VISALIA, Calif., Oct. 23, 2013 /PRNewswire/ -- Valley Commerce Bancorp, (OTCBB: VCBP), a bank holding company and the parent company of Valley Business Bank, today announced third quarter 2013 net income of $905 thousand or $0.32 per diluted share. This compared to earnings of $839 thousand, or $0.30 per diluted share, for the third quarter of 2012. For the nine months ended September 30, 2013, the Company reported net income of $3.3 million, or $1.16 per diluted share. This compared to earnings of $2.6 million, or $0.89 per diluted share, for the nine months ended September 30, 2012.
Allan W. Stone, President and Chief Executive Officer, remarked, "I am very pleased to report solid earnings for the third quarter of 2013 and that we are on track for record earnings in 2013. Our determined efforts to maintain high credit quality are evidenced by our continued reduction in classified loans, net recoveries of loans previously charged-off and the release of loan loss reserves. We anticipate that the overall quality of our loan portfolio will remain favorable which will enhance our ability to meet the many economic and regulatory challenges facing the community banking industry." Mr. Stone commented further, "As we commence our annual planning efforts, our team is already in high gear addressing these challenges. I am very confident in our team and believe that our bank will continue to demonstrate strong financial performance as it makes the changes needed to remain successful over the longer term."
Selected financial information is presented in the following table:
Nine Months ended September 30, |
December 31, |
|||||||||
2013 |
2012 |
2012* |
||||||||
ANNUALIZED KEY FINANCIAL RATIOS |
||||||||||
Net income |
$ |
3,279,220 |
$ |
2,590,606 |
$ |
3,232,906 |
||||
Return on average equity |
11.29 |
% |
9.04 |
% |
8.47 |
% | ||||
Return on average assets |
1.20 |
% |
0.99 |
% |
0.92 |
% | ||||
Net interest margin |
4.20 |
% |
4.49 |
% |
4.50 |
% | ||||
Efficiency ratio |
68.55 |
% |
66.49 |
% |
69.50 |
% | ||||
Loan to deposit ratio at period end |
74.81 |
% |
77.26 |
% |
72.04 |
% | ||||
Tier 1 leverage ratio |
11.7 |
% |
11.2 |
% |
11.3 |
% | ||||
Tier 1 risk based ratio |
16.1 |
% |
15.2 |
% |
15.6 |
% | ||||
Total risk-based capital ratio |
17.4 |
% |
16.5 |
% |
16.9 |
% | ||||
SHARE AND PER SHARE DATA |
||||||||||
Basic earnings per common share |
$ |
1.17 |
$ |
0.90 |
$ |
1.13 |
||||
Diluted earnings per common share |
$ |
1.16 |
$ |
0.89 |
$ |
1.12 |
||||
Weighted average common shares outstanding |
2,805,410 |
2,784,593 |
2,788,018 |
|||||||
Weighted avg. diluted common shares outstanding |
2,820,754 |
2,792,100 |
2,797,835 |
|||||||
Book value per common share |
$ |
14.19 |
$ |
13.35 |
$ |
13.46 |
||||
Total common shares outstanding |
2,784,229 |
2,784,593 |
2,815,036 |
|||||||
*For the year ended December 31, 2012 |
Loans
Net loans were $232.6 million at September 30, 2013, an increase of $5.4 million or 2% from the $227.3 million at December 31, 2012. The increase occurred primarily in real estate-mortgage and construction loans. Average gross loans were $230.0 million for the nine months ended September 30, 2013 and $226.0 million for the nine months ended September 30, 2012, an increase of $4.0 million or 2%.
