Attached files
file | filename |
---|---|
8-K - VIRGINIA COMMERCE BANCORP, INC. 8-K - VIRGINIA COMMERCE BANCORP INC | a6690854.htm |
Exhibit 99
Virginia Commerce Bancorp, Inc. Reports Improved Profit, Net Interest Margin, Efficiency Ratio and Asset Quality For First Quarter 2011
ARLINGTON, Va.--(BUSINESS WIRE)--April 20, 2011--Virginia Commerce Bancorp, Inc. (the “Company”), (Nasdaq: VCBI), parent company of Virginia Commerce Bank (the “Bank”), today reported net income to common stockholders of $3.7 million, or $0.12 per diluted common share, for the first quarter of 2011, compared with net income to common stockholders of $3.2 million, or $0.11 per diluted common share, for the same period in 2010. A 20 basis point increase in the net interest margin, increased non-interest income and containment of non-interest expense drove the year-over-year improvement in earnings. However, earnings improvement was still constrained by the Company’s provisions for loan losses and an impairment loss in the Company’s securities portfolio.
Peter A. Converse, President and Chief Executive Officer, commented, “Our first quarter results are a good start to the year. Our strong core operating earnings continued to benefit from sequential increases in the net interest margin and expense containment discipline, while asset quality metrics were fairly positive across the board. Although credit costs as well as a securities impairment loss had a dampening effect on the flow of core earnings to the bottom line, it is anticipated that these expenses, especially loan loss provisioning, will have less of an impact as the year progresses and we continue to reduce our non-performing asset exposure.”
“For this just completed quarter, non-performing assets and loans 90+ days past due showed modest improvement, declining by just over $1 million. However, Troubled Debt Restructurings declined by $11.1 million, from $103.0 million to $91.9 million, the second consecutive quarterly decrease in this category. Loans 30 – 89 days past due were $10.4 million as of March 31, 2011, having declined sequentially and year-over-year from $11.6 million and $13.5 million respectively. We expect that meaningful progress in reducing problem assets will be made through the remainder of the year, without necessarily incurring the same quarterly levels of provisioning and charge-offs as experienced in the first quarter.”
Converse continued, “As I indicated last quarter, our 2011 plans include getting back on a growth track, especially in lending. While this past quarter did not evidence progress in that regard in all loan categories, we are encouraged by growth in commercial loans and the current pipeline of loan approvals, as well as recent and expected loan closings early in the second quarter. We should also benefit from hiring four new commercial loan officers and a seasoned commercial lending manager since the first of the year. While two of those new loan officers were replacement hires, the focus on commercial lending as a strategic shift is obvious.”
“As previously announced, VCBI raised approximately $2.5 million in new capital at the end of the first quarter through a registered direct placement of 426,000 shares of its common stock to one of our Directors. In conjunction with that sale, the Company also issued to this Director warrants exercisable for twice that number of original shares, which would provide additional capital proceeds of approximately $4.8 million to the Bank if fully exercised. This capital raise was a one-off transaction to enable the Director to make a substantial investment in the Company structured comparably to the registered direct placement of $10 million in gross proceeds at the end of last September. Neither transaction is indicative of a Company strategy to raise incremental amounts of capital going forward. The Board will continue to consider its options for paying off our $71 million in TARP funding through either retained earnings or a one-time capital raise. Again, the decision to increase capital through a stock sale will largely be dependent on satisfactory appreciation in our stock price and any prerequisite regulatory approval. As an additional option, we have also applied for funding under the Small Business Lending Fund to pay off our TARP funding and take advantage of the currently known features of that program.”
Converse concluded, “I would be remiss if I didn’t acknowledge the recent passing on February 22 of Bill Beauchesne, our Chief Financial Officer and Chief Operating Officer. Bill served Virginia Commerce for almost sixteen years with the highest levels of competency, dedication and integrity. The loss of our colleague is deeply and profoundly felt by all of us here at the Bank. While we conduct a thoughtful search for his permanent replacement, we have been fortunate to bring in long-time local banker, Wilmer (“Bill”) Tinley, as interim CFO. Bill has spent 44 years in banking, primarily in local community bank CFO and CEO roles. Most recently he was CFO for EagleBank in Bethesda, Maryland, from its founding and until he retired four years ago. Bill has stepped right in and is fulfilling the CFO role quite capably.”
SUMMARY REVIEW OF FINANCIAL PERFORMANCE
Net Income
For the three months ended March 31, 2011, the Company recorded net income of $5.0 million. After an effective dividend of $1.3 million to the U.S. Treasury on preferred stock, the Company reported net income to common stockholders of $3.7 million, or $0.12 per diluted common share, compared to net income to common shareholders of $3.2 million, or $0.11 per diluted common share in the first quarter of 2010. The year-over-year earnings improvement was largely attributable to a 5.5% increase in net interest income over the previous year, which was principally due to reduced interest expenses as more fully described below. However, the Company’s net income was negatively impacted primarily by provisions for loan losses and an impairment loss on securities of $732 thousand.
Excluding taxes, loan loss provisions, the losses on other real estate owned and securities and gain on sale of securities, the Company generated core operating earnings for the three months ended March 31, 2011, of $13.6 million, up $1.1 million, or 8.9%, as compared to $12.5 million for the same period in 2010.
Asset Quality and Provisions For Loan Losses
Provisions for loan losses were $5.8 million for the three months ended March 31, 2011, compared to $4.2 million in the same period in 2010, with total net charge-offs of $11.8 million in the first quarter of 2011, versus $7.0 million for the first quarter of 2010. Total non-performing assets and loans 90+ days past due declined from $108.8 million at March 31, 2010, to $73.5 million at March 31, 2011, a reduction of 32.4%, and decreased $1.1 million sequentially from $74.6 million as of December 31, 2010. Higher provisioning for the quarter was primarily driven by the downgrade of two mid-seven figure borrowing relationships, representing a construction sub-contractor and a residential builder which required specific reserves of $3.2 million based upon a collateral analysis. Increased charge-offs were largely attributable to the decision to write down certain identified problem loans with substantial specific reserves totaling $8.2 million in anticipation of negotiated settlements or pending sales of underlying collateral properties. As of March 31, 2011, reserves for loan losses represented 2.59% of total loans, down from 2.82% at December 31, 2010, with reserves covering 103.4% of total non-performing loans as of March 31, 2011.
Non-performing loans continue to be concentrated in residential and commercial construction and land development loans in outer sub-markets hardest hit by the residential downturn and commercial and consumer credits experiencing the after shocks in sub-contracting businesses and unemployment levels. Overall, as of March 31, 2011, $32.9 million, or 60.2%, of non-performing loans represented acquisition, development and construction (“ADC”) loans, $10.0 million, or 18.3%, represented non-farm, non-residential loans, $6.1 million, or 11.2%, represented loans on one-to-four family residential properties, and $5.6 million, or 10.3%, represented commercial and industrial (“C&I”) loans. Progress in reducing non-performing loans in non-farm, non-residential loans and residential ADC loans was largely offset by increases in 1) C&I non-performing loans of $1.9 million resulting primarily from moving several loans to a specialty contractor to non-accrual, 2) home equity non-performing loans of $1.8 million all attributable to a single large first lien home equity loan going to non-accrual and 3) an increase in commercial ADC non-performing loans due to a stalled mixed use project moving to non-accrual. Collateral for these new additions was evaluated and carrying values and specific reserves adjusted accordingly. Additionally, other real estate owned increased $1.7 million as a small retail center and a commercial property were taken to foreclosure during the quarter. The carrying value of these assets was also adjusted to current market conditions based upon appraisals.
