þ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 63-0833573 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S.Employer Identification No.) |
Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting company þ | |||
(Do not check if a smaller reporting company) |
Common Stock | Par Value | Outstanding at March 30, 2010 | ||||||
Class A..........$.01
|
2,279,669 | Shares* | ||||||
Class B..........$.01
|
0 | Shares |
* | Excludes 109,323 shares held as treasury stock. |
2
3
4
5
6
7
8
(Dollars in Thousands) | ||||||||||||
Interest Income | Average Rates | |||||||||||
2009 | Average Balance | Expense | Earned Paid | |||||||||
Loans, net (1) |
$ | 286,548 | $ | 17,014 | 5.96 | % | ||||||
Taxable securities |
65,760 | 2,284 | 3.47 | % | ||||||||
Tax exempt securities (2) |
30,579 | 1,232 | 6.10 | % | ||||||||
Federal funds sold and repurchase agreements |
14,141 | 39 | 0.28 | % | ||||||||
Interest-bearing deposits with other
financial institutions |
38,594 | 208 | 0.54 | % | ||||||||
Total interest-earning assets |
$ | 435,622 | $ | 20,777 | 4.93 | % | ||||||
Saving deposits and demand deposits interest-bearing |
$ | 106,441 | $ | 703 | 0.66 | % | ||||||
Time deposits |
196,591 | 6,067 | 3.09 | % | ||||||||
Repurchase agreements |
5 | | 0.00 | % | ||||||||
Other borrowed funds |
12,210 | 359 | 2.94 | % | ||||||||
Total interest-bearing liabilities |
$ | 315,247 | $ | 7,129 | 2.26 | % | ||||||
Net interest income/net yield on interest earning assets |
$ | 13,648 | 3.28 | % | ||||||||
Interest Income | Average Rates | |||||||||||
2008 | Average Balance | Expense | Earned Paid | |||||||||
Loans, net (1) |
$ | 287,491 | $ | 19,557 | 6.80 | % | ||||||
Taxable securities |
84,813 | 3,062 | 3.61 | % | ||||||||
Tax exempt securities (2) |
33,903 | 1,360 | 6.08 | % | ||||||||
Federal funds sold and repurchase agreements |
9,204 | 179 | 1.94 | % | ||||||||
Interest-bearing deposits with other
financial institutions |
14,766 | 343 | 2.32 | % | ||||||||
Total interest-earning assets |
$ | 430,177 | $ | 24,501 | 5.86 | % | ||||||
Saving deposits and demand deposits interest-bearing |
$ | 99,969 | $ | 1,429 | 1.43 | % | ||||||
Time deposits |
194,524 | 7,944 | 4.08 | % | ||||||||
Repurchase agreements |
68,257 | 834 | 1.22 | % | ||||||||
Other borrowed funds |
12,648 | 672 | 5.31 | % | ||||||||
Total interest-bearing liabilities |
$ | 375,398 | $ | 10,879 | 2.90 | % | ||||||
Net interest income/net yield on interest earning assets |
$ | 13,622 | 3.33 | % | ||||||||
9
Interest Income | Average Rates | |||||||||||
Interest Income | Average Rates | |||||||||||
2007 | Average Balance | Expense | Earned Paid | |||||||||
Loans, net (1) |
$ | 251,348 | $ | 21,195 | 8.43 | % | ||||||
Taxable securities |
73,682 | 3,662 | 4.97 | % | ||||||||
Tax exempt securities (2) |
35,750 | 1,428 | 6.05 | % | ||||||||
Federal funds sold and repurchase
agreements |
5,230 | 258 | 4.93 | % | ||||||||
Interest-bearing deposits with other
financial institutions |
12,832 | 667 | 5.20 | % | ||||||||
Total interest-earning assets |
$ | 378,842 | $ | 27,210 | 7.38 | % | ||||||
Saving deposits and demand deposits
interest-bearing |
$ | 90,123 | $ | 2,052 | 2.28 | % | ||||||
Time deposits |
174,009 | 8,407 | 4.83 | % | ||||||||
Repurchase agreements |
40,909 | 1,708 | 4.18 | % | ||||||||
Other borrowed funds |
18,318 | 1,396 | 7.62 | % | ||||||||
Total interest-bearing liabilities |
$ | 323,359 | $ | 13,563 | 4.19 | % | ||||||
Net interest income/net
yield on interest earning assets |
$ | 13,647 | 3.80 | % | ||||||||
(1) | Loans on nonaccrual status have been included in the computation of average balances. | |
(2) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2009, 2008, and 2007. |
10
(Dollars in Thousands) | ||||||||||||||||||||||||||||
Interest Income | ||||||||||||||||||||||||||||
Average Balances | Expense | Variance as to | ||||||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | Variance | Rate | Volume | ||||||||||||||||||||||
$ | 286,548 | $ | 287,491 | Loans (Net) |
$ | 17,014 | $ | 19,557 | $ | (2,543 | ) | $ | (219 | ) | $ | (2,324 | ) | |||||||||||
65,760 | 84,813 | Taxable SecuritiesAFS (1) |
2,284 | 3,062 | (778 | ) | (801 | ) | 23 | |||||||||||||||||||
30,579 | 33,903 | Tax Exempt Securities AFS (2) |
1,232 | 1,360 | (128 | ) | (137 | ) | 9 | |||||||||||||||||||
14,141 | 9,204 | Fed Funds Sold |
39 | 179 | (140 | ) | 59 | (199 | ) | |||||||||||||||||||
38,594 | 14,766 | Interest Bearing Deposits |
208 | 343 | (135 | ) | 281 | (416 | ) | |||||||||||||||||||
$ | 435,622 | $ | 430,177 | Total Earning Assets |
$ | 20,777 | $ | 24,501 | $ | (3,724 | ) | $ | (817 | ) | $ | (2,907 | ) | |||||||||||
Savings and Interest Bearing |
||||||||||||||||||||||||||||
$ | 106,441 | $ | 99,969 | Demand Deposits |
$ | 703 | $ | 1,429 | $ | (726 | ) | $ | 56 | $ | (782 | ) | ||||||||||||
196,591 | 194,524 | Time Deposits |
6,067 | 7,944 | (1,877 | ) | 764 | (2,641 | ) | |||||||||||||||||||
5 | 68,257 | Repurchase Agreements |
| 834 | (834 | ) | (416 | ) | (418 | ) | ||||||||||||||||||
12,210 | 12,648 | Other Borrowed Funds |
359 | 672 | (313 | ) | 3 | (316 | ) | |||||||||||||||||||
$ | 315,247 | $ | 375,398 | Total Interest Bearing Liabilities |
$ | 7,129 | $ | 10,879 | $ | (3,750 | ) | $ | 407 | $ | (4,157 | ) | ||||||||||||
(1) | Available for Sale (AFS) | |
(2) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2009, 2008, and 2007. |
11
(Dollars in Thousands) | ||||||||||||||||||||||||||||
Interest Income | ||||||||||||||||||||||||||||
Average Balances | Expense | Variance as to | ||||||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | Variance | Rate | Volume | ||||||||||||||||||||||
$ | 287,491 | $ | 251,348 | Loans (Net) |
$ | 19,557 | $ | 21,195 | $ | (1,638 | ) | $ | (3,942 | ) | $ | 2,304 | ||||||||||||
84,813 | 73,682 | Taxable SecuritiesAFS (1) |
3,062 | 3,662 | (600 | ) | (1,075 | ) | 475 | |||||||||||||||||||
33,903 | 35,750 | Tax Exempt Securities AFS (2) |
1,360 | 1,428 | (68 | ) | 38 | (106 | ) | |||||||||||||||||||
9,204 | 5,230 | Fed Funds Sold |
179 | 258 | (79 | ) | (220 | ) | 141 | |||||||||||||||||||
14,766 | 12,832 | Interest Bearing Deposits |
343 | 667 | (324 | ) | (784 | ) | 460 | |||||||||||||||||||
$ | 430,177 | $ | 378,842 | Total Earning Assets |
$ | 24,501 | $ | 27,210 | $ | (2,709 | ) | $ | (5,983 | ) | $ | 3,274 | ||||||||||||
Savings and Interest Bearing |
||||||||||||||||||||||||||||
$ | 99,969 | $ | 90,123 | Demand Deposits |
$ | 1,429 | $ | 2,052 | $ | (623 | ) | $ | (910 | ) | $ | 287 | ||||||||||||
194,524 | 174,009 | Time Deposits |
7,944 | 8,407 | (463 | ) | (790 | ) | 327 | |||||||||||||||||||
68,257 | 40,909 | Repurchase Agreements |
834 | 1,708 | (874 | ) | (1,620 | ) | 746 | |||||||||||||||||||
12,648 | 18,318 | Other Borrowed Funds |
672 | 1,396 | (724 | ) | (271 | ) | (453 | ) | ||||||||||||||||||
