | | | | | | | | | |
Available-for-sale
| | | | | | | | | | | | | | | | | | |
U.S. Agency mortgage-backed securities | | | | $ | 25,075,018 | | | $ | 174,776 | | | $ | 56,525 | | | $ | 25,193,269 | |
U.S. Government and agency securities | | | | | 3,000,000 | | | | 135,151 | | | | — | | | | 3,135,151 | |
Obligations of state and political subdivisions | | | | | 2,800,665 | | | | 8,260 | | | | 13,476 | | | | 2,795,449 | |
Equity securities | | | | | 1,120,492 | | | | 1,012,373 | | | | — | | | | 2,132,865 | |
Mutual fund | | | | | 341,324 | | | | 11,000 | | | | — | | | | 352,324 | |
| | | | $ | 32,337,499 | | | $ | 1,341,560 | | | $ | 70,001 | | | $ | 33,609,058 | |
Held-to-maturity
| | | | | | | | | | | | | | | | | | |
Obligations of state and political subdivisions | | | | $ | 661,686 | | | $ | 54,535 | | | $ | — | | | $ | 716,221 | |
48
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Management of the Company does not believe that any of the above gross unrealized losses on investment securities are other-than-temporary and, accordingly, no impairment adjustments are necessary.
The amortized cost and estimated fair value of investment securities at December 31, 2004, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| | | | Amortized cost
| | Estimated fair value
|
---|
Available-for-sale
| | | | | | | | | | |
Due after one year through five years | | | | $ | 14,983,343 | | | $ | 15,047,137 | |
Due after five years through ten years | | | | | 200,000 | | | | 204,353 | |
Due after ten years | | | | | 27,311,767 | | | | 27,584,958 | |
Equity securities | | | | | 957,478 | | | | 1,905,105 | |
Mutual fund | | | | | 356,838 | | | | 368,865 | |
| | | | $ | 43,809,426 | | | $ | 45,110,418 | |
Held-to-maturity
| | | | | | | | | | |
Due after one year through five years | | | | $ | 1,070,215 | | | $ | 1,084,879 | |
Due after five years through ten years | | | | | 888,521 | | | | 914,147 | |
| | | | $ | 1,958,736 | | | $ | 1,999,026 | |
Investment securities with a carrying value of approximately $43,427,000 and $31,487,000 at December 31, 2004 and 2003, respectively, were pledged to secure public deposits and for other purposes as required or permitted by law.
The Company had no gross realized losses on sales of investment securities during the years ended December 31, 2004, 2003 and 2002. Gross realized gains on sales of investment securities during the years ended December 31, 2004, 2003 and 2002 are as disclosed in the accompanying consolidated statements of income.
Loans at December 31, 2004 and 2003 consisted of the following:
| | | | 2004
| | 2003
|
---|
Commercial | | | | $ | 253,041,395 | | | $ | 142,765,505 | |
Real estate:
| | | | | | | | | | |
Construction/lot | | | | | 179,932,290 | | | | 123,892,102 | |
Mortgage | | | | | 52,737,011 | | | | 46,140,163 | |
Commercial | | | | | 339,787,916 | | | | 244,203,103 | |
Consumer | | | | | 37,209,298 | | | | 32,489,742 | |
| | | | | 862,707,910 | | | | 589,490,615 | |
Less:
| | | | | | | | | | |
Reserve for loan losses | | | | | 12,411,568 | | | | 9,398,584 | |
Deferred loan fees | | | | | 3,149,111 | | | | 2,290,837 | |
| | | | | 15,560,679 | | | | 11,689,421 | |
Loans, net | | | | $ | 847,147,231 | | | $ | 577,801,194 | |
49
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Included in mortgage loans as of December 31, 2004 and 2003 were approximately $3,225,000 and $2,482,000, respectively, in mortgage loans held for sale.
A substantial portion of the Bank’s loans are collateralized by real estate in four major markets (Central Oregon, Salem/Keizer, Southern Oregon and Portland), and, accordingly, the ultimate collectibility of a substantial portion of the Bank’s loan portfolio is susceptible to changes in the local market conditions in such markets.
In the normal course of business, the Bank participates portions of loans to third parties in order to extend the Bank’s lending capability or to mitigate risk. At December 31, 2004 and 2003, the portion of these loans participated to third parties (which are not included in the accompanying consolidated financial statements) totaled approximately $24,630,000 and $11,901,000, respectively.
5. | | Reserve for loan losses |
Transactions in the reserve for loan losses for the years ended December 31, 2004, 2003 and 2002 were as follows:
| | | | 2004
| | 2003
| | 2002
|
---|
Balance at beginning of year | | | | $ | 9,398,584 | | | $ | 7,669,145 | | | $ | 6,555,256 | |
Loan loss provision | | | | | 3,650,000 | | | | 2,695,000 | | | | 2,680,000 | |
Loans charged-off | | | | | (1,419,726 | ) | | | (1,473,867 | ) | | | (2,070,590 | ) |
Recoveries of loans previously charged-off | | | | | 428,291 | | | | 508,306 | | | | 504,479 | |
Reserve acquired from CBGP | | | | | 354,419 | | | | — | | | | — | |
Balance at end of year | | | | $ | 12,411,568 | | | $ | 9,398,584 | | | $ | 7,669,145 | |
Loans on nonaccrual status at December 31, 2004 and 2003 were approximately $483,000 and $56,000, respectively. Interest income, which would have been realized on such nonaccrual loans outstanding at year-end, if they had remained current, was insignificant for the years ended December 31, 2004, 2003 and 2002. Loans contractually past due 90 days or more on which the Company continued to accrue interest at December 31, 2004 and 2003 were insignificant.
At December 31, 2004 and 2003, impaired loans and any related specific valuation allowances were insignificant. The average recorded investment in impaired loans was insignificant for the years ended December 31, 2004 and 2003. Interest income recognized on impaired loans for the years ended December 31, 2004, 2003 and 2002 was insignificant.
6. | | Mortgage banking activities |
The Bank sells a predominant share of the mortgage loans it originates into the secondary market. However, it has retained the right to service sold loans with principal balances totaling approximately $502 million, $514 million and $454 million as of December 31, 2004, 2003, and 2002, respectively. These balances are not included in the accompanying consolidated balance sheets. The sales of these mortgage loans are subject to technical underwriting exceptions and related repurchase risks. However, as of December 31, 2004 and 2003, management is not aware of any mortgage loans which will have to be repurchased.
Mortgage loans held for sale are carried at the lower of cost or estimated market value. Market value is determined on an aggregate loan basis. At December 31, 2004 and 2003, mortgage loans held for sale were carried at cost, which approximated estimated market value.