Net loans at September 30, 2013, December 31, 2012, and September 30, 2012 are summarized in the following table:
September 30, 2013 |
December 31, 2012 |
September 30, 2012 | |||||||||
Commercial |
$ |
38,460,805 |
16% |
$ |
41,270,395 |
18% |
$ |
39,976,678 |
17% | ||
Real estate – mortgage |
173,374,307 |
73 |
170,868,701 |
74 |
172,715,551 |
74 | |||||
Real estate – construction |
19,794,496 |
8 |
15,521,971 |
6 |
15,178,846 |
6 | |||||
Agricultural |
3,602,363 |
2 |
3,700,775 |
1 |
3,909,712 |
2 | |||||
Consumer and other |
1,593,826 |
1 |
1,508,824 |
1 |
1,999,533 |
1 | |||||
Subtotal |
236,825,797 |
100% |
232,870,666 |
100% |
233,780,320 |
100% | |||||
Deferred loan fees, net |
(298,850) |
(417,743) |
(385,607) |
||||||||
Allowance for loan and lease losses |
(3,893,357) |
(5,192,436) |
(5,193,852) |
||||||||
Total loans, net |
$ |
232,633,590 |
$ |
227,260,487 |
$ |
228,200,861 |
|||||
Average loans outstanding |
$ |
230,025,913 |
$ |
227,979,257 |
$ |
225,995,961 |
Investment Securities
Available-for-sale investment securities were $65.7 million at September 30, 2013 compared to $53.0 million at December 31, 2012, an increase of $12.7 million or 24%. There were $23.1 million of investment securities purchased during the nine months ended September 30, 2013 which were offset by normal repayments, maturities, calls, and sales. Gain on sale of investment securities was $126 thousand for the nine months of 2013 compared to $152 thousand for the same period in 2012.
The amortized cost and estimated fair value of available-for-sale investment securities at the dates indicated consisted of the following:
September 30, 2013 | ||||
Gross |
Gross |
Estimated | ||
Amortized |
Unrealized |
Unrealized |
Fair | |
Cost |
Gains |
Losses |
Value | |
Debt securities: |
||||
U.S. Government sponsored entities and agencies |
$ 4,232,685 |
$ 29,297 |
$ (79,982) |
$ 4,182,000 |
Mortgage-backed securities: |
||||
U.S. Government sponsored entities and agencies |
30,079,496 |
194,046 |
(568,542) |
29,705,000 |
Small Business Administration |
10,243,263 |
401,847 |
(110) |
10,645,000 |
Obligations of states and political subdivisions |
21,077,675 |
273,555 |
(150,230) |
21,201,000 |
Total |
$ 65,633,119 |
$ 898,745 |
$ (798,864) |
$ 65,733,000 |
December 31, 2012 | ||||
Gross |
Gross |
Estimated | ||
Amortized | Unrealized | Unrealized |
Fair | |
Cost | Gains | Losses |
Value | |
Debt securities: |
||||
U.S. Government sponsored entities and agencies |
$ 5,544,809 |
$ 192,191 |
$ - |
$ 5,737,000 |
Mortgage-backed securities: |
||||
U.S. Government sponsored entities and agencies |
16,413,277 |
380,508 |
(3,785) |
16,790,000 |
Small Business Administration |
10,547,108 |
353,892 |
- |
10,901,000 |
Obligations of states and political subdivisions |
18,696,003 |
898,613 |
(21,616) |
19,573,000 |
Total |
$ 51,201,197 |
$ 1,825,204 |
$ (25,401) |
$ 53,001,000 |
Deposits
Total deposits decreased by $4.5 million or 1%, from $315.5 million at December 31, 2012 to $311.0 million at September 30, 2013. The decrease resulted from management's decision to not renew approximately $18 million in public funds deposit contracts for the purpose of managing deposit concentrations. However, these public funds were replaced by organic deposit growth in the areas of both time deposits and non-interest bearing deposits. Average total deposits were $317.3 million for the nine months ended September 30, 2013, a $13.6 million or 4% increase from the $303.7 million in average total deposits for the nine months ended September 30, 2012.