$ | 375,398 | $ | 323,359 | Total Interest Bearing Liabilities |
$ | 10,879 | $ | 13,563 | $ | (2,684 | ) | $ | (3,591 | ) | $ | 907 | ||||||||||||
(1) | Available for Sale (AFS) | |
(2) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2008 and 2007. |
12
2009 | 2008 | 2007 | ||||||||||||||||||||||
U.S. Treasury
securities |
||||||||||||||||||||||||
Within one year |
$ | | 0.00 | % | $ | | 0.00 | % | $ | | 0.00 | % | ||||||||||||
1-5 years |
3,027 | 1.06 | % | | 0.00 | % | | 0.00 | % | |||||||||||||||
5-10 years |
| 0.00 | % | | 0.00 | % | | 0.00 | % | |||||||||||||||
After 10 years |
| 0.00 | % | | 0.00 | % | | 0.00 | % | |||||||||||||||
Total |
$ | 3,027 | 1.06 | % | $ | | 0.00 | % | $ | | 0.00 | % | ||||||||||||
US Government
sponsored agencies |
||||||||||||||||||||||||
Within one year |
$ | | 0.00 | % | $ | 16,520 | 0.99 | % | $ | 22,434 | 4.28 | % | ||||||||||||
1-5 years |
24,997 | 3.12 | % | 7,662 | 4.63 | % | 14,236 | 4.73 | % | |||||||||||||||
5-10 years |
11,472 | 3.93 | % | 15,371 | 5.35 | % | 21,943 | 5.49 | % | |||||||||||||||
After 10 years |
| | | | 1,002 | 5.75 | % | |||||||||||||||||
Total |
$ | 36,469 | 3.37 | % | $ | 39,553 | 3.39 | % | $ | 59,615 | 4.86 | % | ||||||||||||
Mortgage Backed
Securities |
||||||||||||||||||||||||
Within one year |
$ | | 0.00 | % | $ | 170 | 3.23 | % | $ | 728 | 3.60 | % | ||||||||||||
1-5 years |
| 0.00 | % | 4,302 | 3.93 | % | 2,356 | 4.05 | % | |||||||||||||||
5-10 years |
| 0.00 | % | 1,519 | 4.57 | % | 4,620 | 4.05 | % | |||||||||||||||
After 10 years |
| 0.00 | % | 6,860 | 4.57 | % | 9,208 | 4.74 | % | |||||||||||||||
Total |
$ | | 0.00 | % | $ | 12,851 | 4.35 | % | $ | 16,912 | 4.44 | % | ||||||||||||
State & Municipal (1) |
||||||||||||||||||||||||
Within one year |
$ | 1,499 | 3.98 | % | $ | 1,460 | 3.51 | % | $ | 469 | 4.06 | % | ||||||||||||
1-5 years |
6,727 | 3.86 | % | 7,063 | 3.88 | % | 6,318 | 3.90 | % | |||||||||||||||
5-10 years |
11,275 | 4.03 | % | 13,118 | 4.08 | % | 14,160 | 4.02 | % | |||||||||||||||
After 10 years |
9,213 | 4.16 | % | 11,481 | 4.03 | % | 14,471 | 4.02 | % | |||||||||||||||
Total |
$ | 28,714 | 4.03 | % | $ | 33,122 | 3.99 | % | $ | 35,418 | 4.00 | % | ||||||||||||
Equity Securities |
||||||||||||||||||||||||
Within one year |
$ | 3 | 1.00 | % | $ | | 0.00 | % | $ | | 0.00 | % | ||||||||||||
Total |
$ | 3 | 1.00 | % | $ | | 0.00 | % | $ | | 0.00 | % | ||||||||||||
Totals |
$ | 68,213 | 3.55 | % | $ | 85,526 | 4.52 | % | $ | 111,945 | 4.52 | % | ||||||||||||
(1) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2009, 2008 and 2007. |
13
2009 | 2008 | |||||||||||||||
US Government
sponsored agencies |
||||||||||||||||
Within one year |
$ | | | $ | | | ||||||||||
1-5 years |
6,025 | 2.97 | % | 3,050 | 4.34 | % | ||||||||||
5-10 years |
9,399 | 3.52 | % | 3,000 | 4.48 | % | ||||||||||
After 10 years |
| | | | ||||||||||||
Total |
$ | 15,424 | 3.31 | % | $ | 6,050 | 4.41 | % | ||||||||
Other domestic debt securities |
||||||||||||||||
Within one year |
$ | 235 | 5.25 | % | $ | | | |||||||||
1-5 years |
| | 500 | 5.25 | % | |||||||||||
5-10 years |
| | | | ||||||||||||
After 10 years |
| | | | ||||||||||||
Total |
$ | 235 | 5.25 | % | $ | 500 | 5.25 | % | ||||||||
Totals |
$ | 15,659 | 3.33 | % | $ | 6,550 | 4.47 | % | ||||||||
14
15
One year | One - five | After five | ||||||||||||||
or less | years | years | Total | |||||||||||||
Real estate construction |
$ | 33,005 | $ | 16,227 | $ | 89 | $ | 49,321 | ||||||||
Real estate mortgage
1-4 family |
12,698 | 39,156 | 3,966 | 55,820 | ||||||||||||
Real estate commercial |
17,596 | 40,546 | 2,932 | 61,074 | ||||||||||||
Real estate other |
11,927 | 19,292 | 3,547 | 34,766 | ||||||||||||
Agricultural |
8,951 | 4,204 | 411 | 13,566 | ||||||||||||
Commercial |
29,510 | 21,743 | 736 | 51,989 | ||||||||||||
Other loans |
5,905 | 10,800 | 105 | 16,810 | ||||||||||||
Totals |
$ | 119,592 | $ | 151,968 | $ | 11,786 | $ | 283,346 | ||||||||
Prime | LIBOR | Total | ||||||||||
Real estate construction |
$ | 34,335 | $ | 2,225 | $ | 36,560 | ||||||
Real estate mortgage
1-4 family |
21,039 | | 21,039 | |||||||||
Real estate commercial |
13,855 | 3,047 | 16,902 | |||||||||
Real estate other |
13,662 | 13,662 | ||||||||||
Agricultural |
5,603 | 5,603 | ||||||||||
Commercial |
21,072 | 1,616 | 22,688 | |||||||||
Other loans |
124 | | 124 | |||||||||
Totals |
$ | 109,690 | $ | 6,888 | $ | 116,578 | ||||||
16
Descriptions | 2009 | 2008 | 2007 | |||||||||||||
A | Loans accounted for on
a nonaccrual basis |
$ | 18,993 | $ | 14,700 | $ | 11,079 | |||||||||
B | Loans which are contractually
past due ninety days or more
as to interest or principal payments
(excluding balances included in (A)
above) |
210 | 28 | 26 | ||||||||||||
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. |
1,657 | 1,106 | 54 | ||||||||||||
D | Other non-performing assets |
7,611 | 5,524 | 551 | ||||||||||||
Total |
$ | 28,471 | $ | 21,358 | $ | 11,710 | ||||||||||
17
2009 | 2008 | 2007 | ||||||||||
Average amount of loans outstanding, net |
$ | 286,548 | $ | 287,491 | $ | 251,348 | ||||||
Allowance for loan losses beginning January 1 |
$ | 3,591 | $ | 3,981 | $ | 3,011 | ||||||
Loans Charged off: |
||||||||||||
Commercial, financial and
agriculture |
(3,850 | ) | (2,422 | ) | (226 | ) | ||||||
Real estate mortgage |
(512 | ) | (68 | ) | | |||||||
Installment loans to
individuals |
(165 | ) | (265 | ) | (213 | ) | ||||||
Total Charged off |
(4,527 | ) | (2,755 | ) | (439 | ) | ||||||
Recoveries during the period |
||||||||||||
Commercial, financial and
agriculture |
53 | 30 | 12 | |||||||||
Real estate mortgage |
4 | | | |||||||||
Installment loans to
individuals |
46 | 35 | 17 | |||||||||
Total Recoveries |
103 | 65 | 29 | |||||||||
Loans Charged off, net |
(4,424 | ) | (2,690 | ) | (410 | ) | ||||||
Other Adjustments |
| | | |||||||||
Additions to the allowance charged to operations |
8,268 | 2,300 | 1,380 | |||||||||
$ | 7,435 | $ | 3,591 | $ | 3,981 | |||||||
Ratio of net charge offs during the period to
average loans outstanding |
1.54 | % | 0.94 | % | 0.16 | % |
18
(Dollars in Thousands) | ||||||||||||||||||||||||
Percentage of Loans to | ||||||||||||||||||||||||
Allowance | Total Loans | |||||||||||||||||||||||
2009 | 2008 | 2007 | 2009 | 2008 | 2007 | |||||||||||||||||||
Commercial, financial and agricultural |
$ | 4,770 | $ | 1,618 | $ | 2,964 | 57.0 | % | 56.4 | % | 53.5 | % | ||||||||||||
Real estate construction |
1,893 | 1,777 | 336 | 17.4 | % | 18.8 | % | 25.7 | % | |||||||||||||||
Real estate mortgage 1-4 family |
629 | 64 | 554 | 19.7 | % | 18.8 | % | 15.6 | % | |||||||||||||||
Installment loans to individuals |
144 | 132 | 127 | 5.9 | % | 6.0 | % | 5.2 | % | |||||||||||||||
Total |
$ | 7,436 | $ | 3,591 | $ | 3,981 | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||
19
Deposits | Rate Paid | |||||||||||||||||||||||