50
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Transactions in the Company’s MSRs for the years ended December 31, 2004, 2003 and 2002 were as follows:
| | | | 2004
| | 2003
| | 2002
|
---|
Balance at beginning of year | | | | $ | 4,688,445 | | | $ | 4,071,370 | | | $ | 3,602,536 | |
Additions | | | | | 1,269,752 | | | | 3,096,576 | | | | 2,311,094 | |
Amortization | | | | | (1,619,839 | ) | | | (2,504,501 | ) | | | (1,492,260 | ) |
Impairment adjustments | | | | | 325,000 | | | | 25,000 | | | | (350,000 | ) |
Balance at end of year | | | | $ | 4,663,358 | | | $ | 4,688,445 | | | $ | 4,071,370 | |
At both December 31, 2004 and 2003, the fair value of the Company’s MSRs was approximately $5.2 million. The key assumptions used in estimating the fair value of MSRs at December 31, 2004 include weighted-average mortgage prepayment rates (PSA) of approximately 257% for the first year, 228% for the second year and 199% thereafter (301%, 237% and 196%, respectively, in 2003). A 9% discount rate was also applied.
Changes in the valuation allowance for MSRs for the years ended December 31, 2004, 2003 and 2002 were as follows:
| | | | 2004
| | 2003
| | 2002
|
---|
Balance at beginning of year | | | | $ | 325,000 | | | $ | 350,000 | | | $ | — | |
Impairment adjustments | | | | | (325,000 | ) | | | (25,000 | ) | | | 350,000 | |
Balance at end of year | | | | $ | — | | | $ | 325,000 | | | $ | 350,000 | |
The Company analyzes its MSRs by underlying loan type and interest rate (primarily fixed and adjustable). The estimated fair values are obtained through an independent third-party valuation, utilizing future cash flows which incorporate numerous assumptions including servicing income, servicing costs, market discount rates, prepayment speeds, default rates and other market-driven data. Accordingly, changes in such assumptions could significantly effect the estimated fair values of the Company’s MSRs.
Mortgage banking income, net, consisted of the following for the years ended December 31, 2004, 2003 and 2002:
| | | | 2004
| | 2003
| | 2002
|
---|
Origination and processing fees | | | | $ | 1,593,520 | | | $ | 3,389,614 | | | $ | 2,723,600 | |
Gains on sales of mortgage loans, net | | | | | 766,078 | | | | 1,976,242 | | | | 804,098 | |
Servicing fees | | | | | 1,297,057 | | | | 1,228,383 | | | | 1,036,315 | |
Amortization and impairment adjustments | | | | | (1,294,840 | ) | | | (2,479,501 | ) | | | (1,842,260 | ) |
Mortgage banking income, net | | | | $ | 2,361,815 | | | $ | 4,114,738 | | | $ | 2,721,753 | |
7. | | Premises and equipment |
Premises and equipment at December 31, 2004 and 2003 consisted of the following:
| | | | 2004
| | 2003
|
---|
Land | | | | $ | 3,299,900 | | | $ | 1,853,299 | |
Buildings and leasehold improvements | | | | | 17,479,550 | | | | 8,915,544 | |
Furniture and equipment | | | | | 8,732,684 | | | | 7,258,844 | |
| | | | | 29,512,134 | | | | 18,027,687 | |
Less accumulated depreciation and amortization | | | | | 8,134,068 | | | | 6,872,548 | |
| | | | | 21,378,066 | | | | 11,155,139 | |
Construction in progress | | | | | 376,992 | | | | 2,672,999 | |
Premises and equipment, net | | | | $ | 21,755,058 | | | $ | 13,828,138 | |
51
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Time deposits in excess of $100,000 aggregated approximately $26,583,000 and $15,977,000 at December 31, 2004 and 2003, respectively.
At December 31, 2004, the scheduled annual maturities of all time deposits were approximately as follows:
2005 | | | | $ | 39,639,000 | |
2006 | | | | | 9,822,000 | |
2007 | | | | | 5,222,000 | |
2008 | | | | | 1,171,000 | |
2009 | | | | | 2,619,000 | |
| | | | $ | 58,473,000 | |
9. | | Junior subordinated debentures |
On December 15, 2004 the Company established a subsidiary grantor trust (Cascade Bancorp Trust I) (the Trust), which issued $20 million of trust preferred securities (the TPS). The TPS are subordinated to any other borrowings of the Company and are due and payable on March 15, 2035. The TPS pay quarterly interest at the 3-month London Inter-Bank Offered Rate (LIBOR) plus 1.80%. The Trust used the proceeds received from the issuance of the TPS to purchase $20 million of junior subordinated debentures (the Debentures) of the Company. The Debentures were issued with substantially the same terms as the TPS and are the sole assets of the Trust. The Company’s obligations under the Debentures and related agreements, taken together, constitute a full and irrevocable guarantee by the Company of the obligations of the Trust. The TPS are mandatorily redeemable upon the maturity of the Debentures, or upon earlier redemption as provided in the Indenture related to the Debentures. The TPS may be called by the Company at par at any time subsequent to March 15, 2010, and may be redeemed earlier upon the occurrence of certain events that impact the income tax or the regulatory capital treatment of the TPS. Upon establishment of the Trust, the Company also purchased a 3% minority interest in the Trust totaling $619,000, which is included in other assets in Bancorp’s condensed balance sheet at December 31, 2004 (see Note 20). Management believes that as of December 31, 2004, the TPS meet applicable regulatory guidelines to qualify as Tier 1 capital.
The Bank participates in the FHLB’s Cash Management Advance Program (the Program). As of December 31, 2004, the Bank had approximately $29.7 million ($13.9 million at December 31, 2003) in borrowings outstanding from the FHLB under the Program with fixed interest at rates ranging from 2.87% to 3.57%. All outstanding borrowings with the FHLB are collateralized by a blanket pledge agreement on the Bank’s FHLB stock, any funds on deposit with the FHLB, investment securities and loans. As of December 31, 2004, the Bank had remaining available borrowings from the FHLB of approximately $120.7 million. To fully utilize the Bank’s available borrowings from the FHLB, the Bank would be required to purchase additional FHLB stock of approximately $3.4 million.
The Bank also has approximately $24.8 million in available short-term borrowings from the FRB, collateralized by certain of the Bank’s loans. The FRB funds available include participation in the Treasury Tax and Loan program of the federal government. Access to this funding source is limited to $7.0 million and is fully at the discretion of the U.S. Treasury. As of December 31, 2004, the Bank had approximately $6.8 million in borrowings outstanding from the FRB. The Bank had no borrowings outstanding from the FRB at December 31, 2003. As an additional source of liquidity, the Bank has federal fund borrowing agreements with correspondent banks aggregating approximately $26.0 million at December 31, 2004.