Total deposits at September 30, 2013, December 31, 2012, and September 30, 2012 are summarized in the following table:
September 30, 2013 |
December 31, 2012 |
September 30, 2012 | |||||||||
Non-interest bearing |
$ |
123,525,101 |
40% |
$ |
120,900,110 |
38% |
$ |
105,968,329 |
36% | ||
Interest bearing |
123,920,315 |
40 |
127,819,122 |
41 |
120,891,019 |
41 | |||||
Time deposits |
63,516,140 |
20 |
66,764,761 |
21 |
68,505,022 |
23 | |||||
Total |
$ |
310,961,556 |
100% |
$ |
315,483,993 |
100% |
$ |
295,364,370 |
100% |
Shareholders' Equity
Total shareholders' equity was $39.5 million at September 30, 2013, an increase of $2.4 million or 6%, from the $37.9 million at December 31, 2012. The increase was due to earnings of $3.3 million offset by a reduction in accumulated other comprehensive income of $1.0 million resulting from a decrease in the value of investment securities and to a lesser extent the repurchase of common stock and cash dividends paid. During the nine months ended September 30, 2013 and 2012 the Company paid common stock cash dividends totaling $336 thousand or $0.12 per share and $222.8 thousand or $0.08 per share, respectively. Common stock repurchases during the nine months ended September 30, 2013 totaled $602 thousand, at an average of $13.47 per share. There were no common stock repurchases during 2012.
Asset Quality
Nonperforming loans at September 30, 2013 were comprised of ten nonaccrual loans spread among six customer relationships with an aggregate balance of $4.1 million compared with twelve nonaccrual loans spread among eight customer relationships at December 31, 2012 with an aggregate balance of $4.4 million. The Company had no other real estate owned at December 31, 2012 or September 30, 2013.
Impaired loans totaled $7.6 million and $8.0 million at September 30, 3013 and December 31, 2012, respectively, and were comprised of the nonaccrual loans included in nonperforming assets and certain accruing loans whose terms have been modified from the original loan agreement.
A summary of nonperforming assets is set forth below:
September 30, 2013 |
December 31, 2012 |
September 30, 2012 | |
Nonperforming loans |
$ 4,062,127 |
$ 4,422,050 |
$ 4,590,963 |
Loans past due 90 days or more and still accruing |
|||
- |
- |
- | |
Total nonperforming loans |
$ 4,062,127 |
$ 4,422,050 |
$ 4,590,963 |
Other real estate owned |
$ - |
$ - |
$ 1,140,547 |
Total nonperforming assets |
$ 4,062,127 |
$ 4,422,050 |
$ 5,731,510 |
Specific loss reserves on impaired loans |
$ 411,599 |
$ 590,890 |
$ 604,637 |
Nonperforming assets to total loans |
1.71 % |
1.90% |
2.45% |
Nonperforming loans to total loans |
1.75 % |
1.95% |
2.01% |
Nonperforming assets to total assets |
1.13 % |
1.23% |
1.69% |
Classified loans |
$ 14,325,970 |
$ 16,360,586 |
$ 20,490,696 |
30-89 Day Delinquent loans |
$ -- |
$ 200,000 |
$ -- |
A summary of troubled debt restructured loans outstanding as of the dates indicated are set forth below:
September 30, 2013 |
December 31, 2012 | ||||||||||||
Specific |
Specific |
||||||||||||
loan loss |
No. of |
loan loss |
No. of | ||||||||||
Amount |
reserve |
Loans |
Amount |
reserve |
Loans | ||||||||
Nonperforming loans |
$ |
3,356,950 |
$ |
41,935 |
9 |
$ |
2,913,258 |
$ |
59,765 |
7 | |||
Performing loans |
1,839,993 |
131,658 |
6 |
1,676,136 |
425,632 |
6 | |||||||
Total troubled debt restructured loans |
$ |
5,196,943 |
$ |
173,593 |
15 |
$ |
4,589,394 |
$ |
485,397 |
13 |
The following table summarizes the changes in the allowance for loan and lease losses (ALLL) for the periods indicated:
Nine Months Ended September 30, 2013 |
Nine Months Ended September 30, 2012 |
Year Ended December 31, 2012 | |||||||
Balance at beginning of period |
$ |
5,192,436 |
$ |
5,468,758 |
$ |
5,468,758 | |||
Charge-offs: |
|||||||||
Commercial and agricultural |
- |
- |
- | ||||||
Real estate mortgage |
- |
(318,777) |
(318,877) | ||||||
Real estate construction |
- |
- |
- | ||||||
Consumer |
(1,021) |
(97,106) |
(100,523) | ||||||
Total charge-offs |
(1,021) |
(415,983) |
(419,400) | ||||||
Recoveries: |
|||||||||
Commercial and agricultural |
201,942 |
141,077 |
143,078 | ||||||
Real estate mortgage |
- |
- |
- | ||||||
Real estate construction |
- |
- |
- | ||||||
Consumer |
- |
- |
- | ||||||
Total recoveries |
201,942 |
141,077 |
143,078 | ||||||
Net recoveries (charge-offs) |
200,941 |
(274,906) |
(276,322) | ||||||
Reversal of provision for loan losses |
(1,500,000) |
- |
- | ||||||
Balance at end of period |
$ |
3,893,357 |
$ |
5,193,852 |
$ |
5,192,436 | |||
Net recoveries (charge-offs) to average loans outstanding |
0.087% |
(0.122)% |
(0.121)% | ||||||
Ending allowance to total loans outstanding at end of period |
1.64% |
2.23% |
2.23% |
During the nine months ended September 30, 2013 we recorded a $1.5 million reversal of provision for loan losses. The reversal was recorded during the second quarter. There was no loan loss provisioning in the third quarter of 2013 or for the year ended 2012. In determining the amount of ALLL required at September 30, 2013, management analyzed the composition and strength of the Company's loan portfolio, including borrower performance trends, the potential for losses in loans classified nonperforming, the potential for loan loss recoveries, and the results of recent internal credit reviews.
