SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 10-Q

[X]
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended March 31, 2009
   
 
Or
   
[   ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from _____________ to _____________
   

Commission file number 0-11129

COMMUNITY TRUST BANCORP, INC.
(Exact name of registrant as specified in its charter)

Kentucky
61-0979818
(State or other jurisdiction of incorporation or organization)
IRS Employer Identification No.
   
346 North Mayo Trail
Pikeville, Kentucky
(address of principal executive offices)
41501
(Zip Code)

(606) 432-1414
(Registrants telephone number)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.

Yes  ü
No
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See definition of “accelerated filer, large accelerated filer, and smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer
Accelerated filer  ü
Non-accelerated filer
Smaller reporting company
   
(Do not check if a smaller reporting company)
 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes
   No ü
 
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date.

Common stock – 15,134,248 shares outstanding at April 30, 2009
 
 
 



 
 
 

 

PART I - FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements
 
The accompanying information has not been audited by independent registered public accountants; however, in the opinion of management such information reflects all adjustments necessary for a fair presentation of the results for the interim period.  All such adjustments are of a normal and recurring nature.
 
The accompanying condensed consolidated financial statements are presented in accordance with the requirements of Form 10-Q and consequently do not include all of the disclosures normally required by accounting principles generally accepted in the United States of America or those normally made in the Registrant’s annual report on Form 10-K.  Accordingly, the reader of the Form 10-Q should refer to the Registrant’s Form 10-K for the year ended December 31, 2008 for further information in this regard.

 

 
 
 

 

Community Trust Bancorp, Inc.
Condensed Consolidated Balance Sheets

(dollars in thousands)
 
(unaudited)
March 31
2009
   
December 31
2008
 
Assets:
           
Cash and due from banks
  $ 86,646     $ 89,576  
Interest bearing deposits
    6,601       5,422  
Federal funds sold
    97,498       45,880  
Cash and cash equivalents
    190,745       140,878  
                 
Other short-term investments
    23,620       100  
Securities available-for-sale at fair value
               
(amortized cost of $263,661 and $265,999, respectively)
    267,003       267,376  
Securities held-to-maturity at amortized cost
               
(fair value of $24,150 and $25,496, respectively)
    23,782       25,597  
Loans held for sale
    3,085       623  
                 
Loans
    2,335,607       2,348,651  
Allowance for loan losses
    (30,599 )     (30,821 )
Net loans
    2,305,008       2,317,830  
                 
Premises and equipment, net
    51,280       51,590  
Federal Reserve Bank and Federal Home Loan Bank stock
    29,045       29,040  
Goodwill
    65,059       65,059  
Core deposit intangible (net of accumulated amortization of $6,380 and
               
$6,222, respectively)
    1,124       1,282  
Bank owned life insurance
    25,289       24,135  
Mortgage servicing rights
    2,475       2,168  
Other assets
    34,684       28,853  
Total assets
  $ 3,022,199     $ 2,954,531  
                 
Liabilities and shareholders’ equity:
               
Deposits
               
Noninterest bearing
  $ 469,096     $ 450,360  
Interest bearing
    1,914,344       1,881,474  
Total deposits
    2,383,440       2,331,834  
                 
Repurchase agreements
    148,707       157,422  
Federal funds purchased and other short-term borrowings
    26,497       11,492  
Advances from Federal Home Loan Bank
    60,708       60,727  
Long-term debt
    61,341       61,341  
Other liabilities
    28,892       23,509  
Total liabilities
    2,709,585       2,646,325  
                 
Shareholders’ equity:
               
Preferred stock, 300,000 shares authorized and unissued
    -       -  
Common stock, $5 par value, shares authorized 25,000,000;
               
shares outstanding 2009 –15,075,662 ; 2008 – 15,066,248
    75,378       75,331  
Capital surplus
    150,472       150,037  
Retained earnings
    84,783       81,943  
Accumulated other comprehensive income, net of tax
    1,981       895  
Total shareholders’ equity
    312,614       308,206  
                 
Total liabilities and shareholders’ equity
  $ 3,022,199     $ 2,954,531  


See notes to condensed consolidated financial statements.