52
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
At December 31, 2004, the contractual maturities of the Bank’s FHLB borrowings outstanding were approximately as follows:
2005 | | | | $ | 4,000,000 | |
2006 | | | | | — | |
2007 | | | | | 7,000,000 | |
2008 | | | | | 13,000,000 | |
2009 | | | | | — | |
Thereafter | | | | | 5,700,000 | |
| | | | $ | 29,700,000 | |
11. | | Acquisition of Community Bank of Grants Pass |
On January 1, 2004, the Company completed its acquisition of CBGP to complement its expansion into Southern Oregon. CBGP shareholders received one share of the Company’s common stock for each share of CBGP common stock (772,752 shares), aggregating a total purchase price of approximately $11.7 million. The common stock issued was valued at $14.16 per share, representing an average of closing market prices for one week before and after the date the acquisition terms were agreed to and announced. The cost of this acquisition also included the fair value of stock options exchanged of approximately $.8 million. Upon completion of this acquisition, CBGP was merged into the Bank. Accordingly, CBGP’s results of operations have been included in the consolidated financial statements effective January 1, 2004. The pro forma comparative combined results of operations of the Company and CBGP as if the acquisition had occurred at the beginning of 2003 were not significant to the accompanying consolidated financial statements. The acquisition was accounted for using the purchase method of accounting.
The following table summarizes the estimated fair value of assets acquired and liabilities assumed at the date of acquisition (dollars in thousands):
Cash and cash equivalents | | | | $ | 10,244 | |
Loans, net | | | | | 36,342 | |
Premises and equipment, net | | | | | 1,335 | |
Core deposit intangible | | | | | 580 | |
Goodwill | | | | | 6,352 | |
Other assets | | | | | 95 | |
Total assets acquired | | | | | 54,948 | |
Deposits | | | | | 42,125 | |
Deferred tax liability | | | | | 530 | |
Other liabilities | | | | | 593 | |
Total liabilities assumed | | | | | 43,248 | |
Total purchase price | | | | $ | 11,700 | |
12. | | Commitments, guarantees and contingencies |
In the ordinary course of business, the Bank is a party to financial instruments with off-balance sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit, commitments under credit card lines of credit and standby letters of credit. These financial instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of amounts recognized in the accompanying consolidated balance sheets. The contractual amounts of these financial instruments reflect the extent of the Bank’s involvement in these particular classes of financial instruments. As of December 31, 2004 and 2003, the Bank had no commitments to extend credit at below-market interest rates and held no significant derivative financial instruments.
53
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The Bank’s exposure to credit loss for commitments to extend credit, commitments under credit card lines of credit and standby letters of credit is represented by the contractual amount of these instruments. The Company uses the same credit policies in underwriting and offering commitments and conditional obligations as it does for on-balance sheet instruments.
A summary of the Bank’s off-balance sheet financial instruments at December 31, 2004 and 2003 is approximately as follows:
| | | | 2004
| | 2003
|
---|
Commitments to extend credit | | | | $ | 296,914,000 | | | $ | 176,919,000 | |
Commitments under credit card lines of credit | | | | | 18,893,000 | | | | 16,985,000 | |
Standby letters of credit | | | | | 9,010,000 | | | | 5,617,000 | |
Total off-balance sheet financial instruments | | | | $ | 324,817,000 | | | $ | 199,521,000 | |
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 the payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if it is deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the counterparty.
The Bank typically does not obtain collateral related to credit card commitments. Collateral held for other commitments varies but may include accounts receivable, inventory, property and equipment, residential real estate and income-producing commercial properties.
Standby letters of credit are written conditional commitments issued by the Company to guarantee the performance of a customer to a third-party. These guarantees are primarily issued to support public and private borrowing arrangements. In the event the customer does not perform in accordance with the terms of the agreement with the third-party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those involved in extending loans to customers. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers.
The Company considers the fees collected in connection with the issuance of standby letters of credit to be representative of the fair value of its obligations undertaken in issuing the guarantees. In accordance with applicable accounting standards related to guarantees, the Company defers fees collected in connection with the issuance of standby letters of credit. The fees are then recognized in income proportionately over the life of the standby letter of credit agreement. At both December 31, 2004 and 2003, the Company’s deferred standby letter of credit fees, which represent the fair value of the Company’s potential obligations under the standby letter of credit guarantees, were insignificant to the accompanying consolidated financial statements. The Company also has certain lending commitments for conforming residential mortgage loans to be sold into the secondary market which are considered derivative instruments under the guidelines of SFAS No. 133, as amended by SFAS No. 149. However, in the opinion of management, such derivative amounts are not significant, and, therefore, no derivative assets or liabilities are recorded in the accompanying consolidated financial statements.
54
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The Bank leases certain land and facilities under operating leases, some of which include renewal options and escalation clauses. At December 31, 2004, the aggregate minimum rental commitments under operating leases that have initial or remaining non-cancelable lease terms in excess of one year were approximately as follows:
2005 | | | | $ | 1,210,000 | |
2006 | | | | | 1,046,000 | |
2007 | | | | | 1,012,000 | |
2008 | | | | | 938,000 | |
2009 | | | | | 709,000 | |
Thereafter | | | | | 5,076,000 | |
Total minimum payments | | | | $ | 9,991,000 | |
Total rental expense was approximately $1,166,000, $1,032,000 and $701,000 in 2004, 2003 and 2002, respectively.
The Company has entered into employment contracts and benefit plans with certain executive officers and members of the Company’s Board of Directors (the Board) that allow for payments (or accelerated payments) contingent upon a change in control of the Company.
In the ordinary course of business, the Bank becomes involved in various litigation arising from normal banking activities. In the opinion of management, the ultimate disposition of these actions will not have a material adverse effect on the Company’s consolidated financial statements as of and for the year ended December 31, 2004.