Net Interest Income and Net Interest Margin
The following table presents the Company's average balance sheet, including weighted average yields and rates on a taxable-equivalent basis, for the nine-month periods indicated:
Average balances and weighted average yields and costs | |||||||||||||||||
Nine months ended September 30, | |||||||||||||||||
2013 |
2012 | ||||||||||||||||
Average Balance |
Interest income/ Expense |
Average yield/ Cost |
Average Balance |
Interest income/ Expense |
Average yield/ Cost | ||||||||||||
(dollars in thousands) | |||||||||||||||||
ASSETS |
|||||||||||||||||
Due from banks |
$ |
40,953 |
$ |
83 |
0.27% |
$ |
30,543 |
$ |
62 |
0.27% | |||||||
Available-for-sale investment securities: |
|||||||||||||||||
Taxable |
36,038 |
460 |
1.71% |
36,836 |
538 |
1.95% | |||||||||||
Exempt from Federal income taxes (1) |
18,394 |
512 |
5.64% |
19,216 |
589 |
6.20% | |||||||||||
Total securities (1) |
54,432 |
972 |
3.04% |
56,052 |
1,127 |
3.41% | |||||||||||
Loans (2) (3) |
229,681 |
9,495 |
5.55% |
225,644 |
9,839 |
5.82% | |||||||||||
Total interest-earning assets (1) |
325,066 |
10,550 |
4.47% |
312,239 |
11,028 |
4.85% | |||||||||||
Noninterest-earning assets, net of allowance for loan losses |
38,896 |
37,091 |
|||||||||||||||
Total assets |
$ |
363,962 |
$ |
349,330 |
|||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||
Deposits: |
|||||||||||||||||
Other interest bearing |
$ |
128,978 |
$ |
295 |
0.31% |
$ |
124,219 |
$ |
364 |
0.39% | |||||||
Time deposits less than $100,000 |
18,762 |
77 |
0.55% |
20,555 |
108 |
0.70% | |||||||||||
Time deposits $100,000 or more |
47,204 |
199 |
0.56% |
49,343 |
266 |
0.72% | |||||||||||
Total interest-bearing deposits |
194,944 |
571 |
0.39% |
194,117 |
738 |
0.51% | |||||||||||
Long-term debt |
- |
- |
-% |
8 |
- |
-% | |||||||||||
Junior subordinated deferrable interest debentures |
3,093 |
84 |
3.63% |
3,093 |
90 |
3.89% | |||||||||||
Total interest-bearing liabilities |
198,037 |
655 |
0.44% |
197,218 |
828 |
0.56% | |||||||||||
Noninterest bearing deposits |
122,336 |
109,565 |
|||||||||||||||
Other liabilities |
4,757 |
4,269 |
|||||||||||||||
Total liabilities |
325,130 |
311,052 |
|||||||||||||||
Shareholders' equity |
38,832 |
38,278 |
|||||||||||||||
Total liabilities and shareholders' equity |
$ |
363,962 |
$ |
349,330 |
|||||||||||||
Net interest income and margin (1) |
$ | 9,895 |
4.20% |
$ |
10,200 |
4.49% |
(1) |
Interest income is not presented on a taxable-equivalent basis, however, the average yield was calculated on a taxable-equivalent basis by using a marginal tax rate of 34%. | |||||||||||||||||
(2) |
Nonaccrual loans are included in total loans. Interest income is included on nonaccrual loans only to the extent cash payments have been received. There was $177 thousand and $471 thousand in foregone interest on nonaccrual loans for the nine months ended September 30, 2013 and 2012, respectively. Income received from nonaccrual loans was $263 thousand in the 2013 period and $129 in the 2012 period. | |||||||||||||||||
