e10vq
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2009
Commission file number 000-25917
UNITED BANCORPORATION OF ALABAMA, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
63-0833573 |
|
(State or other jurisdiction of
|
|
(I.R.S. Employer Identification Number) |
incorporation or organization) |
|
|
|
|
|
200 East Nashville Avenue, Atmore, Alabama
|
|
36502 |
|
(Address of principal executive offices)
|
|
(Zip Code) |
(251) 446-6000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such report(s), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
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 o No o
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. (Check one):
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer o
|
|
Non-accelerated filer o (Do not check if a smaller reporting company)
|
|
Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as define in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock as of
August 12, 2009.
|
|
|
|
|
Class A Common Stock 2,257,314 Shares |
Class B Common Stock -0- Shares |
UNITED BANCORPORATION OF ALABAMA, INC.
FORM 10-Q
For the Quarter Ended June 30, 2009
INDEX
2
PART IFINANCIAL INFORMATION
|
|
|
Item 1. |
|
Financial Statements |
United Bancorporation of Alabama, Inc.
and Subsidiary
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
13,895,305 |
|
|
$ |
35,148,646 |
|
Interest bearing deposits in banks |
|
|
82,437,543 |
|
|
|
91,773,852 |
|
Federal funds sold |
|
|
20,000,000 |
|
|
|
16,600,000 |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
116,332,848 |
|
|
|
143,522,498 |
|
|
|
|
|
|
|
|
|
|
Securities available for sale (amortized cost of $65,014,366
and $84,725,733 respectively) |
|
|
64,823,828 |
|
|
|
85,526,712 |
|
|
|
|
|
|
|
|
|
|
Securities held to maturity (market values of $27,943,929
and $6,596,039 respectively) |
|
|
28,021,142 |
|
|
|
6,550,000 |
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
287,195,698 |
|
|
|
279,779,877 |
|
Less: Allowance for loan losses |
|
|
4,899,092 |
|
|
|
3,591,558 |
|
|
|
|
|
|
|
|
Net loans |
|
|
282,296,606 |
|
|
|
276,188,319 |
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
|
18,227,993 |
|
|
|
18,856,327 |
|
Interest receivable |
|
|
3,003,551 |
|
|
|
3,253,604 |
|
Intangible assets |
|
|
934,763 |
|
|
|
934,763 |
|
Other assets |
|
|
16,135,462 |
|
|
|
15,212,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
529,776,193 |
|
|
|
550,045,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Non-interest bearing |
|
|
146,125,851 |
|
|
|
172,291,464 |
|
Interest bearing |
|
|
327,745,763 |
|
|
|
318,864,162 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
473,871,614 |
|
|
|
491,155,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase |
|
|
0 |
|
|
|
1,861,237 |
|
Advances from Federal Home Loan Bank of Atlanta |
|
|
1,527,500 |
|
|
|
1,609,900 |
|
Treasury, tax, and loan account |
|
|
686,270 |
|
|
|
495,572 |
|
Interest payable |
|
|
803,081 |
|
|
|
912,570 |
|
Accrued expenses and other liabilities |
|
|
1,997,721 |
|
|
|
1,577,461 |
|
Note payable to Trust |
|
|
10,310,000 |
|
|
|
10,310,000 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
489,196,186 |
|
|
|
507,922,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Preferred stock of $.01 par value. Authorized 250,000 shares;
10,300 shares, net of discount |
|
|
9,983,741 |
|
|
|
9,953,381 |
|
Class A common stock, $0.01 par value.
Authorized 5,000,000 shares; issued and outstanding,
2,388,992 and 2,388,125 shares, respectively |
|
|
23,890 |
|
|
|
23,881 |
|
Class B common stock, $0.01 par value.
Authorized 250,000 shares; no shares issued or outstanding |
|
|
0 |
|
|
|
0 |
|
Additional paid in capital |
|
|
6,458,691 |
|
|
|
6,429,869 |
|
Unearned stock based compensation |
|
|
(79,394 |
) |
|
|
(87,446 |
) |
Accumulated other comprehensive income (loss) net of tax |
|
|
(114,327 |
) |
|
|
480,584 |
|
Retained earnings |
|
|
25,541,054 |
|
|
|
26,572,188 |
|
|
|
|
|
|
|
|
|
|
|
41,813,655 |
|
|
|
43,372,457 |
|
|
|
|
|
|
|
|
|
|
Less: 153,839 and 155,855 treasury shares, at cost, respectively |
|
|
1,233,648 |
|
|
|
1,249,816 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
40,580,007 |
|
|
|
42,122,641 |
|
|
|
|
|
|
|
|
Total liabilities and
stockholders equity |
|
$ |
529,776,193 |
|
|
$ |
550,045,007 |
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements
3
United Bancorporation of Alabama, Inc.
And Subsidiary
Consolidated Statements of Operations and Comprehensive Loss
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30 |
|
|
June 30 |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans |
|
$ |
4,288,089 |
|
|
$ |
4,874,837 |
|
|
$ |
8,413,890 |
|
|
$ |
9,931,722 |
|
Interest on investment
securities available
for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
601,793 |
|
|
|
767,392 |
|
|
|
1,250,807 |
|
|
|
1,704,939 |
|
Nontaxable |
|
|
309,552 |
|
|
|
348,257 |
|
|
|
635,473 |
|
|
|
695,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment income |
|
|
911,345 |
|
|
|
1,115,649 |
|
|
|
1,886,280 |
|
|
|
2,400,616 |
|
Other interest income |
|
|
61,957 |
|
|
|
147,550 |
|
|
|
166,911 |
|
|
|
401,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest
income |
|
|
5,261,391 |
|
|
|
6,138,036 |
|
|
|
10,467,081 |
|
|
|
12,734,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
1,766,175 |
|
|
|
2,363,789 |
|
|
|
3,660,424 |
|
|
|
4,968,961 |
|
Interest on other
borrowed funds |
|
|
99,396 |
|
|
|
340,178 |
|
|
|
203,050 |
|
|
|
952,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest
expense |
|
|
1,865,571 |
|
|
|
2,703,967 |
|
|
|
3,863,474 |
|
|
|
5,920,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
3,395,820 |
|
|
|
3,434,069 |
|
|
|
6,603,607 |
|
|
|
6,813,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
2,240,000 |
|
|
|
500,000 |
|
|
|
2,600,000 |
|
|
|
740,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
after
provision for
loan losses |
|
|
1,155,820 |
|
|
|
2,934,069 |
|
|
|
4,003,607 |
|
|
|
6,073,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charge on
deposits |
|
|
869,184 |
|
|
|
857,712 |
|
|
|
1,716,277 |
|
|
|
1,665,179 |
|
Investment securities
gains (losses), net |
|
|
172,066 |
|
|
|
(2,700 |
) |
|
|
172,066 |
|
|
|
61 |
|
Mortgage loan and
related fees |
|
|
44,817 |
|
|
|
58,240 |
|
|
|
77,285 |
|
|
|
118,871 |
|
Other |
|
|
175,848 |
|
|
|
226,938 |
|
|
|
399,811 |
|
|
|
473,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest
income |
|
|
1,261,915 |
|
|
|
1,140,190 |
|
|
|
2,365,439 |
|
|
|
2,257,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits |
|
|
2,162,829 |
|
|
|
2,067,828 |
|
|
|
4,359,825 |
|
|
|
4,225,148 |
|
Net occupancy expense |
|
|
602,401 |
|
|
|
601,060 |
|
|
|
1,176,912 |
|
|
|
1,212,924 |
|
Other |
|
|
1,409,856 |
|
|
|
1,234,637 |
|
|
|
2,452,321 |
|
|
|
2,422,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest
expense |
|
|
4,175,086 |
|
|
|
3,903,525 |
|
|
|
7,989,058 |
|
|
|
7,860,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Losses) before
income tax benefits |
|
|
(1,757,351 |
) |
|
|
170,734 |
|
|
|
(1,620,012 |
) |
|
|
470,460 |
|
Income tax benefits |
|
|
(753,200 |
) |
|
|
(61,073 |
) |
|
|
(825,188 |
) |
|
|
(74,081 |
) |
|
|
|
|
|
|
|
|
|
|
Net earnings (losses) |
|
|
(1,004,151 |
) |
|
|
231,807 |
|
|
|
(794,824 |
) |
|
|
544,541 |
|
Preferred stock
dividends |
|
|
128,750 |
|
|
|
|
|
|
|
203,139 |
|
|
|
|
|
Accretion on preferred
stock discount |
|
|
15,289 |
|
|
|
|
|
|
|
30,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (losses)
available to common
shareholders |
|
$ |
(1,148,190 |
) |
|
$ |
231,807 |
|
|
$ |
(1,028,323 |
) |
|
$ |
544,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (losses)
per share |
|
$ |
(0.51 |
) |
|
$ |
0.10 |
|
|
$ |
(0.46 |
) |
|
$ |
0.24 |
|
Diluted earnings (losses)
per share |
|
$ |
(0.51 |
) |
|
$ |
0.10 |
|
|
$ |
(0.46 |
) |
|
$ |
0.24 |
|
Basic weighted average
shares outstanding |
|
|
2,234,920 |
|
|
|
2,251,235 |
|
|
|
2,234,394 |
|
|
|
2,250,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average
shares outstanding |
|
|
2,236,167 |
|
|
|
2,252,091 |
|
|
|
2,235,641 |
|
|
|
2,251,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividend per share |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of
Comprehensive Income
(Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (losses) |
|
$ |
(1,004,151 |
) |
|
$ |
231,807 |
|
|
$ |
(794,824 |
) |
|
$ |
544,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss), net of
tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding
losses arising
during the period |
|
|
(331,165 |
) |
|
|
(621,141 |
) |
|
|
(491,671 |
) |
|
|
(141,783 |
) |
Reclassification
adjustment for
gains
included
in net
earnings
(losses) |
|
|
(103,240 |
) |
|
|
1,620 |
|
|
|
(103,240 |
) |
|
|
(37 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
(Loss) |
|
$ |
(1,438,556 |
) |
|
$ |
(387,714 |
) |
|
$ |
(1,389,735 |
) |
|
$ |
402,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements
4
United Bancorporation of Alabama, Inc.