 
 
 

 
 
Community Trust Bancorp, Inc.
Condensed Consolidated Statements of Income and Other Comprehensive Income
(unaudited)

   
Three Months Ended
 
   
March 31
 
(in thousands except per share data)
 
2009
   
2008
 
Interest income:
           
Interest and fees on loans, including loans held for sale
  $ 34,188     $ 39,755  
Interest and dividends on securities
               
Taxable
    2,599       3,412  
Tax exempt
    430       474  
Interest and dividends on Federal Reserve and Federal Home Loan Bank stock
    344       509  
Other, including interest on federal funds sold
    115       530  
Total interest income
    37,676       44,680  
                 
Interest expense:
               
Interest on deposits
    11,054       15,527  
Interest on repurchase agreements and other short-term borrowings
    672       1,468  
Interest on advances from Federal Home Loan Bank
    476       377  
Interest on long-term debt
    1,000       1,000  
Total interest expense
    13,202       18,372  
                 
Net interest income
    24,474       26,308  
Provision for loan losses
    1,981       2,369  
Net interest income after provision for loan losses
    22,493       23,939  
                 
Noninterest income:
               
Service charges on deposit accounts
    4,949       5,099  
Gains on sales of loans, net
    1,931       546  
Trust income
    1,162       1,191  
Loan related fees
    748       299  
Bank owned life insurance
    256       263  
Securities gains (losses)
    519       (50 )
Other
    1,188       1,395  
Total noninterest income
    10,753       8,743  
                 
Noninterest expense:
               
Salaries and employee benefits
    11,268       10,711  
Occupancy, net
    1,804       1,626  
Equipment
    1,119       1,053  
Data processing
    1,487       1,381  
Bank franchise tax
    910       890  
Legal and professional fees
    1,070       713  
Other
    4,764       3,627  
Total noninterest expense
    22,422       20,001  
                 
Income before income taxes
    10,824       12,681  
Income taxes
    3,461       4,136  
Net income
    7,363       8,545  
                 
Other comprehensive income, net of tax:
               
Unrealized holding gains on securities available-for-sale
    1,086       3,031  
Comprehensive income
  $ 8,449     $ 11,576  
                 
Basic earnings per share
  $ 0.49     $ 0.57  
Diluted earnings per share
  $ 0.48     $ 0.57  
                 
Weighted average shares outstanding-basic
    15,076       15,000  
Weighted average shares outstanding-diluted
    15,193       15,116  
                 
Dividends per share
  $ 0.30     $ 0.29  

See notes to condensed consolidated financial statements.

 
 
 

 

Community Trust Bancorp, Inc.
Condensed Consolidated Statements of Cash Flows
(unaudited)

   
Three months ended
 
   
March 31
 
(in thousands)
 
2009
   
2008
 
             
Cash flows from operating activities:
           
Net income
  $ 7,363     $ 8,545  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    1,274       1,292  
Deferred taxes
    3,191       1,492  
Stock based compensation
    147       186  
Excess tax benefits of stock-based compensation
    149       241  
Provision for loan and other real estate losses
    2,308       2,401  
Securities gains/(losses)
    (519 )     50  
Gains on sale of mortgage loans held for sale
    (1,931 )     (546 )
Losses on sale of assets, net
    (11 )     (37 )
Proceeds from sale of mortgage loans held for sale
    96,211       26,056  
Funding of mortgage loans held for sale
    (96,742 )     (24,485 )
Amortization of securities premiums, net
    168       (7 )
Change in cash surrender value of bank owned life insurance
    (209 )     (223 )
Fair value adjustments of mortgage servicing rights
    274       535  
Changes in:
               
Other liabilities
    1,305       996  
Other assets
    (1,714 )     1,422  
Net cash provided by operating activities
    11,264       17,804  
                 
Cash flows from investing activities:
               
Investment in other short-term investments
    (23,520 )     0  
Securities available-for-sale:
               
Proceeds from sales
    37,209       29,950  
Proceeds from prepayments and maturities
    15,242       10,425  
Purchase of securities
    (49,745 )     (11,443 )
Securities held-to-maturity:
               