The provision (credit) for income taxes for the years ended December 31, 2004, 2003 and 2002 was approximately as follows:
| | | | 2004
| | 2003
| | 2002
|
---|
Current:
| | | | | | | | | | | | | | |
Federal | | | | $ | 7,144,000 | | | $ | 8,282,000 | | | $ | 6,242,000 | |
State | | | | | 1,664,000 | | | | 1,474,000 | | | | 1,244,000 | |
| | | | | 8,808,000 | | | | 9,756,000 | | | | 7,486,000 | |
Deferred | | | | | 905,000 | | | | (1,028,000 | ) | | | (1,000 | ) |
Provision for income taxes | | | | $ | 9,713,000 | | | $ | 8,728,000 | | | $ | 7,485,000 | |
The provision for income taxes results in effective tax rates which are different than the federal income tax statutory rate. The nature of the differences for the years ended December 31, 2004, 2003 and 2002 were approximately as follows:
| | | | 2004
| | 2003
| | 2002
|
---|
Expected federal income tax provision at statutory rates | | | | $ | 9,002,000 | | | $ | 7,939,000 | | | $ | 6,720,000 | |
State income taxes, net of federal effect | | | | | 1,082,000 | | | | 958,000 | | | | 809,000 | |
Effect of nontaxable interest income, net | | | | | (321,000 | ) | | | (228,000 | ) | | | (202,000 | ) |
Other, net | | | | | (50,000 | ) | | | 59,000 | | | | 158,000 | |
Provision for income taxes | | | | $ | 9,713,000 | | | $ | 8,728,000 | | | $ | 7,485,000 | |
55
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The components of the net deferred tax assets and liabilities at December 31, 2004 and 2003 were approximately as follows:
| | | | 2004
| | 2003
|
---|
Deferred tax assets:
| | | | | | | | | | |
Reserve for loan losses | | | | $ | 4,597,000 | | | $ | 3,235,000 | |
Deferred benefit plan expenses, net | | | | | 1,261,000 | | | | 838,000 | |
Other | | | | | 334,000 | | | | 299,000 | |
Total deferred tax assets | | | | | 6,192,000 | | | | 4,372,000 | |
Deferred tax liabilities:
| | | | | | | | | | |
Accumulated depreciation | | | | | 838,000 | | | | 476,000 | |
Deferred loan income | | | | | 554,000 | | | | 130,000 | |
Mortgage servicing rights | | | | | 1,839,000 | | | | 1,838,000 | |
Purchased intangibles related to CBGP | | | | | 556,000 | | | | — | |
FHLB stock dividends | | | | | 505,000 | | | | 474,000 | |
Net unrealized gains on investment securities | | | | | 492,000 | | | | 483,000 | |
Other | | | | | 45,000 | | | | 504,000 | |
Total deferred tax liabilities | | | | | 4,829,000 | | | | 3,905,000 | |
Net deferred tax assets | | | | $ | 1,363,000 | | | $ | 467,000 | |
Management believes, based upon the Company’s historical performance, the net deferred tax assets will be recognized in the normal course of operations, and, accordingly, management has not reduced net deferred tax assets by a valuation allowance.
14. | | Basic and diluted earnings per common share |
The Company’s basic earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the period. The Company’s diluted earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding plus dilutive common shares related to stock options and restricted stock.
56
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The numerators and denominators used in computing basic and diluted earnings per common share for the years ended December 31, 2004, 2003 and 2002 can be reconciled as follows:
| | | | Net income (numerator)
| | Weighted-average Shares (denominator)
| | Per-share amount
|
---|
2004
| | | | | | | | | | | | | | |
Basic earnings per common share — Income available to common stockholders | | | | $ | 16,007,650 | | | | 16,668,787 | | | $ | .96 | |
Effect of stock options and restricted stock | | | | | — | | | | 630,203 | | | | | |
Diluted earnings per common share | | | | $ | 16,007,650 | | | | 17,298,990 | | | $ | .93 | |
2003
| | | | | | | | | | | | | | |
Basic earnings per common share — Income available to common stockholders | | | | $ | 13,954,888 | | | | 15,729,808 | | | $ | .89 | |
Effect of stock options and restricted stock | | | | | — | | | | 518,734 | | | | | |
Diluted earnings per common share | | | | $ | 13,954,888 | | | | 16,248,542 | | | $ | .86 | |
2002
| | | | | | | | | | | | | | |
Basic earnings per common share — Income available to common stockholders | | | | $ | 11,715,035 | | | | 15,592,906 | | | $ | .75 | |
Effect of stock options | | | | | — | | | | 495,691 | | | | | |
Diluted earnings per common share | | | | $ | 11,715,035 | | | | 16,088,597 | | | $ | .73 | |
15. | | Transactions with related parties |
Certain officers and directors (and the companies with which they are associated) are customers of, and have had banking transactions with, the Bank in the ordinary course of the Bank’s business. In addition, the Bank expects to continue to have such banking transactions in the future. All loans, and commitments to loan, to such parties are generally made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons. In the opinion of management, these transactions do not involve more than the normal risk of collectibility or present any other unfavorable features.
An analysis of activity with respect to loans to officers and directors of the Bank for the years ended December 31, 2004 and 2003 was approximately as follows:
| | 2004 | | 2003 | |
---|
| |
|
|
|
|
---|
Balance at beginning of year | | $ | 1,631,000 | | | $ 1,487,000 | |
Additions | | | 1,176,000 | | | 1,201,000 | |
Repayments | | | (777,000 | ) | | (1,057,000 | ) |
Retirement of Board member | | | (860,000 | ) | | — | |
Balance at end of year | | $ | 1,170,000 | | | $ 1,631,000 | |
401(k) profit sharing plan
The Company maintains a 401(k) profit sharing plan (the Plan) that covers substantially all full-time employees. Employees may make voluntary tax-deferred contributions to the Plan, and the Company’s contributions related to the Plan are at the discretion of the Board, not to exceed the amount deductible for federal income tax purposes.
57
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Employees have the option to receive a portion of the Company’s contributions to the Plan in cash. Employees vest in the Company’s contributions to the Plan over a period of five years. The total amounts charged to operations under the Plan were approximately $1,481,000, $1,338,000 and $1,229,000 for the years ended December 31, 2004, 2003 and 2002, respectively.
Other benefit plans
The Bank has deferred compensation plans for the Board and certain key executives and managers, a salary continuation plan, and (beginning in 2004) a supplemental executive retirement (SERP) plan for certain key executives and a fee continuation plan for the Board. In accordance with the provisions of the deferred compensation plans, participants can elect to defer portions of their annual compensation or fees. The deferred amounts generally vest as deferred. The deferred compensation plus interest is generally payable upon termination in either a lump-sum or monthly installments.
The salary continuation and SERP plans for certain key executives and the fee continuation plan for the Board provides specified benefits to the participants upon termination or change of control. The benefits are subject to certain vesting requirements and vested amounts are generally payable upon termination or change of control in either a lump-sum or monthly installments. The Bank annually expenses amounts sufficient to accrue for the present value of the benefits payable to the participants under these plans. These plans also include death benefit provisions for certain participants. Effective in 2004, the fee continuation plan was discontinued for future members of the Board.
To assist in the funding of these plans, the Bank has purchased bank-owned life insurance policies on the majority of the participants. The cash surrender value of these policies at December 31, 2004 and 2003 was approximately $14,066,000 and $8,558,000, respectively. As of December 31, 2004 and 2003, the liabilities related to the deferred compensation plans included in accrued interest and other liabilities in the accompanying consolidated balance sheets totaled approximately $2,552,000 and $2,085,000, respectively. The amount of expense charged to operations in 2004, 2003 and 2002 related to the deferred compensation plans was approximately $476,000, $481,000 and $439,000, respectively. As of December 31, 2004 and 2003, the liabilities related to the salary continuation, SERP and fee continuation plans included in accrued interest and other liabilities in the accompanying consolidated balance sheets totaled approximately $1,973,000 and $1,410,000, respectively. The amount of expense charged to operations in 2004, 2003 and 2002 for the salary continuation, SERP and fee continuation plans was approximately $611,000, $200,000 and $186,000, respectively. For financial reporting purposes, such expense amounts have not been adjusted for income earned on the bank-owned life insurance policies.