(3) |
Interest income on loans includes amortized loan fees, net of costs, of $395 thousand and $362 thousand for 2013 and 2012, respectively. |
Net interest income before provision for loan and lease losses for the nine month periods ended September 30, 2013 and 2012 was $9.9 million and $10.2 million, respectively, a decrease of $306 thousand or 3%. Net interest income decreased during the 2013 period due to a decrease in the average yields of loans and investment securities offset by reduced cost of interest-bearing liabilities. The impact of decreasing loan yield was slightly offset by a $4.0 million or 2 percent increase in the average balance of loans.
Net interest margin was 4.20% and 4.49% for the periods ended September 30, 2013 and 2012, a 29 basis point (bps) decrease. Average loan yield was 5.55% and 5.82% for the nine months ended September 30, 2013 and 2012, respectively, a decrease of 27 bps, which reflected the strongly competitive environment for high quality loan customers. This decrease was offset by a 12 bps decrease in the average rate paid on deposits and other interest-bearing liabilities that reflected weak competition for deposits as well as a reduction in the average balances of time deposits. Average noninterest-bearing deposits increased by $12.8 million or 12 percent. These funds were primarily deployed into low yielding overnight deposits which adversely impacted the net interest margin for the 2013 period but provided an overall beneficial contribution to the growth in net interest income and net income.
Non-Interest Income
The following table describes the components of non-interest income for the nine-month periods ended September 30, 2013 and 2012:
Non-interest income | |||||||||
Nine Months ended September 30, |
|||||||||
2013 |
2012 |
Increase (Decrease) | |||||||
Service charges |
$ |
477,476 |
$ |
523,808 |
$ |
(46,332) | |||
Gain on sale of available-for-sale investment securities |
125,926 |
152,224 |
(26,298) | ||||||
Gain on sale of other real estate |
- |
1,208 |
(1,208) | ||||||
Mortgage loan brokerage fees |
44,487 |
59,976 |
(15,489) | ||||||
Earnings on cash surrender value of life insurance policies |
233,524 |
249,009 |
(15,485) | ||||||
Other |
224,021 |
182,634 |
41,387 | ||||||
Total non-interest income |
$ |
1,105,434 |
$ |
1,168,859 |
$ |
(63,425) |
For the period ended September 30, 2013, non-interest income totaled $1.1 million, a decrease of $63 thousand or 5% from the $1.2 million recorded during the period ended September 30, 2012. Decreases in service charges, reduced gains on sales of investment securities, mortgage loan underwriting fees and cash surrender value of life insurance policies contributed to the decrease in non-interest income during the 2013 period, which were offset by an increase in FHLB stock dividends. Service charge income decreased due to fewer occurrences of non-sufficient funds charges.