2009 | 2008 | 2007 | 2009 | 2008 | 2007 | |||||||||||||||||||
Noninterest-bearing
demand deposits |
$ | 140,782 | $ | 63,234 | $ | 60,446 | 0 | % | 0 | % | 0 | % | ||||||||||||
Interest bearing |
||||||||||||||||||||||||
Demand |
87,294 | 82,357 | 71,593 | 0.76 | % | 1.68 | % | 2.80 | % | |||||||||||||||
Savings |
19,147 | 17,612 | 18,530 | 0.20 | % | 0.24 | % | 0.25 | % | |||||||||||||||
Time |
196,591 | 194,524 | 174,009 | 2.94 | % | 4.08 | % | 4.83 | % | |||||||||||||||
$ | 303,032 | $ | 294,493 | $ | 264,132 | 2.23 | % | 3.18 | % | 3.96 | % | |||||||||||||
20
$100,000 or Greater | ||||||||
Certificates of | Other Time | |||||||
Deposit | Deposits | |||||||
Maturity |
||||||||
Three months or less |
$ | 19,889 | $ | 29,611 | ||||
Three to six months |
17,629 | 31,744 | ||||||
Six to twelve months |
20,460 | 26,359 | ||||||
Twelve months or more |
16,422 | 24,765 | ||||||
Totals |
$ | 74,400 | $ | 112,479 | ||||
Maximum Outstanding | Average | Average interest | Ending | Average interest | ||||||||||||||||
at any month end | balance | rate | balance | rate at year end | ||||||||||||||||
2009 |
||||||||||||||||||||
Securities sold under agreements to repurchase |
$ | | $ | 5 | 0.00 | % | $ | | 0.00 | % | ||||||||||
Other short term borrowings |
$ | 947 | $ | 379 | 0.00 | % | $ | 624 | 0.00 | % | ||||||||||
2008 |
||||||||||||||||||||
Securities sold under agreements to repurchase |
$ | 108,160 | $ | 68,257 | 1.22 | % | $ | 1,861 | 0.00 | % | ||||||||||
Other short term borrowings |
$ | 661 | $ | 663 | 1.59 | % | $ | 496 | 0.19 | % | ||||||||||
2007 |
||||||||||||||||||||
Securities sold under agreements to repurchase |
$ | 60,504 | $ | 40,909 | 4.18 | % | $ | 41,204 | 3.34 | % | ||||||||||
Other short term borrowings |
$ | 1,044 | $ | 422 | 6.09 | % | $ | 692 | 1.02 | % |
21
2009 | 2008 | 2007 | ||||||||||
Return on average assets |
-0.91 | % | 0.11 | % | 0.23 | % | ||||||
Return on average equity |
-10.97 | % | 1.67 | % | 3.28 | % | ||||||
Dividend pay-out ratio |
0.00 | % | 125.00 | % | 65.22 | % | ||||||
Ratio of average equity
to average assets |
8.31 | % | 7.35 | % | 7.12 | % |
22
23
Percent Change | ||||||||||||
Interest Income/Expense | ||||||||||||
Ending Balances | Down 200 | Up 200 | ||||||||||
as of 12/31/09 | Basis Points | Basis Points | ||||||||||
Earning Assets: |
||||||||||||
Cash & Short-term Investments |
$ | 54,668,111 | -99.64 | % | 526.38 | % | ||||||
Investment securities, taxable |
55,826,968 | -14.72 | % | 6.68 | % | |||||||
Investment securities, tax-exempt |
28,045,024 | -2.51 | % | 14.06 | % | |||||||
Loans |
275,910,662 | -7.13 | % | 16.38 | % | |||||||
Total Assets |
$ | 414,450,765 | -8.11 | % | 18.58 | % | ||||||
Interest Bearing Liabilities: |
||||||||||||
Interest Bearing Deposits |
$ | 96,161,054 | -18.87 | % | 61.29 | % | ||||||
Certificates of Deposit less than $100,000 |
112,497,802 | -11.47 | % | 46.28 | % | |||||||
Certificates of Deposit greater than $100,000 |
74,400,183 | -11.18 | % | 43.52 | % | |||||||
Total Interest Bearing Deposits |
283,059,039 | -12.54 | % | 47.84 | % | |||||||
Federal funds sold & securities |
||||||||||||
purchased under agreement to resale |
0 | 0.00 | % | 0.00 | % | |||||||
Federal Home Loan Bank borrowings |
2,069,242 | 2.35 | % | 16.10 | % | |||||||
Total Purchased Funds |
2,069,242 | |||||||||||
Total Liabilities |
$ | 285,128,281 | -12.28 | % | 46.92 | % | ||||||
Net Interest Income |
-6.87 | % | 10.21 | % | ||||||||
* | Information pertains to the Bank only |
24
25
26
| The Bank expects to face increased regulation of the industry, including the results of the EESA and the American Recovery and Reinvestment Act of 2009 (ARRA). Compliance with such regulation may increase the Banks costs and limit our ability to pursue business opportunities. | ||
| Government stimulus packages and other responses to the financial crises may not stabilize the economy or financial system. | ||
| The ability to assess the creditworthiness of the Banks customers may be impaired if the approaches used to select, manage, and underwrite our customers become less predictive of future behaviors. | ||
| The process used to estimate losses requires difficult, subjective, and complex judgments, including forecasts of economic conditions and how these economic predictions might impair the ability of the Banks borrowers to repay their loans. The current economic conditions may make accurate estimation more difficult and negatively impact the reliability of this process. | ||
| The Bank will be required to pay significantly higher Federal Deposit Insurance Corporation premiums because of its performance or because market developments have significantly depleted the insurance fund of the FDIC and reduced the ratio of reserves to insured deposits. |
27
| The ability to engage in routine funding transactions could be adversely affected by the actions and commercial soundness of other financial institutions and government sponsored entities. |
28
(1) | 5,000,000 shares of Class A common stock, $.01 par value per share, of which 2,388,992 shares are issued and 2,279,669 are outstanding and held by approximately 862 shareholders of record, as of March 30, 2010. | ||
(2) | 250,000 shares of Class B common stock, $.01 par value per share, none of which were issued, as of March 30, 2010. |
29
30
31
32
2009 | 2008 | |||||||
Interest income (1) |
$ | 21,411 | $ | 25,201 | ||||
Interest expense |
7,129 | 10,879 | ||||||
Net interest income |
14,282 | 14,322 | ||||||
Provision for loan losses |
8,268 | 2,300 | ||||||
Net interest income after
provision for loan losses
on a tax equivalent basis |
6,014 | 12,022 | ||||||
Less: tax equivalent adjustment |
634 | 699 | ||||||
Net interest income after
provision for loan losses |
$ | 5,380 | $ | 11,323 | ||||
33
34
2009 | 2008 | |||||||
Service Charge Income |
$ | 1,364,164 | $ | 1,238,089 | ||||
Nonsufficient Fund Charges, net |
2,170,331 | 2,217,484 | ||||||
Mortgage Origination Fees |
159,552 | 168,157 | ||||||
Investment Securities Gains, (net) |
176,316 | 264,737 | ||||||
Other |
813,233 | 881,056 | ||||||
$ | 4,683,596 | $ | 4,769,523 | |||||
35
2009 | 2008 | |||||||
Salaries and benefits |
$ | 8,517,858 | $ | 8,548,033 | ||||
Net occupancy |
2,418,913 | 2,504,814 | ||||||
Other |
6,384,435 | 4,962,996 | ||||||
Total |
$ | 17,321,206 | $ | 16,015,843 | ||||
2009 | 2008 | |||||||
Real estate construction |
$ | 49,321,129 | $ | 52,649,854 | ||||
Real estate 14 family residential mortgage |
55,820,121 | 52,676,766 | ||||||
Real estate commercial |
61,073,450 | 51,733,848 | ||||||
Real estate other |
34,765,842 | 34,574,419 | ||||||
Agriculture |
13,566,243 | 12,024,870 | ||||||
Commercial |
51,989,325 | 57,233,574 | ||||||
Other loans |
16,810,061 | 18,886,546 | ||||||
$ | 283,346,171 | $ | 279,779,877 | |||||
36
37
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
