Virginia
(State
or other jurisdiction of
incorporation
or organization)
|
82-0545425
(I.R.S.
Employer
Identification
No.)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨ (Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
PART I
|
FINANCIAL INFORMATION
|
|
Item
1.
|
Financial
Statements (unaudited)
|
|
Consolidated
Balance Sheets, March 31, 2010 and December 31, 2009
(audited)
|
Page
2
|
|
Consolidated
Statements of Income, three months ended March 31, 2010 and
2009
|
Page
3
|
|
Consolidated
Statements of Changes in Shareholders' Equity, three months ended March
31, 2010 and 2009
|
Page
4
|
|
Consolidated
Statements of Cash Flows, three months ended March 31, 2010 and
2009
|
Page
5
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
Page
6
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
Page
20
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
Page
33
|
Item
4T.
|
Controls
and Procedures
|
Page
34
|
PART II
|
OTHER INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
Page
35
|
Item1A.
|
Risk
Factors
|
Page
35
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
Page
35
|
Item
3.
|
Defaults
Upon Senior Securities
|
Page
35
|
Item
4.
|
(Removed
and Reserved)
|
Page
35
|
Item
5.
|
Other
Information
|
Page
36
|
Item
6.
|
Exhibits
|
Page
36
|
Signatures
|
Page
37
|
March 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
||||||
(Unaudited)
|
||||||||
ASSETS | ||||||||
Cash
and due from banks
|
$ | 4,346 | $ | 5,965 | ||||
Interest-bearing
deposits in other banks and federal funds sold
|
14,651 | 25,256 | ||||||
Securities
available for sale, at fair value
|
77,687 | 47,838 | ||||||
Loans
held for sale, at fair value
|
49,705 | 76,232 | ||||||
Loans
|
469,728 | 486,564 | ||||||
Allowance
for loan losses
|
(9,256 | ) | (9,127 | ) | ||||
Net
loans
|
460,472 | 477,437 | ||||||
Premises
and equipment
|
8,694 | 8,759 | ||||||
Accrued
interest receivable
|
2,128 | 2,409 | ||||||
Other
real estate owned
|
4,073 | 5,111 | ||||||
Other
assets
|
15,625 | 17,872 | ||||||
Total
assets
|
$ | 637,381 | $ | 666,879 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Deposits
|
||||||||
Noninterest-bearing
demand deposits
|
$ | 68,058 | $ | 69,782 | ||||
Savings
and interest-bearing deposits
|
154,087 | 138,988 | ||||||
Time
deposits
|
238,055 | 257,875 | ||||||
Total
deposits
|
460,200 | 466,645 | ||||||
Other
liabilities
|
||||||||
Short-term
borrowings
|
52,923 | 64,249 | ||||||
Long-term
borrowings
|
40,360 | 46,330 | ||||||
Subordinated
debentures
|
6,186 | 6,186 | ||||||
Other
liabilities and accrued expenses
|
8,495 | 15,691 | ||||||
Total
liabilities
|
$ | 568,164 | $ | 599,101 | ||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common
stock, par value, $0.835; authorized, 60,000,000 shares; issued
and
|
||||||||
outstanding,
10,615,313 shares at March 31, 2010 and 10,537,428 shares
at
|
||||||||
December
31, 2009
|
$ | 8,864 | $ | 8,799 | ||||
Surplus
|
18,931 | 18,552 | ||||||
Retained
earnings
|
41,487 | 40,377 | ||||||
Accumulated
other comprehensive income (loss), net
|
(65 | ) | 50 | |||||
Total
shareholders' equity
|
69,217 | 67,778 | ||||||
Total
liabilities and shareholders' equity
|
$ | 637,381 | $ | 666,879 |
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Interest
and Dividend Income
|
||||||||
Interest
and fees on loans
|
$ | 7,872 | $ | 8,667 | ||||
Interest
on deposits in other banks
|
37 | 32 | ||||||
Interest
and dividends on securities
|
350 | 980 | ||||||
Total
interest and dividend income
|
8,259 | 9,679 | ||||||
Interest
Expense
|
||||||||
Interest
on deposits
|
1,968 | 3,081 | ||||||
Interest
on short-term borrowings
|
265 | 316 | ||||||
Interest
on long-term borrowings
|
389 | 476 | ||||||
Interest
on subordinated debentures
|
52 | 63 | ||||||
Total
interest expense
|
2,674 | 3,936 | ||||||
Net
interest income
|
5,585 | 5,743 | ||||||
Provision
for loan losses
|
198 | 1,369 | ||||||
Net
interest income after provision for loan losses
|
5,387 | 4,374 | ||||||
Noninterest
Income
|
||||||||
Service
fees on deposit accounts
|
160 | 134 | ||||||
Gain
on sale of loans
|
5,240 | 13,789 | ||||||
Mortgage
broker fee income
|
338 | 140 | ||||||
Other
income
|
285 | 1,097 | ||||||
Total
noninterest income
|
6,023 | 15,160 | ||||||
Noninterest
Expense
|
||||||||
Salaries
and employee benefits
|
5,252 | 7,505 | ||||||
Occupancy
and equipment
|
684 | 632 | ||||||
Other
operating expenses
|
3,567 | 6,743 | ||||||
Total
noninterest expense
|
9,503 | 14,880 | ||||||
Income
before income taxes
|
1,907 | 4,654 | ||||||
Income
tax expense
|
691 | 1,990 | ||||||
NET
INCOME
|
$ | 1,216 | $ | 2,664 | ||||
Earnings
per common share:
|
||||||||
Basic
|
$ | 0.12 | $ | 0.26 | ||||
Diluted
|
$ | 0.11 | $ | 0.26 | ||||
Average
outstanding shares:
|
||||||||
Basic
|
10,572,017 | 10,267,385 | ||||||
Diluted
|
10,589,506 | 10,311,653 |
Accumulated
|
||||||||||||||||||||
Other
|
||||||||||||||||||||
Compre-
|
||||||||||||||||||||
Common
|
Retained
|
hensive
|
||||||||||||||||||
Stock
|
Surplus
|
Earnings
|
Income (Loss)
|
Total
|
||||||||||||||||
Balance,
December 31, 2009
|
