VIRGINIA
|
54-1265373
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Large
accelerated filer o
|
Accelerated
filer x
|
Non-accelerated
filer o (Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
Page
|
||
Item
1. Financial Statements.
|
1
|
|
Consolidated
Balance Sheets
|
||
September
30, 2009 (unaudited) and December 31, 2008
|
1
|
|
Consolidated
Statements of Income
|
||
Three
months ended September 30, 2009 and 2008 (unaudited)
|
|
|
Nine
months ended September 30, 2009 and 2008 (unaudited)
|
2
|
|
Consolidated
Statements of Changes in Stockholders' Equity
|
||
Nine
months ended September 30, 2009 and 2008 (unaudited)
|
3
|
|
Consolidated
Statements of Cash Flows
|
||
Nine
months ended September 30, 2009 and 2008 (unaudited)
|
4
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
5
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results
of
|
|
Operations.
|
16
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk.
|
26
|
Item
4.
|
Controls
and Procedures.
|
27
|
PART
II - OTHER INFORMATION
|
||
Item
1. Legal Proceedings.
|
27
|
|
Item
1A. Risk Factors.
|
27
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds.
|
28
|
|
Item
3. Defaults Upon Senior Securities.
|
28
|
|
Item
4. Submission of Matters to a Vote of Security
Holders.
|
28
|
|
Item
5. Other Information.
|
28
|
|
Item
6. Exhibits.
|
28
|
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 20,445,325 | $ | 29,511,080 | ||||
Federal
funds sold
|
25,739,566 | 17,813,633 | ||||||
Cash
and cash equivalents
|
46,184,891 | 47,324,713 | ||||||
Securities
available-for-sale, at fair value
|
129,433,011 | 96,987,569 | ||||||
Securities
held-to-maturity (fair value approximates $2,005,785 and
$3,115,960)
|
1,967,000 | 3,067,000 | ||||||
Restricted
securities
|
4,814,700 | 4,791,050 | ||||||
Loans,
net of allowance for loan losses of $7,753,898 and
$6,405,574
|
627,372,409 | 631,046,420 | ||||||
Premises
and equipment, net
|
29,717,407 | 27,143,353 | ||||||
Bank
owned life insurance
|
16,569,106 | 14,017,638 | ||||||
Other
real estate owned, net
|
8,486,000 | 3,751,000 | ||||||
Other
assets
|
7,201,694 | 6,836,111 | ||||||
$ | 871,746,218 | $ | 834,964,854 | |||||
Liabilities
& Stockholders' Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
deposits
|
$ | 110,426,203 | $ | 123,754,554 | ||||
Savings
deposits
|
186,441,184 | 187,105,048 | ||||||
Time
deposits
|
328,750,042 | 335,664,077 | ||||||
Total
deposits
|
625,617,429 | 646,523,679 | ||||||
Federal
funds purchased, overnight repurchase agreements and
|
||||||||
other
borrowings
|
42,667,314 | 32,688,425 | ||||||
Term
repurchase agreements
|
53,668,605 | 593,789 | ||||||
Federal
Home Loan Bank advances
|
65,000,000 | 70,000,000 | ||||||
Accrued
expenses and other liabilities
|
2,313,203 | 2,261,051 | ||||||
Total
liabilities
|
789,266,551 | 752,066,944 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders'
equity:
|
||||||||
Common
stock, $5 par value, 10,000,000 shares authorized; 4,909,035 and 4,905,229
shares issued
|
24,545,175 | 24,526,145 | ||||||
Additional
paid-in capital
|
15,666,024 | 15,506,322 | ||||||
Retained
earnings
|
42,671,710 | 43,250,906 | ||||||
Accumulated
other comprehensive loss
|
(403,242 | ) | (385,463 | ) | ||||
Total
stockholders' equity
|
82,479,667 | 82,897,910 | ||||||
$ | 871,746,218 | $ | 834,964,854 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Interest
and Dividend Income:
|
||||||||||||||||
Interest
and fees on loans
|
$ | 9,649,472 | $ | 10,449,779 | $ | 28,466,848 | $ | 30,796,211 | ||||||||
Interest
on federal funds sold
|
11,260 | 27,687 | 33,287 | 357,522 | ||||||||||||
Interest
on securities:
|
||||||||||||||||
Taxable
|
583,535 | 742,724 | 1,953,319 | 2,600,334 | ||||||||||||
Tax-exempt
|
120,796 | 218,561 | 434,429 | 738,757 | ||||||||||||
Dividends
and interest on all other securities
|
107,032 | 278,523 | 373,874 | 754,094 | ||||||||||||
Total
interest and dividend income
|
10,472,095 | 11,717,274 | 31,261,757 | 35,246,918 | ||||||||||||
Interest
Expense:
|
||||||||||||||||
Interest
on savings deposits
|
85,732 | 248,038 | 278,798 | 921,382 | ||||||||||||
Interest
on time deposits
|
2,341,178 | 3,061,238 | 7,776,266 | 10,023,000 | ||||||||||||
Interest
on federal funds purchased, securities sold under agreements
to repurchase and other borrowings
|
150,880 | 207,224 | 392,299 | 756,725 | ||||||||||||
Interest
on Federal Home Loan Bank advances
|
848,061 | 1,035,928 | 2,596,890 | 3,085,264 | ||||||||||||
Total
interest expense
|
3,425,851 | 4,552,428 | 11,044,253 | 14,786,371 | ||||||||||||
Net
interest income
|