Non-Interest Expense
The following table describes the components of non-interest expense for the nine-month periods ended September 30, 2013 and 2012:
Non-interest expense | |||||||||
Nine Months ended September 30, |
|||||||||
2013 |
2012 |
Increase (Decrease) | |||||||
Salaries and employee benefits |
$ |
4,367,768 |
$ |
4,488,822 |
$ |
(121,054) | |||
Occupancy and equipment |
1,107,887 |
992,898 |
114,989 | ||||||
Other real estate owned |
- |
20,474 |
(20,474) | ||||||
Data processing |
388,730 |
479,443 |
(90,713) | ||||||
Operations |
242,241 |
258,338 |
(16,097) | ||||||
Professional and legal |
269,611 |
263,680 |
5,931 | ||||||
Advertising and business development |
175,889 |
190,471 |
(14,582) | ||||||
Telephone and postal |
174,607 |
167,847 |
6,760 | ||||||
Supplies |
157,315 |
126,153 |
31,162 | ||||||
Assessment and insurance |
205,962 |
224,910 |
(18,948) | ||||||
Other expenses |
450,217 |
346,096 |
104,121 | ||||||
Total non-interest expense |
$ |
7,540,227 |
$ |
7,559,132 |
$ |
(18,905) |
For the periods ended September 30, 2013 and 2012, non-interest expense was $7.5 million and $7.6 million a decrease of $19 thousand or .03%. Occupancy and equipment expense increased by $115 thousand or 12% due to contracted costs for new software applications, supplies increased by $31 thousand or 25% due to timing of forms ordered, and other expenses increased by $104 thousand or 30% due to increased training expense and sundry losses. These were offset by a $121 thousand or 3% decrease in salaries and employee benefit expense due to staff reductions and reductions in stock option expense. In addition, FDIC insurance and assessment expense decreased by $19 thousand or 8% due to more favorable methodology for calculating insurance premiums. There also was a $91 thousand or 19% decrease in data processing costs due to renegotiation of data processing service contracts.
OTHER INFORMATION: Valley Commerce Bancorp stock trades on NASDAQ's Over the Counter Bulletin Board under the symbol VCBP. Valley Business Bank, the wholly owned subsidiary of Valley Commerce Bancorp, is a commercial bank that commenced operations in 1996. Valley Business Bank operates through Business Banking Centers in Visalia, Tulare, and Fresno, California and has branch offices in Woodlake and Tipton, California. Additional information about Valley Business Bank is available from the Bank's website at http://www.valleybusinessbank.net.
FORWARD-LOOKING STATEMENTS: In addition to historical information, this release includes forward-looking statements, which reflect management's current expectations for Valley Commerce Bancorp's future financial results, business prospects and business developments. Management's expectations for Valley Commerce Bancorp's future necessarily involve assumptions, estimates and the evaluation of risks and uncertainties. Various factors could cause actual events or results to differ materially from those expectations. The forward-looking statements contained herein represent management's expectations as of the date of this release. Valley Commerce Bancorp undertakes no obligation to release publicly the results of any revisions to the forward-looking statements included herein to reflect events or circumstances after today, or to reflect the occurrence of unanticipated events. For those statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
VALLEY COMMERCE BANCORP CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
| |||||||||
September 30, 2013 |
December 31, 2012 |
September 30, 2012 | |||||||
Assets |
|||||||||
Cash and due from banks |
$ |
37,792,907 |
$ |
57,573,424 |
$ |
31,843,399 | |||
Available-for-sale investment securities, at fair value |
65,733,000 |
