Valley Commerce Bancorp Reports Earnings For Second Quarter 2014
VISALIA, Calif., July 24, 2014 /PRNewswire/ -- Valley Commerce Bancorp, (OTCBB: VCBP), a bank holding company and the parent company of Valley Business Bank, today announced second quarter 2014 net income of $1.5 million or $0.52 per diluted share. This compared to earnings of $1.6 million, or $0.55 per diluted share, for the second quarter of 2013. For the six months ended June 30, 2014, the Company reported net income of $2.3 million, or $0.77 per diluted share. This compared to earnings of $2.4 million, or $0.80 per diluted share, for the six months ended June 30, 2013.
Allan W. Stone, President and Chief Executive Officer, remarked, "Our second quarter and year to date core earnings, comprised primarily of earnings exclusive of adjustments to loan loss reserves, are up approximately $300,000 over 2013. The major contributor to the increased core earnings was the $17 million increase in year to date average loans outstanding for 2014 compared to 2013. Due to continued positive trends in the quality of the loan portfolio and recoveries of prior year loan losses we reversed a portion of our allowance for loan and lease losses for the second consecutive year. We reversed $1.0 million of loss reserves in 2014 and $1.5 million in 2013. These adjustments were made after thorough consideration of all relevant factors and are not uncommon following a recession. In the longer term, reversals of loss reserves cannot be relied upon as a source of earnings, so our focus is always on producing steady, sustainable earnings. In this regard, I am pleased to report favorable trends in loans, deposits, net interest income, and non-interest income. We are working very diligently to make sure these trends continue and our shareholders can feel confident that their investment will continue to gain value in the years ahead. During the second quarter, we paid a cash dividend of eight cents per share and issued a five percent stock dividend. Our board of directors looks forward to taking additional actions to benefit our shareholders."
Selected financial information is presented in the following table:
Six Months ended June 30, |
December 31, |
||||||||||||||
2014 |
2013 |
2013* |
|||||||||||||
ANNUALIZED KEY FINANCIAL RATIOS |
|||||||||||||||
Net income |
$ |
2,270,584 |
$ |
2,374,341 |
$ |
4,054,468 |
|||||||||
Return on average equity |
11.14 |
% |
12.41 |
% |
10.37 |
% |
|||||||||
Return on average assets |
1.18 |
% |
1.31 |
% |
1.11 |
% |
|||||||||
Net interest margin |
4.17 |
% |
4.16 |
% |
4.21 |
% |
|||||||||
Efficiency ratio |
67.57 |
% |
70.14 |
% |
69.23 |
% |
|||||||||
Loan to deposit ratio at period end |
74.91 |
% |
72.62 |
% |
73.81 |
% |
|||||||||
Tier 1 leverage ratio |
11.65 |
% |
11.45 |
% |
11.60 |
% |
|||||||||
Tier 1 risk based ratio |
16.50 |
% |
16.47 |
% |
16.22 |
% |
|||||||||
Total risk-based capital ratio |
17.62 |
% |
17.72 |
% |
17.47 |
% |
|||||||||
SHARE AND PER SHARE DATA |
|||||||||||||||
Basic earnings per common share ** |
$ |
0.78 |
$ |
0.80 |
$ |
1.38 |
|||||||||
Diluted earnings per common share ** |
$ |
0.77 |
$ |
0.80 |
$ |
1.37 |
|||||||||
Quarterly weighted average common shares outstanding ** |
2,920,180 |
2,945,657 |
2,938,401 |
||||||||||||
Quarterly wtd. avg. diluted common shares outstanding ** |
2,957,367 |
2,956,280 |
2,967,735 |
||||||||||||
Book value per common share |
$ |
14.56 |
$ |
13.98 |
$ |
14.35 |
|||||||||
Total common shares outstanding |
2,917,522 |
2,803,055 |
2,770,929 |
||||||||||||
*For the year ended December 31, 2013 |
|||||||||||||||
**Adjusted for 5% stock dividend issued in June 2014 |
|||||||||||||||
Loans
Net loans were $247.1 million at June 30, 2014, an increase of $12.5 million or 5% from the $234.6 million at December 31, 2013. The increase occurred primarily in real estate-construction and real estate-mortgage loans. Average gross loans were $244.8 million for the six months ended June 30, 2014 and $228.0 million for the six months ended June 30, 2013, an increase of $16.8 million or 7%.