7,046,244 | 7,164,846 | 20,217,504 | 20,460,547 | ||||||||||||
Provision
for loan losses
|
1,000,000 | 800,000 | 5,000,000 | 1,400,000 | ||||||||||||
Net
interest income, after provision for loan losses
|
6,046,244 | 6,364,846 | 15,217,504 | 19,060,547 | ||||||||||||
Noninterest
Income:
|
||||||||||||||||
Income
from fiduciary activities
|
701,789 | 760,958 | 2,230,009 | 2,415,958 | ||||||||||||
Service
charges on deposit accounts
|
1,402,771 | 1,531,404 | 4,115,443 | 4,423,263 | ||||||||||||
Other
service charges, commissions and fees
|
629,979 | 605,223 | 1,898,241 | 1,986,852 | ||||||||||||
Income
from bank owned life insurance
|
198,831 | 177,580 | 550,860 | 534,734 | ||||||||||||
Gain
on disposal of premises and equipment
|
3,503 | 229,568 | 3,655 | 227,396 | ||||||||||||
Other
operating income
|
69,531 | 62,543 | 273,541 | 176,307 | ||||||||||||
Total
noninterest income
|
3,006,404 | 3,367,276 | 9,071,749 | 9,764,510 | ||||||||||||
Noninterest
Expense:
|
||||||||||||||||
Salaries
and employee benefits
|
4,462,648 | 4,204,828 | 13,277,101 | 12,494,049 | ||||||||||||
Occupancy
and equipment
|
1,026,532 | 997,163 | 3,073,035 | 2,870,237 | ||||||||||||
FDIC
insurance
|
264,013 | 38,280 | 1,117,075 | 72,219 | ||||||||||||
Data
processing
|
287,106 | 253,069 | 810,401 | 741,845 | ||||||||||||
Customer
development
|
227,878 | 192,277 | 610,038 | 602,672 | ||||||||||||
Advertising
|
161,428 | 184,891 | 513,008 | 594,631 | ||||||||||||
Loan
expenses
|
173,183 | 53,598 | 474,157 | 152,408 | ||||||||||||
Employee
professional development
|
120,648 | 166,376 | 392,468 | 497,239 | ||||||||||||
Legal
and audit expenses
|
139,434 | 105,930 | 338,857 | 304,694 | ||||||||||||
Loss
(gain) on write-down/sale of other real estate owned
|
(82,982 | ) | - | 58,227 | - | |||||||||||
Other
|
665,958 | 736,107 | 2,076,411 | 2,220,678 | ||||||||||||
Total
noninterest expense
|
7,445,846 | 6,932,519 | 22,740,778 | 20,550,672 | ||||||||||||
Income
before income taxes
|
1,606,802 | 2,799,603 | 1,548,475 | 8,274,385 | ||||||||||||
Income
tax expense
|
449,132 | 821,465 | 242,867 | 2,391,115 | ||||||||||||
Net
income
|
$ | 1,157,670 | $ | 1,978,138 | $ | 1,305,608 | $ | 5,883,270 | ||||||||
Basic
Earnings per Share:
|
||||||||||||||||
Average
shares outstanding
|
4,909,035 | 4,902,188 | 4,908,094 | 4,904,421 | ||||||||||||
Net
income per share of common stock
|
$ | 0.24 | $ | 0.40 | $ | 0.27 | $ | 1.20 | ||||||||
Diluted
Earnings per Share:
|
||||||||||||||||
Average
shares outstanding
|
4,934,522 | 4,933,331 | 4,936,247 | 4,935,779 | ||||||||||||
Net
income per share of common stock
|
$ | 0.24 | $ | 0.40 | $ | 0.26 | $ | 1.19 |
Accumulated
|
||||||||||||||||||||||||
Shares
of
|
Additional
|
Other
|
||||||||||||||||||||||
Common
|
Common
|
Paid-in
|
Retained
|
Comprehensive
|
||||||||||||||||||||
(unaudited)
|
Stock
|
Stock
|
Capital
|
Earnings
|
Loss
|
Total
|
||||||||||||||||||
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2009
|
||||||||||||||||||||||||
Balance
at beginning of period
|
4,905,229 | $ | 24,526,145 | $ | 15,506,322 | $ | 43,250,906 | $ | (385,463 | ) | $ | 82,897,910 | ||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
income
|
- | - | - | 1,305,608 | - | 1,305,608 | ||||||||||||||||||
Unrealized
holding losses arising during the period (net of tax benefit,
$9,159)
|
- | - | - | - | (17,779 | ) | (17,779 | ) | ||||||||||||||||
Total
comprehensive income
|
- | - | - | 1,305,608 | (17,779 | ) | 1,287,829 | |||||||||||||||||
Exercise
of stock options
|
5,624 | 28,120 | 77,308 | (41,541 | ) | - | 63,887 | |||||||||||||||||
Retirement
of common stock
|
(1,818 | ) | (9,090 | ) | - | (27,189 | ) | - | (36,279 | ) | ||||||||||||||
Stock
compensation expense
|
- | - | 82,394 | - | - | 82,394 | ||||||||||||||||||
Cash
dividends ($.37 per share)
|
- | - | - | (1,816,074 | ) | - | (1,816,074 | ) | ||||||||||||||||
Balance
at end of period
|
4,909,035 | $ | 24,545,175 | $ | 15,666,024 | $ | 42,671,710 | $ | (403,242 | ) | $ | 82,479,667 | ||||||||||||
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2008
|
||||||||||||||||||||||||
Balance
at beginning of period
|
4,907,567 | $ | 24,537,835 | $ | 15,357,005 | $ | 40,039,194 | $ | (226,836 | ) | $ | 79,707,198 | ||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
income
|
- | - | - | 5,883,270 | - | 5,883,270 | ||||||||||||||||||
Unrealized
holding losses arising during the period (net of tax benefit,
$8,774)
|
- | - | - | - | (17,031 | ) | (17,031 | ) | ||||||||||||||||
Total
comprehensive income
|
- | - | - | 5,883,270 | (17,031 | ) | 5,866,239 | |||||||||||||||||
Adjustment
to apply new accounting standard on pension plans (net of tax,
$11,487)
|
- | - | - | - | 22,299 | 22,299 | ||||||||||||||||||
Adjustment
to implement new accounting standard on split-dollar life
insurance
|
- | - | - | (333,953 | ) | - | (333,953 | ) | ||||||||||||||||
Sale
of common stock
|
250 | 1,250 | 3,517 | (2,313 | ) | - | 2,454 | |||||||||||||||||
Repurchase
and retirement of common stock
|
(5,400 | ) | (27,000 | ) | - | (70,207 | ) | - | (97,207 | ) | ||||||||||||||
Stock
compensation expense
|
- | - | 84,568 | - | - | 84,568 | ||||||||||||||||||
Cash
dividends ($.49 per share)
|
- | - | - | (2,402,926 | ) | - | (2,402,926 | ) | ||||||||||||||||
Balance
at end of period
|
4,902,417 | $ | 24,512,085 | $ | 15,445,090 | $ | 43,113,065 | $ | (221,568 | ) | $ | 82,848,672 |
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
income
|
$ | 1,305,608 | $ | 5,883,270 | ||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
1,371,772 | 1,318,981 | ||||||
Provision
for loan losses
|
5,000,000 | 1,400,000 | ||||||
Net
accretion and amortization of securities
|
13,820 | (48,252 | ) | |||||
Net
(gain) loss on disposal of premises and equipment
|
3,655 | (227,396 | ) | |||||
Net
loss on write-down/sale of other real estate owned
|
58,227 | - | ||||||
Income
from bank owned life insurance
|
(550,860 | ) | (534,734 | ) | ||||
Stock
compensation expense
|
82,394 | 84,568 | ||||||
Deferred
tax benefit
|
(297,243 | ) | (321,752 | ) | ||||
Increase
in other assets
|
(10,413,938 | ) | (2,835,704 | ) | ||||
Increase
in other liabilities
|
52,152 | 599,479 | ||||||
Net
cash provided by (used in) operating activities
|
(3,374,413 | ) | 5,318,460 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchases
of available-for-sale securities
|
(143,295,926 | ) | (48,194,006 | ) | ||||
Purchases
of held-to-maturity securities
|
(1,500,000 | ) | (2,600,000 | ) | ||||
Purchases
of restricted securities
|
(23,650 | ) | (43,200 | ) | ||||
Proceeds
from maturities and calls of securities
|
109,924,724 | 80,676,341 | ||||||
Proceeds
from sales of available-for-sale securities
|
3,485,000 | 5,470,000 | ||||||
Increase
in loans made to customers
|
(1,325,989 | ) | (44,106,247 | ) | ||||
Proceeds
from sales of other real estate owned
|
3,560,924 | - | ||||||
Purchases
of premises and equipment
|
(3,949,481 | ) | (1,452,549 | ) | ||||
Net
cash used in investing activities
|
(33,124,398 | ) | (10,249,661 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Increase
(decrease) in noninterest-bearing deposits
|
(13,328,351 | ) | 8,698,451 | |||||
Decrease
in savings deposits
|
(663,864 | ) | (521,316 | ) | ||||
Increase
(decrease) in time deposits
|
(6,914,035 | ) | 4,368,831 | |||||
Increase
(decrease) in federal funds purchased, repurchase agreements and other
borrowings
|
63,053,705 | (6,941,107 | ) | |||||
Decrease
in Federal Home Loan Bank advances
|
(5,000,000 | ) | - | |||||
Proceeds
from exercise of stock options
|
63,887 | 2,454 | ||||||
Repurchase
and/or retirement of common stock
|
(36,279 | ) | (97,207 | ) | ||||
Cash
dividends paid on common stock
|
(1,816,074 | ) | (2,402,926 | ) | ||||
Net
cash provided by financing activities
|
35,358,989 | 3,107,180 | ||||||
Net
decrease in cash and cash equivalents
|
(1,139,822 | ) | (1,824,021 | ) | ||||
Cash
and cash equivalents at beginning of period
|
47,324,713 | 51,564,196 | ||||||
Cash
and cash equivalents at end of period
|
$ | 46,184,891 | $ | 49,740,175 | ||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Cash
payments for:
|
||||||||
Interest
|
$ | 11,243,092 | $ | 15,247,871 | ||||
Income
tax
|
$ | 650,000 | $ | 2,400,000 | ||||
SUPPLEMENTAL
SCHEDULE OF NONCASH TRANSACTIONS
|
||||||||
Unrealized
(loss) on investment securities
|
$ | (26,938 | ) | $ | (25,805 | ) | ||
Loans
transferred to other real estate owned
|
$ | 9,445,523 | $ | 1,944,841 | ||||
Adjustment
to implement accounting standard on split-dollar life
insurance
|
$ | - | $ | (333,953 | ) |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
September
30, 2009
|
||||||||||||||||
Obligations
of U.S. Government agencies
|
$ | 1,500 | $ | 7 | $ | - | $ | 1,507 | ||||||||
Obligations
of state and political subdivisions
|
467 | 32 | - | 499 | ||||||||||||
Total
|
$ | 1,967 | $ | 39 | $ | - | $ | 2,006 | ||||||||
December
31, 2008
|
||||||||||||||||
Obligations
of U.S. Government agencies
|
$ | 2,600 | $ | 28 | $ | - | $ | 2,628 | ||||||||
Obligations
of state and political subdivisions
|
467 | 21 | - | 488 | ||||||||||||
Total
|
$ | 3,067 | $ | 49 | $ | - | $ | 3,116 |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
September
30, 2009
|
||||||||||||||||
U.S.
Treasury securities
|
$ | 400 | $ | - | $ | - | $ | 400 | ||||||||
Obligations
of U.S. Government agencies
|
114,014 | 808 | - | 114,822 | ||||||||||||
Obligations
of state and political subdivisions
|
10,160 | 148 | - | 10,308 | ||||||||||||
Mortgage-backed
securities
|
1,632 | 36 | - | 1,668 | ||||||||||||
Money
market investments
|
2,235 | - | - | 2,235 | ||||||||||||
Total
|
$ | 128,441 | $ | 992 | $ | - | $ | 129,433 | ||||||||
December
31, 2008
|
||||||||||||||||
U.S.
Treasury securities
|
$ | 399 | $ | 1 | $ | - | $ | 400 | ||||||||
Obligations
of U.S. Government agencies
|
77,241 | 871 | - | 78,112 | ||||||||||||
Obligations
of state and political subdivisions
|
14,959 | 156 | - | 15,115 | ||||||||||||
Mortgage-backed
securities
|
2,462 | - | (9 | ) | 2,453 | |||||||||||
Money
market investments
|
908 | - | - | 908 | ||||||||||||
Total
|
$ | 95,969 | $ | 1,028 | $ | (9 | ) | $ | 96,988 |
December
31, 2008
|
||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
|||||||||||||||||||
Losses
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Securities
Available-for-Sale
|
||||||||||||||||||||||||
Debt
securities:
|
||||||||||||||||||||||||
Mortgage-backed
securities
|
$ | 9 | $ | 2,453 | $ | - | $ | - | $ | 9 | $ | 2,453 | ||||||||||||
Total
securities available-for-sale
|
$ | 9 | $ | 2,453 | $ | - | $ | - | $ | 9 | $ | 2,453 |
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(in
thousands)
|
||||||||
Commercial
|
$ | 64,761 | $ | 73,091 | ||||
Real
estate-construction
|
36,801 | 60,604 | ||||||
Real
estate-mortgage
|
495,049 | 459,921 | ||||||
Installment
loans to individuals
|
35,375 | 40,789 | ||||||
Other
|
2,714 | 2,733 | ||||||
Total
loans
|
634,700 | 637,138 | ||||||
Less: Allowance
for loan losses
|
(7,754 | ) | (6,406 | ) | ||||
Net
deferred loan costs *
|
426 | 314 | ||||||
Loans,
net
|
$ | 627,372 | $ | 631,046 |
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(in
thousands)
|
||||||||
Impaired
loans without a valuation allowance
|
$ | 47 | $ | 12,023 | ||||
Impaired
loans with a valuation allowance
|
4,640 | 888 | ||||||
Total
impaired loans
|
$ | 4,687 | $ | 12,911 | ||||
Valuation
allowance related to impaired loans
|
$ | 1,017 | $ | 269 | ||||
Total
nonaccrual loans
|
$ | 5,309 | $ | 1,045 | ||||
Total
loans past-due ninety days or more and still accruing
interest
|
$ | 2,729 | $ | 3,529 |
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(in
thousands)
|
||||||||
Balance,
beginning of year
|
$ | 6,406 | $ | 5,130 | ||||
Recoveries
|
211 | 463 | ||||||
Provision
for loan losses
|
5,000 | 2,400 | ||||||
Loans
charged off
|
(3,863 | ) | (1,587 | ) | ||||
Balance,
end of period
|
$ | 7,754 | $ | 6,406 |
Weighted
|
|||||||||||
Average
|
|||||||||||
Weighted
|
Remaining
|
Aggregate
|
|||||||||
Average
|
Contractual
|
Intrinsic
|
|||||||||
Exercise
|
Life
|
Value
|
|||||||||
Shares
|
Price
|
(in years)
|
(in thousands)
|
||||||||
Options
outstanding, January 1
|
286,899 | $ | 18.25 | ||||||||
Granted
|
- | - | |||||||||
Exercised
|
(5,624 | ) | 11.36 | ||||||||
Canceled
or expired
|
(2,500 | ) | 21.94 | ||||||||
Options
outstanding, September 30
|
278,775 | $ | 18.35 |
4.98
|
$ 453
|
||||||
Options
exercisable, September 30
|
192,807 | $ | 17.60 |
3.61
|
$ 453
|
Quarter
ended September 30,
|
2009
|
2008
|
||||||
Pension
Benefits
|
||||||||
Interest
cost
|
$ | 71,058 | $ | 76,095 | ||||
Expected
return on plan assets
|
(82,667 | ) | (109,883 | ) | ||||
Amortization
of net loss
|
25,861 | - | ||||||
Net
periodic pension plan cost (benefit)
|
$ | 14,252 | $ | (33,788 | ) | |||
Nine
months ended September 30,
|
2009
|
2008
|
||||||
Pension
Benefits
|
||||||||
Interest
cost
|
$ | 213,174 | $ | 228,285 | ||||
Expected
return on plan assets
|
(248,000 | ) | (329,648 | ) | ||||
Amortization
of net loss
|
77,583 | - | ||||||
Net
periodic pension plan cost (benefit)
|
$ | 42,757 | $ | (101,363 | ) |
September 30, 2009
|
December 31, 2008
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 46,185 | $ | 46,185 | $ | 47,325 | $ | 47,325 | ||||||||
Securities
available-for-sale
|
129,433 | 129,433 | 96,988 | 96,988 | ||||||||||||
Securities
held-to-maturity
|
1,967 | 2,006 | 3,067 | 3,116 | ||||||||||||
Loans,
net of allowances for loan losses
|
627,372 | 629,974 | 631,046 | 633,820 | ||||||||||||
Accrued
interest receivable
|
2,978 | 2,978 | 3,210 | 3,210 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
625,617 | 627,954 | 646,524 | 649,055 | ||||||||||||
Federal
funds purchased, overnight repurchase agreements and other
borrowings
|
42,667 | 42,667 | 32,688 | 32,688 | ||||||||||||
Term
repurchase agreements
|
53,669 | 53,689 | 594 | 594 | ||||||||||||
Federal
Home Loan Bank advances
|
65,000 | 70,362 | 70,000 | 77,219 | ||||||||||||
Accrued
interest payable
|
1,579 | 1,579 | 1,777 | 1,777 |
Level
1 –
|
Valuation
is based on quoted prices in active markets for identical assets and
liabilities.
|
|
Level
2 –
|
Valuation
is based on observable inputs including quoted prices in active markets
for similar assets and liabilities, quoted prices for identical or similar
assets and liabilities in less active markets, and model-based valuation
techniques for which significant assumptions can be derived primarily from
or corroborated by observable data in the market.
|
|
Level
3 –
|
Valuation
is based on model-based techniques that use one or more significant inputs
or assumptions that are unobservable in the
market.
|
Fair Value Measurements at September 30, 2009
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Description
|
Balance
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Available-for-sale
securities
|
$ | 129,433 | $ | - | $ | 129,433 | $ | - |
Carrying Value at September 30, 2009
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Description
|
Balance
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Impaired
Loans
|
$ | 3,623 | $ | - | $ | 3,100 | $ | 523 | ||||||||
Other
Real Estate Owned
|
$ | 8,486 | $ | - | $ | 7,716 | $ | 770 |
Three Months Ended September 30, 2009
|
||||||||||||||||||||
Bank
|
Trust
|
Unconsolidated
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest
and dividend income
|
10,457,193 | 15,918 | 1,255,865 | (1,256,881 | ) | 10,472,095 | ||||||||||||||
Income
from fiduciary activities
|
- | 701,789 | - | - | 701,789 | |||||||||||||||
Other
income
|
2,224,599 | 93,944 | 75,000 | (88,776 | ) | 2,304,767 | ||||||||||||||
Total
operating income
|
12,681,792 | 811,651 | 1,330,865 | (1,345,657 | ) | 13,478,651 | ||||||||||||||
Expenses
|
||||||||||||||||||||
Interest
expense
|
3,430,783 | - | - | (4,932 | ) | 3,425,851 | ||||||||||||||
Provision
for loan losses
|
1,000,000 | - | - | - | 1,000,000 | |||||||||||||||
Salaries
and employee benefits
|
3,814,298 | 517,309 | 131,041 | - | 4,462,648 | |||||||||||||||
Other
expenses
|
2,785,611 | 208,340 | 81,112 | (91,865 | ) | 2,983,198 | ||||||||||||||
Total
operating expenses
|
11,030,692 | 725,649 | 212,153 | (96,797 | ) | 11,871,697 | ||||||||||||||
Income
(loss) before taxes
|
1,651,100 | 86,002 | 1,118,712 | (1,248,860 | ) | 1,606,954 | ||||||||||||||
Income
tax expense (benefit)
|
459,000 | 29,242 | (39,110 | ) | - | 449,132 | ||||||||||||||
Net
income (loss)
|
1,192,100 | 56,760 | 1,157,822 | (1,248,860 | ) | 1,157,822 | ||||||||||||||
Total
assets
|
867,259,003 | 6,070,045 | 82,726,263 | (84,309,093 | ) | 871,746,218 |
Three Months Ended September 30, 2008
|
||||||||||||||||||||
Bank
|
Trust
|
Unconsolidated
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest
and dividend income
|
11,678,818 | 34,334 | 2,072,722 | (2,068,599 | ) | 11,717,275 | ||||||||||||||
Income
from fiduciary activities
|
- | 760,958 | - | - | 760,958 | |||||||||||||||
Other
income
|
2,527,046 | 91,898 | 75,000 | (87,627 | ) | 2,606,317 | ||||||||||||||
Total
operating income
|
14,205,864 | 887,190 | 2,147,722 | (2,156,226 | ) | 15,084,550 | ||||||||||||||
Expenses
|
||||||||||||||||||||
Interest
expense
|
4,552,715 | - | - | (287 | ) | 4,552,428 | ||||||||||||||
Provision
for loan losses
|
800,000 | - | - | - | 800,000 | |||||||||||||||
Salaries
and employee benefits
|
3,568,663 | 490,800 | 145,366 | - | 4,204,829 | |||||||||||||||
Other
expenses
|
2,529,283 | 222,961 | 67,723 | (92,277 | ) | 2,727,690 | ||||||||||||||
Total
operating expenses
|
11,450,661 | 713,761 | 213,089 | (92,564 | ) | 12,284,947 | ||||||||||||||
Income
(loss) before taxes
|
2,755,203 | 173,429 | 1,934,633 | (2,063,662 | ) | 2,799,603 | ||||||||||||||
Income
tax expense (benefit)
|
806,000 | 58,970 | (43,505 | ) | - | 821,465 | ||||||||||||||
Net
income (loss)
|
1,949,203 | 114,459 | 1,978,138 | (2,063,662 | ) | 1,978,138 | ||||||||||||||
Total
assets
|
826,823,169 | 5,862,579 | 83,272,085 | (84,054,613 | ) | 831,903,220 |
Nine Months Ended September 30, 2009
|
||||||||||||||||||||
Bank
|
Trust
|
Unconsolidated
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest
and dividend income
|
31,200,640 | 61,698 | 1,557,919 | (1,558,500 | ) | 31,261,757 | ||||||||||||||
Income
from fiduciary activities
|
- | 2,230,009 | - | - | 2,230,009 | |||||||||||||||
Other
income
|
6,562,470 | 321,248 | 225,000 | (266,978 | ) | 6,841,740 | ||||||||||||||
Total
operating income
|
37,763,110 | 2,612,955 | 1,782,919 | (1,825,478 | ) | 40,333,506 | ||||||||||||||
Expenses
|
||||||||||||||||||||
Interest
expense
|
11,059,362 | - | - | (15,109 | ) | 11,044,253 | ||||||||||||||
Provision
for loan losses
|
5,000,000 | - | - | - | 5,000,000 | |||||||||||||||
Salaries
and employee benefits
|
11,346,914 | 1,534,113 | 396,074 | - | 13,277,101 | |||||||||||||||
Other
expenses
|
8,934,561 | 625,334 | 177,247 | (273,465 | ) | 9,463,677 | ||||||||||||||
Total
operating expenses
|
36,340,837 | 2,159,447 | 573,321 | (288,574 | ) | 38,785,031 | ||||||||||||||
Income
(loss) before taxes
|
1,422,273 | 453,508 | 1,209,598 | (1,536,904 | ) | 1,548,475 | ||||||||||||||
Income
tax expense (benefit)
|
184,683 | 154,194 | (96,010 | ) | - | 242,867 | ||||||||||||||
Net
income (loss)
|
1,237,590 | 299,314 | 1,305,608 | (1,536,904 | ) | 1,305,608 | ||||||||||||||
Total
assets
|
867,259,003 | 6,070,045 | 82,726,263 | (84,309,093 | ) | 871,746,218 |
Nine Months Ended September 30, 2008
|
||||||||||||||||||||
Bank
|
Trust
|
Unconsolidated
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest
and dividend income
|
35,129,243 | 108,364 | 6,136,929 | (6,127,618 | ) | 35,246,918 | ||||||||||||||
Income
from fiduciary activities
|
- | 2,415,958 | - | - | 2,415,958 | |||||||||||||||
Other
income
|
7,294,382 | 91,899 | 225,000 | (262,729 | ) | 7,348,552 | ||||||||||||||
Total
operating income
|
42,423,625 | 2,616,221 | 6,361,929 | (6,390,347 | ) | 45,011,428 | ||||||||||||||
Expenses
|
||||||||||||||||||||
Interest
expense
|
14,786,834 | - | - | (463 | ) | 14,786,371 | ||||||||||||||
Provision
for loan losses
|
1,400,000 | - | - | - | 1,400,000 | |||||||||||||||
Salaries
and employee benefits
|
10,752,643 | 1,329,421 | 411,985 | - | 12,494,049 | |||||||||||||||
Other
expenses
|
7,556,780 | 605,181 | 177,314 | (282,652 | ) | 8,056,623 | ||||||||||||||
Total
operating expenses
|
34,496,257 | 1,934,602 | 589,299 | (283,115 | ) | 36,737,043 | ||||||||||||||
Income
(loss) before taxes
|
7,927,368 | 681,619 | 5,772,630 | (6,107,232 | ) | 8,274,385 | ||||||||||||||
Income
tax expense (benefit)
|
2,270,000 | 231,755 | (110,640 | ) | - | 2,391,115 | ||||||||||||||
Net
income (loss)
|
5,657,368 | 449,864 | 5,883,270 | (6,107,232 | ) | 5,883,270 | ||||||||||||||
Total
assets
|
826,823,169 | 5,862,579 | 83,272,085 | (84,054,613 | ) | 831,903,220 |
For the quarter ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
Balance
|
Expense
|
Rate**
|
Balance
|
Expense
|
Rate**
|
|||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Loans*
|
$ | 628,833 | $ | 9,666 | 6.15 | % | $ | 636,653 | $ | 10,468 | 6.58 | % | ||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Taxable
|
120,045 | 584 | 1.95 | % | 77,196 | 742 | 3.84 | % | ||||||||||||||||
Tax-exempt*
|
10,051 | 183 | 7.28 | % | 17,703 | 332 | 7.49 | % | ||||||||||||||||
Total
investment securities
|
130,096 | 767 | 2.36 | % | 94,900 | 1,074 | 4.53 | % | ||||||||||||||||
Federal
funds sold
|
21,368 | 11 | 0.21 | % | 5,815 | 27 | 1.86 | % | ||||||||||||||||
Other
investments
|
15,532 | 107 | 2.76 | % | 34,595 | 279 | 3.23 | % | ||||||||||||||||
Total
earning assets
|
795,829 | $ | 10,551 | 5.30 | % | 771,963 | $ | 11,848 | 6.14 | % | ||||||||||||||
Allowance
for loan losses
|
(7,400 | ) | (5,172 | ) | ||||||||||||||||||||
Other
nonearning assets
|
73,261 | 62,062 | ||||||||||||||||||||||
Total
assets
|
$ | 861,690 | $ | 828,853 | ||||||||||||||||||||
Time
and savings deposits:
|
||||||||||||||||||||||||
Interest-bearing
transaction accounts
|
$ | 9,569 | $ | 1 | 0.04 | % | $ | 10,518 | $ | 4 | 0.15 | % | ||||||||||||
Money
market deposit accounts
|
138,209 | 74 | 0.21 | % | 137,323 | 222 | 0.65 | % | ||||||||||||||||
Savings
accounts
|
41,623 | 11 | 0.11 | % | 37,901 | 23 | 0.24 | % | ||||||||||||||||
Time
deposits, $100,000 or more
|
167,406 | 827 | 1.98 | % | 122,604 | 1,087 | 3.55 | % | ||||||||||||||||
Other
time deposits
|
160,691 | 1,514 | 3.77 | % | 199,309 | 1,973 | 3.96 | % | ||||||||||||||||
Total
time and savings deposits
|
517,498 | 2,427 | 1.88 | % | 507,655 | 3,309 | 2.61 | % | ||||||||||||||||
Federal
funds purchased, repurchase agreements and other
borrowings
|
85,156 | 151 | 0.71 | % | 52,019 | 207 | 1.59 | % | ||||||||||||||||
Federal
Home Loan Bank advances
|
65,000 | 848 | 5.22 | % | 80,000 | 1,036 | 5.18 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
667,654 | 3,426 | 2.05 | % | 639,674 | 4,552 | 2.85 | % | ||||||||||||||||
Demand
deposits
|
108,994 | 102,881 | ||||||||||||||||||||||
Other
liabilities
|
2,780 | 3,489 | ||||||||||||||||||||||
Stockholders'
equity
|
82,262 | 82,809 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 861,690 | $ | 828,853 | ||||||||||||||||||||
Net
interest income/yield
|
$ | 7,125 | 3.58 | % | $ | 7,296 | 3.78 | % |
For the nine months ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
Balance
|
Expense
|
Rate**
|
Balance
|
Expense
|
Rate**
|
|||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Loans*
|
$ | 632,636 | $ | 28,516 | 6.01 | % | $ | 618,319 | $ | 30,850 | 6.65 | % | ||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Taxable
|
111,693 | 1,953 | 2.33 | % | 87,644 | 2,600 | 3.96 | % | ||||||||||||||||
Tax-exempt*
|
12,152 | 658 | 7.22 | % | 20,662 | 1,120 | 7.23 | % | ||||||||||||||||
Total
investment securities
|
123,845 | 2,611 | 2.81 | % | 108,306 | 3,720 | 4.58 | % | ||||||||||||||||
Federal
funds sold
|
20,214 | 33 | 0.22 | % | 18,499 | 357 | 2.57 | % | ||||||||||||||||
Other
investments
|
19,334 | 374 | 2.58 | % | 31,197 | 754 | 3.22 | % | ||||||||||||||||
Total
earning assets
|
796,029 | $ | 31,534 | 5.28 | % | 776,321 | $ | 35,681 | 6.13 | % | ||||||||||||||
Allowance
for loan losses
|
(6,947 | ) | (5,117 | ) | ||||||||||||||||||||
Other
nonearning assets
|
68,189 | 59,681 | ||||||||||||||||||||||
Total
assets
|
$ | 857,271 | $ | 830,886 | ||||||||||||||||||||
Time
and savings deposits:
|
||||||||||||||||||||||||
Interest-bearing
transaction accounts
|
$ | 9,571 | $ | 5 | 0.07 | % | $ | 10,457 | $ | 12 | 0.15 | % | ||||||||||||
Money
market deposit accounts
|
135,051 | 232 | 0.23 | % | 139,284 | 829 | 0.79 | % | ||||||||||||||||
Savings
accounts
|
40,961 | 42 | 0.14 | % | 37,541 | 81 | 0.29 | % | ||||||||||||||||
Time
deposits, $100,000 or more
|
152,428 | 2,859 | 2.50 | % | 122,620 | 3,704 | 4.03 | % | ||||||||||||||||
Other
time deposits
|
182,948 | 4,917 | 3.58 | % | 201,649 | 6,318 | 4.18 | % | ||||||||||||||||
Total
time and savings deposits
|
520,959 | 8,055 | 2.06 | % | 511,551 | 10,944 | 2.85 | % | ||||||||||||||||
Federal
funds purchased, repurchase agreements and other
borrowings
|
71,057 | 392 | 0.74 | % | 52,657 | 757 | 1.92 | % | ||||||||||||||||
Federal
Home Loan Bank advances
|
67,037 | 2,597 | 5.17 | % | 80,000 | 3,085 | 5.14 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
659,053 | 11,044 | 2.23 | % | 644,208 | 14,786 | 3.06 | % | ||||||||||||||||
Demand
deposits
|
112,432 | 101,386 | ||||||||||||||||||||||
Other
liabilities
|
3,031 | 3,537 | ||||||||||||||||||||||
Stockholders'
equity
|
82,755 | 81,755 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 857,271 | $ | 830,886 | ||||||||||||||||||||
Net
interest income/yield
|
$ | 20,490 | 3.43 | % | $ | 20,895 | 3.59 | % |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
(in
thousands)
|
||||||||
Nonaccrual
loans
|
||||||||
Commercial
|
$ | 389 | $ | 219 | ||||
Real
estate-construction
|
118 | 370 | ||||||
Real
estate-mortgage
|
4,723 | 337 | ||||||
Installment
loans to individuals
|
79 | 119 | ||||||
Total
nonaccrual loans
|
$ | 5,309 | $ | 1,045 | ||||
Loans
past due 90 days or more and accruing interest
|
||||||||
Commercial
|
$ | 7 | $ | 66 | ||||
Real
estate-construction
|
264 | 375 | ||||||
Real
estate-mortgage
|
2,215 | 2,744 | ||||||
Installment
loans to individuals
|
239 | 335 | ||||||
Other
|
4 | 9 | ||||||
Total
loans past due 90 days or more and accruing interest
|
$ | 2,729 | $ | 3,529 | ||||
Restructured
loans (accrual)
|
||||||||
Real
estate-construction
|
$ | - | $ | 6,594 | ||||
Real
estate-mortgage
|
689 | - | ||||||
Total
restructured loans (accrual)
|
$ | 689 | $ | 6,594 | ||||
Other
real estate owned
|
||||||||
Real
estate-construction
|
$ | 5,820 | $ | 1,795 | ||||
Real
estate-mortgage
|
2,666 | 1,956 | ||||||
Total
other real estate owned
|
$ | 8,486 | $ | 3,751 | ||||
Total
nonperforming assets
|
$ | 17,213 | $ | 14,919 |
|
1.
|
Doubtful–specific
identification
|
|
2.
|
Substandard–specific
identification
|
|
3.
|
Pool–substandard
|
|
4.
|
Pool–other
assets especially mentioned (rated just above
substandard)
|
|
5.
|
Pool–pass
loans (all other rated loans)
|
Amount
|
Percent
|
|||||||
Subprime
|
$ | 27,466,646 | 21.4 | % | ||||
Non
subprime
|
101,098,194 | 78.6 | % | |||||
$ | 128,564,840 | 100.0 | % | |||||
Total
loans
|
$ | 635,126,307 | ||||||
Percentage
of Real-Estate Secured Subprime Loans to Total Loans
|
4.32 | % |
2009
|
||||||||
Regulatory
|
September
30, 2009
|
|||||||
Minimums
|
||||||||
Tier
1
|
4.00%
|
12.13%
|
||||||
Total
Capital
|
8.00%
|
13.26%
|
||||||
Tier
1 Leverage
|
4.00%
|
9.62%
|
Exhibit No.
|
Description
|
|
3.1
|
Articles
of Incorporation of Old Point Financial Corporation, as amended effective
June 22, 2000 (incorporated by reference to Exhibit 3.1 to Form 10-K filed
March 12, 2009)
|
|
3.2
|
Bylaws
of Old Point Financial Corporation, as amended and restated September 11,
2007 (incorporated by reference to Exhibit 3.2 to Form 8-K/A filed
September 20, 2007)
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
32.1
|
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to Section
906 of the Sarbanes-Oxley Act of
2002
|
OLD
POINT FINANCIAL CORPORATION
|
|
November
6, 2009
|
/s/Robert F. Shuford
|
Robert
F. Shuford
|
|
Chairman,
President & Chief Executive Officer
|
|
(Principal
Executive Officer)
|
|
November
6, 2009
|
/s/Laurie D. Grabow
|
Laurie
D. Grabow
|
|
Chief
Financial Officer & Senior Vice President/ Finance
|
|
(Principal
Financial & Accounting
Officer)
|