Index to Financial Statements | Page(s) | |
F1 | ||
F2 | ||
F3 | ||
F4 | ||
F5 | ||
F6 |
38
2009 | 2008 | |||||||
Assets |
||||||||
Cash and due from banks |
$ | 13,858,726 | $ | 35,148,646 | ||||
Interest bearing deposits in banks |
40,809,385 | 91,773,852 | ||||||
Federal funds sold |
0 | 16,600,000 | ||||||
Cash and short-term investments |
54,668,111 | 143,522,498 | ||||||
Securities available for sale, at fair value (amortized cost of
$67,627,174 and $84,725,733 at December 31, 2009 and 2008,
respectively) |
68,212,662 | 85,526,712 | ||||||
Securities held to maturity (market values of $15,715,993
and $6,596,039 respectively) |
15,659,330 | 6,550,000 | ||||||
Loans |
283,346,171 | 279,779,877 | ||||||
Less: Allowance for loan losses |
7,435,509 | 3,591,558 | ||||||
Net loans |
275,910,662 | 276,188,319 | ||||||
Premises and equipment, net |
17,589,236 | 18,856,327 | ||||||
Interest receivable |
2,858,122 | 3,253,604 | ||||||
Intangible assets |
934,763 | 934,763 | ||||||
Other assets |
21,149,520 | 15,212,784 | ||||||
Total assets |
$ | 456,982,406 | $ | 550,045,007 | ||||
Liabilities and Stockholders Equity |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 121,753,295 | $ | 172,291,464 | ||||
Interest bearing |
283,056,954 | 318,864,162 | ||||||
Total deposits |
404,810,249 | 491,155,626 | ||||||
Securities sold under agreements to repurchase |
0 | 1,861,237 | ||||||
Advances from Federal Home Loan Bank of Atlanta |
1,445,100 | 1,609,900 | ||||||
Treasury, tax, and loan account |
624,143 | 495,572 | ||||||
Interest payable |
620,867 | 912,570 | ||||||
Accrued expenses and other liabilities |
1,608,243 | 1,577,461 | ||||||
Note payable to Trust |
10,310,000 | 10,310,000 | ||||||
Total liabilities |
419,418,602 | 507,922,366 | ||||||
Stockholders equity: |
||||||||
Preferred stock of $.01 par value. Authorized 250,000 shares;
10,300 shares issued in 2009 and 2008 respectively |
10,014,985 | 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 in 2009 and 2008, 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 |
6,544,079 | 6,342,423 | ||||||
Accumulated other comprehensive
income, net of tax |
351,289 | 480,584 | ||||||
Retained earnings |
21,685,478 | 26,572,188 | ||||||
38,619,721 | 43,372,457 | |||||||
Less: 131,678 and 155,855 treasury shares, at cost, respectively |
1,055,917 | 1,249,816 | ||||||
Total stockholders equity |
37,563,804 | 42,122,641 | ||||||
Total liabilities and stockholders equity |
$ | 456,982,406 | $ | 550,045,007 | ||||
F-2
2009 | 2008 | |||||||
Interest income: |
||||||||
Interest and fees on loans |
$ | 17,013,596 | $ | 19,556,671 | ||||
Interest on investment securities: |
||||||||
Taxable |
2,283,501 | 3,062,502 | ||||||
Nontaxable |
1,231,617 | 1,359,884 | ||||||
Total investment income |
3,515,118 | 4,422,386 | ||||||
Other interest income |
247,903 | 521,611 | ||||||
Total interest income |
20,776,617 | 24,500,668 | ||||||
Interest expense: |
||||||||
Interest on deposits |
6,770,052 | 9,373,000 | ||||||
Interest on other borrowed funds |
358,980 | 1,505,520 | ||||||
Total interest expense |
7,129,032 | 10,878,520 | ||||||
Net interest income |
13,647,585 | 13,622,148 | ||||||
Provision for loan losses |
8,267,561 | 2,300,000 | ||||||
Net interest income after
provision for loan losses |
5,380,024 | 11,322,148 | ||||||
Noninterest income: |
||||||||
Service charge on deposits |
3,534,495 | 3,455,573 | ||||||
Investment securities gains, net |
176,316 | 264,737 | ||||||
Mortgage loan and related fees |
159,552 | 168,157 | ||||||
Other |
813,233 | 881,056 | ||||||
Total noninterest income |
4,683,596 | 4,769,523 | ||||||
Noninterest expense: |
||||||||
Salaries and benefits |
8,517,858 | 8,548,033 | ||||||
Net occupancy expense |
2,418,913 | 2,504,814 | ||||||
Other |
6,384,435 | 4,962,996 | ||||||
Total noninterest expense |
17,321,206 | 16,015,843 | ||||||
Earnings (loss) before income tax benefits |
(7,257,586 | ) | 75,828 | |||||
Income tax benefits |
(3,228,241 | ) | (470,110 | ) | ||||
Net earnings (losses) |
(4,029,345 | ) | 545,938 | |||||
Preferred stock dividends |
460,639 | | ||||||
Accretion on preferred stock discount |
61,604 | | ||||||
Net earnings (losses) available to common
shareholders |
$ | (4,551,588 | ) | $ | 545,938 | |||
Basic earnings (losses) per share |
($1.79 | ) | $ | 0.24 | ||||
Basic weighted average shares outstanding |
2,245,098 | 2,251,179 | ||||||
Diluted earnings (losses) per share |
($1.79 | ) | $ | 0.24 | ||||
Diluted weighted average shares outstanding |
2,245,098 | 2,254,513 |
F-3
Accumulated | ||||||||||||||||||||||||||||||||||||
Additional | other | Total | ||||||||||||||||||||||||||||||||||
Common | Common | paid in | Retained | comprehensive | Treasury | stockholders | Comprehensive | |||||||||||||||||||||||||||||
Preferred Stock | Shares | stock | Capital | earnings | income | stock | equity | income (loss) | ||||||||||||||||||||||||||||
Balance December 31, 2007 |
$ | | 2,383,097 | $ | 23,831 | $ | 5,864,964 | $ | 26,700,500 | $ | 122,105 | $ | (790,010 | ) | $ | 31,921,390 | ||||||||||||||||||||
Net earnings |
545,938 | 545,938 | $ | 545,938 | ||||||||||||||||||||||||||||||||
Other comprehensive income (Note 20) |
358,479 | 358,479 | 358,479 | |||||||||||||||||||||||||||||||||
Comprehensive income |
$ | 904,417 | ||||||||||||||||||||||||||||||||||
Cash dividends declared ($.30 per share) |
(674,250 | ) | (674,250 | ) | ||||||||||||||||||||||||||||||||
Exercise of stock options |
634 | 6 | 9,979 | 9,985 | ||||||||||||||||||||||||||||||||
Sale of common stock (ESPP) |
440 | 4 | 6,728 | 6,732 | ||||||||||||||||||||||||||||||||
Treasury shares issued to
dividend reinvestment plan |
81,442 | 43,917 | 125,359 | |||||||||||||||||||||||||||||||||
Purchased Treasury Stock |
(94,923 | ) | (94,923 | ) | ||||||||||||||||||||||||||||||||
Received stock to satisfy loan outstanding |
(408,800 | ) | (408,800 | ) | ||||||||||||||||||||||||||||||||
Stock-based compensation |
3,954 | 40 | 32,691 | 32,731 | ||||||||||||||||||||||||||||||||
Preferred Stock Issued to US Treasury Department |
9,953,381 | 346,619 | 10,300,000 | |||||||||||||||||||||||||||||||||
Balance December 31, 2008 |
$ | 9,953,381 | 2,388,125 | $ | 23,881 | $ | 6,342,423 | $ | 26,572,188 | $ | 480,584 | $ | (1,249,816 | ) | $ | 42,122,641 | ||||||||||||||||||||
Net earnings |
(4,029,345 | ) | (4,029,345 | ) | $ | (4,029,345 | ) | |||||||||||||||||||||||||||||
Other comprehensive loss (Note 20) |
(129,295 | ) | (129,295 | ) | (129,295 | ) | ||||||||||||||||||||||||||||||
Comprehensive loss |
$ | (4,158,640 | ) | |||||||||||||||||||||||||||||||||
Sale of common stock (ESPP) |
425 | 4 | 5,126 | 5,130 | ||||||||||||||||||||||||||||||||
Treasury shares issued to
dividend reinvestment plan |
13,770 | 16,168 | 29,938 | |||||||||||||||||||||||||||||||||
Treasury shares issued as