Proceeds from prepayments and maturities
    2,283       1,832  
Purchase of securities
    (480 )     0  
Change in loans, net
    5,387       (27,383 )
Purchase of premises, equipment, and other real estate
    (806 )     (574 )
Proceeds from sale of premises and equipment
    9       0  
Additional investment in equity securities
    (5 )     (4 )
Proceeds from sale of other real estate and other repossessed assets
    460       2,155  
Additional investment in other real estate owned
    (29 )     (76 )
Additional investment in bank owned life insurance
    (945 )     0  
Net cash provided by (used in) investing activities
    (14,940 )     4,882  
                 
Cash flows from financing activities:
               
Change in deposits, net
    51,606       12,403  
Change in repurchase agreements and other short-term borrowings, net
    6,290       (20,094 )
Payments on advances from Federal Home Loan Bank
    (19 )     (48 )
Issuance of common stock
    333       647  
Purchase of common stock
    0       (2,631 )
Excess tax benefits of stock-based compensation
    (149 )     (241 )
Dividends paid
    (4,518 )     (4,360 )
Net cash provided by (used in) financing activities
    53,543       (14,324 )
Net increase in cash and cash equivalents
    49,867       8,362  
Cash and cash equivalents at beginning of period
    140,878       137,250  
Cash and cash equivalents at end of period
  $ 190,745     $ 145,612  
                 
Supplemental disclosures:
               
Income taxes paid
  $ 52     $ 1,254  
Interest paid
    15,261       16,940  
Non-cash activities
               
Loans to facilitate the sale of other real estate and other repossessed assets
    81       281  
Common stock dividends accrued, paid in subsequent quarter
    4,523       4,339  
Real estate acquired in settlement of loans
    5,535       1,921  

See notes to condensed consolidated financial statements.

 
 
 

 

Community Trust Bancorp, Inc.
Notes to Condensed Consolidated Financial Statements (unaudited)


Note 1 - Summary of Significant Accounting Policies
 
In the opinion of management, the unaudited condensed consolidated financial statements include all adjustments (which consist of normal recurring accruals) necessary, to present fairly the condensed consolidated financial position as of March 31, 2009, the results of operations for the three months ended March 31, 2009 and 2008, and the cash flows for the three months ended March 31, 2009 and 2008.  In accordance with accounting principles generally accepted in the United States of America for interim financial information, these statements do not include certain information and footnote disclosures required by accounting principles generally accepted in the United States of America for complete annual financial statements.  The condensed consolidated balance sheet as of December 31, 2008 has been derived from the audited consolidated financial statements of Community Trust Bancorp, Inc. (“CTBI”) for that period.  The results of operations for the three months ended March 31, 2009 and 2008, and the cash flows for the three months ended March 31, 2009 and 2008, are not necessarily indicative of the results to be expected for the full year.  For further information, refer to the consolidated financial statements and footnotes thereto for the year ended December 31, 2008, included in CTBI’s Annual Report on Form 10-K.
 
Principles of Consolidation – The unaudited condensed consolidated financial statements include the accounts of CTBI and its separate and distinct, wholly owned subsidiaries Community Trust Bank, Inc. (the “Bank”) and Community Trust and Investment Company.  All significant intercompany transactions have been eliminated in consolidation.
 
Reclassifications – Certain reclassifications considered to be immaterial have been made in the prior year consolidated financial statements to conform to current year classifications.  These reclassifications had no effect on net income.

New Accounting Standards
 
Ø Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities – This FASB Staff Position No. EITF 03-6-1 addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation in computing earnings per share under the two-class method described in paragraphs 60 and 61 of FASB Statement No. 128, Earnings Per Share.  This FSP was effective January 1, 2009, and did not have a significant impact on our consolidated financial statements.
 