17. | | Stock-based compensation plans |
Under the Company’s stock-based compensation plans approved by shareholders, the Company may grant Incentive Stock Options (ISOs), Non-qualified Stock Options (NSOs) and/or restricted stock to key employees and directors. These stock-based compensation plans were established to reward employees and directors who contribute to the success and profitability of the Company and to give such employees and directors a proprietary interest in the Company, thereby enhancing their personal interest in the Company’s continued success. These plans also assist the Company in attracting and retaining key employees and qualified corporate directors.
The stock-based compensation plans prescribe various terms and conditions for the granting of stock-based compensation and the total number of shares authorized for this purpose. For ISOs, the option strike price must be no less than 100% of stock price at the grant date; and for NSOs, the option strike price can be no less than 85% of stock price at the grant date and all grants to date have been at 100%. Restricted stock must be at fair market value on grant date. At December 31, 2004, 395,778 shares reserved under the stock-based compensation plans were available for future grant. Restricted stock grants are limited to 30% of the shares available under the stock-based compensation plans. Generally, options become exercisable in varying amounts based on years of employee service and vesting schedules. All options expire after a period of ten years from date of grant.
58
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Activity related to the stock-based compensation plans for the years ended December 31, 2004, 2003 and 2002 was as follows:
| | 2004
| | 2003
| | 2002
|
---|
| | Options outstanding
| | Weighted- average exercise price
| | Options outstanding
| | Weighted- average exercise price
| | Options outstanding
| | Weighted- average exercise price
|
---|
Balance at beginning of year | | | 1,017,801 | | | $ | 6.90 | | | | 967,552 | | | $ | 5.61 | | | | 930,502 | | | $ | 4.70 | |
Granted | | | 218,140 | | | | 12.25 | | | | 203,832 | | | | 11.38 | | | | 176,250 | | | | 8.64 | |
Forfeited | | | (15,909 | ) | | | 12.58 | | | | (19,037 | ) | | | 8.00 | | | | (11,515 | ) | | | 6.75 | |
Exercised | | | (189,281 | ) | | | 4.36 | | | | (134,546 | ) | | | 4.29 | | | | (127,685 | ) | | | 3.09 | |
Balance at end of year | | | 1,030,751 | | | $ | 8.33 | | | | 1,017,801 | | | $ | 6.90 | | | | 967,552 | | | $ | 5.61 | |
Information regarding the number, weighted-average exercise price and weighted-average remaining contractual life of options by range of exercise price at December 31, 2004 is as follows:
| | Options outstanding
| | Exercisable options
|
---|
Exercise price range
| | Number of options
| | Weighted- average exercise price
| | Weighted- average remaining contractual life (years)
| | Number of options
| | Weighted- average exercise price
|
---|
Under $5.00 | | 181,900 | | $ | 2.99 | | | | 1.9 | | | 181,900 | | $ | 2.99 |
$5.01 – $8.00 | | 387,362 | | | 6.53 | | | | 4.6 | | | 384,491 | | | 6.54 |
$8.01 – $12.00 | | 327,015 | | | 10.21 | | | | 7.6 | | | 187,119 | | | 9.46 |
$12.01 – $16.20 | | 134,474 | | | 16.16 | | | | 9.1 | | | 24,962 | | | 16.20 |
| | 1,030,751 | | $ | 8.33 | | | | 5.8 | | | 778,472 | | $ | 6.72 |
Exercisable options as of December 31, 2003 and 2002 totaled 837,543 and 867,860, respectively.
In addition, during 2003, the Company granted 18,750 shares of restricted stock at a market value of $16.63 per share (approximately $312,000). The restricted stock is scheduled to vest on the fifth anniversary of the date of grant, or sooner, if certain performance criteria is met. The restricted stock is reported as unearned compensation on restricted stock in the accompanying consolidated balance sheets at December 31, 2004 and 2003. The unearned compensation on restricted stock is being amortized to expense on a straight-line basis over the expected vesting period of approximately 2.5 years.
18. | | Estimated fair value of financial instruments |
The following disclosures are made in accordance with the provisions of SFAS No. 107, “Disclosures about Fair Value of Financial Instruments,” which requires the disclosure of fair value information about financial instruments where it is practicable to estimate that value.
In cases where quoted market values are not available, the Company primarily uses present value techniques to estimate the fair value of its financial instruments. Valuation methods require considerable judgment, and the resulting estimates of fair value can be significantly affected by the assumptions made and methods used. Accordingly, the estimates provided herein do not necessarily indicate amounts which could be realized in a current market exchange.
In addition, as the Company normally intends to hold the majority of its financial instruments until maturity, it does not expect to realize many of the estimated amounts disclosed. The disclosures also do not include estimated fair
59
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
value amounts for items which are not defined as financial instruments but which may have significant value. The Company does not believe that it would be practicable to estimate a representational fair value for these types of items as of December 31, 2004 and 2003.
Because SFAS No. 107 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements, any aggregation of the fair value amounts presented would not represent the underlying value of the Company.
