Valley Commerce Bancorp Reports Record Earnings For 2013
VISALIA, Calif., Jan. 27, 2014 /PRNewswire/ -- Valley Commerce Bancorp, (OTCBB: VCBP), a bank holding company and the parent company of Valley Business Bank, today announced unaudited fourth quarter 2013 net income of $775 thousand or $0.27 per diluted share. This compared to earnings of $642 thousand, or $0.23 per diluted share, for the fourth quarter of 2012. For the year ended December 31, 2013, the Company reported unaudited net income of $4.1 million, or $1.43 per diluted share. This compared to earnings of $3.2 million, or $1.12 per diluted share, for the year ended December 31, 2012.
Allan W. Stone, President and Chief Executive Officer, remarked, "It is once again my privilege to report the Company's annual earnings. With net income of $4.1 million, 2013 is our third straight year of record earnings. Our favorable loan portfolio credit quality contributed to 2013 earnings in the form of loan loss reserves being reversed in mid-year. We also improved our earnings by growing our loan and investment portfolios, lowering our cost of funds, and controlling our non-interest expenses. Our record earnings results for 2013 represents the fourth straight year that current year earnings exceeded prior year earnings. During that four year period the Company earned $12.5 million for our shareholders prompting the board to pay cash dividends in 2012 and 2013, and repurchase common stock in 2013."
Stone attributed the modest growth in the Company's loan and deposit totals to management's efforts to strengthen the overall credit quality of the loan portfolio and reduce high cost accounts within the deposit portfolio. "Our portfolios are in the best shape they have been in some years," he noted.
Stone added, "Anybody knowledgeable about banking will tell you that the industry is being reshaped by economic, technological, and regulatory forces. While I am obviously proud of our financial accomplishments for 2013, I am equally proud to say we have a team of banking professionals that is embracing the challenges of the industry. With our financial strength and dedicated, innovative team, we are well positioned to continue building value for our shareholders in 2014."
Selected financial information is presented in the following table:
Years ended December 31, |
||||||||||||
2013 |
2012 |
|||||||||||
ANNUALIZED KEY FINANCIAL RATIOS |
||||||||||||
Net income |
$ |
4,054,468 |
$ |
3,232,906 |
||||||||
Return on average equity |
10.37 |
% |
8.47 |
% |
||||||||
Return on average assets |
1.11 |
% |
0.92 |
% |
||||||||
Net interest margin |
4.21 |
% |
4.50 |
% |
||||||||
Efficiency ratio |
69.2 |
% |
69.5 |
% |
||||||||
Loan to deposit ratio at period end |
73.8 |
% |
72.0 |
% |
||||||||
Tier 1 leverage ratio |
11.6 |
% |
11.3 |
% |
||||||||
Tier 1 risk based ratio |
16.2 |
% |
15.6 |
% |
||||||||
Total risk-based capital ratio |
17.5 |
% |
16.9 |
% |
||||||||
SHARE AND PER SHARE DATA |
||||||||||||
Basic earnings per common share |
$ |
1.45 |
$ |
1.13 |
||||||||
Diluted earnings per common share |
$ |
1.43 |
$ |
1.12 |
||||||||
Weighted average common shares outstanding |
2,798,477 |
2,788,018 |
||||||||||
Weighted avg. diluted common shares outstanding |
2,826,414 |
2,797,835 |
||||||||||
Book value per common share |
$ |
14.35 |
$ |
13.46 |
||||||||
Total common shares outstanding |
2,770,929 |
2,815,036 |
||||||||||
Loans
Net loans were $234.6 million at December 31, 2013, an increase of $7.4 million or 3% from the $227.3 million at December 31, 2012. The increase occurred in real estate-mortgage and construction loans. Average gross loans were $231.6 million for the year ended December 31, 2013 and $228.0 million for the year ended December 31, 2012, an increase of $3.6 million or 2%.
Net loans at December 31, 2013 and December 31, 2012 are summarized in the following table:
December 31, 2013 |
December 31, 2012 |
||||||||
Commercial |
$ |
40,665,234 |
17% |
$ |
41,270,395 |
18% |
|||
Real estate – mortgage |
175,416,776 |
73 |
170,868,701 |
74 |
|||||
Real estate – construction |
17,039,578 |
7 |
15,521,971 |
6 |
|||||
Agricultural |
3,966,502 |
2 |
3,700,775 |
1 |
|||||
Consumer and other |
1,647,517 |
1 |
1,508,824 |
1 |
|||||
Subtotal |
238,735,607 |
100% |
232,870,666 |
100% |
|||||
Deferred loan fees, net |
(234,790) |
(417,743) |
|||||||
Allowance for loan and lease losses |
(3,866,508) |
(5,192,436) |
|||||||
Total loans, net |
$ |
234,634,309 |
$ |
227,260,487 |
|||||
Average loans outstanding |
$ |
231,584,419 |
$ |
227,979,257 |
|||||
Investment Securities
Available-for-sale investment securities were $66.5 million at December 31, 2013 compared to $53.0 million at December 31, 2012, an increase of $13.5 million or 26%. There were $29.2 million of investment securities purchased during the year ended December 31, 2013 which were offset by normal repayments, maturities, calls, and sales. Gain on sale of investment securities was $126 thousand for the year ended December 31, 2013 compared to $152 thousand for 2012.
The amortized cost and estimated fair value of available-for-sale investment securities at the dates indicated consisted of the following:
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 |
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 increased by $2.4 million or 1%, from $315.5 million at December 31, 2012 to $317.9 million at December 31, 2013. The increase resulted from a $2.9 million or 2% increase in noninterest bearing deposits and a $4.0 million or 3% increase in interest bearing deposits which were offset by a $4.5 million or 7% decrease in time deposits. Average total deposits were $318.5 million for the year ended December 31, 2013, a $13.9 million or 5% increase from the $304.6 million in average total deposits for the year ended December 31, 2012.
Total deposits at December 31, 2013 and December 31, 2012 are summarized in the following table:
December 31, 2013 |
December 31, 2012 |
||||||||
Non-interest bearing |
$ |
123,817,308 |
39% |
$ |
120,900,110 |
38% |
|||
Interest bearing |
131,802,344 |
41 |
127,819,122 |
41 |
|||||
Time deposits |
62,268,507 |
20 |
66,764,761 |
21 |
|||||
Total |
$ |
317,888,159 |
100% |
$ |
315,483,993 |
100% |
Shareholders' Equity
Total shareholders' equity was $39.8 million at December 31, 2013, an increase of $1.9 million or 5%, from the $37.9 million at December 31, 2012. The increase was due to earnings of $4.1 million offset by a reduction in accumulated other comprehensive income of $1.2 million resulting from a decrease in the value of investment securities. Shareholders' equity was also reduced by the repurchase of common stock and cash dividends paid. During the years ended December 31, 2013 and 2012 the Company paid common stock cash dividends totaling $502 thousand or $0.18 per share and $448 thousand or $0.16 per share, respectively. Common stock repurchases during the year ended December 31, 2013 totaled $788 thousand, at an average of $13.59 per share. There were no common stock repurchases during 2012.
Asset Quality
Nonperforming loans at December 31, 2013 were comprised of nine nonaccrual loans spread among five customer relationships with an aggregate balance of $3.2 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 December 31, 2013.
Impaired loans totaled $6.6 million and $8.0 million at December 31, 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. The Company had no loans over 30 days past due at December 31, 2013, including the nonaccrual loans described above.
A summary of nonperforming assets is set forth below:
December 31, 2013 |
December 31, |
||||
Nonperforming loans |
$ |
3,160,120 |
$ |
4,422,050 |
|
Loans past due 90 days or more and still accruing |
- |
- |
|||
Total nonperforming loans |
$ |
3,160,120 |
$ |
4,422,050 |
|
Other real estate owned |
$ |
- |
$ |
- |
|
Total nonperforming assets |
$ |
3,160,120 |
$ |
4,422,050 |
|
Specific loss reserves on impaired loans |
$ |
197,344 |
$ |
590,890 |
|
Nonperforming assets to total loans |
1.32% |
1.90% |
|||
Nonperforming loans to total net loans |
1.35% |
1.95% |
|||
Nonperforming assets to total assets |
0.87% |
1.23% |
|||
Classified loans |
$ |
13,628,603 |
$ |
16,360,586 |
|
30-89 day delinquent loans |
$ |
- |
$ |
200,000 |
A summary of troubled debt restructured loans outstanding as of the dates indicated are set forth below:
December 31, 2013 |
December 31, 2012 |
||||||||||||||
Specific |
Specific |
||||||||||||||
loan loss |
No. of |
loan loss |
No. of |
||||||||||||
Amount |
reserve |
Loans |
Amount |
reserve |
Loans |
||||||||||
Nonperforming loans |
$ |
3,160,120 |
$ |
35,990 |
9 |
$ |
2,913,258 |
$ |
59,765 |
7 |
|||||
Performing loans |
1,784,329 |
11,527 |
6 |
1,676,136 |
425,632 |
6 |
|||||||||
Total troubled debt restructured loans |
$ |
4,944,449 |
$ |
147,517 |
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:
Year Ended December 31, 2013 |
||||||||
Year Ended December 31, 2012 |
||||||||
Balance at beginning of period |
$ |
5,192,436 |
$ |
5,468,758 |
||||
Charge-offs: |
||||||||
Commercial and agricultural |
- |
- |
||||||
Real estate mortgage |
(27,135) |
(318,877) |
||||||
Real estate construction |
- |
- |
||||||
Consumer |
(1,021) |
(100,523) |
||||||
Total charge-offs |
(28,156) |
(419,400) |
||||||
Recoveries: |
||||||||
Commercial and agricultural |
210,844 |
143,078 |
||||||
Real estate mortgage |
- |
- |
||||||
Real estate construction |
- |
- |
||||||
Consumer |
- |
- |
||||||
Total recoveries |
210,844 |
143,078 |
||||||
Net recoveries (charge-offs) |
182,688 |
(276,322) |
||||||
Reversal of provision for loan losses |
(1,500,000) |
- |
||||||
Off balance sheet credit exposures |
(8,616) |
- |
||||||
Balance at end of period |
$ |
3,866,508 |
$ |
5,192,436 |
||||
Net recoveries (charge-offs) to average loans outstanding |
0.079% |
(0.121)% |
||||||
Ending allowance to total loans outstanding at end of period |
1.63% |
2.23% |
||||||
During the year ended December 31, 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 for the year ended 2012. In determining the amount of ALLL required at December 31, 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 years indicated:
Average balances and weighted average yields and costs |
||||||||||||||||||
Years ended December 31, |
||||||||||||||||||
2013 |
2012 |
|||||||||||||||||
Interest |
Average |
Interest |
Average |
|||||||||||||||
Average |
income/ |
yield/ |
Average |
income/ |
yield/ |
|||||||||||||
(dollars in thousands) |
Balance |
Expense |
Cost |
Balance |
Expense |
Cost |
||||||||||||
ASSETS |
||||||||||||||||||
Due from banks |
$ |
38,347 |
$ |
105 |
0.27% |
$ |
28,574 |
$ |
82 |
0.29% |
||||||||
Available-for-sale investment securities: |
||||||||||||||||||
Taxable |
38,195 |
721 |
1.89% |
36,058 |
697 |
1.93% |
||||||||||||
Exempt from Federal income taxes (1) |
19,326 |
696 |
5.46% |
19,173 |
769 |
6.08% |
||||||||||||
Total securities (1) |
57,521 |
1,417 |
3.09% |
55,231 |
1,466 |
3.37% |
||||||||||||
Loans (2) (3) |
231,256 |
12,683 |
5.51% |
227,617 |
13,139 |
5.77% |
||||||||||||
Total interest-earning assets (1) |
327,124 |
14,205 |
4.45% |
311,422 |
14,687 |
4.84% |
||||||||||||
Noninterest-earning assets, net of allowance for loan losses |
38,339 |
38,715 |
||||||||||||||||
Total assets |
$ |
365,463 |
$ |
350,137 |
||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||||
Deposits: |
||||||||||||||||||
Other interest bearing |
$ |
128,948 |
$ |
385 |
0.30% |
$ |
124,475 |
$ |
483 |
0.39% |
||||||||
Time deposits less than $100,000 |
18,416 |
100 |
0.54% |
20,377 |
140 |
0.69% |
||||||||||||
Time deposits $100,000 or more |
46,842 |
260 |
0.56% |
49,044 |
339 |
0.69% |
||||||||||||
Total interest-bearing deposits |
194,206 |
745 |
0.38% |
193,896 |
962 |
0.50% |
||||||||||||
Short-term debt |
- |
- |
-% |
6 |
- |
-% |
||||||||||||
Junior subordinated deferrable interest debentures |
3,093 |
112 |
3.62% |
3,093 |
118 |
3.82% |
||||||||||||
Total interest-bearing liabilities |
197,299 |
857 |
0.43% |
196,995 |
1,080 |
0.55% |
||||||||||||
Noninterest bearing deposits |
124,266 |
110,655 |
||||||||||||||||
Other liabilities |
4,792 |
4,335 |
||||||||||||||||
Total liabilities |
326,357 |
311,985 |
||||||||||||||||
Shareholders' equity |
39,106 |
38,152 |
||||||||||||||||
Total liabilities and shareholders' equity |
$ |
365,463 |
$ |
350,137 |
||||||||||||||
Net interest income and margin (1) |
$ |
13,348 |
4.21% |
$ |
13,607 |
4.50% |
||||||||||||
(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 $14 interest income reversed on nonaccrual loans for 2012 and none for 2013. Income received from nonaccrual loans was $251 thousand in the 2013 period and $129 in the 2012 period. |
|||||||||||||||||
(3) |
Interest income on loans includes amortized loan fees, net of costs, of $540 thousand and $489 thousand for 2013 and 2012, respectively. |
Net interest income before provision for loan losses for the year ended December 31, 2013 and 2012 was $13.3 million and $13.6 million, respectively, a decrease of $259 thousand or 2%. 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 $3.6 million or 2% increase in the average balance of loans.
Net interest margin was 4.21% and 4.50% for the years December 31, 2013 and 2012, a 29 basis point (bps) decrease. Average loan yield was 5.51% and 5.77% for the years ended December 31, 2013 and 2012, respectively, a decrease of 26 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 $13.6 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 net interest income and net income.
Non-Interest Income
The following table describes the components of non-interest income for the years ended December 31, 2013 and 2012:
Non-interest income
Years ended December 31 |
|||||||||
2013 |
2012 |
Increase (Decrease) |
|||||||
Service charges |
$ |
645,958 |
$ |
686,749 |
$ |
(40,791) |
|||
Gain on sale of available-for-sale investment securities |
125,926 |
152,224 |
(26,298) |
||||||
Gain on sale of other real estate |
- |
6,981 |
(6,981) |
||||||
Mortgage loan brokerage fees |
48,687 |
68,571 |
(19,884) |
||||||
Earnings on cash surrender value of life insurance policies |
308,888 |
327,973 |
(19,085) |
||||||
Other |
291,248 |
246,940 |
44,308 |
||||||
Total non-interest income |
$ |
1,420,707 |
$ |
1,489,438 |
$ |
(68,731) |
For the year ended December 31, 2013, non-interest income totaled $1.4 million, a decrease of $69 thousand or 5% from the $1.5 million recorded during the year ended December 31, 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 included in other. Service charge income decreased due to fewer occurrences of non-sufficient funds and account analysis charges.
Non-Interest Expense
The following table describes the components of non-interest expense for the year periods ended December 31, 2013 and 2012:
Non-interest expense
Year ended December 31, |
|||||||||
2013 |
2012 |
Increase (Decrease) |
|||||||
Salaries and employee benefits |
$ |
5,897,113 |
$ |
6,205,799 |
$ |
(308,686) |
|||
Occupancy and equipment |
1,474,658 |
1,375,395 |
99,263 |
||||||
Other real estate owned |
288 |
41,253 |
(40,965) |
||||||
Data processing |
507,585 |
640,195 |
(132,610) |
||||||
Operations |
325,529 |
348,760 |
(23,231) |
||||||
Professional and legal |
359,058 |
432,521 |
(73,463) |
||||||
Advertising and business development |
243,853 |
241,667 |
2,186 |
||||||
Telephone and postal |
250,891 |
222,406 |
28,485 |
||||||
Supplies |
212,300 |
179,810 |
32,490 |
||||||
Assessment and insurance |
288,057 |
301,270 |
(13,213) |
||||||
Other expenses |
664,914 |
503,327 |
161,587 |
||||||
Total non-interest expense |
$ |
10,224,246 |
$ |
10,492,403 |
$ |
(268,587) |
For the years ended December 31, 2013 and 2012, non-interest expense was $10.2 million and $10.5 million, respectively, a decrease of $268 thousand or 3%. Occupancy and equipment expense increased by $99 thousand or 7% due to contracted costs for new software applications, supplies increased by $32 thousand or 18% due to replenishment of forms, and other expenses increased by $162 thousand or 32% due to increased training expense, sundry losses and other employee benefits. These were offset by a $309 thousand or 5% decrease in salaries and employee benefit expense due to deferred loan origination costs attributed to salaries, retirement benefit expense reductions and reductions in stock option expense. In addition, FDIC insurance and assessment expense decreased by $13 thousand or 4% due to more favorable methodology for calculating insurance premiums. There also was a $133 thousand or 21% 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) |
||||||
December 31, 2013 |
December 31, 2012 |
|||||
Assets |
||||||
Cash and due from banks |
$ |
42,006,511 |
$ |
57,573,424 |
||
Available-for-sale investment securities, at fair value |
66,490,000 |
53,001,000 |
||||
Loans, net of deferred fees |
238,500,817 |
232,452,923 |
||||
Less: allowance for loan and lease losses |
3,866,508 |
5,192,436 |
||||
Net Loans |
234,634,309 |
227,260,487 |
||||
Bank premises and equipment, net |
7,701,676 |
7,995,072 |
||||
Cash surrender value of bank-owned life insurance |
8,268,894 |
7,992,697 |
||||
Accrued interest receivable and other assets |
6,044,999 |
7,056,100 |
||||
Total assets |
$ |
365,146,389 |
$ |
360,878,780 |
||
Liabilities and Shareholders' Equity |
||||||
Deposits: |
||||||
Noninterest-bearing |
$ |
123,817,308 |
$ |
120,900,110 |
||
Interest-bearing |
194,070,851 |
194,583,883 |
||||
Total deposits |
317,888,159 |
315,483,993 |
||||
Accrued interest payable and other liabilities |
4,401,788 |
4,398,621 |
||||
Junior subordinated deferrable interest debentures |
3,093,000 |
3,093,000 |
||||
Total liabilities |
325,382,947 |
322,975,614 |
||||
Commitments and contingencies |
||||||
Shareholders' equity: |
||||||
Common stock |
27,811,859 |
28,080,655 |
||||
Retained earnings |
12,098,091 |
8,763,327 |
||||
Accumulated other comprehensive (loss) income, net of taxes |
(146,508) |
1,059,184 |
||||
Total shareholders' equity |
39,763,442 |
37,903,166 |
||||
Total liabilities and shareholders' equity |
$ |
365,146,389 |
$ |
360,878,780 |
||
CONDENSED CONSOLIDATED STATEMENT OF INCOME |
||||||||||||||
(UNAUDITED) |
||||||||||||||
For the Three Months |
For the Year |
|||||||||||||
Ended December 31, |
Ended December, 31 |
|||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||
Interest Income: |
||||||||||||||
Interest and fees on loans |
$ |
3,188,605 |
$ |
3,300,704 |
$ |
12,682,964 |
$ |
13,139,294 |
||||||
Interest on investment securities: |
||||||||||||||
Taxable |
235,320 |
158,986 |
695,587 |
697,495 |
||||||||||
Exempt from Federal income taxes |
208,737 |
179,216 |
720,844 |
768,742 |
||||||||||
Interest on deposits in banks |
22,238 |
19,686 |
105,125 |
81,508 |
||||||||||
Total interest income |
3,654,900 |
3,658,592 |
14,204,520 |
14,687,039 |
||||||||||
Interest Expense: |
||||||||||||||
Interest on deposits |
173,885 |
223,757 |
744,410 |
961,783 |
||||||||||
Interest on short-term debt |
- |
- |
- |
173 |
||||||||||
Interest on junior subordinated deferrable interest debentures |
28,021 |
28,843 |
112,103 |
118,212 |
||||||||||
Total interest expense |
201,906 |
252,600 |
856,513 |
1,080,168 |
||||||||||
Net interest income before reversal of provision for loan losses |
3,452,994 |
3,405,992 |
13,348,007 |
13,606,871 |
||||||||||
Reversal of provision for loan losses |
- |
- |
(1,500,000) |
- |
||||||||||
Net interest income after reversal of provision for loan losses |
3,452,994 |
3,405,992 |
14,848,007 |
13,606,871 |
||||||||||
Non-Interest Income: |
||||||||||||||
Service charges |
168,482 |
162,941 |
645,958 |
686,749 |
||||||||||
Gain on sale of available-for-sale investment securities, net |
- |
- |
125,926 |
152,224 |
||||||||||
Gain on sale of other real estate |
- |
5,773 |
- |
6,981 |
||||||||||
Mortgage loan brokerage fees |
4,200 |
8,595 |
48,687 |
68,571 |
||||||||||
Earnings on cash surrender value of life insurance policies |
75,364 |
78,964 |
308,888 |
327,973 |
||||||||||
Other |
67,227 |
64,306 |
291,248 |
246,940 |
||||||||||
Total non-interest income |
315,273 |
320,579 |
1,420,707 |
1,489,438 |
||||||||||
Non-Interest Expense: |
||||||||||||||
Salaries and employee benefits |
1,529,345 |
1,716,977 |
5,897,113 |
6,205,799 |
||||||||||
Occupancy and equipment |
366,771 |
382,497 |
1,474,658 |
1,375,395 |
||||||||||
Other |
787,903 |
832,797 |
2,852,475 |
2,911,209 |
||||||||||
Total non-interest expense |
2,684,019 |
2,932,271 |
10,224,246 |
10,492,403 |
||||||||||
Income before provision for income taxes |
1,084,248 |
794,300 |
6,044,468 |
4,603,906 |
||||||||||
Provision for income taxes |
309,000 |
152,000 |
1,990,000 |
1,371,000 |
||||||||||
Net income |
$ |
775,248 |
$ |
642,300 |
$ |
4,054,468 |
$ |
3,232,906 |
||||||
Dividends accrued and discount accreted on preferred shares |
- |
- |
- |
93,209 |
||||||||||
Net income available to common shareholders |
$ |
775,248 |
$ |
642,300 |
$ |
4,054,468 |
$ |
3,139,697 |
||||||
Basic earnings per share |
$ |
0.28 |
$ |
0.23 |
$ |
1.45 |
$ |
1.13 |
||||||
Diluted earnings per share |
$ |
0.27 |
$ |
0.23 |
$ |
1.43 |
$ |
1.12 |
||||||
Cash dividends paid per common share |
$ |
0.06 |
$ |
0.08 |
$ |
0.18 |
$ |
0.16 |
||||||
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY |
|||||||||||||||
(UNAUDITED) |
|||||||||||||||
For the Years Ended December 31, 2012 and 2013 |
|||||||||||||||
Accumulated |
|||||||||||||||
Other |
|||||||||||||||
Compre- |
Total |
||||||||||||||
Preferred Stock |
Common Stock |
hensive |
Share- |
||||||||||||
Retained |
Income (Loss) |
holders' |
|||||||||||||
Shares |
Amount |
Shares |
Amount |
Earnings |
(Net of Taxes) |
Equity |
|||||||||
Balance, January 1, 2012 |
8,085 |
$ 7,898,800 |
2,784,593 |
$ 27,534,291 |
$ 6,257,800 |
$ 814,521 |
$ 42,505,412 |
||||||||
Net income |
3,232,906 |
3,232,906 |
|||||||||||||
Other comprehensive income |
244,663 |
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 |
4,054,468 |
4,054,468 |
|||||||||||||
Other comprehensive loss |
(1,205,692) |
(1,205,692) |
|||||||||||||
Cash dividends $0.18 per common share |
(501,949) |
(501,949) |
|||||||||||||
Repurchase common stock |
(58,000) |
(570,725) |
(217,755) |
(788,480) |
|||||||||||
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 |
||||||||
SOURCE Valley Commerce Bancorp
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article