Ø Business Combinations (Revised 2007) The FASB recently issued SFAS 141(R), which replaces FAS 141, Business Combinations, and applies to all transactions and other events in which one entity obtains control over one or more other businesses.  SFAS 141R requires an acquirer, upon initially obtaining control of another entity, to recognize the assets, liabilities, and any non-controlling interest in the acquiree at fair value as of the acquisition date.  Contingent consideration is required to be recognized and measured at fair value on the date of acquisition rather than at a later date when the amount of that consideration may be determinable beyond a reasonable doubt.  This fair value approach replaces the cost-allocation process required under SFAS 141 whereby the cost of an acquisition was allocated to the individual assets acquired and liabilities assumed based on their estimated fair value.  SFAS 141R requires acquirers to expense acquisition-related costs as incurred rather than allocating such costs to the assets acquired and liabilities assumed as was previously the case under SFAS 141.  Under SFAS 141R, the requirements of SFAS 146, Accounting for Costs Associated with Exit or Disposal Activities, would have to be met in order to accrue for a restructuring plan in purchase accounting.  Pre-acquisition contingencies are to be recognized at fair value, unless it is a non-contractual contingency that is not likely to materialize, in which case, nothing should be recognized in purchase accounting, and instead, that contingency would be subject to the probable and estimable recognition criteria of SFAS 5, Accounting for Contingencies.  This Statement defines a bargain purchase as a business combination in which the total acquisition date fair value of the identifiable net assets acquired exceeds the fair value of the consideration transferred plus any noncontrolling interest in the acquiree, and it requires the acquirer to recognize that excess in earnings as a gain attributable to the acquirer. In contrast, Statement 141 required the “negative goodwill” amount to be allocated as a pro rata reduction of the amounts that otherwise would have been assigned to particular assets acquired.  SFAS 141R is effective for business combinations occurring after January 1, 2009.
 
Ø Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly –FSP SFAS 157-4 affirms that the objective of fair value when the market for an asset is not active is the price that would be received to sell the asset in an orderly transaction and clarifies and includes additional factors for determining whether there has been a significant decrease in market activity for an asset when the market for that asset is not active.  FSP SFAS 157-4 requires an entity to base its conclusion about whether a transaction was not orderly on the weight of the evidence.  FSP SFAS 157-4 also amended SFAS 157, Fair Value Measurements, to expand certain disclosure requirements.  This FSP is effective for interim and annual reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009.  CTBI did not elect to early adopt.  This FSP is not expected to have a significant impact on our consolidated financial statements.

Ø Recognition and Presentation of Other-Than-Temporary Impairments – FSP SFAS 115-2 and SFAS 124-2 (i) changes existing guidance for determining whether an impairment is other than temporary to debt securities and (ii) replaces the existing requirement that the entity’s management assert it has both the intent and ability to hold an impaired security until recovery with a requirement that management assert: (a) it does not have the intent to sell the security; and (b) it is more likely than not it will not have to sell the security before recovery of its cost basis. Under FSP SFAS 115-2 and SFAS 124-2, declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses to the extent the impairment is related to credit losses.  The amount of the impairment related to other factors is recognized in other comprehensive income.  This FSP is effective for interim and annual reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009.  CTBI did not elect to early adopt.  This FSP is not expected to have a significant impact on our consolidated financial statements.

Ø Interim Disclosures about Fair Value of Financial Instruments – FSP SFAS 107-1 and APB 28-1 amends SFAS 107, Disclosures about Fair Value of Financial Instruments, to require an entity to provide disclosures about fair value of financial instruments in interim financial information and amends Accounting Principles Board (APB) Opinion No. 28, Interim Financial Reporting, to require those disclosures in summarized financial information at interim reporting periods. Under FSP SFAS 107-1 and APB 28-1, a publicly traded company shall include disclosures about the fair value of its financial instruments whenever it issues summarized financial information for interim reporting periods. In addition, entities must disclose, in the body or in the accompanying notes of its summarized financial information for interim reporting periods and in its financial statements for annual reporting periods, the fair value of all financial instruments for which it is practicable to estimate that value, whether recognized or not recognized in the statement of financial position, as required by SFAS 107.  The new interim disclosures required by FSP SFAS 107-1 and APB 28-1 will be included in our interim financial statements beginning with the second quarter of 2009.  This FSP is not expected to have a significant impact on our consolidated financial statements.