Net loans at June 30, 2014, December 31, 2013, and June 30, 2013 are summarized in the following table:
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
||||||||||||
Commercial |
$ |
34,579,779 |
14% |
$ |
40,665,234 |
17% |
$ |
44,717,238 |
19% |
|||||
Real estate – mortgage |
192,815,860 |
76 |
175,416,776 |
73 |
173,729,991 |
72 |
||||||||
Real estate – construction |
17,406,675 |
7 |
17,039,578 |
7 |
14,050,302 |
6 |
||||||||
Agricultural |
4,173,416 |
2 |
3,966,502 |
2 |
3,928,588 |
2 |
||||||||
Consumer and other |
1,465,860 |
1 |
1,647,517 |
1 |
1,529,173 |
1 |
||||||||
Subtotal |
250,441,590 |
100% |
238,735,607 |
100% |
237,955,292 |
100% |
||||||||
Deferred loan fees, net |
(113,393) |
(234,790) |
(318,854) |
|||||||||||
Allowance for loan and lease losses |
(3,208,337) |
(3,875,124) |
(3,769,368) |
|||||||||||
Total loans, net |
$ |
247,119,860 |
$ |
234,625,693 |
$ |
233,867,070 |
||||||||
Average loans outstanding |
$ |
244,836,225 |
$ |
231,584,419 |
$ |
227,995,752 |
||||||||
Investment Securities
Available-for-sale investment securities were $66.7 million at June 30, 2014 compared to $66.5 million at December 31, 2013, an increase of $160 thousand or 0.2%. There were $7.4 million of investment securities purchased during the six months ended June 30, 2014 which were offset by normal repayments, maturities, calls, and sales. Gain on sale of investment securities was $155 thousand for the first six months of 2014 compared to $126 thousand for the same period in 2013.
The amortized cost and estimated fair value of available-for-sale investment securities at the dates indicated consisted of the following:
June 30, 2014 |
||||||||||||
Gross |
Gross |
Estimated |
||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||
Cost |
Gains |
Losses |
Value |
|||||||||
Debt securities: |
||||||||||||
U.S. Government sponsored entities and agencies |
$ |
4,084,103 |
$ |
57,646 |
$ |
(45,749) |
$ |
4,096,000 |
||||
Mortgage-backed securities: |
||||||||||||
U.S. Government sponsored entities and agencies |
27,662,119 |
301,999 |
(276,118) |
27,688,000 |
||||||||
Small Business Administration |
12,744,918 |
284,075 |
(17,993) |
13,011,000 |
||||||||
Obligations of states and political subdivisions |
21,296,860 |
592,201 |
(34,061) |
21,855,000 |
||||||||
Total |
$ |
65,788,000 |
$ |
1,235,921 |
$ |
(373,921) |
$ |
66,650,000 |
||||
December 31, 2013 |
||||||||||||
Gross |
Gross |
Estimated |
||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||
Cost |
Gains |
Losses |
Value |
|||||||||
Debt securities: |
||||||||||||
U.S. Government sponsored entities and agencies |
$ |
5,189,721 |
$ |
25,698 |
$ |
(132,419) |
$ |
5,083,000 |
||||
Mortgage-backed securities: |
||||||||||||
U.S. Government sponsored entities and agencies |
28,900,413 |
138,087 |
(655,500) |
28,383,000 |
||||||||
Small Business Administration |
9,844,047 |
354,879 |
(4,926) |
10,194,000 |
||||||||
Obligations of states and political subdivisions |
22,804,771 |
230,688 |
(205,459) |
22,830,000 |
||||||||
Total |
$ |
66,738,952 |
$ |
749,352 |
$ |
(998,304) |
$ |
66,490,000 |
Deposits
Total deposits increased by $12.0 million or 4%, from $317.9 million at December 31, 2013 to $329.9 million at June 30, 2014. Average total deposits were $337.7 million for the six months ended June 30, 2014, a $19.4 million or 6% increase from the $318.3 million in average total deposits for the six months ended June 30, 2013.