53,001,000 |
55,831,000 | ||||||
Loans, net of deferred fees |
236,526,947 |
232,452,923 |
233,394,713 | ||||||
Less: allowance for loan and lease losses |
3,893,357 |
5,192,436 |
5,193,852 | ||||||
Net Loans |
232,633,590 |
227,260,487 |
228,200,861 | ||||||
Bank premises and equipment, net |
7,819,063 |
7,995,072 |
7,918,597 | ||||||
Cash surrender value of bank-owned life insurance |
8,202,185 |
7,992,697 |
7,921,419 | ||||||
Other real estate owned |
- |
- |
1,140,547 | ||||||
Accrued interest receivable and other assets |
5,942,915 |
7,056,100 |
7,092,505 | ||||||
Total assets |
$ |
358,123,660 |
$ |
360,878,780 |
$ |
339,948,328 | |||
Liabilities and Shareholders' Equity |
|||||||||
Deposits: |
|||||||||
Noninterest-bearing |
$ |
123,525,101 |
$ |
120,900,110 |
$ |
105,968,329 | |||
Interest-bearing |
187,436,455 |
194,583,883 |
189,396,041 | ||||||
Total deposits |
310,961,556 |
315,483,993 |
295,364,370 | ||||||
Accrued interest payable and other liabilities |
4,559,647 |
4,398,621 |
4,327,420 | ||||||
Junior subordinated deferrable interest debentures |
3,093,000 |
3,093,000 |
3,093,000 | ||||||
Total liabilities |
318,614,203 |
322,975,614 |
302,784,790 | ||||||
Commitments and contingencies |
|||||||||
Shareholders' equity: |
|||||||||
Common stock |
27,905,468 |
28,080,655 |
27,704,938 | ||||||
Retained earnings |
11,545,209 |
8,763,327 |
8,346,229 | ||||||
Accumulated other comprehensive income, net of taxes |
58,780 |
1,059,184 |
1,112,371 | ||||||
Total shareholders' equity |
39,509,457 |
37,903,166 |
37,163,538 | ||||||
Total liabilities and shareholders' equity |
$ |
358,123,660 |
$ |
360,878,780 |
$ |
339,948,328 |
CONDENSED CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
| ||||||||||||||
For the Three Months |
For the Nine Months | |||||||||||||
Ended September 30, |
Ended September, 30 | |||||||||||||
2013 |
2012 |
2013 |
2012 | |||||||||||
Interest Income: |
||||||||||||||
Interest and fees on loans |
$ |
3,190,213 |
$ |
3,265,028 |
$ |
9,494,359 |
$ |
9,838,590 | ||||||
Interest on investment securities: |
||||||||||||||
Taxable |
201,398 |
165,654 |
460,267 |
538,509 | ||||||||||
Exempt from Federal income taxes |
176,866 |
180,863 |
512,107 |
589,526 | ||||||||||
Interest on deposits in banks |
20,889 |
16,913 |
82,887 |
61,822 | ||||||||||
Total interest income |
3,589,366 |
3,628,458 |
10,549,620 |
11,028,447 | ||||||||||
Interest Expense: |
||||||||||||||
Interest on deposits |
172,911 |
235,920 |
570,525 |
738,026 | ||||||||||
Interest on short-term debt |
- |
5 |
- |
173 | ||||||||||
Interest on junior subordinated deferrable interest debentures |
28,209 |
29,688 |
84,082 |
89,369 | ||||||||||
Total interest expense |
201,120 |
265,613 |
654,607 |
827,528 | ||||||||||
Net interest income before reversal of provision for loan losses |
3,388,246 |
3,362,845 |
9,895,013 |
10,200,879 | ||||||||||
Reversal of provision for loan losses |
- |
- |
(1,500,000) |
- | ||||||||||
Net interest income after reversal of provision for loan losses |
3,388,246 |
3,362,845 |
11,395,013 |
10,200,879 | ||||||||||
Non-Interest Income: |
||||||||||||||
Service charges |
164,122 |
170,141 |
477,476 |
523,808 | ||||||||||
Gain on sale of available-for-sale investment securities, net |
- |
- |
125,926 |
152,224 | ||||||||||
Gain on sale of other real estate |
- |
1,208 |
- |
1,208 | ||||||||||
Mortgage loan brokerage fees |
14,370 |
38,974 |
44,487 |
59,976 | ||||||||||
Earnings on cash surrender value of life insurance policies |
78,046 |
81,365 |
233,524 |
249,009 | ||||||||||
Other |
90,700 |
57,228 |
224,021 |
182,634 | ||||||||||
Total non-interest income |
347,238 |
348,916 |
1,105,434 |
1,168,859 | ||||||||||
Non-Interest Expense: |
||||||||||||||