Ø Accounting for Assets Acquired and Liabilities Assumed in a Business Combination That Arise from Contingencies – FSP SFAS 141R-1 amends the guidance in SFAS 141R to require that assets acquired and liabilities assumed in a business combination that arise from contingencies be recognized at fair value if fair value can be reasonably estimated.  If fair value of such an asset or liability cannot be reasonably estimated, the asset or liability would generally be recognized in accordance with SFAS 5, Accounting for Contingencies, and FASB Interpretation (FIN) No. 14, Reasonable Estimation of the Amount of a Loss.  FSP SFAS 141R-1 removes subsequent accounting guidance for assets and liabilities arising from contingencies from SFAS 141R and requires entities to develop a systematic and rational basis for subsequently measuring and accounting for assets and liabilities arising from contingencies.  FSP SFAS 141R-1 eliminates the requirement to disclose an estimate of the range of outcomes of recognized contingencies at the acquisition date.  For unrecognized contingencies, entities are required to include only the disclosures required by SFAS 5. FSP SFAS 141R-1 also requires that contingent consideration arrangements of an acquiree assumed by the acquirer in a business combination be treated as contingent consideration of the acquirer and should be initially and subsequently measured at fair value in accordance with SFAS 141R.  FSP SFAS 141R-1 is effective for assets or liabilities arising from contingencies CTBI acquires in business combinations occurring after January 1, 2009.

Note 2 – Stock-Based Compensation
 
CTBI’s compensation expense related to stock option grants was $124 thousand and $175 thousand, respectively, for the three months ended March 31, 2009 and 2008, respectively.  Restricted stock expense for the first three months of 2009 and 2008 was $22 thousand and $11 thousand, respectively.  As of March 31, 2009, there was a total of $0.8 million of unrecognized compensation expense related to unvested stock option awards that will be recognized as expense as the awards vest over a weighted average period of 1.2 years.
 
There were options to purchase 9,000 shares of CTBI common stock and 5,710 shares of restricted stock granted during the three months ended March 31, 2009.  The options were granted pursuant to the terms of the 2006 Stock Ownership Incentive Plan, with an exercise price per share of $29.82 (equal to fair market value on date of grant), a term of 10 years, and vesting in five years.   The restrictions on the restricted stock will lapse at the end of five years.  However, in the event of a change in control of CTBI or the death of the participant, the restrictions will lapse.  In the event of the disability of the participant, the restrictions will lapse on a pro rata basis (with respect to 20% of the participant’s restricted stock for each year since the date of award). The Compensation Committee of the Board of Directors will have discretion to review and revise restrictions applicable to a participant’s restricted stock in the event of the participant’s retirement.  There were options to purchase 63,700 shares of CTBI common stock and 11,076 shares of restricted stock granted during the three months ended March 31, 2008.
 
The fair values of options granted during the three months ended March 31, 2009 and 2008, were established at the date of grant using a Black-Scholes option pricing model with the weighted average assumptions as follows:

   
Three Months Ended
 
   
March 31
 
   
2009
   
2008
 
Expected dividend yield
    4.02 %     4.10 %
Risk-free interest rate
    2.23 %     3.23 %
Expected volatility
    37.12 %     31.01 %
Expected term (in years)
    7.5       7.5  
Weighted average fair value of options
  $ 7.69     $ 6.41  

Note 3 – Securities

Securities are classified into held-to-maturity and available-for-sale categories.  Held-to-maturity securities are those that CTBI has the positive intent and ability to hold to maturity and are reported at amortized cost.  Available-for-sale securities are those that CTBI may decide to sell if needed for liquidity, asset-liability management or other reasons.  Available-for-sale securities are reported at fair value, with unrealized gains or losses included as a separate component of equity, net of tax.


 
 

 

The amortized cost and fair value of securities at March 31, 2009 are summarized as follows:

Available-for-Sale

(in thousands)
 
Amortized Cost
   
Fair Value
 
U.S. Treasury and government agencies
  $ 11,998     $ 12,107  
State and political subdivisions
    44,385       44,978  
U.S. government sponsored agencies and mortgage-backed pass through certificates
    186,737       189,797  
Collateralized mortgage obligations
    1       1  
Total debt securities
    243,121       246,883  
Marketable equity securities
    20,540       20,120  
Total available-for-sale securities
  $ 263,661     $ 267,003  

Held-to-Maturity

 (in thousands)
 