stock dividend |
151,360 | (329,091 | ) | 177,731 | | |||||||||||||||||||||||||||||||
Cash portion of stock dividend (fractional shares) |
(6,031 | ) | (6,031 | ) | ||||||||||||||||||||||||||||||||
Stock-based compensation |
442 | 5 | 31,400 | 31,405 | ||||||||||||||||||||||||||||||||
Accretion on preferred stock discount |
61,604 | (61,604 | ) | | ||||||||||||||||||||||||||||||||
Preferred stock dividends paid |
(460,639 | ) | (460,639 | ) | ||||||||||||||||||||||||||||||||
Balance December 31, 2009 |
$ | 10,014,985 | 2,388,992 | $ | 23,890 | $ | 6,544,079 | $ | 21,685,478 | $ | 351,289 | $ | (1,055,917 | ) | $ | 37,563,804 | ||||||||||||||||||||
F-4
2009 | 2008 | |||||||
Cash flows from operating activities |
||||||||
Net earnings (losses) |
$ | (4,029,345 | ) | $ | 545,938 | |||
Adjustments to reconcile net earnings (losses) to net
cash provided by operating activities |
||||||||
Provision for loan losses |
8,267,561 | 2,300,000 | ||||||
Depreciation of premises and equipment |
1,318,646 | 1,375,022 | ||||||
Net (accretion) amortization of premuim / discount
on investment securities available for sale |
138,424 | (811,325 | ) | |||||
Net amortization of premium on investment securities held to maturity |
178,013 | | ||||||
Gain on sales of investment securities available for sale, net |
(176,316 | ) | (264,737 | ) | ||||
(Gain) loss on sale of other real estate |
(8,797 | ) | 1,045 | |||||
Stock-based compensation |
31,405 | 32,731 | ||||||
(Gain) loss on disposal of equipment |
9,790 | (14,316 | ) | |||||
Increase in deferred income taxes |
(2,738,799 | ) | (625,263 | ) | ||||
Provision for other real estate losses |
1,032,000 | | ||||||
Writedown of other real estate |
4,500 | 85,000 | ||||||
Decrease in interest receivable |
395,482 | 698,473 | ||||||
(Increase) decrease in other assets |
1,290,510 | (207,330 | ) | |||||
Increase in special three year Federal Deposit Insurance Corporation
prepaid deposit assessment |
(2,294,324 | ) | | |||||
Decrease in interest payable |
(291,703 | ) | (248,792 | ) | ||||
Increase in accrued expenses and other liabilities |
30,782 | 242,250 | ||||||
Net cash provided by operating activities |
3,157,829 | 3,108,696 | ||||||
Cash flows from investing activities |
||||||||
Proceeds from maturities, calls, and principal
repayments of investment securities available for sale |
41,456,614 | 1,122,276,179 | ||||||
Proceeds from maturities, calls, and principal
repayments of investment securities held to maturity |
13,315,000 | | ||||||
Proceeds from sales of investment securities available for sale |
10,849,262 | 19,461,248 | ||||||
Purchases of investment securities available for sale |
(35,187,842 | ) | (1,116,905,637 | ) | ||||
Purchases of investment securities held to maturity |
(22,602,343 | ) | (6,550,000 | ) | ||||
Net increase in loans |
(11,874,427 | ) | (20,913,368 | ) | ||||
Purchases of premises and equipment, net |
(69,345 | ) | (3,432,055 | ) | ||||
Proceeds from sale of premises and equipmet |
8,000 | 23,600 | ||||||
Proceeds from sale of other real estate |
767,310 | 113,279 | ||||||
Net cash used in investing activities |
(3,337,771 | ) | (5,926,754 | ) | ||||
Cash flows from financing activities |
||||||||
Net increase (decrease) in deposits |
(86,345,377 | ) | 122,253,061 | |||||
Net decrease in securities sold under agreements to repurchase |
(1,861,237 | ) | (39,342,614 | ) | ||||
Cash dividends preferred stock |
(460,639 | ) | | |||||
Cash dividends common stock |
(6,031 | ) | (675,462 | ) | ||||
Proceeds from exercise of stock options |
| 9,985 | ||||||
Purchase of treasury stock |
| (94,923 | ) | |||||
Proceeds from sale of common stock |
5,130 | 6,732 | ||||||
Proceeds from sale of treasury stock |
29,938 | 125,359 | ||||||
Repayments of advances from FHLB Atlanta |
(164,800 | ) | (164,800 | ) | ||||
Proceeds from CPP funds provided by U.S. Treasury |
| 10,300,000 | ||||||
Increase (decrease) in other borrowed funds |
128,571 | (196,096 | ) | |||||
Net cash provided by financing activities |
(88,674,445 | ) | 92,221,242 | |||||
Net increase (decrease) in cash and short-term investments |
(88,854,387 | ) | 89,403,183 | |||||
Cash and short-term investments, beginning of period |
143,522,498 | 54,119,315 | ||||||
Cash and short-term investments, end of period |
$ | 54,668,111 | $ | 143,522,498 | ||||
Supplemental disclosures |
||||||||
Cash paid during the period for: |
||||||||
Interest |
$ | 7,420,735 | $ | 13,338,614 | ||||
Income taxes |
55,984 | 94,454 | ||||||
Noncash transactions |
||||||||
Transfer of loans to other real estate
through foreclosure |
$ | 3,884,523 | $ | 5,172,049 | ||||
Transfer of loans to treasury stock in satisfaction of loans |
| 408,000 |
F-5
(1) | Summary of Significant Accounting Policies |
Nature of Business |
United Bancorporation of Alabama, Inc. (the Corporation) is a bank holding company whose principal activity is the ownership and management of its wholly-owned subsidiary, United Bank (the Bank). United Bank is a commercial bank with headquarters in Atmore, Alabama. The Bank provides a full range of banking services in its primary market areas of Baldwin, Escambia, and Monroe Counties, Alabama, and Santa Rosa County, Florida. | ||
Principles of Consolidation | ||
The accompanying consolidated financial statements include the financial statements of United Bancorporation of Alabama, Inc. and United Bank, collectively referred to as the Corporation. Significant inter-company balances and transactions have been eliminated in consolidation. | ||
Market Concentrations | ||
The Corporation operates primarily in one business segment, commercial banking, in Southwest Alabama and Northwest Florida. | ||
Basis of Presentation | ||
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates. | ||
Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, other real estate, deferred taxes, the valuation of other than temporary impairment for investment securities, and the fair value of financial instruments. | ||
The Corporation has evaluated all transactions, events, and circumstances for consideration or disclosure through March 30, 2010, the date these financial statements were issued and has reflected or disclosed those items within the consolidated financial statements and related footnotes as deemed appropriate. | ||
Reclassification | ||
Certain amounts in the 2008 consolidated financial statements have been reclassified to conform to the 2009 presentation. | ||
Fair Value of Financial Instruments |
F-6
Fair values of financial instruments are estimates using relevant market information and other assumptions, as more fully disclosed in Note 18. Fair value estimates involve uncertainties and matters of significant judgment. Changes in assumptions or in market conditions could significantly affect the estimates. | ||
Cash and Short-Term Investments | ||
The Corporation considers due from banks, interest-bearing deposits in banks, and federal funds sold to be cash and short-term investments. Federal funds are generally sold for oneday periods. | ||
Investment Securities | ||
Investment securities are classified in one of three portfolios: (i) trading account securities, (ii) securities available for sale, or (iii) securities held to maturity. Trading account securities are stated at fair value. Investment securities available for sale are stated at fair value with any unrealized gains and losses reported in a separate component of stockholders equity, net of tax effect, until realized. Once realized, gains and losses on investment securities available for sale are reflected in current period earnings. Investment securities held to maturity are stated at cost adjusted for amortization of premiums and accretion of discounts. As of December 31, 2009, the Corporation had $68,213,000 of investment securities, or approximately 81%, classified as securities available for sale and $15,659,000, or approximately 19%, classified as securities held to maturity. As of December 31, 2008, the Corporation had $85,527,000 of investment securities, or approximately 93%, classified as securities available for sale and $6,550,000, or approximately 7%, classified as securities held to maturity | ||
The Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) related to the recognition and presentation of other-than-temporary impairment (FASB ASC 320-10). See the Recent Accounting Pronouncement section for additional information. | ||
Prior to the adoption of the recent accounting guidance on April 1, 2009, management considered, in determining whether other-than-temporary impairment exists, (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. | ||
Net gains and losses on the sale of investment securities available for sale, computed using the specific identification method, are shown separately in noninterest income in the consolidated statements of operations. Accretion of discounts and amortization of premiums are calculated on the effective interest method over the anticipated life of the security. | ||
A decline in the fair value of any security below amortized cost that is deemed other than temporary is charged to income resulting in the establishment of a new cost basis for the security. | ||
Restricted Equity Securities | ||
The Corporation is required to maintain an investment in capital stock of various entities. Based on redemption provisions of these entities, the stock has no quoted market value and is carried at cost. At their discretion, these entities may declare dividends on the stock. Management reviews for impairment based on the ultimate recoverability of the cost basis in these stocks. | ||
Loans | ||
Interest income on loans is credited to earnings based on the principal amount outstanding at the respective rate of interest. Accrual of interest on loans is discontinued when a loan becomes contractually past due by 90 days or more with respect to interest or principal, unless, after analysis it is determined that the interest is well secured and in the process of collection. When a loan is placed on nonaccrual status, all interest |
F-7
previously accrued, but not collected, is charged against current period interest income, unless, after analysis it is determined that the interest is well secured and in the process of collection. Income on such loans is then recognized only to the extent that cash is received and where the future collection of principal is probable. Interest accruals are recorded on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest. | ||
As of December 31, 2009 and December 31, 2008, approximately 57% and 52%, respectively, of the Corporations loans were commercial loans. The Corporations commercial customers are primarily small to middle market enterprises. The Corporation also specializes in agricultural loans, which represented approximately 16% and 17% of the Corporations total loans at both December 31, 2009 and December 31, 2008, respectively. | ||
Allowance for Loan Losses | ||
Management considers a loan to be impaired when it is probable that the Corporation will be unable to collect all amounts due according to the contractual terms of the loan agreement. When a loan is considered impaired, the amount of impairment is measured based on the present value of expected future cash flows discounted at the loans effective interest rate. If the loan is collateraldependent, the fair value of the collateral is used to determine the amount of impairment. Impairment losses are included in the allowance for loan losses through a charge to the provision for loan losses. Impaired loans are charged off against the allowance when such loans are deemed to be uncollectible. Subsequent recoveries are added to the allowance. | ||
When a loan is considered impaired, cash receipts are applied under the contractual terms of the loan agreement, first to principal and then to interest income. Once the recorded principal balance has been reduced to zero, future cash receipts are recognized as interest income, to the extent that any interest has not been recognized. Any further cash receipts are recorded as recoveries of any amount previously charged off. | ||
A loan is also considered impaired if its terms are modified in a troubled debt restructuring. For those accruing restructuring loans, cash receipts are typically applied to principal and interest receivable in accordance with the terms of the restructured loan agreement. Interest income is recognized on these loans using the accrual method of accounting. | ||
The ultimate ability to collect a substantial portion of the Corporations loan portfolio is susceptible to changes in economic and market conditions in the geographic area served by the Corporation and various other factors. | ||
Additions to the allowance for loan losses are based on managements evaluation of the loan portfolio under current economic conditions, past loan loss experience and such other factors, which, in managements judgment, deserve recognition in estimating loan losses. Loans are chargedoff when, in the opinion of management, such loans are deemed to be uncollectible. Subsequent recoveries are added to the allowance. | ||
Premises and Equipment | ||
Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straightline method over the estimated useful lives of the assets. | ||
Other Real Estate | ||
Other real estate represents property acquired through foreclosure or deeded to the Corporation in lieu of foreclosure on real estate mortgage loans on which borrowers have defaulted. Other real estate is carried in |
F-8