And Subsidiary
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30 |
|
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net earnings (losses) |
|
$ |
(794,824 |
) |
|
$ |
544,541 |
|
Adjustments to reconcile net earnings to net
cash provided by operating activities |
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
2,600,000 |
|
|
|
740,000 |
|
Depreciation of premises and equipment |
|
|
657,379 |
|
|
|
649,401 |
|
Net
amortization (accretion) of premium / discount on investment securities available for sale |
|
|
49,121 |
|
|
|
(539,165 |
) |
Net amortization of premium on investment securities held to maturity |
|
|
131,201 |
|
|
|
|
|
Gain on sales of investment securities available for sale, net |
|
|
(172,066 |
) |
|
|
(61 |
) |
(Gain) loss on sale of other real estate |
|
|
(22,418 |
) |
|
|
1,045 |
|
Writedown of other real estate |
|
|
4,500 |
|
|
|
85,000 |
|
Stock-based compensation |
|
|
17,982 |
|
|
|
11,400 |
|
Gain (loss) on disposal of equipment |
|
|
9,790 |
|
|
|
(4,754 |
) |
Decrease in interest receivable |
|
|
250,053 |
|
|
|
707,614 |
|
(Increase) decrease in other assets |
|
|
(2,064,872 |
) |
|
|
46,234 |
|
Decrease in interest payable |
|
|
(109,489 |
) |
|
|
(36,444 |
) |
Increase (decrease) in accrued expenses and other liabilities |
|
|
584,876 |
|
|
|
(127,421 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
1,144,043 |
|
|
|
2,077,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Proceeds from maturities, calls, and principal repayments of investment securities available for sale |
|
|
34,209,798 |
|
|
|
710,398,842 |
|
Proceeds from maturities, calls, and principal repayments of investment securities held to maturity |
|
|
1,000,000 |
|
|
|
|
|
Proceeds from sales of investment securities available for sale |
|
|
14,258,707 |
|
|
|
4,993,512 |
|
Purchases of investment securities available for sale |
|
|
(25,410,331 |
) |
|
|
(729,134,228 |
) |
Purchases of investment securities held to maturity |
|
|
(22,602,343 |
) |
|
|
|
|
Net increase in loans |
|
|
(10,492,428 |
) |
|
|
(24,923,951 |
) |
Purchases of premises and equipment, net |
|
|
(46,835 |
) |
|
|
(1,590,869 |
) |
Proceeds from sale of premises and equipment |
|
|
8,000 |
|
|
|
7,000 |
|
Proceeds from sale of other real estate |
|
|
116,997 |
|
|
|
113,279 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(8,958,435 |
) |
|
|
(40,136,415 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Net increase (decrease) in deposits |
|
|
(17,284,012 |
) |
|
|
2,440,022 |
|
Net increase (decrease) in securities sold under
agreements to repurchase |
|
|
(1,861,237 |
) |
|
|
28,651,152 |
|
Cash dividends preferred stock |
|
|
(203,139 |
) |
|
|
|
|
Cash dividends common stock |
|
|
(167,426 |
) |
|
|
(337,471 |
) |
Proceeds from exercise of stock options |
|
|
|
|
|
|
9,986 |
|
Proceeds from sale of common stock |
|
|
5,130 |
|
|
|
6,732 |
|
Purchase of treasury stock |
|
|
|
|
|
|
(31,388 |
) |
Proceeds from sale of treasury stock |
|
|
29,938 |
|
|
|
61,884 |
|
Repayments of advances from FHLB Atlanta |
|
|
(82,400 |
) |
|
|
(82,400 |
) |
Increase (decrease) in other borrowed funds |
|
|
190,698 |
|
|
|
(130,522 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(19,375,258 |
) |
|
|
30,587,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(27,189,650 |
) |
|
|
(7,471,030 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
|
143,522,498 |
|
|
|
54,119,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
116,332,848 |
|
|
$ |
46,648,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures |
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
3,972,963 |
|
|
$ |
5,957,423 |
|
Income taxes |
|
|
52,352 |
|
|
|
83,161 |
|
|
|
|
|
|
|
|
|
|
Noncash transactions |
|
|
|
|
|
|
|
|
Transfer of loans to other real estate
through foreclosure |
|
$ |
1,784,141 |
|
|
$ |
1,552,060 |
|
See Notes to Consolidated Financial Statements
5
UNITED BANCORPORATION OF ALABAMA, INC.
AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements
NOTE 1 General
This report includes interim consolidated financial statements of United Bancorporation of Alabama,
Inc. (the Corporation) and its wholly-owned subsidiary, United Bank (the Bank). The interim
consolidated financial statements in this report have not been audited. In the opinion of
management, all adjustments necessary to present fairly the financial position and the results of
operations for the interim periods have been made. All such adjustments are of a normal recurring
nature. The results of operations are not necessarily indicative of the results of operations for
the full year or any other interim periods. For further information, refer to the consolidated
financial statements and footnotes included in the Corporations Annual Report on Form 10-K for the
year ended December 31, 2008.
6
NOTE 2 Net Earnings (Losses) per Share
Basic net earnings (losses) per share were computed by dividing net earnings (losses) by the
weighted average number of shares of common stock outstanding during the three and six month
periods ended June 30, 2009 and 2008. Common stock outstanding consists of issued shares less
treasury stock. Diluted net earnings (losses) per share for the three and six month periods ended
June 30, 2009 and 2008 were computed by dividing net earnings (losses) by the weighted average
number of shares of common stock and the dilutive effects of the shares subject to options and
restricted stock grants awarded under the Corporations equity incentive plans, based on the
treasury stock method using an average fair market value of the stock during the respective
periods. Presented below is a summary of the components used to calculate diluted earnings
(losses) per share for the three and six months ended June 30, 2009 and 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30 |
|
|
June 30 |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Diluted earnings (losses) per share |
|
$ |
(0.51 |
) |
|
$ |
0.10 |
|
|
$ |
(0.46 |
) |
|
$ |
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding |
|
|
2,234,920 |
|
|
|
2,251,235 |
|
|
|
2,234,394 |
|
|
|
2,250,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of the assumed exercise of
stock options based on the
treasury stock method using
average market price |
|
|
1,247 |
|
|
|
856 |
|
|
|
1,247 |
|
|
|
856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total weighted average common
shares and potential common
stock outstanding |
|
|
2,236,167 |
|
|
|
2,252,091 |
|
|
|
2,235,641 |
|
|
|
2,251,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
NOTE 3 Investment Securities
Available for Sale
The amortized cost and fair value of investment securities available for sale at June 30, 2009
and December 31, 2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
unrealized |
|
|
unrealized |
|
|
Fair |
|
|
|
cost |
|
|
gains |
|
|
losses |
|
|
value |
|
June 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
sponsored agencies |
|
$ |
34,867,979 |
|
|
$ |
410,555 |
|
|
$ |
(163,255 |
) |
|
$ |
35,115,279 |
|
State and political subdivisions |
|
|
30,136,234 |
|
|
|
277,545 |
|
|
|
(707,160 |
) |
|
|
29,706,619 |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
|
10,153 |
|
|
|
|
|
|
|
(8,223 |
) |
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
65,014,366 |
|
|
$ |
688,100 |
|
|
$ |
(878,638 |
) |
|
$ |
64,823,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
sponsored agencies |
|
$ |
38,977,901 |
|
|
$ |
574,397 |
|
|
$ |
|
|
|
$ |
39,552,298 |
|
State and political subdivisions |
|
|
33,040,244 |
|
|
|
511,299 |
|
|
|
(428,646 |
) |
|
|
33,122,897 |
|
Mortgage-backed securities |
|
|
12,707,588 |
|
|
|
193,462 |
|
|
|
(49,533 |
) |
|
|
12,851,517 |
|
Equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
84,725,733 |
|
|
$ |
1,279,158 |
|
|
$ |
(478,179 |
) |
|
$ |
85,526,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The gross gains and gross losses realized by the Corporation from sales of investment
securities available for sale for the three and six months ended June 30, 2009 and 2008 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Gross gains realized |
|
$ |
189,353 |
|
|
$ |
1,000 |
|
|
$ |
189,353 |
|
|
$ |
3,761 |
|
Gross losses realized |
|
|
(17,287 |
) |
|
|
(3,700 |
) |
|
|
(17,287 |
) |
|
|
(3,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) realized |
|
$ |
172,066 |
|
|
$ |
(2,700 |
) |
|
$ |
172,066 |
|
|
$ |
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
Those investment securities classified as available for sale which have an unrealized loss
position at June 30, 2008 and December 31, 2008 are detailed below:
June 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