Amortized Cost
   
Fair Value
 
State and political subdivisions
  $ 1,576     $ 1,586  
U.S. government sponsored agencies and mortgage-backed pass through certificates
    21,726       22,084  
Other debt securities
    480       480  
Total held-to-maturity securities
  $ 23,782     $ 24,150  

The amortized cost and fair value of securities as of December 31, 2008 are summarized as follows:

Available-for-Sale

(in thousands)
 
Amortized Cost
   
Fair Value
 
U.S. Treasury and government agencies
  $ 18,330     $ 18,906  
State and political subdivisions
    39,738       39,844  
U.S. government sponsored agencies and mortgage-backed pass through certificates
    187,390       188,305  
Collateralized mortgage obligations
    1       1  
Other debt securities
    20,000       19,780  
Total debt securities
    265,459       266,836  
Marketable equity securities
    540       540  
Total available-for-sale securities
  $ 265,999     $ 267,376  

Held-to-Maturity

(in thousands)
 
Amortized Cost
   
Fair Value
 
State and political subdivisions
  $ 1,576     $ 1,585  
U.S. government sponsored agencies and mortgage-backed pass through certificates
    24,021       23,911  
Total held-to-maturity securities
  $ 25,597     $ 25,496  


 
 

 

Note 4 – Loans

Major classifications of loans, net of unearned income and deferred loan origination costs, are summarized as follows:

(in thousands)
 
March 31
2009
   
December 31
2008
 
Commercial construction
  $ 143,660     $ 156,425  
Commercial secured by real estate
    682,003       663,663  
Commercial other
    373,903       365,685  
Real estate construction
    52,265       56,298  
Real estate mortgage
    578,432       609,394  
Consumer
    488,738       484,843  
Equipment lease financing
    16,606       12,343  
Total loans
  $ 2,335,607     $ 2,348,651  

Activity in the allowance for loan and lease losses was as follows:

   
Three Months Ended
 
   
March 31
 
(in thousands)
 
2009
   
2008
 
Allowance balance at January 1
  $ 30,821     $ 28,054  
Additions to allowance charged against operations
    1,981       2,369  
Recoveries credited to allowance
    856       586  
Losses charged against allowance
    (3,059 )     (2,410 )
Allowance balance at March 31
  $ 30,599     $ 28,599  

Note 5 – Mortgage Servicing Rights

The following table presents the components of mortgage banking income:

   
Three Months Ended
 
   
March 31
 
(in thousands)
 
2009
   
2008
 
Net gain on sale of loans held for sale
  $ 1,931     $ 546  
Net loan servicing income
               
Servicing fees
    238       213  
Late fees
    18       17  
Ancillary fees
    226       71  
Fair value adjustments
    (274 )     (535 )
Net loan servicing income (loss)
    208       (234 )
Mortgage banking income
  $ 2,139     $ 312  
 
Mortgage loans serviced for others are not included in the accompanying balance sheets.  Loans serviced for the benefit of others (primarily FHLMC) were $392 million at March 31, 2009 and $349 million at December 31, 2008.  Servicing loans for others generally consists of collecting mortgage payments, maintaining escrow accounts, disbursing payments to investors, and processing foreclosures.  Custodial escrow balances maintained in connection with the foregoing loan servicing, and included in demand deposits, were approximately $0.8 million at March 31, 2009 compared to $0.4 million at December 31, 2008.


 
 

 

Activity for capitalized mortgage servicing rights using the fair value method was as follows:

   
Three Months Ended
 
   
March 31
 
(in thousands)
 
2009
   
2008
 
Fair value, beginning of period
  $ 2,168     $ 3,258  
New servicing assets created
    581       113  
Change in fair value during the period due to:
               
Time decay (1)
    (33 )     (42 )
Payoffs (2)
    (202 )     (72 )
Changes in valuation inputs or assumptions (3)
    (39 )     (420 )
Fair value, end of period
  $ 2,475     $ 2,837  

(1)  
Represents decrease in value due to regularly scheduled loan principal payments and partial loan paydowns.
(2)  
Represents decrease in value due to loans that paid off during the period.
(3)  
Represents change in value resulting from market-driven changes in interest rates and prepayment speeds.
 