other assets at the lower of cost or fair value, adjusted for estimated selling costs. Reductions in the balance of other real estate at the date of foreclosure are charged to the allowance for loan losses. Subsequent valuation decreases in the carrying value of other real estate as well as costs to carry other real estate are recognized as charges to noninterest expense. In 2009, recognizing the uncertain valuation of real estate, the Corporation established a reserve for losses on ORE of $1,032,000 by making a charge to expense. As of December 31, 2009 and 2008, the Corporation had $7,610,689 (net of reserve) and $5,523,501, respectively, in other real estate which are included in other assets in the consolidated balance sheets. | ||
Intangible Assets | ||
Intangible assets represent purchased assets that lack physical substance but can be identified because of contractual or other legal rights. Under the provisions of FASB ASC 350, intangible assets with indefinite useful lives are not amortized, but instead are tested for impairment at least annually. Intangible assets that have finite lives are amortized over their estimated useful lives and are also subject to impairment testing. The Corporations intangible assets have indefinite useful lives and are not subject to amortization. See Note 7 for summaries of the Corporations intangible assets. | ||
Income Taxes | ||
The Company accounts for income taxes in accordance with income tax accounting guidance (FASB ASC 740, Income Taxes). On January 1, 2009, the Company adopted the recent accounting guidance related to accounting for uncertainty in income taxes, which sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions. | ||
The Corporation accounts for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. | ||
Stock Based Compensation | ||
At December 31, 2009, the Corporation had options and other equity awards outstanding as defined by two stock-based employee compensation plans, which are described more fully in Note 14. The Corporation accounts for its stock based compensation plans under stock compensation accounting guidance (FASB ASC 718, Compensation Stock compensation). This guidance requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. That cost will be measured based on the grant date fair value of the equity or liability instruments issued. The stock compensation accounting guidance covers a wide range of share-based compensation arrangements including stock options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. | ||
The stock compensation accounting guidance requires that compensation cost for all stock awards be calculated and recognized over the employees service period, generally defined as the vesting period. For awards with graded-vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. A Black-Scholes model is used to estimate the fair value of stock options, while the market price of the Corporations common stock at the date of grant is used for restricted stock awards and stock grants. |
F-9
Earnings (Losses) per Share | ||
Basic and diluted earnings (losses) per share are computed on the weighted average number of shares outstanding in accordance with FASB ASC 260, Earnings Per Share. Note 15 provides additional disclosure information regarding earnings per share. | ||
Recent Accounting Pronouncements | ||
Effective July 1, 2009, the Corporation adopted a new accounting guidance related to U.S. GAAP (FASB ASC 105, Generally Accepted Accounting Principles). This guidance establishes FASB ASC as the source of authoritative U.S. GAAP recognized by FASB to be applied by nongovernmental entities. Rules and interpretive releases of the SEC under authority of federal securities laws are also sources of authoritative U.S. GAAP for SEC registrants. FASB ASC supersedes all existing non-SEC accounting and reporting standards. All other non-grandfathered, non-SEC accounting literature not included in FASB ASC has become nonauthoritative. FASB will no longer issue new standards in the form of Statements, FASB Staff Positions, or Emerging Issues Task Force Abstracts. Instead, it will issue Accounting Standards Updates (ASUs), which will serve to update FASB ASC, provide background information about the guidance, and provide the basis for conclusions on the changes to FASB ASC. FASB ASC is not intended to change U.S. GAAP or any requirements of the SEC. This guidance is effective for the Corporation as of December 31, 2009. | ||
Effective April 1, 2009, the Corporation adopted new accounting guidance related to recognition and presentation of other-than-temporary impairment (FASB ASC 320-10). This recent accounting guidance amends the recognition guidance for other-than-temporary impairments of debt securities and expands the financial statement disclosures for other-than-temporary impairment losses on debt and equity securities. The recent guidance replaced the intent and ability indication in current guidance by specifying that (a) if a company does not have the intent to sell a debt security prior to recovery and (b) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When an entity does not intend to sell the security, and it is more likely than not, the entity will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. For held-to-maturity debt securities, the amount of an other-than-temporary impairment recorded in other comprehensive income for the noncredit portion of a previous other-than-temporary impairment should be amortized prospectively over the remaining life of the security on the basis of the timing of future estimated cash flows of the security. | ||
The Corporation adopted accounting guidance related to fair value measurements and disclosures (FASB ASC 820, Fair Value Measurements and Disclosures). This guidance defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. This guidance establishes a fair value hierarchy about the assumptions used to measure fair value and clarifies assumptions about risk and the effect of a restriction on the sale or use of an asset. The effect of adoption was not material. | ||
FASB issued ASU 2009-05 (FASB ASC 820) which describes the valuation techniques companies should use to measure the fair value of liabilities for which there is limited observable market data. If a quoted price in an active market is not available for an identical liability, an entity should use one of the following approaches: (1) the quoted price of the identical liability when traded as an asset, (2) quoted prices for similar liabilities or similar liabilities when traded as an asset, or (3) another valuation technique that is consistent with the accounting guidance in FASB ASC for fair value measurements and disclosures. When measuring the fair value of liabilities, this guidance reiterates that companies should apply valuation techniques that maximize the use of relevant observable inputs, which is consistent with existing accounting provisions for fair value measurements. In addition, this guidance clarifies when an entity |