Included in the loan portfolio at March 31, 2011, are loans classified as troubled debt restructurings (“TDRs”), totaling $91.9 million, a sequential reduction of $11.1 million from $103.0 million at December 31, 2010. These are performing, accruing loans that represent relationships for which a modification to the contractual interest rate or repayment structure has been granted to address a financial hardship. Over 85% of TDRs were performing prior to modification. These loans make up 4.2% of the total loan portfolio and represent $29.8 million in ADC loans, $46.5 million in non-farm, non-residential real estate loans, $10.1 million in C&I loans and $5.5 million in one-to-four family residential loans. The reduction in TDRs was attributable to upgrades of reviewable TDRs and adjustments to the carrying value of continuing TDRs.
Net Interest Income
Net interest income for the first quarter of 2011 of $26.2 million was up $1.4 million, or 5.5%, over the same quarter last year, as the net interest margin increased from 3.79% in the first quarter of 2010 to 3.99% for the same period in 2011. On a sequential basis, the margin was up three basis points. The year-over-year increase in the net interest margin was driven by lower deposit costs due to significant reductions in the level of time deposits, and increased levels of demand deposits and lower rate interest-bearing transaction accounts. Also, the average rate paid on savings and time deposits decreased significantly from the three-months ended March 31, 2010 to the same period 2011. As a result, the average cost of interest-bearing deposits fell from 1.88% in the first quarter of 2010, to 1.44% in the current period, while the yield on interest-earning assets declined twenty basis points from 5.59% to 5.39%. Management anticipates the net interest margin will range between 3.7% and 4.0% over the next two quarters, but may come under some pressure later in the year if short-term interest rates begin to rise.
Non-Interest Income
For the three months ended March 31, 2011, the Company recognized $1.5 million in non-interest income, compared to non-interest income of $607 thousand for the three months ended March 31, 2010. Fees and net gains on loans held-for-sale were up for the first quarter 2011 on a year-over-year basis by $175 thousand, or 50.1%. Sequentially, fees and net gains on loans held-for-sale were down $1.2 million from the fourth quarter of 2010. Included in the current quarter income is an impairment loss on securities of $732 thousand, which was partially offset by a gain on sale of securities of $503 thousand. The impairment loss on securities was due to additional deferrals and defaults by the underlying issuers of four pooled trust preferred securities. For the three months ended March 31, 2010, the Company recognized an impairment loss of $851 thousand. Management is carefully monitoring its holdings of the securities which caused the impairment losses and at this time can not be assured that there will not be further losses in the future.
Non-Interest Expense
Non-interest expense decreased $257 thousand, or 1.7%, from $14.7 million in the first quarter of 2010, to $14.5 million in the current period. The majority of the year-over-year decrease was due to the $762 thousand decrease in losses on other real estate owned. The reduction in losses on OREO offset an increase in salaries and employee benefits related to commissions payable in connection with greater than anticipated mortgage production. However, due to the $1.4 million increase in net interest income and $870 thousand increase in non-interest income year-over-year, the adjusted efficiency ratio improved from 55.4% in the first quarter of 2010, to 51.1% in the first quarter of 2011.
Investment Securities
Investment securities increased $82.9 million, or 24.8%, year-over-year to $417.1 million at March 31, 2011. U.S. Government agency securities, including callable step-up bonds, mortgage-backed securities (MBS) and collateralized mortgage obligations (CMOs) comprised a majority of the increases. The portfolio contains four pooled trust preferred securities with an amortized cost basis of $5.1 million for which the Bank performs a quarterly analysis for other than temporary impairment due to significantly depressed current market quotes. The analysis includes stress tests on the underlying collateral and cash flow estimates based on the current and projected future levels of deferrals and defaults within each pool. Since the first quarter of 2009, the Bank has recorded an aggregate impairment loss of $4.2 million on three of the four pools, including a $732 thousand impairment during the first quarter of 2011.
Loans
Loans, net of allowance for loan losses, decreased $80.8 million, or 3.7%, from $2.20 billion at March 31, 2010, to $2.12 billion at March 31, 2011. Non-farm, non-residential real estate loans decreased $9.5 million, or 0.8%, multifamily real estate loans increased $17.2 million, or 23.7%, ADC loans fell by $76.2 million, or 18.1%, and C&I loans were up $2.3 million, or 1.0%. Sequentially, net loans were down $27.3 million, or 1.3%. Loan production in 2010 was negatively impacted by lower economic activity and demand for credit in both the business and consumer sectors, a reallocation of lending personnel to problem loan identification and resolution, a strategic decision to restrict acquisition, development and construction lending and an increased emphasis on deposit generation and non-credit products. Lending efforts in 2011 are being focused on building greater market share in commercial lending, especially in sectors forecast for growth, such as government contract lending, professional practices and associations and select service industries, with strategic hiring, marketing campaigns, calling efforts and sales management restructuring. Progress with this strategy is evident in the first quarter of 2011 with commercial loans increasing $8.2 million sequentially, while ADC loans and non-farm, non-residential non-owner occupied loans decreased $18.5 million and $22.7 million, respectively. Additionally, efforts to grow multi-family residential, considered to be a strong local asset class, were successful with a sequential increase of $12.4 million.
Deposits
For the twelve months ended March 31, 2011, total deposits decreased $43.0 million, or 1.9%, from $2.30 billion to $2.26 billion, with demand deposits increasing $58.7 million, or 25.3%, savings and interest-bearing demand deposits increasing by $99.1 million, or 9.1%, and time deposits falling $200.8 million, or 20.5%. Sequentially, from December 31, 2010, deposits rose $9.7 million, or 0.4%, with demand deposits increasing by $25.6 million, or 9.7%, savings and interest-bearing demand accounts decreasing $13.9 million, or 1.2%, and time deposits decreasing by $1.9 million, or 0.3%. While opportunities for balance sheet growth have been limited in recent periods, the Company has focused on improving deposit mix. Demand deposit growth has been the top priority, with the year-over-year increase in demand deposits primarily due to the successful efforts of the Company’s team of eight business development officers, who are focused on acquisition and retention of commercial operating funds, treasury management services and other related cross-sales. In other deposit categories, strategic pricing and customer preference for liquidity has resulted in a desired reduction in time deposits and an increase in NOW, savings and money market accounts. The decline in time deposits as a percentage of total deposits, now at 34.5%, is generally complete as evidenced by sequential results. At March 31, 2011, the Bank had no brokered certificates of deposit, down from $80.1 million at March 31, 2010.
Capital Levels and Stockholders’ Equity
On March 31, 2011, the Company issued 426,000 shares of its common stock at a price of $5.87 per share in a registered direct placement with a Company director for total gross proceeds of approximately $2.5 million. In addition, the Company issued to the investor warrants exercisable for shares of common stock, which, if fully exercised, would provide an additional $4.8 million in gross proceeds to the Company. The warrants each have an exercise price of $5.62 per share. The Series A warrants, exercisable for a total of 426,000 shares of common stock, are exercisable for a period of seven months following the closing date. The Series B warrants, also exercisable for a total of 426,000 shares of common stock, are exercisable for a period of twelve months following the closing date.
On September 29, 2010, the Company issued 1,904,766 shares of its common stock at a price of $5.25 per share in a registered direct placement with several institutional investors for total gross proceeds of $10.0 million. In addition, the Company issued to the investors warrants exercisable for shares of common stock, which, if fully exercised, would provide an additional $11.4 million in gross proceeds to the Company. The warrants each have an exercise price of $6.00 per share, which represents a 14.3% premium to the offering price of the shares of common stock sold in the registered direct placement. The Series A warrants, exercisable for a total of 952,383 shares of common stock, are exercisable for a period of seven months following the closing date. The Series B warrants, also exercisable for a total of 952,383 shares of common stock, are exercisable for a period of twelve months following the closing date.
Stockholders’ equity increased $29.1 million, or 13.0%, from $224.3 million at March 31, 2010, to $253.4 million at March 31, 2011, with approximately $11.8 million in net proceeds from the above referenced stock issuances, net income to common stockholders of $17.0 million over the twelve-month period, a $2.5 million decrease in other comprehensive income related to the investment securities portfolio, and $2.8 million in proceeds and tax benefits related to the exercise of options by the Company’s directors and officers, and stock option expense credits. As a result of these changes, the Company’s Tier 1 Capital ratio increased from 11.91% at March 31, 2010, to 13.96% at March 31, 2011, and its total qualifying capital ratio increased from 13.16% to 15.21%. The Bank’s ratios increased by similar levels. Sequentially, the Company’s Tier 1 and total qualifying capital ratios are each up 76 basis points, and its tangible common equity ratio is up 17 basis points from December 31, 2010, to 6.74% as of March 31, 2011.
CONFERENCE CALL
The Company will host a teleconference call for the financial community on April 20, 2011, at 11:00 a.m. Eastern Daylight Time to discuss the first quarter 2011 financial results. The public is invited to listen to this conference call by dialing 866-244-4519 at least 10 minutes prior to the call.
A replay of the conference call will be available from 2:00 p.m. Eastern Daylight Time on April 20, 2011, until 11:59 p.m. Eastern Daylight Time on April 27, 2011. The public is invited to listen to this conference call replay by dialing 888-266-2081 and entering access code 1525816.
ABOUT VIRGINIA COMMERCE BANCORP, INC.
Virginia Commerce Bancorp, Inc. is the parent bank holding company for Virginia Commerce Bank, a Virginia state chartered bank that commenced operations in May 1988. The Bank pursues a traditional community banking strategy, offering a full range of business and consumer banking services through twenty-eight branch offices, one residential mortgage office and one wealth management services office, principally to individuals and small-to-medium size businesses in Northern Virginia and the Metropolitan Washington, D.C. area.
NON-GAAP PRESENTATIONS
The Company prepares its financial statements under accounting principles generally accepted in the United States, or “GAAP”. However, this press release also refers to certain non-GAAP financial measures that we believe, when considered together with GAAP financial measures, provide investors with important information regarding our operational performance. An analysis of any non-GAAP financial measure should be used in conjunction with results presented in accordance with GAAP.
Core operating earnings is a non-GAAP financial measure that reflects net income excluding taxes, loan loss provisions, losses on other real estate owned, impairment losses on securities and gain on sale of securities. These excluded items are difficult to predict and we believe that core operating earnings provides the Company and investors with a valuable measure of the Company’s operational performance and a valuable tool to evaluate the Company’s financial results. Calculation of core operating earnings for the three months ended March 31, 2011, March 31, 2010 and December 31, 2010 is as follows:
Three Months Ended | ||||||||
March 31, | ||||||||
(in thousands) | 2011 | 2010 | ||||||
Net Income | $ | 4,966 | $ | 4,469 | ||||
Adjustments to net income: | ||||||||
Provision for loan losses | 5,843 | 4,238 | ||||||
Loss on other real estate owned | 156 | 918 | ||||||
Impairment loss on securities | 732 | 851 | ||||||
Gain on sale of securities | (503 | ) | -- | |||||
Provision for income taxes | 2,400 | 2,009 | ||||||
Core Operating Earnings | $ | 13,594 | $ | 12,485 |
The adjusted efficiency ratio is a non-GAAP financial measure that is computed by dividing non-interest expense, by the sum of net interest income on a tax equivalent basis and non-interest income before losses on other real estate owned, impairment losses on securities and gain on sale of securities. We believe that this measure provides investors with important information about our operating efficiency. Comparison of our adjusted efficiency ratio with those of other companies may not be possible because other companies may calculate the adjusted efficiency ratio differently. Calculation of the adjusted efficiency ratio for the three months ended March 31, 2011 and March 31, 2010 is as follows:
Three Months Ended | ||||||||
(in thousands) | March 31, | |||||||
2011 | 2010 | |||||||
Summary Operating Results: | ||||||||
Non-interest expense | $ | 14,450 | $ | 14,707 | ||||
Net interest income | $ | 26,183 | $ | 24,816 | ||||
Non-interest income | 1,476 | 607 | ||||||
Impairment loss on securities | 732 | 851 | ||||||
Gain on sale of securities | (503 | ) | -- | |||||
Total (1) | $ | 27,888 | $ | 26,274 | ||||
Efficiency Ratio, adjusted | 51.1 | % | 55.4 | % | ||||
(1) Tax Equivalent Income of $28,254 for 2011 and $26,564 for 2010.