The Company uses the following methods and assumptions to estimate the fair value of its financial instruments:
| | Cash and cash equivalents: The carrying amount approximates the estimated fair value of these instruments. |
| | Investment securities: The market value of investment securities, which is based on quoted market values or the market values for comparable securities, represents estimated fair value. |
| | FHLB stock: The carrying amount approximates the estimated fair value. |
| | Loans: The estimated fair value of loans is calculated by discounting the contractual cash flows of the loans using December 31, 2004 and 2003 origination rates. The resulting amounts are adjusted to estimate the effect of changes in the credit quality of borrowers since the loans were originated. |
| | Bank-owned life insurance: The carrying amount approximates the estimated fair value of these instruments. |
| | Deposits: The estimated fair value of demand deposits, consisting of checking, savings and certain interest bearing demand deposit accounts, is represented by the amounts payable on demand. At the reporting date, the estimated fair value of time deposits is calculated by discounting the scheduled cash flows using the December 31, 2004 and 2003 rates offered on those instruments. |
| | Junior subordinated debentures and other borrowings: The fair value of the Bank’s junior subordinated debentures and other borrowings are estimated using discounted cash flow analyses based on the Bank’s current incremental borrowing rates for similar types of borrowing arrangements. |
The estimated fair values of the Company’s significant on-balance sheet financial instruments at December 31, 2004 and 2003 were approximately as follows:
| | | | 2004
| | 2003
| |
---|
| | | | Carrying value
| | Estimated fair value
| | Carrying value
| | Estimated fair value
|
---|
Financial assets:
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 51,892,155 | | | $ | 51,892,000 | | | $ | 88,520,098 | | | $ | 88,520,000 | |
Investment securities:
| | | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | 45,110,418 | | | | 45,110,000 | | | | 33,609,058 | | | | 33,609,000 | |
Held-to-maturity | | | | | 1,958,736 | | | | 1,999,000 | | | | 661,686 | | | | 716,000 | |
FHLB stock | | | | | 2,571,600 | | | | 2,572,000 | | | | 2,295,600 | | | | 2,296,000 | |
Loans, net | | | | | 847,147,231 | | | | 854,559,000 | | | | 577,801,194 | | | | 589,602,000 | |
Bank-owned life insurance | | | | | 14,065,927 | | | | 14,066,000 | | | | 8,558,250 | | | | 8,558,000 | |
Financial liabilities:
| | | | | | | | | | | | | | | | | | |
Deposits | | | | | 851,396,546 | | | | 851,547,000 | | | | 651,154,992 | | | | 651,589,000 | |
Junior subordinated debentures and other borrowings | | | | | 56,533,475 | | | | 56,539,000 | | | | 13,864,605 | | | | 13,480,000 | |
60
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The Company and the Bank are subject to various regulatory capital requirements administered by the 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 Company’s consolidated 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 assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification 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 (set forth in the tables below) of Tier 1 capital to average assets and Tier 1 and total capital to risk-weighted assets (all as defined in the regulations). Management believes that as of December 31, 2004 and 2003, the Company and the Bank met or exceeded all relevant capital adequacy requirements. To be categorized as “well capitalized,” the Company and the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. For the regulatory reporting periods ended June 30, 2004 and September 30, 2004, the Company was categorized as “adequately capitalized,” as its risk-based capital ratios were less than the required minimum to be categorized as “well capitalized.” In addition, for the regulatory reporting periods ended March 31, 2004, June 30, 2004, and September 30, 2004, the Bank was categorized as “adequately capitalized.” However, the issuance of the TPS in December 2004 (see Note 9) brought the Company’s and the Bank’s regulatory capital categorization to “well capitalized” as of December 31, 2004.
The Company’s actual and required capital amounts and ratios are presented in the following table (dollars in thousands):
| | | | Actual
| | Regulatory minimum to be “adequately capitalized”
| | Regulatory minimum to be “well capitalized” under prompt corrective action provisions
| |
---|
| | | | Amount
| | Ratio
| | Amount
| | Ratio
| | Amount
| | Ratio
|
---|
December 31, 2004:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets) | | | | $ | 98,274 | | | | 10.1 | % | | $ | 38,867 | | | | 4.0 | % | | $ | 48,584 | | | | 5.0 | % |
Tier 1 capital (to risk-weighted assets) | | | | | 98,274 | | | | 10.1 | | | | 38,866 | | | | 4.0 | | | | 58,299 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | | | 110,855 | | | | 11.4 | | | | 77,731 | | | | 8.0 | | | | 97,164 | | | | 10.0 | |
| December 31, 2003:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets) | | | | | 60,498 | | | | 8.6 | % | | | 28,298 | | | | 4.0 | % | | | 35,372 | | | | 5.0 | % |
Tier 1 capital (to risk-weighted assets) | | | | | 60,498 | | | | 9.0 | | | | 24,486 | | | | 4.0 | | | | 36,729 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | | | 69,370 | | | | 10.3 | | | | 48,971 | | | | 8.0 | | | | 61,214 | | | | 10.0 | |
61
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The Bank’s actual and required capital amounts and ratios are presented in the following table (dollars in thousands):
| | | | Actual
| | Regulatory minimum to be “adequately capitalized”
| | Regulatory minimum to be “well capitalized” under prompt corrective action provisions
| |
---|
| | | | Amount
| | Ratio
| | Amount
| | Ratio
| | Amount
| | Ratio
|
---|
December 31, 2004:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets) | | | | $ | 96,484 | | | | 10.0 | % | | $ | 38,788 | | | | 4.0 | % | | $ | 48,485 | | | | 5.0 | % |
Tier 1 capital (to risk-weighted assets) | | | | | 96,484 | | | | 9.9 | | | | 38,815 | | | | 4.0 | | | | 58,222 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | | | 108,622 | | | | 11.2 | | | | 77,629 | | | | 8.0 | | | | 97,037 | | | | 10.0 | |
| December 31, 2003:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital (to average assets) | | | | | 58,809 | | | | 8.3 | | | | 28,207 | | | | 4.0 | | | | 35,258 | | | | 5.0 | |
Tier 1 capital (to risk-weighted assets) | | | | | 58,809 | | | | 8.8 | | | | 24,414 | | | | 4.0 | | | | 36,622 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | | | 66,465 | | | | 10.0 | | | | 48,829 | | | | 8.0 | | | | 61,036 | | | | 10.0 | |
The Company’s and the Bank’s ratios for Tier 1 capital to risk-weighted assets and total capital to risk-weighted assets as of December 31, 2003 have been adjusted in the above tables to retroactively reflect changes to the methodology to calculate risk-weighted assets which were made in 2004.