The fair value of capitalized mortgage servicing rights was $2.5 million at March 31, 2009 compared to $2.2 million at December 31, 2008.  Fair values for the quarters ended March 31, 2009 and December 31, 2008 were determined by third-party valuations using a discount rate of 10% and weighted average default rates of 1.6% and 1.7%, respectively.  Prepayment speeds generated using the Andrew Davidson Prepayment Model averaged 20.4% at March 31, 2009 compared to 20.7% at December 31, 2008.  MSR values are very sensitive to movement in interest rates as expected future net servicing income depends on the projected balance of the underlying loans, which can be greatly impacted by the level of prepayments.  CTBI does not currently hedge against changes in the fair value of its MSR portfolio.

Note 6 – Borrowings

Short-term debt consists of the following:

(in thousands)
 
March 31
2009
   
December 31
2008
 
Subsidiaries:
           
Repurchase agreements
  $ 148,707     $ 157,422  
Federal funds purchased
    26,497       11,492  
Total short-term debt
  $ 175,204     $ 168,914  
 
Effective July 28, 2008, CTBI extended its revolving note agreement for a line of credit in the amount of $12 million, all of which is currently available to meet any future cash needs.  The agreement will mature on July 29, 2009.  We expect to renew this agreement upon maturity.
 
All federal funds purchased and the majority of repurchase agreements mature and reprice daily.  The average rates paid for federal funds purchased and repurchase agreements on March 31, 2009 were 0.21% and 1.65%, respectively.

Federal Home Loan Bank advances consisted of the following monthly amortizing and term borrowings:

(in thousands)
 
March 31
2009
   
December 31
2008
 
Monthly amortizing
  $ 708     $ 727  
Term
    60,000       60,000  
    $ 60,708     $ 60,727  


 
 

 

The advances from the Federal Home Loan Bank that require monthly principal payments were due for repayment as follows:

   
Principal Payments Due by Period at March 31, 2009
 
(in thousands)
 
Total
   
Within 1 Year
   
2 Years
   
3 Years
   
4 Years
   
5 Years
   
After 5 Years
 
Outstanding advances, weighted average interest rate – 3.74%
  $ 708     $ 467     $ 189     $ 8     $ 8     $ 8     $ 28  

The term advances that require the total payment to be made at maturity follow:

 
(in thousands)
 
March 31
2009
   
December 31
2008
 
Advance #154, 3.17%, due 8/04/09
  $ 20,000     20,000  
Advance #155, 3.18%, due 9/02/09
    40,000       40,000  
Total Term Advances
  $ 460,000     $ 60,000  
 
Advances totaling $60.7 million at March 31, 2009 were collateralized by FHLB stock of $24.7 million and a blanket lien on qualifying first mortgage loans.  As of March 31, 2009, CTBI had a $386 million FHLB borrowing capacity, leaving $234 million available for additional advances.  The advances had fixed interest rates ranging from 1.00% to 4.00% with a weighted average rate of 3.18%.  The advances are subject to restrictions or penalties in the event of prepayment.

Long-term debt consists of the following:

(in thousands)
 
March 31
2009
   
December 31
2008
 
Junior subordinated debentures, 6.52%, due 6/1/37
  $ 61,341     $ 61,341  
 
CTBI has outstanding $61.3 million in junior subordinated debentures with an unconsolidated Delaware statutory trust subsidiary which in turn issued $59.5 million of capital securities in a private placement to institutional investors.  The debentures, which mature in 30 years but are redeemable at par at CTBI's option after five years, were issued at a rate of 6.52% until June 1, 2012, and thereafter at a floating rate based on the three-month LIBOR plus 1.59%.  The underlying capital securities were issued at the equivalent rates and terms.  The proceeds of the debentures were used to fund the redemption on April 2, 2007 of all CTBI's outstanding 9.0% and 8.25% junior subordinated debentures in the total amount of $61.3 million.


 
 

 

Note 7 – Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per share:

   
Three Months Ended
 
   
March 31
 
(in thousands)
 
2009
   
2008
 
Numerator:
           
Net income
  $ 7,363     $ 8,545  
                 
Denominator:
               
Basic earnings per share: