Valley Commerce Bancorp Reports Third Quarter 2014 Earnings
VISALIA, Calif., Oct. 16, 2014 /PRNewswire/ -- Valley Commerce Bancorp, (OTCBB: VCBP), a bank holding company and the parent company of Valley Business Bank, today announced third quarter 2014 net income of $930 thousand or $0.31 per diluted share. This compared to earnings of $905 thousand, or $0.30 per diluted share, for the third quarter of 2013. For the nine months ended September 30, 2014, the Company reported net income of $3.2 million, or $1.08 per diluted share compared to earnings of $3.3 million, or $1.11 per diluted share, for the nine months ended September 30, 2013.
Allan W. Stone, President and Chief Executive Officer, remarked, "I am pleased to report Valley Business Bank ended the third quarter of 2014 with net loans at a record high of $255 million, a $20 million 9 percent increase since December 31, 2013. Our net interest income has improved in 2014 and our loan growth should continue to propel revenue growth in future periods. In addition, we continue to benefit from our ongoing emphasis on loan credit quality. Thus far in 2014, we've experienced no loan losses and loss recoveries of $433 thousand. Although agricultural loans comprise only 2 percent of our loan portfolio, we are located in a regional economy that is heavily dependent on revenue from agricultural production so we are keeping a close watch on the severe drought conditions affecting California."
Stone continued, "Of course, the numbers do not tell the whole story. We are continually strengthening our team to ensure our risk management systems are functioning properly and customer service goals are achieved. As we enter the heart of the planning season, I believe we have a very strong platform on which to base our growth and profitability initiatives. For 2013, we received a number of accolades for our financial performance including a spot on American Banker Magazine's list of the Top 200 Community Banks. Our team is dedicated to maintaining superior performance in 2014 and the coming years."
Selected financial information is presented in the following table:
Nine Months ended September 30, |
December 31, |
||||||||||||||
2014 |
2013 |
2013* |
|||||||||||||
ANNUALIZED KEY FINANCIAL RATIOS |
|||||||||||||||
Net income |
$ |
3,200,144 |
$ |
3,279,220 |
$ |
4,054,468 |
|||||||||
Return on average equity |
10.25 |
% |
11.29 |
% |
10.37 |
% |
|||||||||
Return on average assets |
1.10 |
% |
1.20 |
% |
1.11 |
% |
|||||||||
Net interest margin |
4.13 |
% |
4.20 |
% |
4.21 |
% |
|||||||||
Efficiency ratio |
66.27 |
% |
68.55 |
% |
69.23 |
% |
|||||||||
Loan to deposit ratio at period end |
74.44 |
% |
74.81 |
% |
73.81 |
% |
|||||||||
Tier 1 leverage ratio |
11.67 |
% |
11.71 |
% |
11.60 |
% |
|||||||||
Tier 1 risk based ratio |
16.44 |
% |
16.12 |
% |
16.22 |
% |
|||||||||
Total risk-based capital ratio |
17.48 |
% |
17.37 |
% |
17.47 |
% |
|||||||||
SHARE AND PER SHARE DATA |
|||||||||||||||
Basic earnings per common share** |
$ |
1.10 |
$ |
1.11 |
$ |
1.38 |
|||||||||
Diluted earnings per common share** |
$ |
1.08 |
$ |
1.11 |
$ |
1.37 |
|||||||||
Quarterly weighted average common shares outstanding** |
2,919,203 |
2,945,681 |
2,938,401 |
||||||||||||
Quarterly wtd. avg. diluted common shares outstanding** |
2,966,313 |
2,961,792 |
2,967,735 |
||||||||||||
Book value per common share |
$ |
14.82 |
$ |
14.19 |
$ |
14.35 |
|||||||||
Total common shares outstanding |
2,914,849 |
2,784,229 |
2,770,929 |
||||||||||||
*For the year ended December 31, 2013 |
|||||||||||||||
**Adjusted for 5% stock dividend issued in June 2014 |
|||||||||||||||
Loans
Net loans were $254.9 million at September 30, 2014, an increase of $20.3 million or 9% from the $234.6 million at December 31, 2013. The increase occurred primarily in real estate-mortgage loans. Average gross loans were $247.6 million for the nine months ended September 30, 2014 and $230.0 million for the nine months ended September 30, 2013, an increase of $17.6 million or 8%.
Net loans at September 30, 2014, December 31, 2013, and September 30, 2013 are summarized in the following table:
September 30, 2014 |
December 31, 2013 |
September 30, 2013 |
||||||||||||
Commercial |
$ |
33,210,882 |
13% |
$ |
40,665,234 |
17% |
$ |
38,460,805 |
16% |
|||||
Real estate – mortgage |
204,945,524 |
78 |
175,416,776 |
73 |
173,374,307 |
73 |
||||||||
Real estate – construction |
14,464,734 |
6 |
17,039,578 |
7 |
19,794,496 |
8 |
||||||||
Agricultural |
4,092,156 |
2 |
3,966,502 |
2 |
3,602,363 |
2 |
||||||||
Consumer and other |
1,592,026 |
1 |
1,647,517 |
1 |
1,593,826 |
1 |
||||||||
Subtotal |
258,305,322 |
100% |
238,735,607 |
100% |
236,825,797 |
100% |
||||||||
Deferred loan fees, net |
(99,814) |
(234,790) |
(298,850) |
|||||||||||
Allowance for loan and lease losses |
(3,299,041) |
(3,875,124) |
(3,893,357) |
|||||||||||
Total loans, net |
$ |
254,906,467 |
$ |
234,625,693 |
$ |
232,633,590 |
||||||||
Average loans outstanding |
$ |
247,628,851 |
$ |
231,584,419 |
$ |
230,025,913 |
||||||||
Investment Securities
Available-for-sale investment securities were $66.6 million at September 30, 2014 compared to $66.5 million at December 31, 2013, an increase of $127 thousand or 0.2%. There were $12.5 million of investment securities purchased during the nine months ended September 30, 2014 which were offset by normal repayments, maturities, calls, and sales. Gain on sale of investment securities was $256 thousand for the nine 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:
September 30, 2014 |
||||||||||||
Gross |
Gross |
Estimated |
||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||
Cost |
Gains |
Losses |
Value |
|||||||||
Debt securities: |
||||||||||||
U.S. Government sponsored entities and agencies |
$ |
4,023,279 |
$ |
52,841 |
$ |
(28,120) |
$ |
4,048,000 |
||||
Mortgage-backed securities: |
||||||||||||
U.S. Government sponsored entities and agencies |
26,370,857 |
249,006 |
(290,863) |
26,329,000 |
||||||||
Small Business Administration |
12,190,190 |
271,841 |
(16,031) |
12,446,000 |
||||||||
Obligations of states and political subdivisions |
23,127,683 |
694,004 |
(27,687) |
23,794,000 |
||||||||
Total |
$ |
65,712,009 |
$ |
1,267,692 |
$ |
(362,701) |
$ |
66,617,000 |
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 $24.8 million or 8%, from $317.9 million at December 31, 2013 to $342.7 million at September 30, 2014. Average total deposits were $338.3 million for the nine months ended September 30, 2014, a $21.1 million or 7% increase from the $317.3 million in average total deposits for the nine months ended September 30, 2013.
Total deposits at September 30, 2014, December 31, 2013, and September 30, 2013 are summarized in the following table:
September 30, 2014 |
December 31, 2013 |
September 30, 2013 |
||||||||||||
Non-interest bearing |
$ |
142,418,247 |
42% |
$ |
123,817,308 |
39% |
$ |
123,525,101 |
40% |
|||||
Interest bearing |
138,986,222 |
40 |
131,802,344 |
41 |
123,920,315 |
40 |
||||||||
Time deposits |
61,033,389 |
18 |
62,268,507 |
20 |
63,516,140 |
20 |
||||||||
Total |
$ |
342,437,858 |
100% |
$ |
317,888,159 |
100% |
$ |
310,961,556 |
100% |
Shareholders' Equity
Total shareholders' equity was $43.2 million at September 30, 2014, an increase of $3.7 million or 9% from the $39.8 million at December 31, 2013. The increase was due primarily to earnings of $3.2 million and to a lesser extent, a $679 thousand increase in accumulated other comprehensive income resulting from increases in unrealized gains of investment securities. These factors were offset by the repurchase of common stock and cash dividends paid. During the nine months ended September 30, 2014 and 2013 the Company paid common stock cash dividends totaling $623 thousand or $0.22 per share and $336 thousand or $0.12 per share, respectively. Common stock repurchased during the nine months ended September 30, 2014 totaled $324 thousand at an average of $14.52 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 September 30, 2014 were comprised of nine nonaccrual loans spread among five customer relationships with an aggregate balance of $2.9 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 December 31, 2013 or September 30, 2014.
Impaired loans totaled $5.7 million and $6.6 million at September 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: |
|||||
September 30, 2014 |
December 31, 2013 |
September 30, 2013 |
|||
Nonperforming loans |
$ 2,891,187 |
$ 3,160,120 |
$ 4,062,127 |
||
Loans past due 90 days or more and still accruing |
- |
- |
- |
||
Total nonperforming loans |
$ 2,891,187 |
$ 3,160,120 |
$ 4,062,127 |
||
Other real estate owned |
- |
- |
- |
||
Total nonperforming assets |
$ 2,891,187 |
$ 3,160,120 |
$ 4,062,127 |
||
Specific loss reserve |
$ 403,496 |
$ 197,344 |
$ 411,599 |
||
Nonperforming assets to total loans |
1.12% |
1.32% |
1.71% |
||
Nonperforming loans to total loans |
1.13% |
1.35% |
1.75% |
||
Nonperforming assets to total assets |
0.73% |
0.87% |
1.13% |
||
Classified loans |
$ 11,977,738 |
$ 13,628,603 |
$ 14,325,970 |
||
30-89 Day Delinquent loans |
$ - |
$ - |
$ - |
The following table summarizes the changes in the allowance for loan and lease losses (ALLL) for the periods indicated:
Nine Months Ended September 30, 2014 |
|||||||||||
Nine Months Ended September 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 |
432,533 |
201,942 |
210,844 |
||||||||
Real estate mortgage |
- |
- |
- |
||||||||
Real estate construction |
- |
- |
- |
||||||||
Consumer |
- |
- |
- |
||||||||
Total recoveries |
432,533 |
201,942 |
210,844 |
||||||||
Net recoveries |
432,533 |
200,921 |
182,688 |
||||||||
Reversal of provision for loan losses |
(1,000,000) |
(1,500,000) |
(1,500,000) |
||||||||
Balance at end of period |
$ |
3,299,041 |
$ |
3,893,357 |
$ |
3,875,124 |
|||||
Net recoveries to average loans outstanding |
0.175% |
0.087% |
0.079% |
||||||||
Ending allowance to total loans outstanding at end of period |
1.28% |
1.64% |
1.62% |
||||||||
The Company's ALLL decreased from $3.9 million at December 31, 2013 to $3.3 million at September 30, 2014 due to a $1.0 million reversal of provision for loan losses offset by $433 thousand in loss recoveries during the nine months ending September 30, 2014. The loan loss reversal was recorded during the second quarter. The ALLL represented 1.28% of total loans at September 30, 2014 compared to 1.62% at December 31, 2013. The ALLL percentage decrease resulted from increased loan volume as well as the factors noted above. The portion of the ALLL relating to specific impaired loans was $403 thousand at September 30, 2014 and $197 thousand at December 31, 2013.
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, |
||||||||||||||||||
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 |
$ |
36,588 |
$ |
68 |
0.25% |
$ |
40,953 |
$ |
83 |
0.27% |
||||||||
Available-for-sale investment securities: |
||||||||||||||||||
Taxable |
43,444 |
647 |
1.99% |
36,038 |
460 |
1.71% |
||||||||||||
Exempt from Federal income taxes (1) |
22,816 |
629 |
5.58% |
18,394 |
512 |
5.64% |
||||||||||||
Total securities (1) |
66,260 |
1,276 |
3.23% |
54,432 |
972 |
3.04% |
||||||||||||
Loans (2) (3) |
247,474 |
9,717 |
5.27% |
229,681 |
9,495 |
5.55% |
||||||||||||
Total interest-earning assets (1) |
350,322 |
11,061 |
4.35% |
325,066 |
10,550 |
4.47% |
||||||||||||
Noninterest-earning assets, net of allowance for loan losses |
37,887 |
38,896 |
||||||||||||||||
Total assets |
$ |
388,209 |
$ |
363,962 |
||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||||
Deposits: |
||||||||||||||||||
Other interest bearing |
$ |
136,692 |
$ |
295 |
0.29% |
$ |
128,978 |
$ |
295 |
0.31% |
||||||||
Time deposits less than $100,000 |
17,529 |
68 |
0.52% |
18,762 |
77 |
0.55% |
||||||||||||
Time deposits $100,000 or more |
44,148 |
171 |
0.52% |
47,204 |
199 |
0.56% |
||||||||||||
Total interest-bearing deposits |
198,369 |
534 |
0.36% |
194,944 |
571 |
0.39% |
||||||||||||
Junior subordinated deferrable interest debentures |
3,093 |
83 |
3.59% |
3,093 |
84 |
3.63% |
||||||||||||
Total interest-bearing liabilities |
201,462 |
617 |
0.41% |
198,037 |
655 |
0.44% |
||||||||||||
Noninterest bearing deposits |
139,967 |
122,336 |
||||||||||||||||
Other liabilities |
5,019 |
4,757 |
||||||||||||||||
Total liabilities |
346,448 |
325,130 |
||||||||||||||||
Shareholders' equity |
41,761 |
38,832 |
||||||||||||||||
Total liabilities and shareholders' equity |
$ |
388,209 |
$ |
363,962 |
||||||||||||||
Net interest income and margin (1) |
$ |
10,444 |
4.13% |
$ |
9,895 |
4.20% |
||||||||||||
(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 $133 thousand and $177 thousand in foregone interest on nonaccrual loans for the nine months ended September 30, 2014 and 2013, respectively. Income received from nonaccrual loans was $101 thousand in the 2014 period and $263 in the 2013 period. |
||||||||||||||||||
(3) |
Interest income on loans includes amortized loan fees, net of costs of $443 thousand and $395 thousand for 2014 and 2013, respectively. |
||||||||||||||||||
Net interest income for the periods ended September 30, 2014 and 2013 was $10.4 million and $9.9 million, respectively, an increase of $549 thousand or 6%. Net interest income increased during the 2014 period due to an increase in the average volume and yield of investment securities, a $17.6 million or 8% increase in average loans, and reduced cost of interest-bearing liabilities. These factors were offset by a decrease in average yield on loans.
Net interest margin was 4.13% and 4.20% for the periods ended September 30, 2014 and 2013, a 7 basis point (bps) decrease. This was attributable to a 28 bps decrease in average loan yield for the 2014 period, which reflected the competitive environment for high quality loan customers. The average rate paid on deposits and other interest-bearing liabilities decreased by 3 bps reflecting weak competition for deposits as well as a reduction in the average balances of time deposits. Average noninterest-bearing deposits increased by $17.6 million or 14% in the 2014 period and average total deposits increased by $21 million or 7 percent in the 2014 period.
Non-Interest Income
The following table describes the components of non-interest income for the nine-month periods ended September 30, 2014 and 2013:
Non-interest income |
|||||||||
Nine Months ended September 30, |
|||||||||
2014 |
2013 |
Increase (Decrease) |
|||||||
Service charges |
$ |
521,382 |
$ |
477,476 |
$ |
43,906 |
|||
Gain on sale of available-for-sale investment securities |
255,699 |
125,926 |
129,773 |
||||||
Mortgage loan brokerage fees |
17,677 |
44,487 |
(26,810) |
||||||
Earnings on cash surrender value of life insurance policies |
222,340 |
233,524 |
(11,184) |
||||||
Other |
254,197 |
224,021 |
30,176 |
||||||
Total non-interest income |
$ |
1,271,295 |
$ |
1,105,434 |
$ |
165,861 |
For the period ended September 30, 2014, non-interest income totaled $1.3 million, an increase of $166 thousand or 15% from the $1.1 million recorded during the period ended September 30, 2013. Increases in service charges reflected increases in account analysis charges and non-sufficient funds charges. Gains on sales of investment securities reflected portfolio management strategies to mitigate interest rate risk and enhance the overall yield potential of the portfolio while in the current low rate environment. These were offset by decreases in earnings on the cash surrender value of life insurance policies and reduced mortgage loan underwriting fees which reflected reduced refinancing activity.
Non-Interest Expense
The following table describes the components of non-interest expense for the nine-month periods ended September 30, 2014 and 2013:
Non-interest expense |
|||||||||
Nine Months ended September 30, |
|||||||||
2014 |
2013 |
Increase (Decrease) |
|||||||
Salaries and employee benefits |
$ |
4,642,324 |
$ |
4,367,768 |
$ |
274,556 |
|||
Occupancy and equipment |
1,028,042 |
1,107,887 |
(79,845) |
||||||
Data processing |
404,212 |
388,730 |
15,482 |
||||||
Operations |
209,537 |
242,241 |
(32,704) |
||||||
Professional and legal |
250,844 |
269,611 |
(18,767) |
||||||
Advertising and business development |
192,231 |
175,889 |
16,342 |
||||||
Telephone and postal |
212,206 |
174,607 |
37,599 |
||||||
Supplies |
130,572 |
157,315 |
(26,743) |
||||||
Assessment and insurance |
244,487 |
205,962 |
38,525 |
||||||
Other expenses |
448,854 |
450,217 |
(1,363) |
||||||
Total non-interest expense |
$ |
7,763,309 |
$ |
7,540,227 |
$ |
223,082 |
For the periods ended September 30, 2014 and 2013, non-interest expense increased to $7.8 million from $7.5 million, an increase of $223 thousand or 3%. Salaries and employee benefits increased by $275 thousand or 6% due to new hire expenses related to business development and risk management. Data processing costs increased by $15 thousand or 4% due to acquisition of new technology platforms and increased customer activity. FDIC insurance expense increased by $39 thousand or 19% due to FDIC's revised methodology for calculating insurance premiums. Advertising and business development expense increased by $16 thousand or 9% due to increased advertising and marketing costs to support business development. These were offset by a $80 thousand or 7% decrease in occupancy and equipment expense due to reduced technology and operational risk management costs compared to prior years. In addition, there was a $38 thousand or 21% decrease in supplies due to a reduction in forms and printing costs, and a $19 thousand or 7% decrease in professional and legal expense due to timing of audit and legal costs.
For the periods ended September 30, 2014 and 2013 the effective tax rate increased to 35.38% from 33.89%, due primarily to the curtailment of certain tax credits and deductions previously allowed by California through 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) |
|||||||||
September 30, |
December 31, 2013 |
September 30, 2013 |
|||||||
Assets |
|||||||||
Cash and due from banks |
$ |
50,103,141 |
$ |
42,006,511 |
$ |
37,792,907 |
|||
Available-for-sale investment securities, at fair value |
66,617,000 |
66,490,000 |
65,733,000 |
||||||
Loans, net of deferred fees |
258,205,508 |
238,500,817 |
236,526,947 |
||||||
Less: allowance for loan and lease losses |
3,299,041 |
3,875,124 |
3,893,357 |
||||||
Net loans |
254,906,467 |
234,625,693 |
232,633,590 |
||||||
Bank premises and equipment, net |
7,374,002 |
7,701,676 |
7,819,063 |
||||||
Cash surrender value of bank-owned life insurance |
8,764,260 |
8,268,894 |
8,202,185 |
||||||
Accrued interest receivable and other assets |
5,987,756 |
6,044,999 |
5,942,915 |
||||||
Total assets |
$ |
393,752,626 |
$ |
365,137,773 |
$ |
358,123,660 |
|||
Liabilities and Shareholders' Equity |
|||||||||
Deposits: |
|||||||||
Noninterest-bearing |
$ |
142,418,247 |
$ |
123,817,308 |
$ |
123,525,101 |
|||
Interest-bearing |
200,019,611 |
194,070,851 |
187,436,455 |
||||||
Total deposits |
342,437,858 |
317,888,159 |
310,961,556 |
||||||
Accrued interest payable and other liabilities |
5,026,105 |
4,393,172 |
4,559,647 |
||||||
Junior subordinated deferrable interest debentures |
3,093,000 |
3,093,000 |
3,093,000 |
||||||
Total liabilities |
350,556,963 |
325,374,331 |
318,614,203 |
||||||
Commitments and contingencies |
|||||||||
Shareholders' equity: |
|||||||||
Common stock – no par value; 30,000,000 shares authorized; issued and outstanding 2,914,849 shares at September 30, 2014 and 2,770,929 shares at December 31, 2013 and 2,784,229 shares at September 30, 2013 |
30,223,316 |
27,811,859 |
27,905,468 |
||||||
Retained earnings |
12,439,760 |
12,098,091 |
11,545,209 |
||||||
Accumulated other comprehensive income (loss), net of taxes |
532,587 |
(146,508) |
58,780 |
||||||
Total shareholders' equity |
43,195,663 |
39,763,442 |
39,509,457 |
||||||
Total liabilities and shareholders' equity |
$ |
393,752,626 |
$ |
365,137,773 |
$ |
358,123,660 |
|||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
(UNAUDITED) |
||||||||||||||||
For the Three Months |
For the Nine Months |
|||||||||||||||
Ended September 30, |
Ended September, 30 |
|||||||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||||||
Interest Income: |
||||||||||||||||
Interest and fees on loans |
$ |
3,231,903 |
$ |
3,190,213 |
9,717,291 |
$ |
9,494,359 |
|||||||||
Interest on investment securities: |
||||||||||||||||
Taxable |
202,468 |
201,398 |
647,283 |
460,267 |
||||||||||||
Exempt from Federal income taxes |
199,881 |
176,866 |
628,395 |
512,107 |
||||||||||||
Interest on deposits in banks |
21,619 |
20,889 |
67,755 |
82,887 |
||||||||||||
Total interest income |
3,655,871 |
3,589,366 |
11,060,724 |
10,549,620 |
||||||||||||
Interest Expense: |
||||||||||||||||
Interest on deposits |
178,848 |
172,911 |
533,687 |
570,525 |
||||||||||||
Interest on junior subordinated deferrable interest debentures |
27,927 |
28,209 |
82,879 |
84,082 |
||||||||||||
Total interest expense |
206,775 |
201,120 |
616,566 |
654,607 |
||||||||||||
Net interest income before reversal of provision for loan losses |
3,449,096 |
3,388,246 |
10,444,158 |
9,895,013 |
||||||||||||
Reversal of provision for loan losses |
- |
- |
(1,000,000) |
(1,500,000) |
||||||||||||
Net interest income after reversal of provision for loan losses |
3,449,096 |
3,388,246 |
11,444,158 |
11,395,013 |
||||||||||||
Non-Interest Income: |
||||||||||||||||
Service charges |
190,699 |
164,122 |
521,382 |
477,476 |
||||||||||||
Gain on sale of available-for-sale investment securities, net |
100,381 |
- |
255,699 |
125,926 |
||||||||||||
Mortgage loan brokerage fees |
7,755 |
14,370 |
17,677 |
44,487 |
||||||||||||
Earnings on cash surrender value of life insurance policies |
74,587 |
78,046 |
222,340 |
233,524 |
||||||||||||
Other |
80,796 |
90,700 |
254,197 |
224,021 |
||||||||||||
Total non-interest income |
454,218 |
347,238 |
1,271,295 |
1,105,434 |
||||||||||||
Non-Interest Expense: |
||||||||||||||||
Salaries and employee benefits |
1,486,628 |
1,420,927 |
4,642,324 |
4,367,768 |
||||||||||||
Occupancy and equipment |
352,088 |
382,388 |
1,028,042 |
1,107,887 |
||||||||||||
Other |
646,038 |
641,290 |
2,092,943 |
2,064,572 |
||||||||||||
Total non-interest expense |
2,484,754 |
2,444,605 |
7,763,309 |
7,540,227 |
||||||||||||
Income before provision for income taxes |
1,418,560 |
1,290,879 |
4,952,144 |
4,960,220 |
||||||||||||
Provision for income taxes |
489,000 |
386,000 |
1,752,000 |
1,681,000 |
||||||||||||
Net income |
$ |
929,560 |
$ |
904,879 |
3,200,144 |
$ |
3,279,220 |
|||||||||
Basic earnings per share* |
$ |
0.32 |
$ |
0.31 |
$ |
1.10 |
$ |
1.11 |
||||||||
Diluted earnings per share* |
$ |
0.31 |
$ |
0.30 |
$ |
1.08 |
$ |
1.11 |
||||||||
Cash dividends paid per common share* |
$ |
0.08 |
$ |
0.06 |
$ |
0.22 |
$ |
0.12 |
||||||||
*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 September 30, 2014 and 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 $0.18 per share |
(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 Other comprehensive income |
3,200,144 |
679,095 |
3,200,144 679,095 |
||||||||
Stock repurchased |
(22,291) |
(223,614) |
(100,025) |
(323,639) |
|||||||
Cash dividend $0.22 per share |
(622,925) |
(622,925) |
|||||||||
Stock dividend 5% per share |
138,700 |
2,131,819 |
(2,131,819) |
||||||||
Cash paid for fractional shares |
(3,706) |
(3,706) |
|||||||||
Stock options exercised and related tax benefit |
27,511 |
295,490 |
295,490 |
||||||||
Stock-based compensation expense |
207,762 |
207,762 |
|||||||||
Balance September 30, 2014 |
2,914,849 |
$30,223,316 |
$12,439,760 |
$532,587 |
$43,195,663 |
SOURCE Valley Commerce Bancorp
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article