20. | | Parent company financial information |
Condensed financial information for Bancorp (Parent company only) is presented as follows:
CONDENSED BALANCE SHEETS
| | | | December 31,
| |
---|
| | | | 2004
| | 2003
|
---|
Assets:
| | | | | | | | | | |
Cash and cash equivalents | | | | $ | 732,615 | | | $ | 443,417 | |
Investment securities available-for-sale | | | | | 1,905,105 | | | | 2,122,865 | |
Investment in subsidiary | | | | | 104,054,991 | | | | 59,438,689 | |
Other assets | | | | | 758,831 | | | | 135,425 | |
Total assets | | | | $ | 107,451,542 | | | $ | 62,140,396 | |
Liabilities and stockholders’ equity:
| | | | | | | | | | |
Junior subordinated debentures | | | | $ | 20,000,000 | | | $ | — | |
Other liabilities | | | | | 1,019,097 | | | | 384,702 | |
Stockholders’ equity | | | | | 86,432,445 | | | | 61,755,694 | |
Total liabilities and stockholders’ equity | | | | $ | 107,451,542 | | | $ | 62,140,396 | |
62
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
CONDENSED STATEMENTS OF INCOME
| | | | Years ended December 31,
| |
---|
| | | | 2004
| | 2003
| | 2002
|
---|
Income:
| | | | | | | | | | | | | | |
Interest and other dividend income | | | | $ | 22,438 | | | $ | 24,838 | | | $ | 21,141 | |
Gains on sales of investment securities available-for-sale | | | | | 181,720 | | | | 236,435 | | | | 152,746 | |
Total income | | | | | 204,158 | | | | 261,273 | | | | 173,887 | |
Expenses:
| | | | | | | | | | | | | | |
Administrative | | | | | 220,170 | | | | 171,150 | | | | 130,260 | |
Interest | | | | | 40,000 | | | | — | | | | — | |
Other | | | | | 274,368 | | | | 76,738 | | | | 93,073 | |
Total expenses | | | | | 534,538 | | | | 247,888 | | | | 223,333 | |
Net income (loss) before credit (provision) for income taxes, dividends from the Bank and equity in undistributed net earnings of subsidiary | | | | | (330,380 | ) | | | 13,385 | | | | (49,446 | ) |
Credit (provision) for income taxes | | | | | 125,545 | | | | (5,000 | ) | | | 16,000 | |
Net income (loss) before dividends from the Bank and equity in undistributed net earnings of subsidiary | | | | | (204,835 | ) | | | 8,385 | | | | (33,446 | ) |
Dividends from the Bank | | | | | 3,350,000 | | | | 3,225,000 | | | | 2,975,000 | |
Equity in undistributed net earnings of subsidiary | | | | | 12,862,485 | | | | 10,721,503 | | | | 8,773,481 | |
Net income | | | | $ | 16,007,650 | | | $ | 13,954,888 | | | $ | 11,715,035 | |
63
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
CONDENSED STATEMENTS OF CASH FLOWS
| | | | Years ended December 31,
| |
---|
| | | | 2004
| | 2003
| | 2002
|
---|
Cash flows from operating activities:
| | | | | | | | | | | | | | |
Net income | | | | $ | 16,007,650 | | | $ | 13,954,888 | | | $ | 11,715,035 | |
Adjustments to reconcile net income to net cash provided by operating activities:
| | | | | | | | | | | | | | |
Dividends from the Bank | | | | | 3,350,000 | | | | 3,225,000 | | | | 2,975,000 | |
Equity in undistributed net earnings of subsidiary | | | | | (16,212,485 | ) | | | (13,946,503 | ) | | | (11,741,304 | ) |
Gains on sales of investment securities available-for-sale | | | | | (181,720 | ) | | | (236,435 | ) | | | (152,746 | ) |
Increase in other assets | | | | | (623,406 | ) | | | (5,041 | ) | | | (5,493 | ) |
Increase in other liabilities | | | | | 659,000 | | | | — | | | | — | |
Net cash provided by operating activities | | | | | 2,999,039 | | | | 2,991,909 | | | | 2,790,492 | |
Cash flows from investing activities:
| | | | | | | | | | | | | | |
Investment in subsidiary | | | | | (20,000,000 | ) | | | — | | | | — | |
Proceeds from sales of investment securities available-for-sale | | | | | 404,573 | | | | 427,835 | | | | 410,483 | |
Purchase of investment securities available-for-sale | | | | | (69,839 | ) | | | (66,785 | ) | | | — | |
Net cash provided (used) by investing activities | | | | | (19,665,266 | ) | | | 361,050 | | | | 410,483 | |
Cash flows from financing activities:
| | | | | | | | | | | | | | |
Cash dividends paid | | | | | (4,401,429 | ) | | | (4,026,401 | ) | | | (3,244,385 | ) |
Net proceeds from issuance of junior subordinated debentures | | | | | 20,000,000 | | | | — | | | | — | |
Amortization of unearned compensation on restricted stock | | | | | 124,740 | | | | 31,185 | | | | — | |
Stock options exercised and related tax benefits | | | | | 1,232,114 | | | | 582,353 | | | | 393,799 | |
Net cash provided (used) in financing activities | | | | | 16,955,425 | | | | (3,412,863 | ) | | | (2,850,586 | ) |
Net increase (decrease) in cash and cash equivalents | | | | | 289,198 | | | | (59,904 | ) | | | 350,389 | |
Cash and cash equivalents at beginning of year | | | | | 443,417 | | | | 503,321 | | | | 152,932 | |
Cash and cash equivalents at end of year | | | | $ | 732,615 | | | $ | 443,417 | | | $ | 503,321 | |
64
CASCADE BANCORP AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
21. | | Selected quarterly financial data (unaudited) |
The following table sets forth the Company’s unaudited data regarding operations for each quarter of 2004 and 2003. This information, in the opinion of management, includes all normal recurring adjustments necessary to fairly state the information set forth therein (in thousands, except per share amounts):
| | | | 2004
| |
---|
| | | | Fourth Quarter
| | Third Quarter
| | Second Quarter
| | First Quarter
|
---|
Interest and dividend income | | | | $ | 14,513 | | | $ | 13,221 | | | $ | 11,981 | | | $ | 11,196 | |
Interest expense | | | | | 1,596 | | | | 1,190 | | | | 1,057 | | | | 1,060 | |
Net interest income | | | | | 12,917 | | | | 12,031 | | | | 10,924 | | | | 10,136 | |
Loan loss provision | | | | | 900 | | | | 1,200 | | | | 900 | | | | 650 | |
Net interest income after loan loss provision | | | | | 12,017 | | | | 10,831 | | | | 10,024 | | | | 9,486 | |
Noninterest income | | | | | 3,184 | | | | 3,145 | | | | 3,481 | | | | 3,130 | |
Noninterest expenses | | | | | 7,884 | | | | 7,457 | | | | 7,254 | | | | 6,982 | |
Income before income taxes | | | | | 7,317 | | | | 6,519 | | | | 6,251 | | | | 5,634 | |
Provision for income taxes | | | | | 2,763 | | | | 2,396 | | | | 2,323 | | | | 2,231 | |
Net income | | | | $ | 4,554 | | | $ | 4,123 | | | $ | 3,928 | | | $ | 3,403 | |
Basic earnings per common share | | | | $ | 0.27 | | | $ | 0.25 | | | $ | 0.24 | | | $ | 0.21 | |
Fully diluted earnings per common share | | | | $ | 0.26 | | | $ | 0.24 | | | $ | 0.23 | | | $ | 0.20 | |
| | | | 2003
| |
---|
| | | | Fourth Quarter
| | Third Quarter
| | Second Quarter
| | First Quarter
|
---|
Interest and dividend income | | | | $ | 10,540 | | | $ | 10,315 | | | $ | 10,134 | | | $ | 9,846 | |
Interest expense | | | | | 999 | | | | 994 | | | | 1,005 | | | | 1,005 | |
Net interest income | | | | | 9,541 | | | | 9,321 | | | | 9,129 | | | | 8,841 | |
Loan loss provision | | | | | 620 | | | | 675 | | | | 700 | | | | 700 | |
Net interest income after loan loss provision | | | | | 8,921 | | | | 8,646 | | | | 8,429 | | | | 8,141 | |
Noninterest income | | | | | 3,547 | | | | 3,765 | | | | 3,287 | | | | 2,801 | |
Noninterest expenses | | | | | 6,722 | | | | 6,619 | | | | 5,796 | | | | 5,717 | |
Income before income taxes | | | | | 5,746 | | | | 5,792 | | | | 5,920 | | | | 5,225 | |
Provision for income taxes | | | | | 2,231 | | | | 2,207 | | | | 2,296 | | | | 1,994 | |
Net income | | | | $ | 3,515 | | | $ | 3,585 | | | $ | 3,624 | | | $ | 3,231 | |
Basic earnings per common share (1) | | | | $ | 0.22 | | | $ | 0.22 | | | $ | 0.23 | | | $ | 0.21 | |
Fully diluted earnings per common share (1) | | | | $ | 0.22 | | | $ | 0.22 | | | $ | 0.22 | | | $ | 0.20 | |
(1) | | Adjusted to give retroactive effect to a five-for-four stock split declared in June 2004. |
These financial statements have not been reviewed or confirmed for accuracy
or relevance by the Federal Deposit Insurance Corporation.
65
ITEM 9. | | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE |
None
ITEM 9A. | | CONTROLS AND PROCEDURES |
Evaluation of Disclosure Controls and Procedures
As required by Rule 13a-15 under the Exchange Act of 1934, the Company carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of the end of the period cover by this report. This evaluation was carried out under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and the Company’s Chief Financial Officer. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective as of the end of the period covered by this report.
Changes in Internal Controls
There have been no significant changes in the Company’s internal control over financial reporting during the Company’s most recent fiscal quarter that have materially affected, or are reasonably likely to affect, the Company’s internal control over financial reporting.
Management’s Report on Internal Control Over Financial Reporting
The management of Cascade Bancorp and its subsidiary, Bank of the Cascades (collectively, “the Company”) is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control system was designed to provide reasonable assurance to the Company’s management and board of directors regarding the preparation and fair presentation of published financial statements. The Company’s internal control contains monitoring mechanisms and actions are taken to correct identified deficiencies.
There are inherent limitations in the effectiveness of any internal control, including the possibility of human error and the circumvention or overriding of controls. Accordingly, even effective internal control can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, the effectiveness of internal control may vary over time.
The Company’s management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2004. In making this assessment, it used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) inInternal Control — Integrated Framework. Based on our assessment we believe that, as of December 31, 2004, the Company’s internal control over financial reporting is effective based on those criteria.
The Company’s independent registered public accounting firm, Symonds, Evans & Company, P.C., have issued an audit report on our assessment of the Company’s internal control over financial reporting. This report appears on page 35 of this annual report.
ITEM 9B. | | OTHER INFORMATION |
None
66
PART III
Part III, items 10 through 14 are incorporated by reference from the Company’s definitive proxy statement issued in conjunction with our Annual Meeting of Shareholders to be held on April 25, 2005. (Directors and Executive Officers; Executive Compensation; Director and Management Ownership; Related Party Transactions; and Principal Accountant Fees and Services).
PART IV
ITEM 15. | | EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K |
(a) (1) | | The financial statements required in this Annual Report are listed in the accompanying Index to Consolidated Financial Statements on page 34. |
(2) | | Financial Statement Schedules. |
| | All financial statement schedules are omitted because they are not applicable or not required, or because the required information is included in the consolidated financial statements or the notes thereto. |
| | The Company filed a report on Form 8-K on October 12, 2004 in regards to release of the Company’s fourth quarter and year-end, 2004 earnings. |
| | The Company filed a report on Form 8-K on December 17, 2004 in regards to the announcement of a Trust Preferred Issuance of $20 million. |
| | The list of exhibits has been intentionally omitted. Upon written request, we will provide to you, without charge, a copy of the list of exhibits as filed with the Securities and Exchange Commission. Additionally, we will furnish you with a copy of any exhibit upon written request. Written requests to obtain a list of exhibits or any exhibit should be sent to Bank of the Cascades, 1100 NW Wall Street, Bend, Oregon 97701, Attention: Investor Relations. |
67
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| |
---|
CASCADE BANCORP | | CASCADE BANCORP | |
| | | |
/s/ Patricia L. Moss | | /s/ Gregory D. Newton | |
Patricia L. Moss | | Gregory D. Newton | |
President/Chief Executive Officer | | Executive Vice President/Chief Financial Officer | |
Date: 2/25/05 | | Date: 2/25/05 | |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
/s/ Jerol E. Andres
Jerol E. Andres, Director | | | | 2/25/05
Date |
| | | | | |
/s/ Gary L. Capps
Gary L. Capps, Director/Chairman
| | | | 2/25/05
Date | |
| | | | | |
/s/ Gary L. Hoffman
Gary L. Hoffman, Director/Vice Chairman | | | | 2/25/05
Date |
| | | | |
/s/ Henry H. Hewitt
Henry H. Hewitt, Director | | | | 2/25/05
Date |
| | | | |
/s/ Patricia L. Moss
Patricia L. Moss, Director/President/CEO | | | | 2/25/05
Date |
| | | | |
/s/ Ryan R. Patrick
Ryan R. Patrick, Director | | | | 2/25/05
Date |
| | | | |
/s/ James E. Petersen
James E. Petersen, Director/Assistant Secretary | | | | 2/25/05
Date |
68
EXHIBITS INDEX
| | |
3.1 | | Articles of Incorporation. As amended, filed as exhibit 3.1 to registrant’s Form 10-Q report for the quarter ended June 30, 1997, and incorporated herein by reference. |
| | |
3.2 | | Bylaws. As amended and restated, filed as exhibit 3.2 to registrant’s Form 10-K Annual Report for the fiscal year ended December 31, 2000, and is incorporated herein by reference. |
| | |
10.1 | | Registrant’s 1994 Incentive Stock Option Plan. Filed as an exhibit to registrant’s Registration Statement on Form 10-SB, filed in January 1994, and incorporated herein by reference. |
| | |
10.2 | | Incentive Stock Option Plan Letter Agreement.Entered into between registrant and certain employees pursuant to registrant’s 1994 Incentive Stock Option Plan. Filed as an exhibit to registrant’s Registration Statement on Form 10-SB, filed in January, 1994, and incorporated herein by reference. |
| | |
10.3 | | Deferred Compensation Plans. Established for the Board, certain key executives and managers during the fourth quarter ended December 31, 1995. Filed as exhibit 10.5 to registrant’s Form 10-KSB filed December 31, 1995, and incorporated herein by reference. |
| | |
10.4 | | 2002 Equity Incentive Plan. Filed as an exhibit to the registrant’s filing on Form S-8/A, as filed with the Securities and Exchange Commission on April 23, 2003, and incorporated herein by reference. |
| | |
11.1 | | Earnings per Share Computation. The information called for by this item is located on page 57 of this Form 10-K Annual Report, and is incorporated herein by reference. |
| | |
21.1 | | Subsidiaries of registrant. |
| | |
23.1 | | Consent of Symonds, Evans & Company, P.C., Independent Accountants. |
| | |
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. |
| | |
32.0 | | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |