Attached files
file | filename |
---|---|
EX-31.2 - Village Bank & Trust Financial Corp. | ex312.htm |
EX-31.1 - Village Bank & Trust Financial Corp. | ex311.htm |
EX-32.1 - Village Bank & Trust Financial Corp. | ex321.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2011
¨TRANSITION REPORT UNDER SECTION 13 OR 15(d)
OF THE EXCHANGE ACT
For the transition period from ______ to ______
__________
Commission file number: 0-50765
VILLAGE BANK AND TRUST FINANCIAL CORP.
(Exact name of registrant as specified in its charter)
Virginia
(State or other jurisdiction
of incorporation)
|
16-1694602
(IRS Employer
Identification No.)
|
||
15521 Midlothian Turnpike, Midlothian, Virginia
(Address of principal executive offices)
|
23113
(Zip Code)
|
804-897-3900
(Registrant’s telephone number, including area code)
Indicate by check whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No £.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes £ No £
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer o
|
Accelerated Filer o
|
Non-Accelerated Filer o (Do not check if smaller reporting company)
|
Smaller Reporting Company x
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes £ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date.
4,243,378 shares of common stock, $4.00 par value, outstanding as of May 8, 2011
Village Bank and Trust Financial Corp.
Form 10-Q
TABLE OF CONTENTS
Part I – Financial Information
|
||
Item 1. Financial Statements
|
||
Consolidated Balance Sheets
|
||
March 31, 2011 (unaudited) and December 31, 2010
|
3
|
|
Consolidated Statements of Income
|
||
For the Three Months Ended
|
||
March 31, 2011 and 2010 (unaudited)
|
4
|
|
Consolidated Statements of Stockholders’ Equity
|
||
For the Three Months Ended
|
||
March 31, 2011 and 2010 (unaudited)
|
5
|
|
Consolidated Statements of Cash Flows
|
||
For the Three Months Ended
|
||
March 31, 2011 and 2010 (unaudited)
|
6
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
7
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition
|
||
and Results of Operations
|
21
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
41
|
|
Item 4. Controls and Procedures
|
41
|
|
Part II – Other Information
|
||
Item 1. Legal Proceedings
|
42
|
|
Item 1A. Risk Factors
|
42
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
42
|
|
Item 3. Defaults Upon Senior Securities
|
42
|
|
Item 4. (Removed and Reserved)
|
42
|
|
Item 5. Other Information
|
42
|
|
Item 6. Exhibits
|
42
|
|
Signatures
|
43
|
2
PART I – FINANCIAL INFORMATION
ITEM 1 – FINANCIAL STATEMENTS
Village Bank and Trust Financial Corp. and Subsidiary
|
||||||||
Consolidated Balance Sheets
|
||||||||
March 31, 2011 and December 31, 2010
|
||||||||
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$ | 12,765,062 | $ | 9,390,377 | ||||
Federal funds sold
|
8,751,212 | 2,621,934 | ||||||
Investment securities available for sale
|
81,810,230 | 53,597,174 | ||||||
Loans held for sale
|
8,629,602 | 19,871,787 | ||||||
Loans
|
||||||||
Outstandings
|
442,720,243 | 453,242,950 | ||||||
Allowance for loan losses
|
(7,434,283 | ) | (7,311,712 | ) | ||||
Deferred fees and costs
|
666,247 | 623,851 | ||||||
435,952,207 | 446,555,089 | |||||||
Premises and equipment, net
|
27,416,915 | 27,437,452 | ||||||
Accrued interest receivable
|
2,536,961 | 2,347,211 | ||||||
Bank owned life insurance
|
5,917,952 | 5,871,765 | ||||||
Other real estate owned
|
13,505,097 | 12,028,111 | ||||||
Other assets
|
10,978,196 | 12,058,315 | ||||||
$ | 608,263,434 | $ | 591,779,215 | |||||
Liabilities and Stockholders' Equity
|
||||||||
Liabilities
|
||||||||
Deposits
|
||||||||
Noninterest bearing
|
$ | 46,035,898 | $ | 41,036,262 | ||||
Interest bearing
|
458,923,419 | 457,975,931 | ||||||
Total deposits
|
504,959,317 | 499,012,193 | ||||||
Federal Home Loan Bank advances
|
38,750,000 | 28,750,000 | ||||||
Long-term debt - trust preferred securities
|
8,764,000 | 8,764,000 | ||||||
Other borrowings
|
5,241,499 | 4,165,430 | ||||||
Accrued interest payable
|
454,712 | 404,801 | ||||||
Other liabilities
|
1,934,474 | 2,362,597 | ||||||
Total liabilities
|
560,104,002 | 543,459,021 | ||||||
Stockholders' equity
|
||||||||
Preferred stock, $4 par value, $1,000 liquidation preference,
|
||||||||
1,000,000 shares authorized, 14,738 shares issued and outstanding
|
58,952 | 58,952 | ||||||
Common stock, $4 par value - 10,000,000 shares authorized
|
||||||||
4,243,378 shares issued and oustanding at March 31, 2011
|
||||||||
4,238,416 shares issued and outstanding at December 31,2010
|
16,973,512 | 16,953,664 | ||||||
Additional paid-in capital
|
40,643,345 | 40,633,581 | ||||||
Retained earnings (deficit)
|
(9,327,890 | ) | (9,192,552 | ) | ||||
Common stock warrant
|
732,479 | 732,479 | ||||||
Discount on preferred stock
|
(456,099 | ) | (492,456 | ) | ||||
Accumulated other comprehensive loss
|
(464,867 | ) | (373,474 | ) | ||||
Total stockholders' equity
|
48,159,432 | 48,320,194 | ||||||
$ | 608,263,434 | $ | 591,779,215 | |||||
See accompanying notes to consolidated financial statements
|
3
Village Bank and Trust Financial Corp. and Subsidiary
|
||||||||
Consolidated Statements of Income
|
||||||||
Three Months Ended March 31, 2011 and 2010
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended March 31,
|
||||||||
2011
|
2010
|
|||||||
Interest income
|
||||||||
Loans
|
$ | 7,040,768 | $ | 7,089,244 | ||||
Investment securities
|
300,326 | 357,120 | ||||||
Federal funds sold
|
18,323 | 14,232 | ||||||
Total interest income
|
7,359,417 | 7,460,596 | ||||||
Interest expense
|
||||||||
Deposits
|
2,038,876 | 2,510,967 | ||||||
Borrowed funds
|
282,691 | 533,820 | ||||||
Total interest expense
|
2,321,567 | 3,044,787 | ||||||
Net interest income
|
5,037,850 | 4,415,809 | ||||||
Provision for loan losses
|
1,003,000 | 500,000 | ||||||
Net interest income after provision for loan losses
|
4,034,850 | 3,915,809 | ||||||
Noninterest income
|
||||||||
Service charges and fees
|
372,950 | 407,689 | ||||||
Gain on sale of loans
|
1,372,678 | 1,171,954 | ||||||
Gain on sale of assets
|
63,125 | 242,936 | ||||||
Rental income
|
151,937 | 103,671 | ||||||
Other
|
94,518 | 227,720 | ||||||
Total noninterest income
|
2,055,208 | 2,153,970 | ||||||
Noninterest expense
|
||||||||
Salaries and benefits
|
3,050,116 | 2,767,389 | ||||||
Occupancy
|
493,224 | 509,918 | ||||||
Equipment
|
220,070 | 217,724 | ||||||
Supplies
|
116,159 | 134,362 | ||||||
Professional and outside services
|
566,354 | 522,809 | ||||||
Advertising and marketing
|
122,839 | 89,626 | ||||||
Expenses related to foreclosed real estate
|
462,316 | 209,828 | ||||||
FDIC insurance premium
|
333,208 | 292,168 | ||||||
Other operating expense
|
533,652 | 586,805 | ||||||
Total noninterest expense
|
5,897,938 | 5,330,629 | ||||||
Net income before income taxes
|
192,120 | 739,150 | ||||||
Income tax expense
|
109,400 | 251,311 | ||||||
Net income
|
82,720 | 487,839 | ||||||
Preferred stock dividends and accretion of discount
|
218,058 | 217,688 | ||||||
Net income (loss) available to common shareholders
|
$ | (135,338 | ) | $ | 270,151 | |||
Earnings (loss) per share, basic
|
$ | (0.03 | ) | $ | 0.06 | |||
Earnings (loss) per share, diluted
|
$ | (0.03 | ) | $ | 0.06 | |||
See accompanying notes to consolidated financial statements
|
4
Village Bank and Trust Financial Corp. and Subsidiary
|
||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity
|
||||||||||||||||||||||||||||||||
and Comprehensive Income
|
||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2011 and 2010
|
||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||
Additional
|
Retained
|
Discount on
|
Other
|
|||||||||||||||||||||||||||||
Preferred
|
Common
|
Paid-in
|
Earnings
|
Preferred
|
Comprehensive
|
|||||||||||||||||||||||||||
Stock
|
Stock
|
Capital
|
(Deficit)
|
Warrant
|
Stock
|
Income (loss)
|
Total
|
|||||||||||||||||||||||||
Balance, December 31, 2010
|
$ | 58,952 | $ | 16,953,664 | $ | 40,633,581 | $ | (9,192,552 | ) | $ | 732,479 | $ | (492,456 | ) | $ | (373,474 | ) | $ | 48,320,194 | |||||||||||||
Amortization of preferred stock
|
- | - | ||||||||||||||||||||||||||||||
discount
|
- | (36,357 | ) | - | 36,357 | - | ||||||||||||||||||||||||||
Preferred stock dividend
|
- | - | (181,701 | ) | - | - | - | (181,701 | ) | |||||||||||||||||||||||
Issuance of common stock
|
- | 19,848 | (19,848 | ) | - | - | - | - | - | |||||||||||||||||||||||
Stock based compensation
|
29,612 | 29,612 | ||||||||||||||||||||||||||||||
Minimum pension adjustment
|
||||||||||||||||||||||||||||||||
(net of income taxes of $1,105)
|
- | - | - | - | - | - | 2,145 | 2,145 | ||||||||||||||||||||||||
Net income
|
- | - | - | 82,720 | - | - | - | 82,720 | ||||||||||||||||||||||||
Change in unrealized gain on
|
||||||||||||||||||||||||||||||||
investment securities available-for-sale,
|
||||||||||||||||||||||||||||||||
net of reclassification and tax effect
|
- | - | - | - | - | - | (93,538 | ) | (93,538 | ) | ||||||||||||||||||||||
Total comprehensive income
|
- | - | - | - | - | - | - | (8,673 | ) | |||||||||||||||||||||||
Balance, March 31, 2011
|
$ | 58,952 | $ | 16,973,512 | $ | 40,643,345 | $ | (9,327,890 | ) | $ | 732,479 | $ | (456,099 | ) | $ | (464,867 | ) | $ | 48,159,432 | |||||||||||||
Balance, December 31, 2009
|
$ | 58,952 | $ | 16,922,512 | $ | 40,568,771 | $ | (8,647,731 | ) | $ | 732,479 | $ | (636,959 | ) | $ | (56,205 | ) | $ | 48,941,819 | |||||||||||||
Amortization of preferred stock
|
- | - | ||||||||||||||||||||||||||||||
discount
|
- | - | (35,988 | ) | - | 35,988 | - | |||||||||||||||||||||||||
Preferred stock dividend
|
- | - | (181,700 | ) | - | - | - | (181,700 | ) | |||||||||||||||||||||||
Issuance of common stock
|
- | - | - | - | - | - | - | |||||||||||||||||||||||||
Stock based compensation
|
30,044 | 30,044 | ||||||||||||||||||||||||||||||
Minimum pension adjustment
|
- | |||||||||||||||||||||||||||||||
(net of income taxes of $1,105)
|
- | - | - | - | - | - | 2,145 | 2,145 | ||||||||||||||||||||||||
Net income
|
- | - | - | 487,839 | - | - | - | 487,839 | ||||||||||||||||||||||||
Change in unrealized gain on
|
||||||||||||||||||||||||||||||||
investment securities available-for-sale,
|
||||||||||||||||||||||||||||||||
net of reclassification and tax effect
|
- | - | - | - | - | - | 80,871 | 80,871 | ||||||||||||||||||||||||
Total comprehensive income
|
- | - | - | - | - | - | - | 570,855 | ||||||||||||||||||||||||
Balance, March 31, 2010
|
$ | 58,952 | $ | 16,922,512 | $ | 40,598,815 | $ | (8,377,580 | ) | $ | 732,479 | $ | (600,971 | ) | $ | 26,811 | $ | 49,361,018 | ||||||||||||||
See accompanying notes to consolidated financial statements.
|
5
Village Bank and Trust Financial Corp. and Subsidiary
|
||||||||
Consolidated Statements of Cash Flows
|
||||||||
Three Months Ended March 31, 2011 and 2010
|
||||||||
(Unaudited)
|
||||||||
2011
|
2010
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 82,720 | $ | 487,839 | ||||
Adjustments to reconcile net income to net
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
350,499 | 315,000 | ||||||
Deferred income taxes
|
(3,710,085 | ) | (4,046,825 | ) | ||||
Provision for loan losses
|
1,003,000 | 500,000 | ||||||
Write-down of other real estate owned
|
362,237 | 43,000 | ||||||
Gain on securities sold
|
(63,125 | ) | (108,213 | ) | ||||
Gain on loans sold
|
(1,372,678 | ) | (1,171,954 | ) | ||||
(Gain) loss on sale of premises and equipment
|
- | (242,936 | ) | |||||
Gain on sale of other real estate owned
|
(6,467 | ) | (68,475 | ) | ||||
Stock compensation expense
|
29,612 | 30,044 | ||||||
Proceeds from sale of other real estate owned
|
555,152 | 1,568,051 | ||||||
Proceeds from sale of mortgage loans
|
55,513,663 | 49,053,958 | ||||||
Origination of mortgage loans for sale
|
(42,898,800 | ) | (50,901,191 | ) | ||||
Amortization of premiums and accrection of discounts on securities, net
|
26,737 | 209,813 | ||||||
(Increase) decrease in interest receivable
|
(189,750 | ) | 834,122 | |||||
Increase in bank owned life insurance
|
(46,187 | ) | (57,250 | ) | ||||
(Increase) decrease in other assets
|
4,840,536 | 4,326,703 | ||||||
Increase (decrease) in interest payable
|
49,911 | (17,501 | ) | |||||
Decrease in other liabilities
|
(428,122 | ) | (274,734 | ) | ||||
Net cash used in operating activities
|
14,098,853 | 479,451 | ||||||
Cash Flows from Investing Activities
|
||||||||
Purchases of available for sale securities
|
(54,960,337 | ) | (2,950,740 | ) | ||||
Proceeds from the sale of calls of available for sale securities
|
803,100 | 299,054 | ||||||
Proceeds from maturities and principal payments of available for sale securities
|
25,838,844 | 16,162,000 | ||||||
Net increase in loans
|
7,211,973 | 154,043 | ||||||
Purchases of premises and equipment
|
(329,962 | ) | (335,423 | ) | ||||
Proceeds from sale of premises and equipment
|
- | 377,321 | ||||||
Net cash (used in) provided by investing activities
|
(21,436,382 | ) | 13,706,255 | |||||
Cash Flows from Financing Activities
|
||||||||
Net increase (decrease) in deposits
|
5,947,124 | 12,692,158 | ||||||
Net increase (decrease) in federal home loan bank advances
|
10,000,000 | |||||||
Net increase (decrease) in other borrowings
|
1,076,069 | (358,791 | ) | |||||
Dividends on preferred stock
|
(181,701 | ) | (181,700 | ) | ||||
Net cash provided by financing activities
|
16,841,492 | 12,151,667 | ||||||
Net increase in cash and cash equivalents
|
9,503,963 | 26,337,373 | ||||||
Cash and cash equivalents, beginning of period
|
12,012,311 | 20,661,820 | ||||||
Cash and cash equivalents, end of period
|
$ | 21,516,274 | $ | 46,999,193 | ||||
Supplemental Schedule of Non Cash Activities
|
||||||||
Real estate owned assets acquired in settlement of loans
|
$ | 2,387,908 | $ | 978,635 | ||||
See accompanying notes to consolidated financial statements.
|
||||||||
6
Notes to Condensed Consolidated Financial Statements (Unaudited)
Note 1 - Principles of presentation
Village Bank and Trust Financial Corp. (the “Company”) is the holding company of Village Bank (the “Bank”). The consolidated financial statements include the accounts of the Company, the Bank and the Bank’s three wholly-owned subsidiaries, Village Bank Mortgage Company, Village Insurance Agency, Inc., and Village Financial Services Company. All material intercompany balances and transactions have been eliminated in consolidation.
The Company’s financial statements are prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) which, effective for all interim and annual periods ending after September 15, 2009, principally consist of the Financial Accounting Standards Board Accounting Standards Codification (“FASB Codification”). FASB Codification Topic 105: Generally Accepted Accounting Principles establishes the FASB codification as the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities in the preparation of financial statements in conformity with generally accepted accounting principles. Rules and interpretive releases of the Securities and Exchange Commission (“SEC”) under authority of federal securities laws are also sources of authoritative guidance for SEC registrants. All guidance contained in the FASB Codification carries an equal level of authority. All non-grandfathered, non-SEC accounting literature not included in the FASB Codification is superseded and deemed non-authoritative.
In the opinion of management, the accompanying condensed consolidated financial statements of the Company have been prepared on the accrual basis in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, all adjustments that are, in the opinion of management, necessary for a fair presentation have been included. The results of operations for the three month period ended March 31, 2011 is not necessarily indicative of the results to be expected for the full year ending December 31, 2011. The unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements that are presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 as filed with the Securities and Exchange Commission.
Note 2 - Use of estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the statements of financial condition and revenues and expenses during the reporting period. Actual results could differ significantly from those estimates. A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for loan losses.
Note 3 – Earnings (loss) per common share
The following table presents the basic and diluted earnings per share computations:
7
Three Months Ended March 31,
|
||||||||
2011
|
2010
|
|||||||
Numerator
|
||||||||
Net income (loss) - basic and diluted
|
$ | 82,720 | $ | 487,839 | ||||
Preferred stock dividend and accretion
|
218,058 | 217,689 | ||||||
Net income (loss) available to common
|
||||||||
shareholders
|
$ | (135,338 | ) | $ | 270,150 | |||
Denominator
|
||||||||
Weighted average shares outstanding - basic
|
4,241,945 | 4,230,628 | ||||||
Dilutive effect of common stock options and
|
||||||||
restricted stock awards
|
- | - | ||||||
Weighted average shares outstanding - diluted
|
4,241,945 | 4,230,628 | ||||||
Earnings (loss) per share - basic and diluted
|
||||||||
Earnings (loss) per share - basic
|
$ | (0.03 | ) | $ | 0.06 | |||
Effect of dilutive common stock options
|
- | - | ||||||
Earnings (loss) per share - diluted
|
$ | (0.03 | ) | $ | 0.06 | |||
Outstanding options and warrants to purchase common stock were considered in the computation of diluted earnings per share for the periods presented. Stock options for 310,205 and 336,005 shares of common stock were not included in computing diluted earnings per share for the three months ended March 31, 2011 and 2010, respectively, because their effects were anti-dilutive. Warrants for 499,029 shares of common stock were not included in computing earnings per share in 2011 and 2010 because their effects were also anti-dilutive.
Note 4 – Loans and Allowance for Loan Losses
The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated.
Loan Portfolio, Net
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
March 31, 2011
|
December 31, 2010
|
|||||||||||||||
Amount
|
%
|
Amount
|
%
|
|||||||||||||
Commercial
|
$ | 35,415 | 8.0 | % | $ | 37,228 | 8.2 | % | ||||||||
Real estate - Construction, land development & other loans
|
87,933 | 19.9 | % | 90,773 | 20.0 | % | ||||||||||
Real estate - Commercial
|
166,207 | 37.5 | % | 173,227 | 38.2 | % | ||||||||||
Real estate - 1-4 Residential
|
147,696 | 33.4 | % | 146,647 | 32.4 | % | ||||||||||
Consumer
|
5,469 | 1.2 | % | 5,368 | 1.2 | % | ||||||||||
Total loans
|
442,720 | 100.0 | % | 453,243 | 100.0 | % | ||||||||||
Deferred loan cost (unearned income), net
|
666 | 624 | ||||||||||||||
Less: Allowance for loan losses
|
(7,434 | ) | (7,312 | ) | ||||||||||||
Total loans, net
|
$ | 435,952 | $ | 446,555 | ||||||||||||
The Company assigns risk rating classifications to its loans. These risk ratings are divided into the following groups:
8
·
|
Risk rated 1 to 4 loans are considered of sufficient quality to preclude an adverse rating. 1-4 assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral;
|
·
|
Risk rated 5 loans are defined as having potential weaknesses that deserve management’s close attention;
|
·
|
Risk rated 6 loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any, and;
|
·
|
Risk rated 7 loans have all the weaknesses inherent in substandard loans, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.
|
Risk Rated
|
Risk Rated
|
Risk Rated
|
Risk Rated
|
Total
|
||||||||||||||||
1-4 | 5 | 6 | 7 |
Loans
|
||||||||||||||||
Commercial
|
$ | 28,477,734 | $ | 2,927,082 | $ | 3,486,526 | $ | 523,868 | $ | 35,415,210 | ||||||||||
Real estate - Construction, land development & other loans
|
59,664,988 | 3,750,564 | 24,516,852 | - | 87,932,404 | |||||||||||||||
Real estate - Commercial
|
116,749,553 | 23,635,110 | 25,629,443 | 193,251 | 166,207,357 | |||||||||||||||
Real estate - 1-4 Residential
|
131,407,250 | 5,892,408 | 10,232,721 | 163,825 | 147,696,204 | |||||||||||||||
Consumer
|
4,313,495 | 745,905 | 302,702 | 106,966 | 5,469,068 | |||||||||||||||
Total loans
|
$ | 340,613,020 | $ | 36,951,069 | $ | 64,168,244 | $ | 987,910 | $ | 442,720,243 | ||||||||||
The following table presents the aging of the recorded investment in past due loans and leases as of March 31, 2011:
Recorded
|
||||||||||||||||||||||||||||
Greater
|
Investment >
|
|||||||||||||||||||||||||||
30-59 Days
|
60-89 Days
|
Than
|
Total Past
|
Total
|
90 Days and
|
|||||||||||||||||||||||
Past Due
|
Past Due
|
90 Days
|
Due
|
Current
|
Loans
|
Accruing
|
||||||||||||||||||||||
Commercial
|
$ | 381,958 | $ | 381,974 | $ | 11,926 | $ | 775,858 | $ | 34,639,352 | $ | 35,415,210 | $ | 11,926 | ||||||||||||||
Real estate - Construction, land development & other loans
|
4,017,664 | 196,564 | - | 4,214,228 | 83,718,176 | 87,932,404 | - | |||||||||||||||||||||
Real estate - Commercial
|
3,517,265 | 268,443 | 173,213 | 3,958,921 | 162,248,436 | 166,207,357 | 173,213 | |||||||||||||||||||||
Real estate - 1-4 Residential
|
5,503,828 | 1,625,973 | 228,175 | 7,357,976 | 140,338,228 | 147,696,204 | 228,175 | |||||||||||||||||||||
Consumer
|
106,659 | - | 26,574 | 133,233 | 5,335,835 | 5,469,068 | 26,574 | |||||||||||||||||||||
Total
|
$ | 13,527,374 | $ | 2,472,954 | $ | 439,888 | $ | 16,440,216 | $ | 426,280,027 | $ | 442,720,243 | $ | 439,888 | ||||||||||||||
Loans are considered impaired when, based on current information and events it is probably the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible. Impaired loans at March 31, 2011 are set forth in the following table.
9
Recorded Investment
|
||||||||||||||||||||||||
Unpaid
|
Recorded
|
|||||||||||||||||||||||
Contractual
|
Total
|
Recorded
|
Investment
|
Recorded
|
||||||||||||||||||||
Principal
|
Recorded
|
Investment
|
With No
|
Related
|
Average
|
|||||||||||||||||||
Description of Loans
|
Balance
|
Investment
|
with Allowance
|
Allowance
|
Allowance
|
Investment
|
||||||||||||||||||
Commercial
|
$ | 3,128,283 | $ | 2,936,225 | $ | 2,936,225 | $ | 2,342,004 | ||||||||||||||||
Real estate - Construction, land development & other loans
|
7,937,685 | 6,793,373 | $ | 372,155 | 6,421,218 | $ | 50,000 | 5,726,924 | ||||||||||||||||
Real estate - Commercial
|
2,032,248 | 1,603,604 | 1,603,604 | 5,589,010 | ||||||||||||||||||||
Real estate - 1-4 Residential
|
7,096,355 | 6,080,588 | 236,991 | 5,843,597 | 41,500 | 5,153,596 | ||||||||||||||||||
Consumer
|
155,854 | 153,782 | - | 153,782 | - | 117,295 | ||||||||||||||||||
$ | 20,350,425 | $ | 17,567,572 | $ | 609,146 | $ | 16,958,426 | $ | 91,500 | $ | 18,928,829 |
Activity in the allowance for loan losses is as follows (in thousands):
Real estate
|
||||||||||||||||||||||||
Construction,
|
||||||||||||||||||||||||
land development
|
Real estate
|
Real estate
|
||||||||||||||||||||||
Commercial
|
and other
|
Commercial
|
1-4 Residential
|
Consumer
|
Total
|
|||||||||||||||||||
Balance December 31, 2011
|
819 | 2,265 | 2,899 | 1,090 | 239 | 7,312 | ||||||||||||||||||
Charge-offs
|
(474 | ) | (83 | ) | (327 | ) | - | - | (884 | ) | ||||||||||||||
Recoveries
|
2 | - | 1 | - | 3 | |||||||||||||||||||
Provision
|
300 | 500 | 203 | 1,003 | ||||||||||||||||||||
March 31, 2011
|
647 | 2,682 | 2,775 | 1,091 | 239 | 7,434 | ||||||||||||||||||
Balance December 31, 2009
|
710 | 3,500 | 4,442 | 355 | 1,515 | 10,522 | ||||||||||||||||||
Charge-offs
|
(183 | ) | (1,881 | ) | (5,067 | ) | (191 | ) | (1,044 | ) | (8,366 | ) | ||||||||||||
Recoveries
|
2 | 121 | 187 | 2 | 2 | 314 | ||||||||||||||||||
Provision
|
290 | 1,159 | 2,703 | 73 | 617 | 4,842 | ||||||||||||||||||
December 31, 2011
|
819 | 2,899 | 2,265 | 239 | 1,090 | 7,312 |
Note 5 – Investment securities
At March 31, 2011 and December 31, 2010, all of our securities were classified as available-for-sale. The following table presents the composition of our investment portfolio at the dates indicated.
10
Investment Securities Available-for-Sale
|
||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Gross
|
Gross
|
Estimated
|
||||||||||||||||||||||
Par
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Average
|
|||||||||||||||||||
Value
|
Cost
|
Gains
|
Losses
|
Value
|
Yield
|
|||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||
US Treasuries
|
||||||||||||||||||||||||
One to five years
|
$ | 36,000 | $ | 36,016 | - | $ | (67 | ) | $ | 35,949 | 0.17 | % | ||||||||||||
US Government Agencies
|
||||||||||||||||||||||||
Five to ten years
|
6,000 | 5,998 | 1 | (111 | ) | 5,888 | 2.62 | % | ||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
One to five years
|
192 | 203 | - | (7 | ) | 196 | 2.68 | % | ||||||||||||||||
Five to ten years
|
1,964 | 2,002 | - | (27 | ) | 1,975 | 2.47 | % | ||||||||||||||||
More than ten years
|
30,489 | 30,893 | 169 | (208 | ) | 30,854 | 2.89 | % | ||||||||||||||||
Total
|
32,645 | 33,098 | 169 | (242 | ) | 33,025 | 2.86 | % | ||||||||||||||||
Municipals
|
||||||||||||||||||||||||
More than ten years
|
6,000 | 6,059 | - | (290 | ) | 5,769 | 4.69 | % | ||||||||||||||||
Other investments
|
||||||||||||||||||||||||
More than ten years
|
1,178 | 1,178 | 1 | 1,179 | 0.67 | % | ||||||||||||||||||
Total investment securities
|
$ | 81,823 | $ | 82,349 | $ | 171 | $ | (710 | ) | $ | 81,810 | 1.76 | % | |||||||||||
December 31, 2010
|
||||||||||||||||||||||||
US Treasuries
|
||||||||||||||||||||||||
One to five years
|
$ | 28,000 | $ | 28,017 | $ | - | $ | - | $ | 28,017 | 0.22 | % | ||||||||||||
US Government Agencies
|
||||||||||||||||||||||||
Five to ten years
|
3,000 | 3,000 | (111 | ) | 3,000 | 2.00 | % | |||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
One to five years
|
686 | 703 | 31 | (10 | ) | 734 | 4.90 | % | ||||||||||||||||
More than ten years
|
14,410 | 14,796 | 91 | (58 | ) | 14,887 | 2.86 | % | ||||||||||||||||
Total
|
15,096 | 15,499 | 122 | (68 | ) | 15,621 | 5.39 | % | ||||||||||||||||
Municipals
|
||||||||||||||||||||||||
More than ten years
|
6,000 | 6,060 | - | (337 | ) | 6,060 | 4.69 | % | ||||||||||||||||
Other investments
|
||||||||||||||||||||||||
More than ten years
|
1,418 | 1,418 | - | (3 | ) | 1,418 | 0.69 | % | ||||||||||||||||
Total investment securities
|
$ | 53,514 | $ | 53,994 | $ | 122 | $ | (519 | ) | $ | 54,116 | 2.32 | % | |||||||||||
Investment securities available for sale that have an unrealized loss position at March 31, 2011 and December 31, 2010 are detailed below.
11
Securities in a loss
|
Securities in a loss
|
|||||||||||||||||||||||
Position for less than
|
Position for more than
|
|||||||||||||||||||||||
12 Months
|
12 Months
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair Value
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
March 31, 2011
|
Value
|
Losses
|
(Loss)
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Investment Securities
|
||||||||||||||||||||||||
available for sale
|
||||||||||||||||||||||||
US Government Agencies
|
$ | 40,337 | $ | (178 | ) | $ | - | $ | - | $ | 40,337 | $ | (178 | ) | ||||||||||
Mortgage-backed securities
|
19,598 | (230 | ) | 396 | (11 | ) | 19,994 | (241 | ) | |||||||||||||||
Municipals
|
5,769 | (290 | ) | |||||||||||||||||||||
Total
|
$ | 65,704 | $ | (698 | ) | $ | 396 | $ | (11 | ) | $ | 60,331 | $ | (419 | ) | |||||||||
Securities in a loss
|
Securities in a loss
|
|||||||||||||||||||||||
Position for less than
|
Position for more than
|
|||||||||||||||||||||||
12 Months
|
12 Months
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair Value
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
(Loss)
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
December 31, 2010
|
(in thousands)
|
|||||||||||||||||||||||
Investment Securities
|
||||||||||||||||||||||||
available for sale
|
||||||||||||||||||||||||
US Treasuries
|
$ | 30,286 | $ | (114 | ) | $ | - | $ | - | $ | 30,286 | $ | (114 | ) | ||||||||||
Mortgage-backed securities
|
7,079 | (68 | ) | 7,079 | (68 | ) | ||||||||||||||||||
Municipals
|
5,723 | (337 | ) | - | - | 5,723 | (337 | ) | ||||||||||||||||
Total
|
$ | 43,088 | $ | (519 | ) | $ | - | $ | - | $ | 43,088 | $ | (519 | ) | ||||||||||
Management does not believe that any individual unrealized loss as of March 31, 2011 and December 31, 2010 is other than a temporary impairment. These unrealized losses are primarily attributable to changes in interest rates. As of March 31, 2011, management does not have the intent to sell any of the securities classified as available for sale and management believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.
Note 6 – Deposits
Deposits as of March 31, 2011 and December 31, 2010 were as follows:
March 31, 2011
|
December 31, 2010
|
|||||||||||||||
Amount
|
%
|
Amount
|
%
|
|||||||||||||
Noninterest bearing demand
|
$ | 46,035,898 |