Total deposits at June 30, 2014, December 31, 2013, and June 30, 2013 are summarized in the following table:
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
||||||||||||
Non-interest bearing |
$ |
134,529,295 |
41% |
$ |
123,817,308 |
39% |
$ |
123,416,532 |
38% |
|||||
Interest bearing |
134,358,189 |
41 |
131,802,344 |
41 |
133,385,853 |
42 |
||||||||
Time deposits |
60,998,167 |
18 |
62,268,507 |
20 |
65,256,234 |
20 |
||||||||
Total |
$ |
329,885,651 |
100% |
$ |
317,888,159 |
100% |
$ |
322,058,619 |
100% |
Shareholders' Equity
Total shareholders' equity was $42.5 million at June 30, 2014, an increase of $3.3 million or 8%, from the $39.8 million at December 31, 2013. The increase was due to earnings of $2.3 million and a $654 thousand increase in accumulated other comprehensive income that resulted from increased value of investment securities. During the six months ended June 30, 2014 and 2013 the Company paid common stock cash dividends totaling $393 thousand and $168 thousand, respectively. Common stock repurchased during the six months ended June 30, 2014 totaled $236 thousand at an average of $14.38 per share. Common stock repurchased during the year ended December 31, 2013 totaled $788 thousand at an average of $13.59 per share.
Asset Quality
Nonperforming assets at June 30, 2014 were comprised of nine nonaccrual loans spread among five customer relationships with an aggregate balance of $3.0 million compared with nine nonaccrual loans spread among five customer relationships at December 31, 2013 with an aggregate balance of $3.2 million. The Company had no other real estate owned at June 30, 2014 or December 31, 2013.
Impaired loans totaled $6.0 million and $6.6 million at June 30, 3014 and December 31, 2013, 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:
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||
Nonperforming loans |
$ 2,960,774 |
$ 3,160,120 |
$ 4,673,637 |
||
Loans past due 90 days or more and still accruing |
- |
- |
- |
||
Total nonperforming loans |
$ 2,960,774 |
$ 3,160,120 |
$ 4,673,637 |
||
Other real estate owned |
- |
- |
- |
||
Total nonperforming assets |
$ 2,960,774 |
$ 3,160,120 |
$ 4,673,637 |
||
Specific loss reserve |
$ 136,754 |
$ 197,344 |
$ 427,662 |
||
Nonperforming assets to total gross loans |
1.18% |
1.32% |
1.96% |
||
Nonperforming loans to total net loans |
1.20% |
1.35% |
2.00% |
||
Nonperforming assets to total assets |
0.78% |
0.87% |
1.27% |
||
Classified loans |
$ 13,222,718 |
$ 13,628,603 |
$ 18,078,475 |
||
30-89 Day Delinquent loans |
$ 400,000 |
$ - |
$ 669,757 |
The following table summarizes the changes in the allowance for loan and lease losses (ALLL) for the periods indicated:
Six Months Ended June 30, 2014 |
Six Months Ended June 30, 2013 |
Year Ended December 31, 2013 |
|||||||||
Balance at beginning of period |
$ |
3,866,508 |
$ |
5,192,436 |
$ |
5,192,436 |
|||||
Charge-offs: |
|||||||||||
Commercial and agricultural |
- |
- |
- |
||||||||
Real estate mortgage |
- |
- |
(27,135) |
||||||||
Real estate construction |
- |
- |
- |
||||||||
Consumer |
- |
(1,021) |
(1,021) |
||||||||
Total charge-offs |
- |
(1,021) |
(28,156) |
||||||||
Recoveries: |
|||||||||||
Commercial and agricultural |
341,829 |
77,953 |
210,844 |
||||||||
Real estate mortgage |
- |
- |
- |
||||||||
Real estate construction |
- |
- |
- |
||||||||
Consumer |
- |
- |
- |
||||||||
Total recoveries |
341,829 |
77,953 |
210,844 |
||||||||
Net recoveries |
341,829 |
76,932 |
182,688 |
||||||||
Reversal of provision for loan losses |
(1,000,000) |
(1,500,000) |
(1,500,000) |
||||||||
Balance at end of period |
$ |
3,208,337 |
$ |
3,769,368 |
$ |
3,875,124 |
|||||
Net recoveries to average loans outstanding |
0.140 |
% |
0.034 |
% |
0.079 |
% |
|||||
Ending allowance to total loans outstanding at end of period |
1.28 |
% |
1.59 |
% |
1.63 |
% |
|||||
The Company's ALLL was $3.9 million at December 31, 2013 and $3.2 million at June 30, 2014 due to a $1.0 million reversal of loan loans provisions offset by $342 thousand in net recoveries during the six months ending June 30, 2014. The ALLL represented 1.28% of total loans at June 30, 2014 compared to 1.62% at December 31, 2013. The ALLL percentage decreased due to increased loan volume as well as the factors described above. In determining the amount of ALLL required at June 30, 2014, 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 credit reviews. Based on this detailed analysis, management determined that the reversal was appropriate.
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 six-month periods indicated:
Average balances and weighted average yields and costs |
||||||||||||||||||
Six Months ended June 30, |
||||||||||||||||||
2014 |
2013 |
|||||||||||||||||
Interest |
Average |
Interest |
Average |
|||||||||||||||
Average |
income/ |
yield/ |
Average |
income/ |
yield/ |
|||||||||||||
(dollars in thousands) |
Balance |
Expense |
Cost |
Balance |
Expense |
Cost |
||||||||||||
ASSETS |
||||||||||||||||||
Due from banks |
$ |
38,342 |
$ |
46 |
0.24% |
$ |
46,282 |
$ |
62 |
0.27% |
||||||||
Available-for-sale investment securities: |
||||||||||||||||||
Taxable |
43,356 |
445 |
2.07% |
33,167 |
259 |
1.57% |
||||||||||||
Exempt from Federal income taxes (1) |
23,259 |
429 |
5.64% |
17,873 |
335 |
5.73% |
||||||||||||
Total securities (1) |
66,615 |
874 |
3.31% |
51,040 |
594 |
3.03% |
||||||||||||
Loans (2) (3) |
244,649 |
6,485 |
5.36% |
227,638 |
6,304 |
5.61% |
||||||||||||
Total interest-earning assets (1) |
349,606 |
7,405 |
4.40% |
324,960 |
6,960 |
4.44% |
||||||||||||
Noninterest-earning assets, net of allowance for loan losses |
37,003 |
39,661 |
||||||||||||||||
Total assets |
$ |
386,609 |
$ |
364,621 |
||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||||
Deposits: |
||||||||||||||||||
Other interest bearing |
$ |
136,427 |
$ |
196 |
0.29% |
$ |
130,017 |
$ |
209 |
0.32% |
||||||||
Time deposits less than $100,000 |
17,508 |
44 |
0.51% |
19,040 |
53 |
0.56% |
||||||||||||
Time deposits $100,000 or more |
44,579 |
115 |
0.52% |
47,555 |
135 |
0.57% |
||||||||||||
Total interest-bearing deposits |
198,514 |
355 |
0.36% |
196,612 |
397 |
0.41% |
||||||||||||
Junior subordinated deferrable interest debentures |
3,093 |
55 |
3.59% |
3,093 |
56 |
3.65% |
||||||||||||
Total interest-bearing liabilities |
201,607 |
410 |
0.41% |
199,705 |
453 |
0.46% |
||||||||||||
Noninterest bearing deposits |
139,194 |
121,720 |
||||||||||||||||
Other liabilities |
4,696 |
4,615 |
||||||||||||||||
Total liabilities |
345,497 |
326,040 |
||||||||||||||||
Shareholders' equity |
41,112 |
38,581 |
||||||||||||||||
Total liabilities and shareholders' equity |
$ |
386,609 |
$ |
364,621 |
||||||||||||||
Net interest income and margin (1) |
$ |
6,995 |
4.17% |
$ |
6,507 |
4.16% |
(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 $96 thousand and $151 thousand in foregone interest on nonaccrual loans for the six months ended June 30, 2014 and 2013, respectively. Income received from nonaccrual loans was $69 thousand in the 2014 period and $179 in the 2013 period. |
|||||||||||||||||
(3) |
Interest income on loans includes amortized loan fees, net of costs, of $293 thousand and $252 thousand for 2014 and 2013, respectively. |
Net interest income for the periods ended June 30, 2014 and 2013 was $7.0 million and $6.5 million, respectively, an increase of $500 thousand or 8%. Net interest income increased during the 2014 period due to a more favorable mix of earning assets attributable to growth in higher yielding asset categories. This included a $17.0 million or 8 percent increase in average loans and a $15.6 million or 30 percent increase in average securities.
Net interest margin was 4.17% and 4.16% for the periods ended June 30, 2014 and 2013, a 1 basis point (bps) increase. Average loan yield was 5.36% and 5.61% for the six months ended June 30, 2014 and 2013, respectively, a decrease of 25 bps, which reflected the competitive environment for high quality loan customers. This decrease was offset by a 5 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 average time deposits.
The 2014 net interest margin was also impacted by a $17.4 million or 15 percent increase in average noninterest-bearing deposits during the first half of the year. A portion of these funds was considered transitory and therefore deployed into low yielding overnight deposits.
Non-Interest Income
The following table describes the components of non-interest income for the six-month periods ended June 30, 2014 and 2013:
Non-interest income |
|||||||||
Six Months ended June 30, |
|||||||||
2014 |
2013 |
Increase (Decrease) |
|||||||
Service charges |
$ |
330,683 |
$ |
313,354 |
$ |
17,329 |
|||
Gain on sale of available-for-sale investment securities |
155,318 |
125,926 |
29,392 |
||||||
Mortgage loan brokerage fees |
9,922 |
30,117 |
(20,195) |
||||||
Earnings on cash surrender value of life insurance policies |
147,753 |
155,478 |
(7,725) |
||||||
Other |
173,401 |
133,321 |
40,080 |
||||||
Total non-interest income |
$ |
817,077 |
$ |
758,196 |
$ |
58,881 |
For the period ended June 30, 2014, non-interest income totaled $817 thousand, an increase of $59 thousand or 8% from the $758 thousand recorded during the first half of 2013. The improvement reflected increases in service charges, gains on sales of investment securities and FHLB dividends included in the other category. Mortgage loan underwriting fees decreased in the 2014 period due to a slowing of residential refinance activity.
Non-Interest Expense
The following table describes the components of non-interest expense for the six-month periods ended June 30, 2014 and 2013:
Non-interest expense |
|||||||||
Six Months ended June 30, |
|||||||||
2014 |
2013 |
Increase (Decrease) |
|||||||
Salaries and employee benefits |
$ |
3,155,696 |
$ |
2,946,841 |
$ |
208,855 |
|||
Occupancy and equipment |
675,954 |
725,499 |
(49,545) |
||||||
Other real estate owned |
- |
1,180 |
(1,180) |
||||||
Data processing |
273,110 |
262,951 |
10,159 |
||||||
Operations |
138,336 |
166,530 |
(28,194) |
||||||
Professional and legal |
176,003 |
152,011 |
23,992 |
||||||
Advertising and business development |
138,145 |
118,390 |
19,755 |
||||||
Telephone and postal |
150,623 |
111,829 |
38,794 |
||||||
Supplies |
89,717 |
95,707 |
(5,990) |
||||||
Assessment and insurance |
162,588 |
182,467 |
(19,879) |
||||||
Other expenses |
318,383 |
332,217 |
(13,834) |
||||||
Total non-interest expense |
$ |
5,278,555 |
$ |
5,095,622 |
$ |
182,933 |
For the periods ended June 30, 2014 and 2013, total non-interest expense was $5.3 million and $5.1 million, respectively, an increase of $183 thousand or 4%. Salaries and employee benefits increased by $209 thousand or 7% due to normal employee cost increases and increased stock option expense. Professional and legal expense increased by $24 thousand or 16% due primarily to higher internal audit costs. Advertising and business development expense increased by $20 thousand or 17% due primarily to lending promotions in 2014. Telephone and postal increased $39 thousand or 35% due to transitional costs of changing data service plans. These were offset by a $50 thousand or 7% decrease in occupancy and equipment due to timing of upgrades related to growth and risk management initiatives. Operational costs decreased by $28 thousand or 17% due to higher new product costs in the 2013 period. There was also a $20 thousand or 11% decrease in FDIC insurance and assessment expense which reflected the Company's improved risk profile.
For the six month periods ended June 30, 2014 and 2013 the effective tax rate increased to 35.7% from 35.3% as certain tax credits and deductions previously allowed by California were curtailed after December 31, 2013.
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 SHEETS |
|||||||||
(UNAUDITED) |
|||||||||
June 30, |
December 31, 2013 |
June 30, 2013 |
|||||||
Assets |
|||||||||
Cash and due from banks |
$ |
44,719,633 |
$ |
42,006,511 |
$ |
55,958,851 |
|||
Available-for-sale investment securities, at fair value |
66,650,000 |
66,490,000 |
56,895,000 |
||||||
Loans, net of deferred fees |
250,328,197 |
238,500,817 |
237,636,438 |
||||||
Less: allowance for loan and lease losses |
3,208,337 |
3,875,124 |
3,769,368 |
||||||
Net loans |
247,119,860 |
234,625,693 |
233,867,070 |
||||||
Bank premises and equipment, net |
7,449,229 |
7,701,676 |
7,900,634 |
||||||
Cash surrender value of bank-owned life insurance |
8,398,825 |
8,268,894 |
8,132,305 |
||||||
Accrued interest receivable and other assets |
6,074,190 |
6,044,999 |
5,811,511 |
||||||
Total assets |
$ |
380,411,737 |
$ |
365,137,773 |
$ |
368,565,371 |
|||
Liabilities and Shareholders' Equity |
|||||||||
Deposits: |
|||||||||
Noninterest-bearing |
$ |
134,529,295 |
$ |
123,817,308 |
$ |
123,416,532 |
|||
Interest-bearing |
195,356,356 |
194,070,851 |
198,642,087 |
||||||
Total deposits |
329,885,651 |
317,888,159 |
322,058,619 |
||||||
Accrued interest payable and other liabilities |
4,941,926 |
4,393,172 |
4,217,282 |
||||||
Junior subordinated deferrable interest debentures |
3,093,000 |
3,093,000 |
3,093,000 |
||||||
Total liabilities |
337,920,577 |
325,374,331 |
329,368,901 |
||||||
Commitments and contingencies |
|||||||||
Shareholders' equity: |
|||||||||
Common stock – no par value; 30,000,000 shares authorized; issued and outstanding 2,917,522 shares at June 30, 2014 and 2,770,929 shares at December 31, 2013 and 2,803,055 shares at June 30, 2013 |
30,213,622 |
27,811,859 |
28,040,389 |
||||||
Retained earnings |
11,770,250 |
12,098,091 |
10,929,065 |
||||||
Accumulated other comprehensive income (loss), net of taxes |
507,288 |
(146,508) |
227,016 |
||||||
Total shareholders' equity |
42,491,160 |
39,763,442 |
39,196,470 |
||||||
Total liabilities and shareholders' equity |
$ |
380,411,737 |
$ |
365,137,773 |
$ |
368,565,371 |
|||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||
(UNAUDITED) |
||||||||||||||
For the Three Months |
For the Six Months |
|||||||||||||
Ended June 30, |
Ended June, 30 |
|||||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||||
Interest Income: |
||||||||||||||
Interest and fees on loans |
$ |
3,332,358 |
$ |
3,162,437 |
$ |
6,485,388 |
$ |
6,304,146 |
||||||
Interest on investment securities: |
||||||||||||||
Taxable |
220,463 |
136,989 |
444,815 |
258,869 |
||||||||||
Exempt from Federal income taxes |
214,048 |
167,066 |
428,514 |
335,241 |
||||||||||
Interest on deposits in banks |
18,365 |
30,728 |
46,136 |
61,998 |
||||||||||
Total interest income |
3,785,234 |
3,497,220 |
7,404,853 |
6,960,254 |
||||||||||
Interest Expense: |
||||||||||||||
Interest on deposits |
174,917 |
188,125 |
354,839 |
397,614 |
||||||||||
Interest on junior subordinated deferrable interest debentures |
27,579 |
27,984 |
54,952 |
55,873 |
||||||||||
Total interest expense |
202,496 |
216,109 |
409,791 |
453,487 |
||||||||||
Net interest income before reversal of provision for loan losses |
3,582,738 |
3,281,111 |
6,995,062 |
6,506,767 |
||||||||||
Reversal of provision for loan losses |
(1,000,000) |
(1,500,000) |
(1,000,000) |
(1,500,000) |
||||||||||
Net interest income after reversal of provision for loan losses |
4,582,738 |
4,781,111 |
7,995,062 |
8,006,767 |
||||||||||
Non-Interest Income: |
||||||||||||||
Service charges |
167,066 |
160,025 |
330,683 |
313,354 |
||||||||||
Gain on sale of available-for-sale investment securities, net |
79,297 |
- |
155,318 |
125,926 |
||||||||||
Mortgage loan brokerage fees |
4,373 |
16,668 |
9,922 |
30,117 |
||||||||||
Earnings on cash surrender value of life insurance policies |
74,366 |
78,170 |
147,753 |
155,478 |
||||||||||
Other |
85,315 |
71,865 |
173,401 |
133,321 |
||||||||||
Total non-interest income |
410,417 |
326,728 |
817,077 |
758,196 |
||||||||||
Non-Interest Expense: |
||||||||||||||
Salaries and employee benefits |
1,502,940 |
1,396,682 |
3,155,696 |
2,946,841 |
||||||||||
Occupancy and equipment |
349,376 |
370,160 |
675,954 |
725,499 |
||||||||||
Other |
722,842 |
740,501 |
1,446,905 |
1,423,282 |
||||||||||
Total non-interest expense |
2,575,158 |
2,507,343 |
5,278,555 |
5,095,622 |
||||||||||
Income before provision for income taxes |
2,417,997 |
2,600,496 |
3,533,584 |
3,669,341 |
||||||||||
Provision for income taxes |
890,000 |
969,000 |
1,263,000 |
1,295,000 |
||||||||||
Net income |
$ |
1,527,997 |
$ |
1,631,496 |
$ |
2,270,584 |
$ |
2,374,341 |
||||||
Basic earnings per share * |
$ |
0.52 |
$ |
0.55 |
$ |
0.78 |
$ |
0.80 |
||||||
Diluted earnings per share * |
$ |
0.52 |
$ |
0.55 |
$ |
0.77 |
$ |
0.80 |
||||||
Cash dividends per share |
$ |
0.08 |
$ |
0.06 |
$ |
0.14 |
$ |
0.06 |
||||||
*All earnings per share data have been restated for the 5% stock dividend issued in June 2014. |
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY |
|||||||||||
(UNAUDITED) |
|||||||||||
For the Periods Ended June 30, 2014, December 31, 2013 |
|||||||||||
Accumulated |
|||||||||||
Other |
|||||||||||
Compre- |
Total |
||||||||||
Common Stock |
hensive |
Share- |
|||||||||
Retained |
Income (Loss) |
holders' |
|||||||||
Shares |
Amount |
Earnings |
(Net of Taxes) |
Equity |
|||||||
Balance, January 1, 2013 |
2,815,036 |
$ 28,080,655 |
$ 8,763,327 |
$ 1,059,184 |
$ 37,903,166 |
||||||
Net income |
4,054,468 |
4,054,468 |
|||||||||
Other comprehensive loss |
(1,205,692) |
(1,205,692) |
|||||||||
Stock repurchased |
(58,000) |
(570,725) |
(217,755) |
(788,480) |
|||||||
Cash dividends |
(501,949) |
(501,949) |
|||||||||
Stock options exercised and related tax benefit |
13,893 |
153,576 |
153,576 |
||||||||
Stock-based compensation expense |
148,353 |
148,353 |
|||||||||
Balance, December 31, 2013 |
2,770,929 |
$ 27,811,859 |
$ 12,098,091 |
$ (146,508) |
$ 39,763,442 |
||||||
Net income |
2,270,584 |
2,270,584 |
|||||||||
Other comprehensive income |
653,796 |
653,796 |
|||||||||
Stock repurchased |
(16,400) |
(162,642) |
(73,163) |
(235,805) |
|||||||
Stock dividend |
138,700 |
2,131,819 |
(2,131,819) |
- |
|||||||
Cash paid for fractional shares |
(3,706) |
(3,706) |
|||||||||
Cash dividends |
(389,738) |
(389,738) |
|||||||||
Stock options exercised and related tax benefit |
24,293 |
260,041 |
260,041 |
||||||||
Stock-based compensation expense |
172,546 |
172,546 |
|||||||||
Balance June 30, 2014 |
2,917,522 |
$ 30,213,623 |
$ 11,770,249 |
$ 507,288 |
$ 42,491,160 |
SOURCE Valley Commerce Bancorp
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article