Salaries and employee benefits |
1,420,927 |
1,461,406 |
4,367,768 |
4,488,822 | ||||||||||
Occupancy and equipment |
382,388 |
354,921 |
1,107,887 |
992,898 | ||||||||||
Other |
641,290 |
683,082 |
2,064,572 |
2,077,412 | ||||||||||
Total non-interest expense |
2,444,605 |
2,499,409 |
7,540,227 |
7,559,132 | ||||||||||
Income before provision for income taxes |
1,290,879 |
1,212,352 |
4,960,220 |
3,810,606 | ||||||||||
Provision for income taxes |
386,000 |
373,000 |
1,681,000 |
1,220,000 | ||||||||||
Net income |
$ |
904,879 |
$ |
839,352 |
$ |
3,279,220 |
$ |
2,590,606 | ||||||
Dividends accrued and discount accreted on preferred shares |
- |
- |
- |
93,209 | ||||||||||
Net income available to common shareholders |
$ |
904,879 |
$ |
839,352 |
$ |
3,279,220 |
$ |
2,497,397 | ||||||
Basic earnings per share |
$ |
0.32 |
$ |
0.30 |
$ |
1.17 |
$ |
0.90 | ||||||
Diluted earnings per share |
$ |
0.32 |
$ |
0.30 |
$ |
1.16 |
$ |
0.89 | ||||||
Cash dividends paid per common share |
$ |
0.06 |
$ |
0.04 |
$ |
0.12 |
$ |
0.08 |
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED) For the Years Ended December 31, 2011 and 2012 and Nine Months Ended September 30, 2013
| ||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss) (Net of Taxes) |
||||||||||||||||||||
Total Shareholders' Equity | ||||||||||||||||||||
Preferred Stock |
Common Stock |
|||||||||||||||||||
Retained Earnings |
||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||
Balance, January 1, 2011 |
8,085 |
$ |
7,821,800 |
2,630,480 |
$ |
26,137,158 |
$ |
4,831,883 |
$ |
(41,149) |
$ |
38,749,692 | ||||||||
Net income |
3,103,979 |
3,103,979 | ||||||||||||||||||
Other comprehensive income |
855,670 |
855,670 | ||||||||||||||||||
Dividend and accretion on preferred stock |
||||||||||||||||||||
77,000 |
(494,346) |
(417,346) | ||||||||||||||||||
Stock dividend |
131,243 |
1,181,187 |
(1,181,187) |
|||||||||||||||||
Cash paid for fractional shares |
(2,529) |
- |
(2,529) | |||||||||||||||||
Restricted stock grant |
2,927 |
|||||||||||||||||||
Stock options exercised and related tax benefit |
||||||||||||||||||||
19,943 |
117,000 |
117,000 | ||||||||||||||||||
Stock-based compensation expense |
98,946 |
98,946 | ||||||||||||||||||
Balance, December 31, 2011 |
8,085 |
$ 7,898,800 |
2,784,593 |
$ 27,534,291 |
$ 6,257,800 |
$ 814,521 |
$ 42,505,412 | |||||||||||||
Net income Other comprehensive income |
3,232,906 |
244,663 |
3,232,906 244,663 | |||||||||||||||||
Dividend and accretion on preferred stock |
||||||||||||||||||||
186,200 |
(279,409) |
(93,209) | ||||||||||||||||||
Preferred stock repurchased |
(8,085) |
(8,085,000) |
(8,085,000) | |||||||||||||||||
Cash dividends $0.16 per common share |
(447,970) |
(447,970) | ||||||||||||||||||
Stock options exercised and related tax benefit |
||||||||||||||||||||
30,443 |
272,248 |
272,248 | ||||||||||||||||||
Stock-based compensation expense |
274,116 |
274,116 | ||||||||||||||||||
Balance, December 31, 2012 |
- |
$ - |
2,815,036 |
$ 28,080,655 |
$ 8,763,327 |
$ 1,059,184 |
$ 37,903,166 | |||||||||||||
Net income |
3,279,220 |
3,279,220 | ||||||||||||||||||
Other comprehensive loss |
(1,000,404) |
(1,000,404) | ||||||||||||||||||
Cash dividends $0.12 per Common share |
(335,694) |
(335,694) | ||||||||||||||||||
Common stock repurchased |
(44,700) |
(440,636) |
(161,644) |
(602,280) | ||||||||||||||||
Stock options exercised and related tax benefit |
13,893 |
153,576 |
153,576 | |||||||||||||||||
Stock-based compensation expense |
111,873 |
111,873 | ||||||||||||||||||
Balance, September 30, 2013 |
- |
$ - |
2,784,229 |
$ 27,905,468 |
$ 11,545,209 |
$ 58,780 |
$ 39,509,457 |
SOURCE Valley Commerce Bancorp
RELATED LINKShttp://www.valleybusinessbank.net
< Prev | Next > |
---|