The tangible common equity ratio is a non-GAAP financial measure representing the ratio of tangible common equity to tangible assets. Tangible common equity and tangible assets are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible common equity for the Company by excluding the balance of intangible assets and outstanding preferred stock issued to the U.S. Treasury from total stockholders’ equity. We calculate tangible assets by excluding the balance of intangible assets from total assets. We had no intangible assets for the periods presented. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of regulatory capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios. However, these non-GAAP financial measures are supplemental and are not substitutes for an analysis based on a GAAP measure. As other companies may use different calculations for non-GAAP measures, our presentation may not be comparable to other similarly titled measures reported by other companies. Calculation of the Company’s tangible common equity ratio as of March 31, 2011, March 31, 2010, December 31, 2010 and September 30, 2010 is as follows:
(in thousands) | As of March 31, | December 31, | September 30, | |||||||||||||
2011 | 2010 | 2010 | 2010 | |||||||||||||
Tangible common equity: | ||||||||||||||||
Total stockholders’ equity | $ | 253,373 | $ | 224,259 | $ | 245,594 | $ | 247,012 | ||||||||
Less: | ||||||||||||||||
Outstanding TARP senior preferred stock | 65,873 | 64,356 | 65,445 | 65,082 | ||||||||||||
Intangible assets | -- | -- | -- | -- | ||||||||||||
Tangible common equity | $ | 187,500 | $ | 159,903 | $ | 180,149 | $ | 181,930 | ||||||||
Total tangible assets | $ | 2,783,633 | $ | 2,803,004 | $ | 2,741,648 | $ | 2,846,003 | ||||||||
Tangible common equity ratio | 6.74 | % | 5.70 | % | 6.57 | % | 6.39 | % | ||||||||
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of the Securities and Exchange Act of 1934, as amended, including statements of goals, intentions, and expectations as to future trends, plans, events or results of Company operations and policies, including but not limited to our outlook on earnings, including our future net interest margin, and statements regarding asset quality, projected growth, capital position, our plans regarding and expected future levels of our non-performing assets, business opportunities in our markets, and general economic conditions. When we use words such as “may”, “will”, “anticipates”, “believes”, “expects”, “plans”, “estimates”, “potential”, “continue”, “should”, and similar words or phrases, you should consider them as identifying forward-looking statements. These forward-looking statements are not guarantees of future performance. These statements are based upon current and anticipated economic conditions, nationally and in the Company’s market, interest rates and interest rate policy, expected yields on loans and investment securities, competitive factors, and other conditions which by their nature, are not susceptible to accurate forecast, and are subject to significant uncertainty. Because of these uncertainties and the assumptions on which this release and the forward-looking statements are based, actual future operations and results may differ materially from those indicated herein. Readers are cautioned against placing undue reliance on any such forward-looking statements. The Company’s past results are not necessarily indicative of future performance. For additional information regarding factors that could affect the Company's operations and results, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2010, and other reports filed with and furnished to the Securities and Exchange Commission.
Virginia Commerce Bancorp, Inc. | |||||||||||||||||||
Financial Highlights | |||||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||
2011 | 2010 | % Change | |||||||||||||||||
Summary Operating Results: | |||||||||||||||||||
Interest and dividend income | $ | 35,517 | $ | 36,727 | -3.3 | % | |||||||||||||
Interest expense | 9,334 | 11,911 | -21.6 | % | |||||||||||||||
Net interest income | 26,183 | 24,816 | 5.5 | % | |||||||||||||||
Provision for loan losses | 5,843 | 4,238 | 37.9 | % | |||||||||||||||
Non-interest income (charges) | 1,476 | 607 | 143.2 | % | |||||||||||||||
Non-interest expense | 14,450 | 14,707 | -1.7 | % | |||||||||||||||
Income before income taxes | 7,366 | 6,478 | 13.7 | % | |||||||||||||||
Net income | $ | 4,966 | $ | 4,469 | 11.1 | % | |||||||||||||
Effective dividend on preferred stock | 1,315 | 1,250 | 5.1 | % | |||||||||||||||
Net income available to common stockholders | $ | 3,651 | $ | 3,219 | 13.5 | % | |||||||||||||
Performance Ratios: | |||||||||||||||||||
Return on average assets | 0.73 | % | 0.65 | % | |||||||||||||||
Return on average equity | 8.09 | % | 8.16 | % | |||||||||||||||
Net interest margin | 3.99 | % | 3.79 | % | |||||||||||||||
Efficiency ratio, adjusted | 51.14 | % | 55.36 | % | |||||||||||||||
Per Share Data: | |||||||||||||||||||
Earnings per common share-basic | $ | 0.13 | $ | 0.12 | 8.3 | % | |||||||||||||
Earnings per common share-diluted | $ | 0.12 | $ | 0.11 | 9.1 | % | |||||||||||||
Average number of shares outstanding: | |||||||||||||||||||
Basic | 29,264,610 | 26,933,923 | |||||||||||||||||
Diluted | 30,404,089 | 28,010,878 | |||||||||||||||||
As of March 31, |
As of |
||||||||||||||||||
2011 | 2010 | % Change | 12/31/10 | 09/30/10 | |||||||||||||||
Selected Balance Sheet Data: | |||||||||||||||||||
Loans, net | $ | 2,122,309 | $ | 2,203,156 | -3.7 | % | $ | 2,149,591 | $ | 2,178,034 | |||||||||
Investment securities | 417,071 | 334,160 | 24.8 | % | 411,761 | 380,915 | |||||||||||||
Assets | 2,783,633 | 2,803,004 | -0.7 | % | 2,741,648 | 2,846,003 | |||||||||||||
Deposits | 2,256,970 | 2,299,989 | -1.9 | % | 2,247,201 | 2,323,478 | |||||||||||||
Stockholders’ equity | 253,373 | 224,259 | 13.0 | % | 245,594 | 247,012 | |||||||||||||
Book value per common share | $ | 6.18 | $ | 5.69 | 8.6 | % | $ | 6.03 | $ | 6.09 | |||||||||
Capital Ratios (% of risk weighted assets): | |||||||||||||||||||
Tier 1 capital: | |||||||||||||||||||
Company | 13.96 | % | 11.91 | % | 13.20 | % | 12.96 | % | |||||||||||
Bank | 13.57 | % | 11.81 | % | 12.87 | % | 12.55 | % | |||||||||||
Total qualifying capital: | |||||||||||||||||||
Company | 15.21 | % | 13.16 | % | 14.45 | % | 14.21 | % | |||||||||||
Bank | 14.82 | % | 13.06 | % | 14.12 | % | 13.80 | % | |||||||||||
Tier 1 leverage: | |||||||||||||||||||
Company | 11.48 | % | 10.34 | % | 11.07 | % | 10.84 | % | |||||||||||
Bank | 11.16 | % | 10.29 | % | 10.76 | % | 10.52 | % | |||||||||||
Tangible common equity: | |||||||||||||||||||
Company | 6.74 | % | 5.70 | % | 6.57 | % | 6.39 | % | |||||||||||
Bank (1) | 11.09 | % | 10.20 | % | 11.01 | % | 10.60 | % |
(1) Calculated by dividing total stockholders’ equity by total assets, as the Bank has no intangible assets or non-common equity.
As of March 31, | As of | |||||||||||||||
2011 | 2010 | 12/31/10 | 09/30/10 | |||||||||||||
Asset Quality: | ||||||||||||||||
Non-performing assets: | ||||||||||||||||
Non-accrual loans: | ||||||||||||||||
Commercial | $ | 5,622 | $ | 9,931 | $ | 3,719 | $ | 5,176 | ||||||||
Real estate-one-to-four family residential: | ||||||||||||||||
Closed end first and seconds | 2,781 | 4,610 | 5,285 | 6,554 | ||||||||||||
Home equity lines | 3,325 | 693 | 1,529 | 724 | ||||||||||||
Total Real estate-one-to-four family residential | $ | 6,106 | $ | 5,303 | $ | 6,814 | $ | 7,278 | ||||||||
Real estate-multi-family residential | -- | -- | -- | -- | ||||||||||||
Real estate-non-farm, non-residential: | ||||||||||||||||
Owner Occupied | 8,016 | 9,019 | 8,942 | 5,251 | ||||||||||||
Non-owner occupied | 1,988 | 14,871 | 4,114 | 1,204 | ||||||||||||
Total Real estate-non-farm, non-residential | $ | 10,004 | $ | 23,890 | $ | 13,056 | $ | 6,455 | ||||||||
Real estate-construction: | ||||||||||||||||
Residential-Owner Occupied | -- | -- | -- | -- | ||||||||||||
Residential-Builder | 24,234 | 36,078 | 27,189 | 31,138 | ||||||||||||
Commercial | 8,625 | 6,911 | 6,361 | 6,861 | ||||||||||||
Total Real estate-construction: | $ | 32,859 | $ | 42,989 | $ | 33,550 | $ | 37,999 | ||||||||
Consumer | 18 | 119 | 19 | 110 | ||||||||||||
Total Non-accrual loans | 54,609 | 82,232 | 57,158 | 57,018 | ||||||||||||
OREO | 18,879 | 26,269 | 17,165 | 24,395 | ||||||||||||
Total non-performing assets | $ | 73,488 | $ | 108,501 | $ | 74,323 | $ | 81,413 | ||||||||
Loans 90+ days past due and still accruing: | ||||||||||||||||
Commercial | $ | -- | $ | 45 | $ | -- | $ | 149 | ||||||||
Real estate-one-to-four family residential: | ||||||||||||||||
Closed end first and seconds | -- | 238 | -- | -- | ||||||||||||
Home equity lines | -- | -- | 242 | 369 | ||||||||||||
Total Real estate-one-to-four family residential | $ | -- | $ | 238 | $ | 242 | $ | 369 | ||||||||
Real estate-multi-family residential | -- | -- | -- | -- | ||||||||||||
Real estate-non-farm, non-residential: | ||||||||||||||||
Owner Occupied | 25 | -- | -- | 361 | ||||||||||||
Non-owner occupied | -- | -- | -- | -- | ||||||||||||
Total Real estate-non-farm, non-residential | $ | 25 | $ | -- | $ | -- | $ | 361 | ||||||||
Real estate-construction: | ||||||||||||||||
Residential-Owner Occupied | -- | -- | -- | -- | ||||||||||||
Residential-Builder | -- | 26 | -- | -- | ||||||||||||
Commercial | -- | -- | -- | -- | ||||||||||||
Total Real estate-construction: | $ | -- | $ | 26 | $ | -- | $ | -- | ||||||||
Consumer | -- | 9 | -- | 100 | ||||||||||||
Total loans 90+ days past due and still accruing | $ | 25 | $ | 318 | $ | 242 | $ | 979 | ||||||||
Total non-performing assets and past due loans | $ | 73,513 | $ | 108,819 | $ | 74,565 | $ | 82,392 | ||||||||
Troubled debt restructurings | $ | 91,876 | $ | 80,993 | $ | 102,996 | $ | 105,617 | ||||||||
Non-performing assets | ||||||||||||||||
to total loans: | 3.37 | % | 4.78 | % | 3.36 | % | 3.63 | % | ||||||||
to total assets: | 2.64 | % | 3.87 | % | 2.71 | % | 2.86 | % | ||||||||
Non-performing assets and past due loans | ||||||||||||||||
to total loans: | 3.37 | % | 4.79 | % | 3.37 | % | 3.67 | % | ||||||||
to total assets: | 2.64 | % | 3.88 | % | 2.72 | % | 2.90 | % | ||||||||
Allowance for loan losses to total loans | 2.59 | % | 2.75 | % | 2.82 | % | 2.80 | % | ||||||||
Allowance for loan losses to non-performing loans | 103.35 | % | 75.60 | % | 108.79 | % | 108.24 | % | ||||||||
Total allowance for loan losses | $ | 56,465 | $ | 62,407 | $ | 62,442 | $ | 62,776 |
As of March 31, |
As of |
|||||||||||||||
2011 | 2010 | 12/31/10 | 09/30/10 | |||||||||||||
Loans 30 to 89 days past due and still accruing | ||||||||||||||||
Commercial | $ | 1,063 | $ | 393 | $ | 2,622 | $ | 1,237 | ||||||||
Real estate-one-to-four family residential: | ||||||||||||||||
Closed end first and seconds | 2,376 | 1,223 | 4,109 | 1,813 | ||||||||||||
Home equity lines | 89 | 3,225 | 2,605 | 786 | ||||||||||||
Total Real estate-one-to-four family residential | $ | 2,465 | $ | 4,458 | $ | 6,714 | $ | 2,599 | ||||||||
Real estate-multi-family residential | 495 | -- | -- | -- | ||||||||||||
Real estate-non-farm, non-residential: | ||||||||||||||||
Owner Occupied | -- | 2,184 | 1,909 | 12,463 | ||||||||||||
Non-owner occupied | 5,940 | 5,277 | -- | 174 | ||||||||||||
Total Real estate-non-farm, non-residential | $ | 5,940 | $ | 7,461 | $ | 1,909 | $ | 12,637 | ||||||||
Real estate-construction: | ||||||||||||||||
Residential-Owner Occupied | -- | -- | -- | -- | ||||||||||||
Residential-Builder | 378 | 1,079 | -- | 1,372 | ||||||||||||
Commercial | -- | -- | -- | -- | ||||||||||||
Total real estate-construction: | $ | 378 | $ | 1,079 | $ | -- | $ | 1,372 | ||||||||
Farmland | -- | -- | -- | -- | ||||||||||||
Consumer | 63 | 110 | 347 | 36 | ||||||||||||
Total loans 30 to 89 days past due | $ | 10,404 | $ | 13,501 | $ | 11,592 | $ | 17,881 | ||||||||
For twelve | For nine | |||||||||||||||
For the three months | months | months | ||||||||||||||
ended March 31, | ended | ended | ||||||||||||||
2011 | 2010 | 12/31/10 | 09/30/10 | |||||||||||||
Net charge-offs | ||||||||||||||||
Commercial | $ | 395 | $ | 2,491 | $ | 4,903 | $ | 3,919 | ||||||||
Real estate-one-to-four family residential: | ||||||||||||||||
Closed end first and seconds | 1,597 | 1,964 | 3,402 | 2,368 | ||||||||||||
Home equity lines | 729 | (14 | ) | 254 | 77 | |||||||||||
Total Real estate-one-to-four family residential | $ | 2,326 | $ | 1,950 | $ | 3,656 | $ | 2,445 | ||||||||
Real estate-multi-family residential | -- | -- | 1,050 | -- | ||||||||||||
Real estate-non-farm, non-residential: | ||||||||||||||||
Owner Occupied | 54 | 760 | 2,663 | 1,350 | ||||||||||||
Non-owner occupied | 1,530 | 188 | 2,540 | 1,479 | ||||||||||||
Total Real estate-non-farm, non-residential | $ | 1,584 | $ | 948 | $ | 5,203 | $ | 2,829 | ||||||||
Real estate-construction: | ||||||||||||||||
Residential-Owner Occupied | -- | 116 | 324 | 368 | ||||||||||||
Residential-Builder | 910 | 953 | 8,077 | 6,361 | ||||||||||||
Commercial | 6,595 | (125 | ) | (233 | ) | (233 | ) | |||||||||
Total real estate-construction: | $ | 7,505 | $ | 944 | $ | 8,168 | $ | 6,496 | ||||||||
Farmland | -- | -- | -- | -- | ||||||||||||
Consumer | 10 | 650 | 324 | 225 | ||||||||||||
Total net charge-offs | $ | 11,820 | $ | 6,983 | $ | 23,304 | $ | 15,914 | ||||||||
Net charge-offs to average loans outstanding | 0.54 | % | 0.31 | % | 1.03 | 0.70 | % | |||||||||
Total provision for loan losses | $ | 5,843 | $ | 4,238 | $ | 20,594 | $ | 13,538 |
As of March 31, |
As of |
||||||||||||||
2011 | 2010 | % Change | 12/31/10 | % Change | |||||||||||
Loan Portfolio: | |||||||||||||||
Commercial | $ | 226,845 | $ | 224,498 | 1.0 | % | $ | 218,600 | 3.8 | % | |||||
Real estate-one to four family residential: | |||||||||||||||
Closed end first and seconds | 265,696 | 278,708 | -4.7 | % | 269,514 | -1.4 | % | ||||||||
Home equity lines | 126,413 | 134,638 | -6.1 | % | 131,397 | -3.8 | % | ||||||||
Total Real estate-one-to-four family residential | $ | 392,109 | $ | 413,346 | -5.1 | % | $ | 400,911 | -2.2 | % | |||||
Real estate-multifamily residential | 89,771 | 72,560 | 23.7 | % | 77,316 | 16.1 | % | ||||||||
Real estate-non-farm, non-residential: | |||||||||||||||
Owner Occupied | 462,744 | 464,338 | -0.3 | % | 464,368 | -0.3 | % | ||||||||
Non-owner occupied | 651,729 | 659,687 | -1.2 | % | 674,448 | -3.4 | % | ||||||||
Total Real estate-non-farm, non-residential | $ | 1,114,473 | $ | 1,124,025 | -0.8 | % | $ | 1,138,816 | -2.1 | % | |||||
Real estate-construction: | |||||||||||||||
Residential-Owner Occupied | 16,285 | 17,707 | -8.0 | % | 16,819 | -3.2 | % | ||||||||
Residential-Builder | 149,262 | 210,600 | -29.1 | % | 160,763 | -7.2 | % | ||||||||
Commercial | 180,544 | 194,019 | -6.9 | % | 187,028 | -3.5 | % | ||||||||
Total Real estate-construction: | $ | 346,091 | $ | 422,326 | -18.1 | % | $ | 364,610 | -5.1 | % | |||||
Farmland | 2,456 | 2,673 | -8.1 | % | 2,418 | 1.6 | % | ||||||||
Consumer | 10,650 | 10,014 | 6.4 | % | 12,557 | -15.2 | % | ||||||||
Total loans | $ | 2,182,395 | $ | 2,269,442 | -3.8 | % | $ | 2,215,228 | -1.5 | % | |||||
Less unearned income | 3,621 | 3,879 | -6.7 | % | 3,195 | 13.3 | % | ||||||||
Less allowance for loan losses | 56,465 | 62,407 | -9.5 | % | 62,442 | -9.6 | % | ||||||||
Loans, net | $ | 2,122,309 | $ | 2,203,156 | -3.7 | % | $ | 2,149,591 | -1.3 | % |
As of March 31, 2011 | |||||||||||||||
Residential, Acquisition, Development and Construction | Non-accruals | Net charge- | |||||||||||||
Total |
Percentage |
Non-accrual | as a % of | offs as a % of | |||||||||||
By County/Jurisdiction of Origination: | Outstandings |
of Total |
Loans | Outstandings | Outstandings | ||||||||||
District of Columbia | $ | 3,347 | 2.0 | % | $ | -- | -- | -- | |||||||
Montgomery, MD | 1,250 | 0.8 | % | 535 | 0.3 | % | -- | ||||||||
Prince Georges, MD | 18,887 | 11.4 | % | 5,283 | 3.2 | % | -- | ||||||||
Other Counties in MD | 4,796 | 2.9 | % | -- | -- | -- | |||||||||
Arlington/Alexandria, VA | 24,240 | 14.6 | % | 2,236 | 1.4 | % | -- | ||||||||
Fairfax, VA | 39,405 | 23.7 | % | 826 | 0.5 | % | 0.1 | % | |||||||
Culpeper/Fauquier, VA | 4,445 | 2.7 | % | 3,695 | 2.2 | % | -- | ||||||||
Frederick, VA | 6,281 | 3.8 | % | 6,250 | 3.8 | % | -- | ||||||||
Loudoun, VA | 32,456 | 19.6 | % | -- | -- | 0.4 | % | ||||||||
Prince William, VA | 7,864 | 4.8 | % | 1,045 | 0.6 | % | -- | ||||||||
Spotsylvania, VA | 297 | 0.2 | % | -- | -- | -- | |||||||||
Stafford, VA | 20,411 | 12.3 | % | 4,364 | 2.6 | % | -- | ||||||||
Other Counties in VA | 1,762 | 1.1 | % | -- | -- | -- | |||||||||
Outside VA, D.C. & MD | 106 | 0.1 | % | -- | -- | -- | |||||||||
$ | 165,547 | 100.0 | % | $ | 24,234 | 14.5 | % | 0.5 | % |
As of March 31, 2011 | |||||||||||||||
Commercial, Acquisition, Development and Construction | Non-accruals | Net charge- | |||||||||||||
Total |
Percentage |
Non-accrual | as a % of | offs as a % of | |||||||||||
By County/Jurisdiction of Origination: | Outstandings |
of Total |
Loans | Outstandings | Outstandings | ||||||||||
District of Columbia | $ | 10,084 | 5.6 | % | $ | -- | -- | -- | |||||||
Montgomery, MD | -- | 0.0 | % | -- | -- | -- | |||||||||
Prince Georges, MD | 12,491 | 6.9 | % | -- | -- | -- | |||||||||
Other Counties in MD | 3,376 | 1.9 | % | -- | -- | -- | |||||||||
Arlington/Alexandria, VA | 9,312 | 5.2 | % | 3,153 | 1.8 | % | -- | ||||||||
Fairfax, VA | 27,799 | 15.4 | % | 2,800 | 1.6 | % | -- | ||||||||
Culpeper/Fauquier, VA | 3,020 | 1.7 | % | -- | -- | -- | |||||||||
Frederick, VA | 2,399 | 1.3 | % | -- | -- | -- | |||||||||
Henrico, VA | 864 | 0.5 | % | -- | -- | -- | |||||||||
Loudoun, VA | 20,153 | 11.2 | % | 608 | 0.3 | % | 2.5 | % | |||||||
Prince William, VA | 55,992 | 30.9 | % | 2,064 | 1.1 | % | 1.2 | % | |||||||
Spotsylvania, VA | 1,740 | 1.0 | % | -- | -- | ||||||||||
Stafford, VA | 28,301 | 15.6 | % | -- | -- | -- | |||||||||
Other Counties in VA | 5,013 | 2.8 | % | -- | -- | -- | |||||||||
Outside VA, D.C. & MD | -- | 0.0 | % | -- | -- | -- | |||||||||
$ | 180,544 | 100.0 | % | $ | 8,625 | 4.8 | % | 3.7 | % |
As of March 31, 2011 | |||||||||||||||
Non-Farm/Non-Residential | Non-accruals | Net charge- | |||||||||||||
Total | Percentage | Non-accrual | as a % of | offs as a % of | |||||||||||
By County/Jurisdiction of Origination: | Outstandings | of Total | Loans | Outstandings | Outstandings | ||||||||||
District of Columbia | $ | 81,357 | 7.3 | % | $ | -- | -- | -- | |||||||
Montgomery, MD | 34,534 | 3.1 | % | -- | -- | -- | |||||||||
Prince Georges, MD | 47,778 | 4.3 | % | -- | -- | -- | |||||||||
Other Counties in MD | 44,482 | 4.0 | % | -- | -- | -- | |||||||||
Arlington/Alexandria, VA | 180,094 | 16.2 | % | 2,296 | 0.2 | % | -- | ||||||||
Fairfax, VA | 257,562 | 23.0 | % | 4,847 | 0.4 | % | -- | ||||||||
Culpeper/Fauquier, VA | 5,709 | 0.5 | % | -- | -- | -- | |||||||||
Frederick, VA | 6,347 | 0.6 | % | -- | -- | -- | |||||||||
Henrico, VA | 28,565 | 2.6 | % | -- | -- | -- | |||||||||
Loudoun, VA | 113,903 | 10.2 | % | 1,952 | 0.2 | % | 0.1 | % | |||||||
Prince William, VA | 209,558 | 18.8 | % | 909 | 0.1 | % | -- | ||||||||
Spotsylvania, VA | 16,922 | 1.5 | % | -- | -- | -- | |||||||||
Stafford, VA | 20,737 | 1.9 | % | -- | -- | -- | |||||||||
Other Counties in VA | 58,151 | 5.2 | % | -- | -- | -- | |||||||||
Outside VA, D.C. & MD | 8,774 | 0.8 | % | -- | -- | -- | |||||||||
$ | 1,114,473 | 100.0 | % | $ | 10,004 | 0.9 | % | 0.1 | % | ||||||
Of this total of $1.1 billion in non-farm/non-residential real estate loans, approximately $56.0 million will mature in 2011, $73.9 million in 2012 and $99.1 million in 2013.
As of March 31, | As of | ||||||||||||||
2011 | 2010 | % Change | 12/31/10 | % Change | |||||||||||
Investment Securities (at book value): | |||||||||||||||
Available-for-sale: | |||||||||||||||
U.S. Government Agency obligations | $ | 316,868 | $ | 234,811 | 34.9 | % | $ | 310,610 | 2.0 | % | |||||
Pooled trust preferred securities | 444 | 1,772 | -74.9 | % | 430 | 3.3 | % | ||||||||
Obligations of states and political subdivisions | 64,584 | 43,209 | 49.5 | % | 63,463 | 1.8 | % | ||||||||
$ | 381,896 | $ | 279,792 | 36.5 | % | $ | 374,503 | 2.0 | % | ||||||
Held-to-maturity: | |||||||||||||||
U.S. Government Agency obligations | $ | 5,459 | $ | 10,906 | -49.9 | % | $ | 6,113 | -10.7 | % | |||||
Obligations of states and political subdivisions | 29,717 | 43,462 | -31.6 | % | 31,145 | -4.6 | % | ||||||||
$ | 35,176 | $ | 54,368 | -35.3 | % | $ | 37,258 | -5.6 | % |
Virginia Commerce Bancorp, Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
(Dollars in thousands, except per share data) | ||||||||
As of March 31, | ||||||||
(Unaudited) | ||||||||
2011 | 2010 | |||||||
Assets | ||||||||
Cash and due from banks | $ | 41,089 | $ | 24,347 | ||||
Investment securities (fair value: 2011, 418,124; 2010, $335,262) | 417,072 | 334,160 | ||||||
Restricted stocks, at cost | 11,751 | 11,751 | ||||||
Federal funds sold | 85,399 | 108,645 | ||||||
Loans held-for-sale | 4,650 | 3,005 | ||||||
Loans, net of allowance for loan losses of $56,465 in 2011 and $62,407 in 2010 | 2,122,309 | 2,203,156 | ||||||
Bank premises and equipment, net | 11,666 | 13,253 | ||||||
Accrued interest receivable | 10,832 | 10,013 | ||||||
Other real estate owned, net of valuation allowance of $6,543 in 2011, and $5,771 in 2010 |
18,879 | 26,269 | ||||||
Other assets | 59,986 | 68,405 | ||||||
Total assets | $ | 2,783,633 | $ | 2,803,004 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Deposits | ||||||||
Demand deposits | $ | 290,385 | $ | 231,726 | ||||
Savings and interest-bearing demand deposits | 1,187,395 | 1,088,254 | ||||||
Time deposits | 779,190 | 980,009 | ||||||
Total deposits | $ | 2,256,970 | $ | 2,299,989 | ||||
Securities sold under agreement to repurchase and federal funds purchased | $ | 177,732 | 179,073 | |||||
Other borrowed funds | $ | 25,000 | 25,000 | |||||
Trust preferred capital notes | 66,378 | 66,121 | ||||||
Accrued interest payable | 2,753 | 3,697 | ||||||
Other liabilities | 1,427 | 4.865 | ||||||
Total liabilities | $ | 2,530,260 | $ | 2,578,745 | ||||
Stockholders’ Equity | ||||||||
Preferred stock, net of discount, $1.00 par, 1,000,000 shares authorized, Series A; $1,000 stated value; 71,000 issued and outstanding | $ | 65,873 | $ | 64,356 | ||||
Common stock, $1.00 par, 50,000,000 shares authorized, issued and outstanding 2011, 29,552,737 including 38,748 in unvested restricted stock issued; 2010, 26,933,923 | 29,514 | 26,934 | ||||||
Surplus | 107,372 | 96,868 | ||||||
Warrants | 8,520 | 8,520 | ||||||
Retained earnings | 42,859 | 25,890 | ||||||
Accumulated other comprehensive income, net | (765 | ) | 1,691 | |||||
Total stockholders’ equity | $ | 253,373 | $ | 224,259 | ||||
Total liabilities and stockholders’ equity | $ | 2,783,633 | $ | 2,803,004 |
Virginia Commerce Bancorp, Inc. | ||||||||
Consolidated Statements of Operations | ||||||||
(Dollars in thousands except per share data) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2011 | 2010 | |||||||