$ | 8,799 | $ | 18,552 | $ | 40,377 | $ | 50 | $ | 67,778 | ||||||||||
Comprehensive
income:
|
||||||||||||||||||||
Net
income
|
- | - | 1,216 | - | 1,216 | |||||||||||||||
Other
comprehensive loss, unrealized holdings gains arising during
the period (net of tax, $59)
|
- | - | - | (115 | ) | (115 | ) | |||||||||||||
Total
comprehensive income
|
1,101 | |||||||||||||||||||
Stock
option exercises (15,000 shares)
|
13 | 39 | - | - | 52 | |||||||||||||||
Dividend
reinvestment plan (74,721
shares)
|
62 | 355 | - | - | 417 | |||||||||||||||
Repurchased
under share repurchase program (11,836 shares)
|
(10 | ) | (61 | ) | - | - | (71 | ) | ||||||||||||
Cash
dividend
|
- | - | (106 | ) | - | (106 | ) | |||||||||||||
Stock-based
compensation expense recognized in earnings
|
- | 46 | - | - | 46 | |||||||||||||||
Balance,
March 31, 2010
|
$ | 8,864 | $ | 18,931 | $ | 41,487 | $ | (65 | ) | $ | 69,217 | |||||||||
Balance,
December 31, 2008
|
$ | 8,551 | $ | 17,410 | $ | 31,157 | $ | 827 | $ | 57,945 | ||||||||||
Comprehensive
income:
|
||||||||||||||||||||
Net
income
|
- | - | 2,664 | - | 2,664 | |||||||||||||||
Other
comprehensive income, unrealized holdings gains arising during the
period (net of tax, $82)
|
- | - | - | 159 | 159 | |||||||||||||||
Total
comprehensive income
|
2,823 | |||||||||||||||||||
Stock
option exercises (27,744 shares)
|
23 | 71 | - | - | 94 | |||||||||||||||
Dividend
reinvestment plan (46,279 shares)
|
39 | 156 | - | - | 195 | |||||||||||||||
Repurchased
under share repurchase program (20,542 shares)
|
(17 | ) | (76 | ) | - | - | (93 | ) | ||||||||||||
Cash
dividend
|
- | - | (103 | ) | - | (103 | ) | |||||||||||||
Stock-based
compensation expense recognized in earnings
|
- | 50 | - | - | 50 | |||||||||||||||
Balance,
March 31, 2009
|
$ | 8,596 | $ | 17,611 | $ | 33,718 | $ | 986 | $ | 60,911 |
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Net
income
|
$ | 1,216 | $ | 2,664 | ||||
Adjustments
to reconcile net income to net cash provided by (used in)
|
||||||||
operating
activities:
|
||||||||
Provision
for loan losses
|
198 | 1,369 | ||||||
Provision
for losses on mortgage loans sold
|
500 | 966 | ||||||
Net
gain/losses on sales and write-down of other real estate
owned
|
352 | 1,245 | ||||||
Deferred
tax benefit (expense)
|
(132 | ) | 383 | |||||
Stock-based
compensation
|
46 | 50 | ||||||
Valuation
allowance on derivatives
|
(261 | ) | (175 | ) | ||||
Net
amortization on securities
|
9 | (4 | ) | |||||
Depreciation
and amortization
|
116 | 163 | ||||||
Changes
in assets and liabilities:
|
||||||||
Valuation
of loans held for sale carried at fair value
|
893 | 1,881 | ||||||
Decrease
(increase) in loans held for sale
|
25,633 | (11,398 | ) | |||||
(Increase)
decrease in other assets
|
3,186 | (2,254 | ) | |||||
(Decrease)
Increase in other liabilities
|
(7,696 | ) | 1,182 | |||||
Net
cash provided by (used in) operating activities
|
24,060 | (3,928 | ) | |||||
Cash
Flows from Investing Activities
|
||||||||
Proceeds
from maturities and calls of securities available for sale
|
14,969 | 18,027 | ||||||
Proceeds
from sale of securities
|
- | - | ||||||
Purchases
of securities available for sale
|
(45,000 | ) | (10,568 | ) | ||||
Net
increase (decrease) in loans
|
16,768 | (884 | ) | |||||
Proceeds
from sales of other real estate owned
|
490 | 350 | ||||||
Purchases
of premises and equipment
|
(63 | ) | (7 | ) | ||||
Net
cash (used in) provided by investing activities
|
(12,836 | ) | 6,918 | |||||
Cash
Flows from Financing Activities
|
||||||||
Net
increase in demand, interest bearing demand and savings
deposits
|
13,375 | 35,058 | ||||||
Net
(decrease) increase in time deposits
|
(19,820 | ) | 26,180 | |||||
(Decrease)
in securities sold under agreement to repurchase
|
(3,237 | ) | (4,961 | ) | ||||
Net
(decrease) in other short-term borrowings
|
(8,089 | ) | (21,615 | ) | ||||
Net
(decrease) increase in long-term borrowings
|
(5,970 | ) | 13,132 | |||||
Proceeds
from issuance of common stock
|
469 | 289 | ||||||
Repurchase
of common stock
|
(70 | ) | (93 | ) | ||||
Dividends
paid
|
(106 | ) | (102 | ) | ||||
Net
cash (used in) provided by financing activities
|
(23,448 | ) | 47,888 | |||||
(Decrease)
Increase in cash and cash equivalents
|
(12,224 | ) | 50,878 | |||||
Cash
and Cash Equivalents
|
||||||||
Beginning
|
31,221 | 22,482 | ||||||
Ending
|
$ | 18,997 | $ | 73,360 | ||||
Supplemental
Disclosures of Cash Flow Information
|
||||||||
Cash
payments for interest
|
$ | 3,056 | $ | 3,966 | ||||
Cash
payments for income taxes
|
$ | 2,264 | $ | - | ||||
Supplemental
Disclosures of Noncash Investing Activities
|
||||||||
Unrealized
(loss) gain on securities available for sale
|
$ | (174 | ) | $ | 241 |
Three Months Ended
|
||||||||||||||||
March 31, 2010
|
||||||||||||||||
Expected
life of options granted
|
3.40 | |||||||||||||||
Risk-free
interest rate
|
1.39 | % | ||||||||||||||
Expected
volatility of stock
|
48 | % | ||||||||||||||
Annual
expected dividend yield
|
1 | % | ||||||||||||||
Fair
value of granted options
|
$ | 212,268 | ||||||||||||||
Non-vested
options
|
278,575 | |||||||||||||||
Weighted Avg.
|
||||||||||||||||
Number of
|
Weighted Avg.
|
Remaining
|
Aggregate Intrinsic
|
|||||||||||||
Options
|
Exercise Price
|
Contractual Term
|
Value
|
|||||||||||||
Outstanding
at beginning of year
|
439,079 | $ | 6.44 | 1.53 | $ | 216,870 | ||||||||||
Granted
|
102,500 | $ | 5.97 | 3.40 | $ | - | ||||||||||
Exercised
|
(15,000 | ) | $ | 3.45 | - | $ | - | |||||||||
Lapsed
or canceled
|
(34,370 | ) | $ | 6.46 | 0.45 | $ | - | |||||||||
Outstanding
at March 31, 2010
|
492,209 | $ | 6.43 | 1.86 | $ | 222,398 | ||||||||||
Exercisable
at March 31, 2010
|
213,634 | $ | 7.80 | 2.56 | $ | - | ||||||||||
Three Months Ended
|
||||||||||||||||
March 31, 2009
|
||||||||||||||||
Expected
life of options granted
|
3.33 | |||||||||||||||
Risk-free
interest rate
|
1.07 | % | ||||||||||||||
Expected
volatility of stock
|
47 | % | ||||||||||||||
Annual
expected dividend yield
|
1 | % | ||||||||||||||
Fair
value of granted options
|
$ | 171,393 | ||||||||||||||
Non-vested
options
|
259,975 | |||||||||||||||
Weighted Avg.
|
||||||||||||||||
Number of
|
Weighted Avg.
|
Remaining
|
Aggregate Intrinsic
|
|||||||||||||
Options
|
Exercise Price
|
Contractual Term
|
Value
|
|||||||||||||
Outstanding
at beginning of year
|
589,617 | $ | 5.96 | 1.57 | $ | 284,885 | ||||||||||
Granted
|
99,250 | $ | 3.99 | 3.33 | $ | - | ||||||||||
Exercised
|
(27,744 | ) | $ | 3.37 | 0.03 | $ | - | |||||||||
Lapsed
or canceled
|
(18,800 | ) | $ | 7.40 | 0.25 | $ | - | |||||||||
Outstanding
at March 31, 2009
|
642,323 | $ | 5.72 | 1.73 | $ | 272,752 | ||||||||||
Exercisable
March 31, 2009
|
382,348 | $ | 5.32 | 1.24 | $ | 212,210 |
March 31, 2010
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
(In
Thousands)
|
||||||||||||||||
U.S.
Government agencies
|
$ | 70,093 | $ | 74 | $ | (132 | ) | $ | 70,035 | |||||||
Mortgage
backed securities
|
760 | - | (53 | ) | 707 | |||||||||||
Municipals
- taxable
|
690 | 10 | - | 700 | ||||||||||||
CRA
Mutual fund
|
1,500 | 2 | - | 1,502 | ||||||||||||
Restricted
stock:
|
||||||||||||||||
Federal
Reserve Bank stock
|
894 | - | - | 894 | ||||||||||||
FHLB
stock
|
3,849 | - | - | 3,849 | ||||||||||||
Total
|
$ | 77,786 | $ | 86 | $ | (185 | ) | $ | 77,687 | |||||||
December 31, 2009
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
(In
Thousands)
|
||||||||||||||||
U.S.
Government agencies
|
$ | 40,022 | $ | 144 | $ | (12 | ) | $ | 40,154 | |||||||
Mortgage
backed securities
|
808 | - | (65 | ) | 743 | |||||||||||
Municipals
- taxable
|
690 | 9 | - | 699 | ||||||||||||
CRA
Mutual fund
|
1,500 | - | (1 | ) | 1,499 | |||||||||||
Restricted
stock:
|
||||||||||||||||
Federal
Reserve Bank stock
|
894 | - | - | 894 | ||||||||||||
FHLB
stock
|
3,849 | - | - | 3,849 | ||||||||||||
Total
|
$ | 47,763 | $ | 153 | $ | (78 | ) | $ | 47,838 |
March 31, 2010
|
December 31, 2009
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
(In
Thousands)
|
(In
Thousands)
|
|||||||||||||||
U.S.
Government agencies
|
||||||||||||||||
Due
in one year or less
|
$ | 5,093 | $ | 5,109 | $ | 5,125 | $ | 5,145 | ||||||||
Due
after one through five years
|
55,000 | 54,914 | 15,000 | 15,023 | ||||||||||||
Due
after five through ten years
|
10,000 | 10,012 | 19,896 | 19,986 | ||||||||||||
Municipals-taxable
|
||||||||||||||||
Due
after one through five years
|
690 | 700 | 690 | 699 | ||||||||||||
Due
after five through ten years
|
- | - | - | - | ||||||||||||
Mortgage
Backed Securities
|
||||||||||||||||
Due
in one year or less
|
- | - | 33 | 33 | ||||||||||||
Due
after one through five years
|
- | - | - | - | ||||||||||||
Due
after fifteen years
|
760 | 707 | 776 | 710 | ||||||||||||
CRA
Mutual Fund
|
1,500 | 1,502 | 1,500 | 1,499 | ||||||||||||
Restricted
Securities:
|
||||||||||||||||
Federal
Reserve Bank stock
|
894 | 894 | 894 | 894 | ||||||||||||
FHLB
stock
|
3,849 | 3,849 | 3,849 | 3,849 | ||||||||||||
Total
|
$ | 77,786 | $ | 77,687 | $ | 47,763 | $ | 47,838 |
Securities in a Loss
|
Securities in a Loss
|
|||||||||||||||||||||||
Position for Less than
|
Position for 12 Months
|
|||||||||||||||||||||||
12 Months
|
or Longer
|
Total
|
||||||||||||||||||||||
March 31, 2010
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
(In
Thousands)
|
||||||||||||||||||||||||
Investment
securities available for sale:
|
||||||||||||||||||||||||
Mortgage
backed securities
|
$ | - | $ | - | $ | 706 | $ | (53 | ) | $ | 706 | $ | (53 | ) | ||||||||||
U.S.
Government agencies
|
34,868 | (132 | ) | - | - | 34,868 | (132 | ) | ||||||||||||||||
Municipals
– taxable
|
- | - | - | - | - | - | ||||||||||||||||||
Municipals
- tax exempt
|
- | - | - | - | - | - | ||||||||||||||||||
CRA
Mutual fund
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 34,868 | $ | (132 | ) | $ | 706 | $ | (53 | ) | $ | 35,574 | $ | (185 | ) | |||||||||
Securities in a Loss
|
Securities in a Loss
|
|||||||||||||||||||||||
Position for Less than
|
Position for 12 Months
|
|||||||||||||||||||||||
12 Months
|
or Longer
|
Total
|
||||||||||||||||||||||
December 31, 2009
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
(In
Thousands)
|
||||||||||||||||||||||||
Investment
securities available for sale:
|
||||||||||||||||||||||||
Mortgage
backed securities
|
$ | - | $ | - | $ | 710 | $ | (65 | ) | $ | 710 | $ | (65 | ) | ||||||||||
U.S.
Government agencies
|
9,988 | (12 | ) | - | - | 9,988 | (12 | ) | ||||||||||||||||
Municipals
- taxable
|
- | - | - | - | - | - | ||||||||||||||||||
Municipals
- tax exempt
|
- | - | - | - | - | - | ||||||||||||||||||
CRA
Mutual fund
|
- | - | 1,499 | (1 | ) | 1,499 | (1 | ) | ||||||||||||||||
Total
|
$ | 9,988 | $ | (12 | ) | $ | 2,209 | $ | (66 | ) | $ | 12,197 | $ | (78 | ) |
March 31, 2010
|
December 31, 2009
|
|||||||
(In Thousands)
|
||||||||
Commercial
|
$ | 72,193 | $ | 72,628 | ||||
Commercial
real estate
|
215,969 | 220,301 | ||||||
Real
estate construction
|
39,910 | 41,508 | ||||||
Residential
real estate
|
140,195 | 150,792 | ||||||
Consumer
|
1,461 | 1,335 | ||||||
Total
loans
|
469,728 | 486,564 | ||||||
Less
allowance for loan losses
|
9,256 | 9,127 | ||||||
Net
loans
|
$ | 460,472 | $ | 477,437 |
2010
|
Commercial
|
Mortgage
|
Consolidated
|
|||||||||||||||||
(In Thousands)
|
Banking
|
Banking
|
Other
|
Eliminations
|
Totals
|
|||||||||||||||
Revenues:
|
||||||||||||||||||||
Interest
income
|
$ | 8,066 | $ | 389 | $ | 15 | $ | (211 | ) | $ | 8,259 | |||||||||
Gain
on sale of loans
|
- | 5,240 | - | - | 5,240 | |||||||||||||||
Other
revenues
|
394 | 516 | 293 | (420 | ) | 783 | ||||||||||||||
Total
revenues
|
8,460 | 6,145 | 308 | (631 | ) | 14,282 | ||||||||||||||
Expenses:
|
||||||||||||||||||||
Interest
expense
|
2,588 | 138 | 160 | (212 | ) | 2,674 | ||||||||||||||
Salaries
and employee benefits
|
2,377 | 2,875 | - | - | 5,252 | |||||||||||||||
Other
|
2,034 | 2,354 | 480 | (419 | ) | 4,449 | ||||||||||||||
Total
operating expenses
|
6,999 | 5,367 | 640 | (631 | ) | 12,375 | ||||||||||||||
Income
(loss) before income taxes
|
$ | 1,461 | $ | 778 | $ | (332 | ) | $ | - | $ | 1,907 | |||||||||
Total
assets
|
$ | 604,708 | $ | 54,135 | $ | 47,233 | $ | (68,695 | ) | $ | 637,381 | |||||||||
2009
|
Commercial
|
Mortgage
|
Consolidated
|
|||||||||||||||||
(In Thousands)
|
Banking
|
Banking
|
Other
|
Eliminations
|
Totals
|
|||||||||||||||
Revenues:
|
||||||||||||||||||||
Interest
income
|
$ | 9,197 | $ | 915 | $ | 10 | $ | (443 | ) | $ | 9,679 | |||||||||
Gain
on sale of loans
|
- | 13,789 | - | - | 13,789 | |||||||||||||||
Other
revenues
|
376 | 1,258 | 308 | (571 | ) | 1,371 | ||||||||||||||
Total
revenues
|
9,573 | 15,962 | 318 | (1,014 | ) | 24,839 | ||||||||||||||
Expenses:
|
||||||||||||||||||||
Interest
expense
|
3,816 | 390 | 173 | (443 | ) | 3,936 | ||||||||||||||
Salaries
and employee benefits
|
1,848 | 5,657 | - | - | 7,505 | |||||||||||||||
Other
|
2,897 | 5,963 | 455 | (571 | ) | 8,744 | ||||||||||||||
Total
operating expenses
|
8,561 | 12,010 | 628 | (1,014 | ) | 20,185 | ||||||||||||||
Income
(loss) before income taxes
|
$ | 1,012 | $ | 3,952 | $ | (310 | ) | $ | - | $ | 4,654 | |||||||||
Total
assets
|
$ | 709,741 | $ | 96,427 | $ | 44,471 | $ | (95,404 | ) | $ | 755,235 |
Three Months
|
Three Months
|
|||||||
Ended
|
Ended
|
|||||||
March 31, 2010
|
March 31, 2009
|
|||||||
(In Thousands, Except for Share Data)
|
||||||||
BASIC
EARNINGS PER SHARE:
|
||||||||
Net
income
|
$ | 1,216 | $ | 2,664 | ||||
Weighted
average shares outstanding
|
10,572,017 | 10,267,385 | ||||||
Basic
earnings per share
|
$ | 0.12 | $ | 0.26 | ||||
DILUTED
EARNINGS PER SHARE:
|
||||||||
Net
income
|
$ | 1,216 | $ | 2,664 | ||||
Weighted
average shares outstanding
|
10,572,017 | 10,267,385 | ||||||
Stock
options and warrants
|
17,489 | 44,268 | ||||||
Weighted
average diluted shares outstanding
|
10,589,506 | 10,311,653 | ||||||
Diluted
earnings per share
|
$ | 0.11 | $ | 0.26 |
Fair Value Measurement
|
||||||||||||||||
at March 31, 2010 Using
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||
Description
|
Carrying
Value
|
Quoted
Prices in
Active
Markets for
Identical
Assets (Level
1)
|
Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
||||||||||||
Financial
Assets-Recurring
|
||||||||||||||||
Available for sale investment
securities (1)
|
$ | 72,944 | $ | 72,944 | $ | - | $ | - | ||||||||
Residential
loans held for sale
|
49,705 | - | 49,705 | - | ||||||||||||
Derivative
assets
|
463 | - | - | 463 | ||||||||||||
Financial
Liabilities-Recurring
|
||||||||||||||||
Derivative
liabilities
|
37 | - | - | 37 | ||||||||||||
Financial
Assets-Non-Recurring
|
||||||||||||||||
Impaired loans
(2)
|
9,447 | - | - | 9,447 | ||||||||||||
Other real estate owned
(3)
|
4,073 | - | 4,073 | - |
Net Derivatives
|
||||
(In
Thousands)
|
||||
Balance
December 31, 2009
|
$ | 645 | ||
Realized
and unrealized gains (losses) included in earnings
|
(219 | ) | ||
Unrealized
gains (losses) included in other comprehensive income
|
- | |||
Purchases,
Settlements, paydowns, and maturities
|
- | |||
Transfer
into Level 3
|
- | |||
Balance
March 31, 2010
|
$ | 426 |
(In Thousands)
|
Aggregate
Fair Value
|
Difference
|
Contractual
Principal
|
|||||||||
Residential
mortgage loans held for sale
|
$ | 49,705 | $ | 733 | $ | 48,972 |
March 31, 2010
|
December 31, 2009
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
|
(In
Thousands)
|
|||||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and short-term
|
||||||||||||||||
investments
|
$ | 18,997 | $ | 18,997 | $ | 31,221 | $ | 31,221 | ||||||||
Securities
available for sale
|
72,944 | 72,944 | 43,095 | 43,095 | ||||||||||||
Restricted
stock
|
4,743 | 4,743 | 4,743 | 4,743 | ||||||||||||
Loans
held for sale
|
48,972 | 49,705 | 74,606 | 76,232 | ||||||||||||
Loans,
net of allowance
|
461,205 | 456,854 | 479,063 | 475,865 | ||||||||||||
Derivatives
|
463 | 463 | 492 | 492 | ||||||||||||
Total
financial assets
|
$ | 607,324 | $ | 603,706 | $ | 633,220 | $ | 631,648 | ||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
$ | 460,200 | $ | 466,668 | $ | 466,645 | $ | 466,668 | ||||||||
Short-term
borrowings
|
52,923 | 52,970 | 64,249 | 64,258 | ||||||||||||
Long-term
borrowings
|
40,360 | 40,391 | 46,330 | 46,351 | ||||||||||||
Subordinated
debentures
|
6,186 | 6,246 | 6,186 | 6,248 | ||||||||||||
Derivatives
|
37 | 37 | 353 | 353 | ||||||||||||
Total
financial liabilities
|
$ | 559,706 | $ | 566,312 | $ | 583,763 | $ | 583,878 |
Quarter ended
March 31,2010
|
Year ended
December 31,2009
|
|||||||
(In
Thousands)
|
||||||||
Allowance
for loan losses-beginning of period
|
$ | 9,127 | $ | 7,462 | ||||
Loans
Charged off:
|
||||||||
Commercial
|
195 | 1,541 | ||||||
Commercial
real estate
|
197 | 1,648 | ||||||
Real
estate construction
|
- | 1,247 | ||||||
Residential
real estate
|
- | 851 | ||||||
Consumer
|
- | 23 | ||||||
Total
Charge-offs
|
392 | 5,310 | ||||||
Recoveries:
|
||||||||
Commercial
|
287 | 374 | ||||||
Commercial
real estate
|
21 | 294 | ||||||
Real
estate construction
|
- | 66 | ||||||
Residential
real estate
|
15 | 79 | ||||||
Consumer
|
- | 98 | ||||||
Total
Recoveries
|
323 | 911 | ||||||
Net
Charge-offs
|
69 | 4,399 | ||||||
Provision
for loan losses
|
198 | 6,064 | ||||||
Allowance
for loan losses-end of period
|
$ | 9,256 | $ | 9,127 |
March 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||||||||||||
Amount
|
Percentage
|
Allowance
for Loan
Loss
|
Percentage
|
Amount
|
Percentage
|
Allowance
for Loan
Loss
|
Percentage
|
|||||||||||||||||||||||||
(Dollars
In Thousands)
|
||||||||||||||||||||||||||||||||
Commercial
|
$ | 72,193 | 15.37 | % | $ | 1,521 | 16.43 | % | $ | 72,628 | 48.16 | % | $ | 1,589 | 17.41 | % | ||||||||||||||||
Commercial
real estate
|
215,969 | 45.98 | 4,598 | 49.68 | 220,301 | 45.28 | 4,285 | 46.95 | ||||||||||||||||||||||||
Real
estate construction
|
39,910 | 8.50 | 571 | 6.17 | 41,508 | 8.53 | 549 | 6.02 | ||||||||||||||||||||||||
Residential
real estate
|
140,195 | 29.85 | 2,551 | 27.56 | 150,792 | 30.99 | 2,690 | 29.47 | ||||||||||||||||||||||||
Consumer
|
1,461 | 0.30 | 15 | 0.16 | 1,335 | 0.27 | 14 | 0.15 | ||||||||||||||||||||||||
$ | 469,728 | 100.00 | % | $ | 9,256 | 100.00 | % | $ | 486,564 | 100.00 | % | $ | 9,127 | 100.00 | % |
(Dollars in thousands)
|
March 31, 2010
|
December 31, 2009
|
||||||
Non-accrual
loans:
|
||||||||
Commercial
|
$ | 118 | $ | 208 | ||||
Commercial
real estate
|
6,762 | 3,631 | ||||||
Real
estate construction
|
1,538 | 1,689 | ||||||
Residential
real estate
|
1,029 | 1,504 | ||||||
Total
non-accrual loans
|
9,447 | 7,032 | ||||||
Other
real estate owned ("OREO")
|
4,073 | 5,111 | ||||||
Total
non-performing assets
|
$ | 13,520 | $ | 12,143 | ||||
Restructured
loans included in non-accrual loans
|
508 | - | ||||||
Ratio
of non-performing assets to:
|
||||||||
Total
loans plus OREO
|
2.85 | % | 2.47 | % | ||||
Total
Assets
|
2.12 | 1.82 | ||||||
Accruing
Past due loans:
|
||||||||
90
or more days past due
|
$ | - | $ | - |
Risk Based Capital Analysis | ||||||||
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(In Thousands)
|
||||||||
Tier
1 Capital:
|
||||||||
Common
stock
|
$ | 8,864 | $ | 8,799 | ||||
Capital
surplus
|
18,931 | 18,552 | ||||||
Retained
earnings
|
41,487 | 40,377 | ||||||
Less:
Net unrealized loss on equity securities
|
- | (1 | ) | |||||
Subordinated
debentures
|
6,000 | 6,000 | ||||||
Less:
Dissallowed servicing assets
|
(131 | ) | (123 | ) | ||||
Total
Tier 1 capital
|
75,151 | 73,604 | ||||||
Subordinated
debentures not included in Tier 1
|
- | - | ||||||
Allowance
for loan losses
|
6,556 | 6,861 | ||||||
Unrealized
gain on available for sale equity securities
|
1 | - | ||||||
6,557 | 6,861 | |||||||
Total
risk based capital
|
$ | 81,708 | $ | 80,465 | ||||
Risk
weighted assets
|
$ | 521,449 | $ | 546,288 | ||||
Quarterly
average assets
|
$ | 654,491 | $ | 685,754 | ||||
Capital
Ratios:
|
||||||||
Tier
1 risk based capital ratio
|
14.41 | % | 13.47 | % | ||||
Total
risk based capital ratio
|
15.67 | % | 14.73 | % | ||||
Leverage
ratio
|
11.48 | % | 10.73 | % |
Three Months Ended March 31,
|
||||||||||||
2010 compared to 2009
|
||||||||||||
Change Due To:
|
||||||||||||
Increase /
|
||||||||||||
(Decrease)
|
Volume
|
Rate
|
||||||||||
(In
Thousands)
|
||||||||||||
Interest
Earning Assets:
|
||||||||||||
Securities
|
$ | (630 | ) | $ | (254 | ) | $ | (376 | ) | |||
Loans
|
(795 | ) | (702 | ) | (93 | ) | ||||||
Interest-bearing
deposits
|
5 | (7 | ) | 12 | ||||||||
Total
increase (decrease) in interest income
|
(1,420 | ) | (963 | ) | (457 | ) | ||||||
Interest-Bearing
Liabilities:
|
||||||||||||
Interest-bearing
demand deposits
|
16 | 22 | (6 | ) | ||||||||
Money
market deposit accounts
|
153 | 180 | (27 | ) | ||||||||
Savings
accounts
|
(7 | ) | (2 | ) | (5 | ) | ||||||
Time
deposits
|
(1,275 | ) | (826 | ) | (449 | ) | ||||||
Total
interest-bearing deposits
|
(1,113 | ) | (626 | ) | (487 | ) | ||||||
FHLB
Advances
|
(18 | ) | (64 | ) | 46 | |||||||
Securities
sold under agreements to repurchase
|
(10 | ) | (3 | ) | (7 | ) | ||||||
Other
short-term borrowings
|
(23 | ) | (20 | ) | (3 | ) | ||||||
Long-term
borrowings
|
(211 | ) | (169 | ) | (42 | ) | ||||||
FDIC
term note
|
124 | 135 | (11 | ) | ||||||||
Subordinated
debentures
|
(11 | ) | - | (11 | ) | |||||||
Total
increase (decrease) in interest expense
|
(1,262 | ) | (747 | ) | (515 | ) | ||||||
Increase
(decrease) in net interest income
|
$ | (158 | ) | $ | (216 | ) | $ | 58 |
Three Month Period Ended
|
||||||||||||||||||||||||
March 2010
|
March 2009
|
|||||||||||||||||||||||
Average
|
Income /
|
Yield /
|
Average
|
Income /
|
Yield /
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
(Dollars
In Thousands)
|
||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||
Securities(1)
|
$ | 53,073 | $ | 350 | 2.64 | % | $ | 78,135 | $ | 980 | 5.02 | % | ||||||||||||
Loans(2)
|
508,241 | 7,872 | 6.20 | % | 553,531 | 8,667 | 6.26 | % | ||||||||||||||||
Interest-bearing
balances
|
62,813 | 37 | 0.24 | % | 76,785 | 32 | 0.17 | % | ||||||||||||||||
Total
interest earning assets
|
624,127 | 8,259 | 5.29 | % | 708,451 | 9,679 | 5.46 | % | ||||||||||||||||
Noninterest
earning assets:
|
||||||||||||||||||||||||
Cash
and due from banks
|
7,205 | 5,470 | ||||||||||||||||||||||
Premises,
land and equipment
|
8,731 | 13,620 | ||||||||||||||||||||||
Other
assets
|
23,930 | 13,912 | ||||||||||||||||||||||
Less:
allowance for loan losses
|
(9,371 | ) | (7,695 | ) | ||||||||||||||||||||
Total
noninterest earning assets
|
30,495 | 25,307 | ||||||||||||||||||||||
Total
Assets
|
$ | 654,622 | $ | 733,758 | ||||||||||||||||||||
Liabilities
and Shareholders' Equity:
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 23,484 | $ | 43 | 0.73 | % | $ | 11,743 | $ | 27 | 0.92 | % | ||||||||||||
Money
market deposit accounts
|
129,783 | 393 | 1.21 | % | 71,197 | 240 | 1.35 | % | ||||||||||||||||
Savings
accounts
|
4,135 | 10 | 0.97 | % | 4,663 | 17 | 1.46 | % | ||||||||||||||||
Time
deposits
|
243,516 | 1,522 | 2.50 | % | 366,079 | 2,797 | 3.06 | % | ||||||||||||||||
Total
interest-bearing deposits
|
400,918 | 1,968 | 1.96 | % | 453,682 | 3,081 | 2.72 | % | ||||||||||||||||
FHLB
Advances
|
17,708 | 203 | 4.59 | % | 23,859 | 221 | 3.71 | % | ||||||||||||||||
Securities
sold under agreements to repurchase and federal funds
purchased
|
24,356 | 28 | 0.46 | % | 26,695 | 38 | 0.57 | % | ||||||||||||||||
Other
short-term borrowings
|
15,067 | 34 | 0.90 | % | 24,038 | 57 | 0.95 | % | ||||||||||||||||
FHLB
long-term borrowings
|
12,645 | 94 | 2.97 | % | 34,623 | 305 | 3.52 | % | ||||||||||||||||
FDIC
term note
|
29,997 | 295 | 3.93 | % | 16,331 | 171 | 4.19 | % | ||||||||||||||||
Subordinated
Debentures
|
6,186 | 52 | 3.36 | % | 6,186 | 63 | 4.07 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
506,877 | 2,674 | 2.11 | % | 585,414 | 3,936 | 2.69 | % | ||||||||||||||||
Noninterest-bearing
liabilities:
|
||||||||||||||||||||||||
Demand
deposits
|
67,291 | 79,705 | ||||||||||||||||||||||
Other
liabilities
|
11,068 | 8,346 | ||||||||||||||||||||||
Total liabilities
|
585,236 | 673,465 | ||||||||||||||||||||||
Shareholders'
Equity
|
69,386 | 60,293 | ||||||||||||||||||||||
Total
Liabilities and Shareholders' Equity:
|
$ | 654,622 | $ | 733,758 | ||||||||||||||||||||
Interest
spread(3)
|
3.18 | % | 2.78 | % | ||||||||||||||||||||
Net
interest margin(4)
|
$ | 5,585 | 3.58 | % | $ | 5,743 | 3.24 | % |
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
(In Thousands)
|
||||||||
Advertising
and promotional expense
|
$ | 710 | $ | 1,304 | ||||
Investor
fees expense
|
179 | 430 | ||||||
Management
fees expense
|
353 | 2,078 | ||||||
Provision
for losses on mortgage loans sold
|
500 | 966 | ||||||
Business
and franchise tax expense
|
114 | 112 | ||||||
Accounting
and auditing expense
|
154 | 153 | ||||||
Regulatory
Examination expense
|
44 | 39 | ||||||
Consulting
fees expense
|
94 | 74 | ||||||
Credit
report expense
|
87 | 102 | ||||||
Telephone
expense
|
56 | 65 | ||||||
Data
processing expense
|
146 | 134 | ||||||
FDIC
insurance expense
|
143 | 167 | ||||||
OREO
Expense
|
459 | 173 | ||||||
Other
expenses
|
528 | 946 | ||||||
$ | 3,567 | $ | 6,743 |
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Dollars In Thousands)
|
||||||||
At
Period End
|
||||||||
FHLB
advances
|
$ | 10,000 | $ | 20,179 | ||||
FHLB
long-term borrowings
|
10,363 | 16,333 | ||||||
Securities
sold under agreements to repurchase and federal funds
purchased
|
23,566 | 26,804 | ||||||
Other
short-term borrowings
|
19,357 | 17,267 | ||||||
Subordinated
debentures
|
6,186 | 6,186 | ||||||
FDIC
term note
|
29,997 | 29,997 | ||||||
Total
at period end
|
$ | 99,469 | $ | 116,766 |
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Dollars In Thousands)
|
||||||||
Average
Balances
|
||||||||
FHLB
advances
|
$ | 17,708 | $ | 23,676 | ||||
FHLB
long-term borrowings
|
12,645 | 24,026 | ||||||
Securities
sold under agreements to repurchase and federal funds
purchased
|
24,356 | 23,283 | ||||||
Other
short-term borrowings
|
15,067 | 17,817 | ||||||
Subordinated
debentures
|
6,186 | 6,186 | ||||||
FDIC
term note
|
29,997 | 26,627 | ||||||
Total
average balance
|
$ | 105,959 | $ | 121,615 | ||||
Average
rate paid on all borrowed funds
|
3.28 | % | 2.80 | % |
Increase in Federal
Funds Target Rate
|
Hypothetical Percentage
Change in Earnings
|
Hypothetical Percentage
Change in Economic Value
of Equity
|
||||||
3.00%
|
10.82%
|
8.92%
|
||||||
2.00%
|
5.11%
|
7.37%
|
||||||
1.00%
|
0.06%
|
5.23%
|
Issuer Purchases of Equity Securities
|
||||||||||||||||
(c) Total Number of
|
(d) Maximum Number
|
|||||||||||||||
Shares Purchased as
|
of Shares that may
|
|||||||||||||||
(a) Total Number of
|
(b) Average Price
|
Part of Publicly
|
yet be Purchased
|
|||||||||||||
Period
|
Shares Purchased
|
Paid Per Share
|
Announced Plan
|
Under the Plan
|
||||||||||||
January
1 - January 31, 2010
|
- | - | - | 395,010 | ||||||||||||
February
1 - February 28, 2010
|
8,700 | 5.88 | 8,700 | 386,310 | ||||||||||||
March
1 - March 31, 2010
|
3,136 | 5.95 | 3,136 | 383,174 | ||||||||||||
11,836 | $ | 5.90 | 11,836 | 383,174 |
Exhibit No.
|
Description
|
|
3.1
|
Amended
and Restated Articles of Incorporation of Access National Corporation
(incorporated by reference to Exhibit 3.1 to Form 8-K filed July 18,
2006 (file number 000-49929))
|
|
3.2
|
Amended
and Restated Bylaws of Access National Corporation (incorporated by
reference to Exhibit 3.2 to Form 8-K filed October 24, 2007 (file
number 000-49929))
|
|
4.0
|
Certain
instruments relating to long-term debt as to which the total amount of
securities authorized thereunder does not exceed 10% of Access National
Corporation’s total assets have been omitted in accordance with Item
601(b)(4)(iii) of Regulation S-K. The registrant will furnish a
copy of any such instrument to the Securities and Exchange Commission upon
its request.
|
|
31.1*
|
CEO
Certification Pursuant to Rule 13a-14(a)
|
|
31.2*
|
CFO
Certification Pursuant to Rule 13a-14(a)
|
|
32*
|
|
CEO/CFO
Certification Pursuant to § 906 of the Sarbanes-Oxley Act of 2002 (18
U.S.C. § 1350)
|
Access
National Corporation
|
||
(Registrant)
|
||
Date: May
14,
2010
|
By:
|
/s/ Michael W.
Clarke
|
Michael
W. Clarke
|
||
President
and Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
Date: May14,
2010
|
By:
|
/s/ Charles
Wimer
|
Charles
Wimer
|
||
Executive
Vice President and Chief Financial Officer
|
||
(Principal
Financial & Accounting
Officer)
|