Description of Securities |
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
U.S. Government
sponsored agencies &
mortgage-backed
securities |
|
$ |
11,101,766 |
|
|
$ |
(163,255 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
11,101,766 |
|
|
$ |
(163,255 |
) |
State and political
subdivisions |
|
$ |
9,900,093 |
|
|
$ |
(275,962 |
) |
|
$ |
3,453,563 |
|
|
$ |
(431,198 |
) |
|
|
13,353,656 |
|
|
|
(707,160 |
) |
Equity securities |
|
|
1,930 |
|
|
|
(8,223 |
) |
|
|
|
|
|
|
|
|
|
|
1,930 |
|
|
|
(8,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
21,003,789 |
|
|
$ |
(447,440 |
) |
|
$ |
3,453,563 |
|
|
$ |
(431,198 |
) |
|
$ |
24,457,352 |
|
|
$ |
(878,638 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
Description of Securities |
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
U.S. Government sponsored
agencies &
mortgage-backed securities |
|
$ |
2,453,105 |
|
|
$ |
(27,224 |
) |
|
$ |
1,191,568 |
|
|
$ |
(22,309 |
) |
|
$ |
3,644,673 |
|
|
$ |
(49,533 |
) |
|
|
State and political subdivisions |
|
|
7,843,035 |
|
|
|
(387,848 |
) |
|
|
1,218,280 |
|
|
|
(40,798 |
) |
|
|
9,061,315 |
|
|
|
(428,646 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,296,140 |
|
|
$ |
(415,072 |
) |
|
$ |
2,409,848 |
|
|
$ |
(63,107 |
) |
|
$ |
12,705,988 |
|
|
$ |
(478,179 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the amortized costs, fair value and weighted-average yield of
securities available for sale by contractual maturity at June 30, 2009. In some cases, the issuers
may have the right to call or prepay obligations without call or prepayment penalties prior to the
contractual maturity date. Rates are calculated on a fully tax-equivalent basis using a 35%
Federal Income Tax rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 |
|
|
1 to 5 |
|
|
5 to 10 |
|
|
Over 10 |
|
|
|
|
|
|
Year |
|
|
Years |
|
|
Years |
|
|
Years |
|
|
Total |
|
Amortized Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
government
sponsored agencies |
|
$ |
2,499,399 |
|
|
$ |
20,053,913 |
|
|
$ |
12,314,667 |
|
|
$ |
|
|
|
$ |
34,867,979 |
|
State and political subdivisions |
|
|
1,004,889 |
|
|
|
6,405,901 |
|
|
|
12,805,916 |
|
|
|
9,919,528 |
|
|
|
30,136,234 |
|
Equity securities |
|
|
10,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
3,514,441 |
|
|
$ |
26,459,814 |
|
|
$ |
25,120,583 |
|
|
$ |
9,919,528 |
|
|
$ |
65,014,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
sponsored agencies |
|
$ |
2,506,197 |
|
|
$ |
20,262,006 |
|
|
$ |
12,347,076 |
|
|
$ |
|
|
|
$ |
35,115,279 |
|
State and political subdivisions |
|
|
1,010,089 |
|
|
|
6,485,366 |
|
|
|
12,741,644 |
|
|
|
9,469,520 |
|
|
|
29,706,619 |
|
Equity securities |
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
3,518,216 |
|
|
$ |
26,747,372 |
|
|
$ |
25,088,720 |
|
|
$ |
9,469,520 |
|
|
$ |
64,823,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Average Yield |
|
|
2.11 |
% |
|
|
3.53 |
% |
|
|
4.00 |
% |
|
|
4.09 |
% |
|
|
3.72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
Held to Maturity
The amortized cost and fair value of investment securities held to maturity at June 30, 2009
and December 31, 2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
unrealized |
|
|
unrealized |
|
|
Fair |
|
|
|
cost |
|
|
gains |
|
|
losses |
|
|
value |
|
June 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
sponsored agencies
securities |
|
$ |
27,521,142 |
|
|
$ |
101,554 |
|
|
$ |
(178,767 |
) |
|
$ |
27,443,929 |
|
Other domestic debt securities |
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
28,021,142 |
|
|
$ |
101,554 |
|
|
$ |
(178,767 |
) |
|
$ |
27,943,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
sponsored agencies
securities |
|
$ |
6,050,000 |
|
|
$ |
46,539 |
|
|
$ |
(500 |
) |
|
$ |
6,096,039 |
|
Other domestic debt securities |
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6,550,000 |
|
|
$ |
46,539 |
|
|
$ |
(500 |
) |
|
$ |
6,596,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no sales of securities held to maturity for the three and six months ended June 30,
2009 and 2008.
Those investment securities classified as held to maturity which have an unrealized loss position
at June 30, 2009 and December 31, 2008, are detailed below:
June 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
Description of Securities |
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
U.S. Government
sponsored agencies |
|
$ |
14,257,117 |
|
|
$ |
(178,767 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
14,257,117 |
|
|
$ |
(178,767 |
) |
|
|
Other domestic debt securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
securities |
|
$ |
14,257,117 |
|
|
$ |
(178,767 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
14,257,117 |
|
|
$ |
(178,767 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
Description of Securities |
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
|
Fair Value |
|
|
losses |
|
U.S. Government
sponsored agencies |
|
$ |
999,500 |
|
|
$ |
(500 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
999,500 |
|
|
$ |
(500 |
) |
|
|
Other domestic debt securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
securities |
|
$ |
999,500 |
|
|
$ |
(500 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
999,500 |
|
|
$ |
(500 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the amortized costs, fair value and weighted-average yield of
securities held to maturity by contractual maturity at June 30, 2009. In some cases, the issuers
may have the right to call or prepay obligations without call or prepayment penalties prior to the
contractual maturity date. Rates are calculated on a fully tax-equivalent basis using a 35%
Federal Income Tax rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 1 |
|
|
1 to 5 |
|
|
5 to 10 |
|
|
Over 10 |
|
|
|
|
|
|
Year |
|
|
Years |
|
|
Years |
|
|
Years |
|
|
Total |
|
Amortized Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
government
sponsored agencies |
|
$ |
|
|
|
$ |
8,080,107 |
|
|
$ |
18,438,229 |
|
|
$ |
1,002,806 |
|
|
$ |
27,521,142 |
|
State and political subdivisions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other debt securities |
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
8,580,107 |
|
|
$ |
18,438,229 |
|
|
$ |
1,002,806 |
|
|
$ |
28,021,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government
sponsored agencies |
|
$ |
|
|
|
$ |
8,115,981 |
|
|
$ |
18,324,441 |
|
|
$ |
1,003,507 |
|
|
$ |
27,443,929 |
|
State and political subdivisions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other debt securities |
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
|
|
|
$ |
8,615,981 |
|
|
$ |
18,324,441 |
|
|
$ |
1,003,507 |
|
|
$ |
27,943,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Average Yield |
|
|
0.00 |
% |
|
|
3.09 |
% |
|
|
3.43 |
% |
|
|
1.15 |
% |
|
|
3.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
NOTE 4 Allowance for Loan Losses
The following table summarizes the activity in the allowance for loan losses for the six
month periods ended June 30 ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
June 30 |
|
|
2009 |
|
2008 |
Balance at beginning of year |
|
|
3,592 |
|
|
|
3,982 |
|
|
|
Provision charged to expense |
|
|
2,600 |
|
|
|
740 |
|
|
|
Loans charged off |
|
|
(1,314 |
) |
|
|
(2,159 |
) |
|
|
Recoveries |
|
|
21 |
|
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
|
4,899 |
|
|
|
2,582 |
|
|
|
|
|
|
|
|
|
|
At June 30, 2009 and 2008, the amounts of nonaccrual loans were $20,147,173 and $8,168,374
respectively.
NOTE 5 Operating Segments
Statement of Financial Accounting Standard 131 (SFAS 131), Disclosures about Segments of an
Enterprise and Related Information, establishes standards for the disclosure made by public
business enterprises to report information about operating segments in annual financial statements
and requires those enterprises to report selected information about operating segments in interim
financial reports issued to shareholders. It also establishes standards for related disclosures
about products and services, geographic areas, and major customers. The Corporation operates in
only one segment commercial banking.
NOTE 6 Stock Based Compensation
At June 30, 2009, the Corporation had two stock-based compensation plans. The 1998 Stock Option
Plan and the 2007 Equity Incentive Plan are described more fully in Note 13 to the Consolidated
Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2008. The
Corporation accounts for its stock based compensation plans under FAS 123R, Share-Based Payment,
whereby compensation cost is recognized for all stock-based payments based upon the grant-date fair
value.
12
Stock Options
1998 Stock Option Plan
The following table represents stock option activity for the six months ended June 30, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
average |
|
|
|
|
|
|
average |
|
remaining |
|
|
Shares under |
|
exercise price |
|
contractual |
|
|
option |
|
per share |
|
life |
Options outstanding, beginning of period |
|
|
38,806 |
|
|
|
15.36 |
|
|
|
|
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
Surrendered |
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding, end of period |
|
|
38,806 |
|
|
|
15.36 |
|
|
|
2.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, end of period |
|
|
38,006 |
|
|
|
15.30 |
|
|
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table displays information pertaining to the intrinsic value of option shares
outstanding and exercisable for the periods ended June 30, 2009 and 2008, respectively.
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
Aggregate intrinsic value
of outstanding options |
|
$ |
17,381 |
|
|
$ |
58,021 |
|
|
|
Aggregate intrinsic value
of exercisable options |
|
$ |
17,381 |
|
|
$ |
13,229 |
|
The 1998 Stock Option Plan terminated pursuant to its terms effective December 22, 1998 and no
additional awards will be made under such plan.
2007 Equity Incentive Plan
The following table represents stock option activity for the six months ended June 30, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
average |
|
|
|
|
|
|
average |
|
remaining |
|
|
Shares under |
|
exercise price |
|
contractual |
|
|
option |
|
per share |
|
life |
Options outstanding, beginning of period |
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
4,000 |
|
|
|
14.85 |
|
|
|
|
|
Surrendered |
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding, end of period |
|
|
4,000 |
|
|
|
14.85 |
|
|
|
9.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, end of period |
|
|
800 |
|
|
|
14.85 |
|
|
|
9.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
13
The following table displays information pertaining to the intrinsic value of option shares
outstanding and exercisable for the periods ended June 30, 2009 and 2008, respectively.
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
Aggregate intrinsic value
of outstanding options |
|
$ |
600 |
|
|
$ |
|
|
|
|
Aggregate intrinsic value
of exercisable options |
|
$ |
120 |
|
|
$ |
|
|
The following is a summary of the Corporations weighted average assumptions used to estimate
the weighted-average per share fair value of options granted on the date of grant using the
Black-Scholes option-pricing model.
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
Weighted-average expected life (in years) |
|
|
10 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
Expected Volatility |
|
|
20.00 |
% |
|
|
N/A |
|
Risk-free interest rate |
|
|
3.86 |
% |
|
|
N/A |
|
Expected dividend yield |
|
|
2.02 |
% |
|
|
N/A |
|
Weighted-average fair value of
options granted during the period |
|
$ |
3.88 |
|
|
|
N/A |
|
Restricted Stock
The following table represents restricted stock activity under the 2007 Equity Incentive Plan
for the six months ended June 30, 2009:
|
|
|
|
|
|
|
|
|
|
|
stock |
|
average |
|
|
activity |
|
fair value |
Shares under grant at beginning of period |
|
|
9,580 |
|
|
|
17.34 |
|
Granted |
|
|
442 |
|
|
|
14.85 |
|
Surrendered |
|
|
|
|
|
|
|
|
Vested |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares under grant at end of period |
|
|
10,022 |
|
|
|
17.20 |
|
|
|
|
|
|
|
|
|
|
Shares available for future stock grants to employees and directors under the 2007 Equity
Incentive Plan of United Bancorporation of Alabama, Inc. were 293,978 at June 30, 2009.
As of June 30, 2009, there was $17,479 of total unrecognized compensation costs related to the
nonvested share based compensation arrangements granted under the 1998 and 2007 Plans. That cost is
expected to be recognized over a period of approximately 3.75 years.
14
NOTE 7 Fair Value of Financial Instruments
Effective January 1, 2008, the Corporation adopted Statement of Financial Accounting Standards No.
157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 defines fair value, establishes a
framework for measuring fair value, and enhances disclosures about fair value measurements. Fair
value is defined under SFAS 157 as the price that would be received for an asset or paid to
transfer a liability (an exit price) in the principal market for the asset or liability in an
orderly transaction between market participants on the measurement date. The adoption of SFAS 157
did not have an impact on the Corporations financial statements except for the expanded
disclosures noted below.
The Corporation determines the fair market values of financial instruments based on the fair value
hierarchy. The standard describes three levels of inputs that may be used to measure fair value as
provided below.
|
|
|
Level 1 Valuations for assets and liabilities traded in active exchange markets,
such as the New York Stock Exchange. Level 1 also includes U.S. Treasury and federal
agency securities and federal agency mortgage-backed securities, which are traded by
dealers or brokers in active markets. Valuations are obtained from readily available
pricing sources for market transactions involving identical assets or liabilities. |
|
|
|
|
Level 2 Valuations for assets and liabilities traded in less active dealer or
broker markets. Valuations are obtained from third party pricing services for identical
or similar assets or liabilities. |
|
|
|
|
Level 3 Valuations for assets and liabilities that are derived from other
valuation methodologies, including option pricing models, discounted cash flow models and
similar techniques, and not based on market exchange, dealer, or broker traded
transactions. Level 3 valuations incorporate certain assumptions and projections in
determining the fair value assigned to such assets or liabilities. |
Assets Measured at Fair Value on a Recurring Basis
Following is a description of the valuation methodologies used for instruments measured at fair
value on a recurring basis and recognized in the accompanying balance sheet, as well as the general
classification of such instruments pursuant to the valuation hierarchy.
15
Available-for-Sale Securities
Where quoted market prices are available in an active market, securities are classified within
Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government
bonds, mortgage products and exchange traded equities. If quoted market prices are not available,
then fair values are estimated by using pricing models, quoted prices of securities with similar
characteristics or discounted cash flows. Level 2 securities include U.S. agency securities,
mortgage-backed agency securities, obligations of states and political subdivisions and certain
corporate, asset backed and other securities. In certain cases where Level 1 or Level 2 inputs are
not available, securities are classified within Level 3 of the hierarchy. Currently, substantially
all of the Corporations available-for-sale securities are considered to be Level 2 securities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at June 30, 2009 Using |
|
|
|
|
|
|
Quoted Prices |
|
Significant Other |
|
Significant |
|
|
Assets/Liabilities |
|
in Active Markets for |
|
Observable |
|
Unobservable |
|
|
Measured at |
|
Identical Assets |
|
Inputs |
|
Inputs |
|
|
Fair Value |
|
(Level 1) |
|
Level (2) |
|
(Level 3) |
AFS Securities |
|
$ |
64,823,828 |
|
|
$ |
1,930 |
|
|
$ |
64,821,898 |
|
|
$ |
|
|
Assets Measured at Fair Value on a Nonrecurring Basis
Following is a description of the valuation methodologies used for instruments measured at fair
value on a non-recurring basis and recognized in the accompanying balance sheet, as well as the
general classification of such instruments pursuant to the valuation hierarchy.
Impaired Loans
Loan impairment is reported when full payment under the loan terms is not expected. Impaired loans
are carried at the present value of estimated future cash flows using the loans existing rate, or
the fair value of collateral if the loan is collateral dependent. A portion of the allowance for
loan losses is allocated to impaired loans if the value of such loans is deemed to be less than the
unpaid balance. If these allocations cause the allowance for loan losses to require increase, such
increase is reported as a component of the provision for loan losses. Loan losses are charged
against the allowance when management believes the uncollectability of a loan is confirmed. When
the fair value of the collateral is based on an observable market price or a current appraised
value, the Corporation records the loan impairment as nonrecurring Level 2. When an appraised value
is not available or management determines the fair value of the collateral is further impaired
below the appraised value and there is no observable market price, the Corporation records the loan
impairment as nonrecurring Level 3.
Foreclosed Assets (Other Real Estate)
Foreclosed assets are adjusted to fair value upon transfer of the loans to foreclosed assets.
16
Subsequently, foreclosed assets are carried at the lower of carrying value or fair value. Fair
value is based upon independent market prices, appraised values of the collateral or managements
estimation of the value of the collateral. When the fair value of the collateral is based on an
observable market price or a current appraised value, the Corporation records the foreclosed assets
as nonrecurring Level 2. When an appraised value is not available or management determines the fair
value of the collateral is further impaired below the appraised value and there is no observable
market price, the Corporation records the foreclosed asset as nonrecurring Level 3.
The following table presents the assets carried on the balance sheet by asset type and by level
within the FAS No. 157 valuation hierarchy (as described above) as of June 30, 2009, for which a
nonrecurring change in fair value has been recorded during the year ended December 31, 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2009 |
|
|
Carrying Value at June 30, 2009 |
|
Total gains |
|
|
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
(losses) |
Impaired loans (1) |
|
$ |
19,200,702 |
|
|
$ |
|
|
|
$ |
6,490,552 |
|
|
$ |
12,710,150 |
|
|
$ |
(2,273,902 |
) |
Foreclosed assets |
|
|
7,209,141 |
|
|
|
|
|
|
|
7,209,141 |
|
|
|
|
|
|
|
(4,500 |
) |
|
|
|
(1) |
|
Losses related to loans were recognized as either charge-offs or specific
allocations of the allowance for loan loss |
In February, 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities, including an amendment of FASB Statement No. 115. SFAS 159 allows
companies to report selected financial assets and liabilities at fair value. The changes in fair
value are recognized in earnings and the assets and liabilities measured under this methodology are
required to be displayed separately in the balance sheet. While SFAS 159 was effective for the
Corporation beginning January 1, 2008, the Corporation has not elected the fair value option that
is offered by this statement.
Fair Value of Financial Instruments
The assumptions used in estimating the fair value of the Corporations financial instruments are
explained below. Where quoted market prices are not available, fair values are based on estimates
using discounted cash flow and other valuation techniques. Discounted cash flows can be
significantly affected by the assumptions used, including the discount rate and estimates of future
cash flows. The following fair value estimates cannot be substantiated by comparison to independent
markets and should not be considered representative of the liquidation value of the Corporations
financial instruments, but rather a good-faith estimate of the fair value of financial instruments
held by the Corporation. SFAS No. 107 excludes certain financial instruments and all nonfinancial
instruments from its disclosure requirements.
17
The following methods and assumptions were used by the Corporation in estimating the fair value of
its financial instruments:
|
(a) |
|
Cash and Short-term Investments |
|
|
|
|
Fair value approximates the carrying value of such assets. |
|
|
(b) |
|
Investment Securities and Other Securities |
|
|
|
|
The fair value of investment securities is based on quoted market prices. The fair
value of other securities, which includes Federal Home Loan Bank stock and other
correspondent stocks, approximates their carrying value. |
|
|
(c) |
|
Loans |
|
|
|
|
The fair value of loans is calculated using discounted cash flows and excludes
lease-financing arrangements. The discount rates used to determine the present value of
the loan portfolio are estimated market discount rates that reflect the credit and
interest rate risk inherent in the loan portfolio. The estimated maturities are based on
the Corporations historical experience with repayments adjusted to estimate the effect
of current market conditions. |
|
|
(d) |
|
Bank Owned Life Insurance |
|
|
|
|
The fair value of bank owned life insurance approximates its carrying value. |
|
|
(e) |
|
Deposits |
|
|
|
|
The fair value of deposits with no stated maturity, such as non-interest bearing demand
deposits, NOW accounts, savings and money market deposit accounts, approximates the
carrying value. Certificates of deposit have been valued using discounted cash flows.
The discount rates used are based on estimated market rates for deposits of similar
remaining maturities. |
|
|
|
|
The fair value estimates in the table below do not include the benefit that results from
the low-cost funding provided by the deposit liabilities compared to the cost of
borrowing funds in the market. |
|
|
(f) |
|
Securities Sold Under Agreements to Repurchase |
|
|
|
|
Due to their short-term nature, the fair value of securities sold under agreements to
repurchase approximates their carrying value. |
|
|
(g) |
|
FHLB, Other Borrowed Funds and Subordinated Debt |
|
|
|
|
The fair value of the Corporations other borrowed funds and subordinated debt
approximates the carrying value of such liabilities. The fair value of FHLB advances
have been valued using discounted cash flows. The discount rates used are based on
estimated market rates for borrowings of similar remaining maturities. |
|
|
(h) |
|
Accrued Interest |
|
|
|
|
The fair value of accrued interest receivable and payable approximates their carrying
value. |
|
|
(i) |
|
Commitments to Extend Credit and Standby Letters of Credit |
|
|
|
|
There is no market for the commitment to extend credit and standby letters of credit and
they were issued without explicit cost. Therefore, it is not practical to establish
their fair value. |
18
|
|
|
The carrying value and estimated fair value of the Corporations financial instruments
at June 30, 2009 and December 31, 2008 are as follows (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2009 |
|
December 31, 2008 |
|
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
|
|
amount |
|
fair value |
|
amount |
|
fair value |
|
|
(Dollars in Thousands) |
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and
short-term
investments |
|
$ |
116,333 |
|
|
$ |
116,333 |
|
|
$ |
143,522 |
|
|
$ |
143,546 |
|
Investment securities |
|
|
92,845 |
|
|
|
92,768 |
|
|
|
92,077 |
|
|
|
92,123 |
|
Loans, net of the
allowance for loan
losses |
|
|
282,297 |
|
|
|
283,211 |
|
|
|
276,188 |
|
|
|
275,720 |
|
Bank owned life insurance |
|
|
2,670 |
|
|
|
2,670 |
|
|
|
2,601 |
|
|
|
2,601 |
|
Accrued interest receivable |
|
|
3,004 |
|
|
|
3,004 |
|
|
|
3,254 |
|
|
|
3,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
473,872 |
|
|
|
479,629 |
|
|
|
491,156 |
|
|
|
492,531 |
|
Securities sold under
agreements to repurchase |
|
|
|
|
|
|
|
|
|
|
1,861 |
|
|
|
1,861 |
|
Other borrowed funds |
|
|
686 |
|
|
|
686 |
|
|
|
496 |
|
|
|
496 |
|
FHLB advances |
|
|
1,528 |
|
|
|
1,617 |
|
|
|
1,610 |
|
|
|
2,206 |
|
Subordinated Debt |
|
|
10,310 |
|
|
|
10,310 |
|
|
|
10,310 |
|
|
|
10,310 |
|
Accrued interest payable |
|
|
803 |
|
|
|
803 |
|
|
|
913 |
|
|
|
913 |
|
NOTE 8 Recently Issued Accounting Pronouncements
In April 2009, the FASB issued FSP FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of
Financial Instruments. This FASB Staff Position (FSP) amends SFAS No. 107, Disclosures About
Fair Value of Financial Instruments, to require disclosures about fair value of financial
instruments for interim reporting periods of publicly traded companies as well as in
annual financial statements. This FSP also amends APB Opinion No. 28, Interim Financial
Reporting, to require those disclosures in summarized financial information at interim reporting
periods. This FSP is effective for interim reporting periods ending after June 15, 2009. The FSP
does not require disclosures for earlier periods presented for comparative purposes at initial
adoption. In periods after initial adoption, this FSP requires comparative disclosures only for
periods ending after initial adoption. The Corporation adopted this new standard effective April
1, 2009.
In April 2009, the Corporation adopted FSP FAS 115-2 and FAS 124-2, Recognition and Presentation
of Other-Than-Temporary Impairments (FSP FAS 115-2). This FSP amended the other-than-temporary
impairment guidance for debt securities. The adoption of this FSP did not have an impact on the
consolidated financial statements.
In May 2009, the FASB issued SFAS No. 165, Subsequent Events. This Statement incorporates
guidance into accounting literature that was previously addressed only in auditing standards. The
statement refers to subsequent events that provide additional evidence about
19
conditions that
existed at the balance-sheet date as recognized subsequent events. Subsequent events which
provide evidence about conditions that arose after the balance-sheet date but prior to the issuance
of the financial statements are referred to as non-recognized subsequent events. It also requires
companies to disclose the date through which subsequent events have been evaluated and whether this
date is the date the financial statements were issued or the date the financial statements were
available to be issued. The Corporation adopted this new standard effective April 1, 2009. See
NOTE 9 below for the disclosure as required by the standard.
In June 2009, the FASB issued SFAS No. 168, The FASB Accounting Standards Codification and the
Hierarchy of Generally Accepted Accounting Principles-a replacement of FASB Statement No. 162.
The FASB Accounting Standards Codification is intended to be the source of authoritative U.S.
generally accepted accounting principles (GAAP) and reporting standards as issued by the Financial
Accounting Standards Board. Its primary purpose is to improve clarity and use of existing
standards by grouping authoritative literature under common topics. This Codification
is effective for
financial statements issued for interim and annual periods ending after September 15, 2009. The
Codification does not change or alter existing GAAP, and there is no expected impact on the
consolidated financial statements.
NOTE 9 Subsequent Events
The Corporation has evaluated all subsequent events through August 12, 2009, the last business day
before the filing date of this Form 10-Q with the Securities and Exchange Commission, to ensure
that this From 10-Q includes appropriate disclosure of events both recognized in the financial
statements as of June 30, 2009, and events which occurred subsequent to June 30, 2009 but were not
recognized in the financial statements. As of August 12, 2009, there were no subsequent events
which required recognition or disclosure.
20
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward Looking Statements
When used or incorporated by reference herein, the words anticipate, estimate, expect,
project, target, goal, and similar expressions, are intended to identify forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933. Such forward-looking
statements are subject to certain risk, uncertainties, and assumptions including those set forth
herein. Should one or more of these risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results may vary materially from those expected or projected.
These forward-looking statements speak only as of the date they are made. The Corporation
expressly disclaims any obligations or undertaking to publicly release any updates or revisions to
any forward-looking statement contained herein to reflect any change in the Corporations
expectations with regard to any change in events, conditions or circumstances on which any such
statement is based.
Critical Accounting Estimates
The consolidated financial statements are prepared in accordance with accounting principles
generally accepted in the United States of America, which require management to make estimates and
assumptions. Management believes that its determination of the allowance for loan losses is a
critical accounting policy and involves a higher degree of judgment and complexity than the Banks
other significant accounting policies. Further, these estimates can be materially impacted by
changes in market conditions or the actual or perceived financial condition of the Banks
borrowers, subjecting the Bank to significant volatility of earnings.
The allowance for loan losses is regularly evaluated by management and reviewed by the Board of
Directors for accuracy by taking into consideration factors such as changes in the nature and
volume of the loan portfolio; trends in actual and forecasted portfolio credit quality, including
delinquency, charge-off and bankruptcy rates; and current economic conditions that may affect a
borrowers ability to pay. The use of different estimates or assumptions could produce different
provisions for loan losses. The allowance for credit losses is established through the provision
for loan losses, which is a charge against earnings.
The estimation of fair value is significant to a number of the Corporations assets, including, but
not limited to, investment securities, impaired loans, other real estate, intangible assets and
other repossessed assets. See NOTE 7 Fair Value of Financial Instruments for additional
discussion. Investment securities are recorded at fair value while impaired loans, other real
estate, intangible assets and other repossessed assets are recorded at either cost or fair value,
whichever is lower. Fair values for investment securities are based on quoted market prices, and
if not available, quoted prices on similar instruments. The fair values of other real estate and
repossessions are typically determined based on third-party appraisals less estimated costs to
sell. Intangible assets,
such as the charter cost, discussed in Intangible Assets below, are periodically evaluated
to determine if any impairment might exist.
21
The estimation of fair value and subsequent changes of fair value of investment securities,
impaired loans, other real estate, repossessions and intangible assets can have a significant
impact on the value of the Corporation, as well as have an impact on the recorded values and
subsequently reported net income.
Changes in interest rates is the primary determining factor in the fair value of investment
securities, and the value at which these assets are reported in the Corporations financial
statements. Local economic conditions are often the key factor in the valuation of impaired loans,
other real estate and repossessed assets. Changes in these factors can cause assets to be written
down and have an impact on the financial results. The overall financial condition and results of
operations of the banking unit is the primary determinant as to the value of recorded intangible
assets.
Results of Operations
The following financial review is presented to provide an analysis of the results of operations of
the Corporation and the Bank for the six and three months ended June 30, 2009 and 2008, compared.
This review should be used in conjunction with the condensed consolidated financial statements
included in the Form 10-Q.
Six Months Ended June 30, 2009 and 2008, Compared
Summary
The Corporation recorded a net loss for the six months ended June 30, 2009 of $794,824, a decrease
of $1,339,365 from the profit of $544,541 recorded in the same period in 2008. The primary reasons
for the decrease were an increase in the provision for loan losses for the six months ended June
30, 2009 to $2,600,000 as compared to the June 30, 2008 provision of $740,000, the accrual of
$240,000 in relation to a special assessment by the FDIC to replenish the deposit insurance fund,
and a reduction in net interest income. In light of the current economic and financial
environment, additional similar assessments by the FDIC are possible at any time. These items are
discussed in detail below.
Total assets at June 30, 2009 were $529,776,193 vs. $550,045,007 at year end, 2008. Both periods
were impacted by two temporary transactions. One is the deposits by a local municipal government
which had an effect on both dates. The June 30, 2009 amount was inflated by the deposit on June
29, 2009 of approximately $28 million with the funds being withdrawn on July 1, 2009 as they were
disbursed to the operating departments of that local municipal government. This same local
municipal government had $36 million on deposit at year end 2008. The second is the customer
accommodation transaction discussed in previous reports. Another customer had on deposit $62
million at year end 2008. These funds were planned to be disbursed throughout 2009 to fund a
construction project. On
June 30, 2009, approximately $36 million remained on deposit. If the effects of both the municipal
government and the customer accommodation transactions are eliminated, the core assets were $464
million on June 30, 2009 and $452 million on December 31, 2008 with the
increase of $14 million
consisting primarily of certificates of deposit and savings accounts.
22
Net Interest Income
Total interest income for the first six months of 2009 was $10,467,081. This represents a decrease
of $ 2,266,993 (17.8%) from the same period in 2008. This decrease occurred during a period of
significant rate reductions by the Federal Reserve, which produced declines in market rates.
Specifically, the target Fed Funds rate was reduced 400 basis points to 0.25% during the period
from January, 2008 through June, 2009 and negatively impacted prevailing market rates on various
loans, including, but not limited to, the prime rate. This reduced the yield earned on loans whose
interest rate adjusts with the level of the prime rate. Also contributing to the decline
in yield was the approximately $11,979,000 increase in non accrual loans at June 30, 2009 as
compared to June 30, 2008. As a result, the rate earned on loans for
the 2009 period was 5.66% compared to 6.65% in the 2008 period.
Total interest expense for the first six months of 2009 decreased by $2,057,505 (34.7%), to
$3,863,474 for the 2009 six month period from $5,920,979 in the 2008 period. This was a function
of the lower level of interest rates as time deposits matured and were reissued at lower interest
rates.
Contributing to an increase in both earning assets and interest bearing liabilities were the two
large, temporary transactions described above. These balances averaged approximately $48,000,000
for the first six months of 2009; roughly double the $24,000,000 averaged by the single municipal
transaction in 2008. The increases in both interest earning assets and interest bearing
liabilities from both temporary transactions are anticipated to decline by late third quarter 2009
as the customers withdraw the funds for their intended use. These transactions affect several
areas of the balance sheet and income statement and are further discussed in the
appropriate other sections.
The net interest margin for the six months ended June 30, 2009 decreased to 3.19% from 3.33% in the
same period in 2008. A substantial part of the decrease was caused by the customer accommodation
transactions discussed above which were invested at a spread of approximately 25 basis points
(0.25%). Without these temporary transactions, the net interest margin would have been
approximately 3.36%.
Provision for Loan Losses
The provision for loan losses totaled $2,600,000 for the first six months of 2009 as compared to
$740,000 for the same period in 2008, an increase of $1,860,000. The increase to the provision
reflects the growth of the loan portfolio, historical and current loan losses, the current
assessment of nonaccrual loans, and the general economy. Based on an analysis of the increased
level of both nonaccrual assets and charge offs experienced during the period, management
determined that an additional provision to increase the level of the Allowance for Loan Losses was
advisable. For a further, detailed discussion of these changes see Allowance for Loan
Losses below.
23
Noninterest Income
Total noninterest income increased $107,728 or 4.8% to $2,365,439 for the first half of 2009 from
$2,257,711 for the first six months of 2008. A one time gain on the disposal of the mortgage
backed securities portfolio and increased revenue from service charges on deposit accounts offset
decreased revenue from mortgage origination fees and financial services sales (securities and
insurance).
The disposal of the mortgage backed securities portfolio was undertaken to assure the availability
of liquid funds in the current uncertain economic environment. The banks liquidity position has
been managed to meet the planned disposition of funds by the two large temporary transactions
discussed in this report. In addition, the bank wanted to be in a position to allow time deposits
to depart should rates being paid by certain competitors draw funds away. The mortgage backed
securities portfolio was chosen for liquidation as this type of security requires constant
monitoring and a large commitment of management time, which could be better utilized.
Noninterest Expense
Total noninterest expense for the first six months of 2009 was $7,989,058, which was an increase of
$128,712, or 1.6%, from the $7,860,346 recorded in the same period of 2008. Between the two
periods, the cost of FDIC deposit insurance increased by $361,623 to $432,000 (including the
special assessment) in the 2009 first half.
Salaries and benefits increased by $134,677 (3.2%) to $4,359,825. The majority of the increase is
due to the opening of a new, previously planned and committed retail branch facility in Loxley,
Alabama in late 2008
Occupancy expenses were lower by $36,012 even considering the new Loxley branch and the placing
into service of a new facility in Milton, Florida.
Other expenses were higher by $30,047. This category includes the large increase in expense for
FDIC deposit insurance of $361,623.
As discussed in previous reports, the Corporation has put in place expense control measures to
identify and reduce expenditures that can be controlled. This initiative has shown results in
several areas. Total
headcount has been reduced to 182 at June 30, 2009 from 190 at June 30, 2008 as the Corporation has
looked at the work processes and adjusted staffing as turnover has occurred. Capital expenditures
have been controlled so that only expenditures that are mission critical have been undertaken. The
result has been flat depreciation expense even after placing two new buildings in service. Other
expenses show a reduction (after eliminating the increased FDIC expenses) which is the result of
reduced spending on discretionary items. Expenses necessary to retain business and service
customers continue, but the process has produced savings in advertising, legal and check clearing
expenses.
24
Income Taxes
Losses before taxes for the first six months of 2009 were $1,620,012 as compared to earnings of
$470,460 in the same period of 2008, a decrease of $2,090,472. The income tax benefit for the
period ended June 30, 2009 was $825,188 compared to a benefit of $74,081 for the same period in
2008.
Three Months Ended June 30, 2009 and 2008, Compared
Summary
Net loss for the three months ended June 30, 2009 was $1,004,151, compared to net income of
$231,807 as of June 30, 2008, a decrease of $1,235,958. As discussed earlier, both the additional
provision for losses on loans of $1,800,000 and the special FDIC insurance assessment of $240,000
were recorded in June, 2009.
Net Interest Income
Total interest income decreased $876,645 (14.3%) in the second quarter of 2009 as compared to 2008
as interest rates had declined significantly and non accrual loans increased. The average of loans
outstanding decreased to $286 million from $291 million and the average rate earned during the
second quarter of 2009 was 5.63% as compared to 6.37% in 2008, reflecting the substantial reduction
in interest rates experienced since the second quarter of 2008.
Total interest expense decreased by $838,396, or 31.0%, in the second quarter of 2009 compared to
the same period in 2008. Average interest bearing liabilities for the second quarter decreased
$74,482,000 to $310,256,000 as compared to 2008. The decrease was the result of a change in the
mix of liabilities as funds held as repurchase agreements in 2008 were converted to non interest
bearing demand deposits in 2009. This was done by the customers for two reasons. The rate paid on
repurchase agreements to the Corporations customers declined to zero, as a result of the Federal
Reserve actions in reducing interest rates. At the same time, the FDIC put into place the
Transaction Account Guarantee Program, which United Bank elected to join and the repurchase
agreement customers chose unlimited FDIC insurance offered by demand accounts. As a result, the
average rate paid on interest bearing liabilities decreased to 2.41% in 2009 as compared to 2.93%
in 2008.
The net interest margin decreased to 3.19% for the second quarter of 2009, as compared to 3.29% for
the same period in 2008. The reduction in the margin is a reflection of the reduction in the yield
on loans that immediately reprice with movements in interest rates, with a slower reaction in the
cost of funds as time deposits are repriced only as they reach maturity and are renewed. Also,
the customer accommodation transaction contributed to this reduction in the percentage net interest
margin.
25
Provision for Loan Losses
The provision for loan losses totaled $2,240,000 for the second quarter of 2009 as compared to
$500,000 for the same period in 2008. Based on an analysis of the increased level of both
nonaccrual assets and charge offs experienced during the period, management determined that an
additional provision to increase the level of the Allowance for Loan Losses was advisable. For
further discussion of the provision for loan losses, see the Allowance for Loan Losses
discussion below.
Noninterest Income
Total noninterest income increased $121,725 or 10.7% for the second quarter of 2009 and is largely
the effect of the gain on sale of securities of $172,000 resulting from the previously discussed
sale of the mortgage backed securities portfolio. Offsetting this increase were decreases in both
mortgage loan fees and revenue from the sales of securities and insurance.
Noninterest Expense
Total noninterest expense increased $271,561, or 7.0%, during the second quarter of 2009 compared
to the same quarter of 2008. Salaries and benefits increased $95,001, or 4.6%, in the second
quarter comparison primarily as the result of the opening of the Loxley, Alabama retail branch, as
previously discussed. Occupancy expense was flat showing only a $1,341 increase between the two
periods. Other noninterest expense increased by $175,219 as the result of the FDIC special
assessment of $240,000 and an increase in the basic FDIC insurance cost of $58,410. Total FDIC
costs for the second quarter of 2009 were $298,410 over the same period in 2008. The increased
FDIC insurance expense was partially offset by reductions in controllable expenses as previously
discussed.
Income Taxes
Losses before taxes for the second quarter of 2009 were $1,757,351 as compared to earnings of
$170,734 in the second quarter of 2008, a decrease of $1,928,085. Income tax benefit for the
second quarter of 2009 were $753,200 as compared to a benefit of $61,073 for the same period in
2008.
Financial Condition and Liquidity
Total assets on June 30, 2009 were $529,776,193, a decrease of $20,268,814 or 3.7% from December
31, 2008. The decrease was primarily the result of the customer accommodation transaction
described above. The Corporation continues to take steps to maintain a strong liquidity position
that is designed to provide sufficient availability of funds to meet planned and unplanned needs.
This liquidity position is being held at a higher than historic level because of the current
26
economic uncertainty. The ratio of loans (net of allowance) to deposits plus repurchase agreements
on June 30, 2009 was 59.6% as compared to 64.8% at June 30, 2008 and 56.2% at December 31, 2008.
Cash and Cash Equivalents
Cash and cash equivalents as of June 30, 2009 decreased by $27,190,000, or by 18.9%, from December
31, 2008. The decrease was a result of reductions for planned uses of the temporary transactions
discussed earlier.
Investment Securities Available for Sale
Investment securities available for sale decreased $20,703,000, or 24.2%, during the first six
months of 2009 as new investments and a portion of maturing and called investment securities were
reinvested in the Held to Maturity category.
Investment Securities Held to Maturity
Investment securities held to maturity increased $21,471,000, or 327.8%, during the first six
months of 2009. The Corporation, in 2008, determined that a portion of the investment portfolio
represented a permanent investment and purchased securities in that amount that were designated as
held to maturity. Securities designated as held to maturity are not liquid or subject to sale. The
Corporation will review the limits on this category regularly.
Loans
Loans increased by $7,416,000 or 2.7% at June 30, 2009, from December 31, 2008. The Corporation
continues to seek loans in the markets it serves that are high quality and well secured.
Allowance for Loan Losses
The allowance for losses on loans is maintained at levels that reflect the historic loss rate on
the majority of the portfolio and the difference between the loan balance and the fair value for
loans that are considered to be impaired. Loans are considered impaired when it is 1) probable
that the Corporation will be unable to collect all amounts due according to the contractual terms
of the loan agreements or 2) the loan terms have been renegotiated to provide a reduction or
deferral of interest or principal because of deterioration in the financial position of the
borrower. The historic loss rate is adjusted for the effects of: general economy, local economy,
trends in nonaccrual loans and past due loans, growth in loans and peer levels of reserves. Loans
that are deemed to be impaired are valued either at the present value of the cash flow anticipated
or the value of the collateral, reduced by the estimated costs to sell. As of June 30, 2009, the
reserve level of $4,899,092 is considered to be appropriate considering the reserves allocated on
specifically identified credits and a general allowance based on historic losses adjusted as noted
above. This reserve level is equivalent to 1.71% of gross loans and represents an increase from
27
the 1.28% carried at December 31, 2008. Net charged-off loans for the first six months of 2009
were $1,293,000, as compared to $2,140,000 for the same period in 2008. Substantially all of the
loans charged off during the first six months are among those previously identified as nonaccrual
loans by management in accordance with regulatory guidance pertaining to the allowance for loan
losses.
The Corporation has in place procedures to identify and deal with problem loans and potential
problem loans. It is the goal of the Corporation to identify any problems, to develop and execute
strategies to deal with those identified and establish reserves to deal with identified and
historic shortfalls. Although reserves may be considered appropriate at a point in time, future
events may change the ability of a borrower to pay or the underlying value of collateral. The
Corporation will continue to monitor closely the condition of the portfolio and, in the current,
uncertain economy, continue with its program to strengthen the level of reserves.
The following is a summary of information pertaining to the identified classifications of impaired
and past due loans:
|
|
|
|
|
|
|
|
|
|
|
As of the six months ended |
|
|
|
June 30, |
|
|
|
2009 |
|
|
2008 |
|
Impaired loans with a valuation allowance |
|
$ |
16,285,462 |
|
|
$ |
5,406,919 |
|
Impaired loans without a valuation allowance |
|
|
5,661,240 |
|
|
|
5,012,929 |
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
21,946,702 |
|
|
$ |
10,419,848 |
|
|
|
|
|
|
|
|
Valuation allowance related to impaired loans |
|
$ |
2,746,000 |
|
|
$ |
845,513 |
|
Total nonaccrual loans |
|
|
20,147,173 |
|
|
|
8,168,374 |
|
Total loans past due ninety days or more and still accruing |
|
|
11,442 |
|
|
|
22,474 |
|
Troubled debt restructured loans |
|
|
4,486,732 |
|
|
|
1,410,575 |
|
28
Non-performing Assets: The following table sets forth the Corporations non-performing
assets at June 30, 2009 and December 31, 2008. Under the Corporations nonaccrual policy, a loan is
placed on nonaccrual status when collectibility of principal and interest is in doubt.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
|
|
2009 |
|
|
2008 |
|
|
|
|
|
(Dollars in Thousands) |
|
|
|
Description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
Loans accounted for on
a nonaccrual basis |
|
$ |
20,147 |
|
|
$ |
14,700 |
|
|
|
|
|
|
|
|
|
|
|
|
B |
|
Loans which are contractually
past due ninety days or more
as to interest or principal
payments (excluding balances
included in (A) above) |
|
|
11 |
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
C |
|
Loans, the terms of which have
been renegotiated to provide
a reduction or deferral of
interest
or principal because of a
deterioration in the financial
position of the borrower. |
|
|
4,487 |
|
|
|
1,106 |
|
|
|
|
|
|
|
|
|
|
|
|
D |
|
Other non-performing assets |
|
|
7,209 |
|
|
|
5,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
31,854 |
|
|
$ |
21,358 |
|
|
|
|
|
|
|
|
|
|
Premises and Equipment
Premises and equipment decreased $628,000 during the first six months of 2009. The reduction is
the result of assets being depreciated and not replaced as capital expenditures have been
controlled in line with the expense control initiative discussed above. The Corporation has in
place a process where the necessity of any capital expenditure is scrutinized closely. As a
general rule, only expenditures that correct a potential negative impact on operations or customer
service or create cost savings are being approved.
Intangible Assets
As of June 30, 2009 and December 31, 2008, the Corporation had recorded $934,763 in
intangible assets.
Florida Charter - On July 2, 2004, the Corporation acquired a State of Florida banking charter from
a financial institution for $917,263. Subsequent to the purchase, the charter was terminated but
the Corporation retained the legal right to branch into Florida through its existing Alabama
29
bank
charter. The Corporation accounts for the charter cost as an indefinite lived intangible asset
because the legal right acquired does not have an expiration date under Florida banking laws and
there is no renewal process to keep the branching rights. The Corporation tests the intangible
asset each September 30 for impairment. At June 30, 2009, the Corporation operated three branch
offices in Florida.
Internet Domain Address On March 21, 2007, the Bank purchased the rights to the internet domain
name www.unitedbank.com for $17,500. This internet domain is defined as an intangible
asset with an indefinite life under FAS 142 and, as such, is not required to be amortized over any
period of time.
For the six months ended June 30, 2009 no impairment was recorded related to the intangible assets.
Deposits
Total deposits decreased $17,284,000 or 3.5%, at June 30, 2009 from December 31, 2008, as a portion
of the temporary deposits (approximately $28 million) recorded at the December date were withdrawn
for their intended purpose. Growth in retail time deposits ($6 million) and savings accounts ($3
million) offset some of the planned decline.
Repurchase Agreements
There was no amount held in securities sold under agreement to repurchase as of June 30, 2009, as
compared to the balance of $1,861,237 as of December 31, 2008. This decrease is the result of
customers choosing to move their funds into deposit accounts instead of repurchase agreements due
to deposit products that offered higher interest rates, higher insurance coverage by the FDIC, or
both.
Liquidity
One of the Corporations goals is to provide an appropriate level of liquidity which is to say
providing adequate funds to meet changes in loan demand or any potential increase in the normal
level of deposit withdrawals. During the current economic unrest this goal has become more
important and the Corporation has maintained liquidity at a higher level than usual. Liquidity is
accomplished primarily by generating cash from operating activities and maintaining sufficient
short-term assets. These sources, coupled with a stable deposit base, allow the Corporation to
fund earning assets and maintain the availability of funds. Management believes that the
Corporations traditional sources of maturing
loans and investment securities, cash from operating activities and a strong base of core deposits
are adequate to meet the Corporations liquidity needs for normal operations. The stock of short
term, liquid assets in the securities and short term investment portfolios have been maintained at
higher than normal levels. To provide additional liquidity, the Corporation utilizes short-term
financing through the purchase of federal funds, and maintains borrowing relationships with the
Federal Home Loan Bank and Federal Reserve Bank
30
to provide liquidity. Should the Corporations
traditional sources of liquidity be constrained, forcing the Bank to pursue avenues of funding not
typically used, the Corporations net interest margin could be impacted negatively. The maintenance
of the higher level of liquidity also has a negative impact on the net interest margin. The
Corporations bank subsidiary has an Asset Liability Management Committee, which has as its primary
objective the maintenance of specific funding and investment strategies to achieve short-term and
long-term financial goals. The Corporations liquidity at June 30, 2009 is considered appropriate
by management.
Capital Adequacy
The Corporation has generally relied primarily on internally generated capital growth to maintain
capital adequacy. Total stockholders equity on June 30, 2009, was $40,580,007, a decrease of
$1,572,994, or 3.7%, from December 31, 2008. This net decrease is a combination of 1) the current
period loss, 2) the decrease in unrealized gains on securities available for sale, and 3) the
payment of a preferred stock dividends of $203,139 related to the U.S. Treasurys Capital Purchase
Program as described in the footnotes to the audited financial statements accompanying the
Corporations Form 10-K for the year ended December 31, 2008.
In early 2009, the Corporation returned to its historic practice of semi annual dividends. To
preserve capital in the current, uncertain economy, the Corporation declared, in lieu of a cash
dividend, a 1% stock dividend, payable on July 15, 2009 to shareholders of record on June 30, 2009.
The effect of this dividend will be to increase the shares outstanding and reduce treasury shares,
both by 22,351 shares. This move will retain cash and capital. The Corporation will continue to
evaluate economic conditions and earnings in determining the amount and form of any future dividend
payments.
The table below sets forth various capital ratios for the Corporation and the Bank. Under current
regulatory guidelines, debt associated with trust preferred securities qualifies as Tier 1 capital.
At June 30, 2009, trust preferred securities included in Tier 1 capital totaled approximately
$9,940,000.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation
and its Bank to maintain minimum total capital (Total Risk-Based Capital) of at least 8% of
risk-weighted assets, minimum core capital (Tier I Risk-Based Capital) of at least 4% of
risk-weighted assets, and a minimum leverage ratio of at least 4% of average assets. Management
believes, as of June 30, 2009 that the Corporation and its Bank meet all capital adequacy
requirements to which they are subject.
31
As of June 30, 2009, the most recent notification from the appropriate regulatory agencies
categorized the Bank as well capitalized under the regulatory framework for prompt corrective
action. To be categorized as well capitalized, the Bank must maintain minimum Total Risk Based
Capital, Tier I Risk-Based Capital, and leverage ratios of at least 10%, 6%, and 5% respectively.
There are no conditions or events since that notification that management believes have changed the
Banks category.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well |
|
|
June 30, |
|
Capitalized |
|
|
2009 |
|
Treatment |
United Bancorporation of Alabama, Inc. |
|
|
|
|
|
|
|
|
Total risk-based capital |
|
|
17.29 |
% |
|
|
N/A |
|
Tier 1 risk-based capital |
|
|
15.72 |
|
|
|
N/A |
|
Leverage Ratio |
|
|
9.71 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
United Bank |
|
|
|
|
|
|
|
|
Total risk-based capital |
|
|
16.53 |
% |
|
|
10.00 |
% |
Tier 1 risk-based capital |
|
|
15.27 |
|
|
|
6.00 |
|
Leverage ratio |
|
|
9.70 |
|
|
|
5.00 |
|
Based on managements projections, existing internally generated capital and the capital previously
raised by issuance of trust preferred securities should be sufficient to satisfy capital
requirements in the foreseeable future for existing operations, and for some expansion efforts.
Continued growth into new markets may require the Corporation to further access external funding
sources. There can be no assurance that such funding sources will be available to the Corporation.
Off Balance Sheet items
The Bank is a party to financial obligations with off-balance sheet risk in the normal course of
business. The financial obligations include commitments to extend credit, standby letters of
credit issued to customers, and standby letters of credit issued to the Bank by Federal Home Loan
Bank of Atlanta (FHLB) which are pledged as collateral to insure public deposits held in the SAFE
Program of the Alabama State Treasurer.
The following table sets forth the off-balance sheet risk of the Bank as of June 30, 2009.
|
|
|
|
|
|
|
June 30, |
|
|
2009 |
Commitments to extend credit |
|
$ |
44,700,000 |
|
Standby letters of credit |
|
|
1,876,000 |
|
32
Item 4. Controls and Procedures
Based on evaluation of the Corporations disclosure controls and procedures (as such term is
defined in Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, as amended (the
Exchange Act)), as of the end of the period covered by this quarterly report, the principal
executive officer and the principal financial officer of the Corporation have concluded that as of
such date the Corporations disclosure controls and procedures were effective to ensure that
information the Corporation is required to disclose in its filings under the Exchange Act is
recorded, processed, summarized and reported, within the time periods specified in the Securities
and Exchange Commissions rules and forms, and to ensure that information required to be disclosed
by the Corporation in the reports that it files under the Exchange Act is accumulated and
communicated to the Corporations management, including its principal executive officer and
principal financial officer, as appropriate to allow timely decisions regarding required
disclosure.
There were no changes in the Corporations internal control over financial reporting identified in
connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15
that occurred during the last fiscal quarter that have materially affected, or are reasonably
likely to materially affect, the Corporations internal control over financial reporting.
33
PART II OTHER INFORMATION
In addition to the risk factors previously disclosed in the Corporations Annual Report on Form
10-K for the fiscal year ended December 31, 2008, there is a possibility that the FDIC would make
additional assessments to replenish the deposit insurance fund. Such an assessment would have a
negative impact on the earnings of the Corporation.
|
|
|
Item 4. |
|
Submission of Matters to a Vote of Security Holders |
|
(a) |
|
A description of actions taken at the annual meeting of security holders of
United Bancorporation of Alabama, Inc. on May 3, 2009 was reported under Item 4 of the
Corporations Form 10-Q for the quarter ended March 31, 2009, and is incorporated by
reference herein. |
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
31.2
|
|
Certification of Principal Financial Officer pursuant to Section
302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350,
adopted pursuant to section 906 of the Sarbanes-Oxley
Act of 2002 |
|
|
|
32.2
|
|
Certification of Principal Financial Officer pursuant to 18
U.S.C. Section 1350, adopted pursuant to section 906 of the Sarbanes-Oxley Act
of 2002 |
34
S I G N A T U R E S
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
|
|
|
UNITED BANCORPORATION OF ALABAMA, INC. |
|
|
|
|
|
|
|
|
|
Date: August 13, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert R. Jones, III
Robert R. Jones, III
|
|
|
|
|
|
|
President and CEO |
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Allen O. Jones, Jr.
Allen O. Jones, Jr.
|
|
|
|
|
|
|
Senior Vice President and CFO |
|
|
35
INDEX TO EXHIBITS
|
|
|
EXHIBIT |
|
|
NUMBER |
|
DESCRIPTION |
|
|
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 pursuant to 18 U.S.C. Section 1350, adopted pursuant to section 906 of the
Sarbanes-Oxley Act of 2002 |
|
|
|
32.2
|
|
Certification pursuant to 18 U.S.C. Section 1350, adopted pursuant to section 906 of the
Sarbanes-Oxley Act of 2002 |
36