Interest and dividend income: | ||||||||
Interest and fees on loans | $ | 31,923 | $ | 32,905 | ||||
Interest and dividends on investment securities: | ||||||||
Taxable | 2,861 | 3,280 | ||||||
Tax-exempt | 592 | 426 | ||||||
Dividends on restricted stocks | 96 | 88 | ||||||
Interest on federal funds sold | 45 | 28 | ||||||
Total interest and dividend income | $ | 35,517 | $ | 36,727 | ||||
Interest expense: | ||||||||
Deposits | $ | 7,023 | $ | 9,428 | ||||
Securities sold under agreement to repurchase and federal funds purchased |
934 | 989 | ||||||
Other borrowed funds | 266 | 266 | ||||||
Trust preferred capital notes | 1,111 | 1,228 | ||||||
Total interest expense | $ | 9,334 | $ | 11,911 | ||||
Net interest income | $ | 26,183 | $ | 24,816 | ||||
Provision for loan losses | 5,843 | 4,238 | ||||||
Net interest income after provision for loan losses | $ | 20,340 | $ | 20,578 | ||||
Non-interest income (charges): | ||||||||
Service charges and other fees | $ | 792 | $ | 876 | ||||
Non-deposit investment services commissions | 253 | 129 | ||||||
Fees and net gains on loans held-for-sale | 521 | 346 | ||||||
Gain on sale of securities | 503 | -- | ||||||
Impairment loss on securities | (732 | ) | (851 | ) | ||||
Other | 139 | 107 | ||||||
Total non-interest income (charges) | $ | 1,476 | $ | 607 | ||||
Non-interest expense: | ||||||||
Salaries and employee benefits | $ | 6,659 | $ | 5,995 | ||||
Occupancy expense | 2,470 | 2,710 | ||||||
FDIC insurance | 1,289 | 1,309 | ||||||
Loss on other real estate owned | 156 | 918 | ||||||
Franchise tax expense | 772 | 717 | ||||||
Data processing expense | 655 | 674 | ||||||
Other operating expense | 2,449 | 2,384 | ||||||
Total non-interest expense | $ | 14,450 | $ | 14,707 | ||||
Income before taxes | $ | 7,366 | $ | 6,478 | ||||
Provision for income taxes | 2,400 | 2,009 | ||||||
Net income | $ | 4,966 | $ | 4,469 | ||||
Effective dividend on preferred stock | $ | 1,315 | 1,250 | |||||
Net income available to common stockholders | $ | 3,651 | $ | 3,219 | ||||
Earnings per common share, basic | $ | 0.13 | $ | 0.12 | ||||
Earnings per common share, diluted | $ | 0.12 | $ | 0.11 |
Virginia Commerce Bancorp, Inc. | ||||||||||||||||||
Consolidated Average Balances, Yields, and Rates | ||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
2011 | 2010 | |||||||||||||||||
Interest | Average | Interest | Average | |||||||||||||||
Average | Income- | Yields | Average | Income- | Yields | |||||||||||||
(Dollars in thousands) | Balance | Expense | /Rates | Balance | Expense | /Rates | ||||||||||||
Assets | ||||||||||||||||||
Securities (1) | $ | 406,103 | $ | 3,453 | 3.59 | % | $ | 338,138 | $ | 3,706 | 4.55 | % | ||||||
Restricted stock | 11,752 | 96 | 3.31 | % | 11,752 | 88 | 3.00 | % | ||||||||||
Loans, net of unearned income (2) | 2,203,117 | 31,923 | 5.89 | % | 2,280,980 | 32,905 | 5.86 | % | ||||||||||
Interest-bearing deposits in other banks | 388 | -- | 0.13 | % | 98 | -- | 0.04 | % | ||||||||||
Federal funds sold | 67,622 | 45 | 0.27 | % | 48,732 | 28 | 0.23 | % | ||||||||||
Total interest-earning assets | $ | 2,688,982 | $ | 35,517 | 5.39 | % | $ | 2,679,700 | $ | 36,727 | 5.59 | % | ||||||
Other assets | 84,679 | 93,712 | ||||||||||||||||
Total Assets | $ | 2,773,661 | $ | 2,773,412 | ||||||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||
NOW accounts | $ | 321,564 | $ | 653 | 0.82 | % | $ | 281,142 | $ | 812 | 1.17 | % | ||||||
Money market accounts | 177,183 | 469 | 1.07 | % | 146,609 | 492 | 1.36 | % | ||||||||||
Savings accounts | 692,647 | 1,916 | 1.12 | % | 603,703 | 2,497 | 1.68 | % | ||||||||||
Time deposits | 783,462 | 3,985 | 2.06 | % | 1,002,008 | 5,627 | 2.28 | % | ||||||||||
Total interest-bearing deposits | $ | 1,974,856 | $ | 7,023 | 1.44 | % | $ | 2,033,462 | $ | 9,428 | 1.88 | % | ||||||
Securities sold under agreement to repurchase and federal funds purchased | 166,272 | 934 | 2.28 | % | 181,955 | 989 | 2.20 | % | ||||||||||
Other borrowed funds | 25,000 | 266 | 4.25 | % | 25,000 | 266 | 4.25 | % | ||||||||||
Trust preferred capital notes | 66,346 | 1,111 | 6.70 | % | 66,090 | 1,228 | 7.43 | % | ||||||||||
Total interest-bearing liabilities | $ | 2,232,474 | $ | 9,334 | 1.70 | % | $ | 2,306,507 | $ | 11,911 | 2.09 | % | ||||||
Demand deposits and other liabilities | 292,094 | 244,836 | ||||||||||||||||
Total liabilities | $ | 2,524,568 | $ | 2,551,343 | ||||||||||||||
Stockholders’ equity | 249,093 | 222,069 | ||||||||||||||||
Total liabilities and stockholders’ equity | $ | 2,773,661 | $ | 2,773,412 | ||||||||||||||
Interest rate spread | 3.69 | % | 3.50 | % | ||||||||||||||
Net interest income and margin | $ | 26,183 | 3.99 | % | $ | 24,816 | 3.79 | % | ||||||||||
(1) Yields on securities available-for-sale have been calculated on the basis of historical cost and do not give effect to changes in the fair value of those securities, which are reflected as a component of stockholders’ equity. Average yields on securities are stated on a tax equivalent basis, using a 35% rate.
(2) Loans placed on non-accrual status are included in the average balances. Net loan fees and late charges included in interest income on loans totaled $687 thousand and $747 thousand for the three months ended March 31, 2011 and 2010, respectively.
CONTACT:
Virginia Commerce Bancorp, Inc.
Wilmer L. Tinley
Interim
Chief Financial Officer
703-633-6120
wtinley@vcbonline.com