F-10
should adjust quoted prices of identical or similar assets that are used to estimate the fair value of liabilities. This guidance is effective for the Corporation as of December 31, 2009 with adoption applied prospectively. | ||
In addition, the following accounting pronouncement was issued by FASB, but is not yet effective: | ||
FASB issued accounting guidance (FASB Statement No. 166) which modifies certain guidance contained in the Transfers and Servicing topic of FASB ASC (FASB ASC 860). This standard eliminates the concept of qualifying special purpose entities, provides guidance as to when a portion of a transferred financial asset can be evaluated for sale accounting, provides additional guidance with regard to accounting for transfers of financial assets, and requires additional disclosures. This guidance is effective for the Corporation as of January 1, 2010, with adoption applied prospectively for transfers that occur on or after the effective date. |
(2) | Cash and Due From Banks |
The Bank is required by the Federal Reserve Bank to maintain daily cash balances. These balances were $425,000 at both December 31, 2009 and 2008, respectively. |
(3) | Investment Securities |
The amortized cost and fair value of investment securities available for sale at December 31, 2009 and 2008 were as follows: |
Gross | Gross | |||||||||||||||
Amortized | unrealized | unrealized | Fair | |||||||||||||
cost | gains | losses | value | |||||||||||||
2009: |
||||||||||||||||
U.S. Treasury securities |
$ | 3,024,364 | $ | 3,132 | $ | (777 | ) | $ | 3,026,719 | |||||||
U.S. government
sponsored agencies |
36,040,571 | 444,446 | (16,504 | ) | 36,468,513 | |||||||||||
State and political subdivisions |
28,552,086 | 517,459 | (355,405 | ) | 28,714,140 | |||||||||||
Mortgagebacked securities |
| | | | ||||||||||||
Equity securities |
10,153 | | (6,863 | ) | 3,290 | |||||||||||
$ | 67,627,174 | $ | 965,037 | $ | (379,549 | ) | $ | 68,212,662 | ||||||||
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 | |||||||||||
Mortgagebacked securities |
12,707,588 | 193,462 | (49,533 | ) | 12,851,517 | |||||||||||
$ | 84,725,733 | $ | 1,279,158 | $ | (478,179 | ) | $ | 85,526,712 | ||||||||
F-11
The amortized cost and fair value of investment securities held to maturity at December 31, 2009 and 2008 were as follows: |
Gross | Gross | |||||||||||||||
Amortized | unrealized | unrealized | Fair | |||||||||||||
cost | gains | losses | value | |||||||||||||
2009: |
||||||||||||||||
U.S. government sponsored
agency securities |
$ | 15,424,330 | $ | 105,554 | $ | (48,891 | ) | $ | 15,480,993 | |||||||
Other domestic debt securties |
235,000 | | | 235,000 | ||||||||||||
$ | 15,659,330 | $ | 105,554 | $ | (48,891 | ) | $ | 15,715,993 | ||||||||
Gross | Gross | |||||||||||||||
Amortized | unrealized | unrealized | Fair | |||||||||||||
cost | gains | losses | value | |||||||||||||
2008: |
||||||||||||||||
U.S. government sponsored
agency securities |
$ | 6,050,000 | $ | 46,539 | $ | (500 | ) | $ | 6,096,039 | |||||||
Other domestic debt securties |
500,000 | | | 500,000 | ||||||||||||
$ | 6,550,000 | $ | 46,539 | $ | (500 | ) | $ | 6,596,039 | ||||||||
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. All securities with unrealized losses are deemed to be other-than-temporarily impaired as the primary source of the unrealized loss is associated prevailing interest rates and not the credit worthiness of the debt issuer. |
F-12
Those investment securities classified as available for sale which have an unrealized loss position at December 31, 2009 and 2008 are detailed below: |
2009 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Description of Securities | Fair Value | Unrealized losses | Fair Value | Unrealized losses | Fair Value | Unrealized losses | ||||||||||||||||||
U.S. Treasury securities |
$ | 2,025,312 | $ | 777 | $ | | $ | | $ | 2,025,312 | $ | 777 | ||||||||||||
U.S. government
sponsored agencies |
5,035,326 | 16,504 | | | 5,035,326 | 16,504 | ||||||||||||||||||
State and political subdivdisions |
4,412,702 | 75,555 | 2,204,792 | 279,850 | 6,617,494 | 355,405 | ||||||||||||||||||
Equity securities |
3,290 | 6,863 | 3,290 | 6,863 | ||||||||||||||||||||
Total temporarily impaired securities |
$ | 11,476,630 | $ | 99,699 | $ | 2,204,792 | $ | 279,850 | $ | 13,681,422 | $ | 379,549 | ||||||||||||
2008 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Description of Securities | Fair Value | Unrealized losses | Fair Value | Unrealized losses | Fair Value | Unrealized 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 subdivdisions |
7,843,035 | 387,848 | 1,218,280 | 40,798 | 9,061,315 | 428,646 | ||||||||||||||||||
Total temporarily impaired securities |
$ | 10,296,140 | $ | 415,072 | $ | 2,409,848 | $ | 63,107 | $ | 12,705,988 | $ | 478,179 | ||||||||||||
F-13
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 |
$ | 2,967,310 | $ | 48,891 | $ | | $ | | $ | 2,967,310 | $ | 48,891 | ||||||||||||
State and political subdivdisions |
| | | | | | ||||||||||||||||||
Total temporarily impaired
securities |
$ | 2,967,310 | $ | 48,891 | $ | | $ | | $ | 2,967,310 | $ | 48,891 | ||||||||||||
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 | ||||||||||||
State and political subdivdisions |
| | | | | | ||||||||||||||||||
Total temporarily impaired
securities |
$ | 999,500 | $ | 500 | $ | | $ | | $ | 999,500 | $ | 500 | ||||||||||||
F-14
The amortized cost and fair value of investment securities available for sale at December 31, 2009, categorized by contractual maturity are shown below. |
Available for sale | Held to maturity | |||||||||||||||
Amortized | Fair | Amortized | Fair | |||||||||||||
cost | value | cost | value | |||||||||||||
Investment securities due in or after: |
||||||||||||||||
Due in one year or less |
$ | 1,500,036 | $ | 1,502,434 | $ | 235,000 | $ | 235,000 | ||||||||
Due after one year through five years |
34,321,586 | 34,750,112 | 6,025,212 | 6,097,888 | ||||||||||||
Due after five years through ten years |
22,440,716 | 22,746,708 | 9,399,118 | 9,383,105 | ||||||||||||
Due after ten years |
9,364,836 | 9,213,408 | | | ||||||||||||
Total |
$ | 67,627,174 | $ | 68,212,662 | $ | 15,659,330 | $ | 15,715,993 | ||||||||
2009 | 2008 | |||||||
Gross gains realized |
$ | 193,603 | $ | 264,975 | ||||
Gross losses realized |
(17,287 | ) | (238 | ) | ||||
Net gain realized |
$ | 176,316 | $ | 264,737 | ||||
2009 | 2008 | |||||||
Federal Home Loan Bank stock |
$ | 1,064,400 | $ | 903,900 | ||||
First National Bankers Bank stock |
825,000 | 525,000 | ||||||
$ | 1,889,400 | $ | 1,428,900 | |||||
F-15
(4) | Loans and Allowance for Loan Losses | |
At December 31, 2009 and 2008, the composition of the loan portfolio was as follows: |
2009 | 2008 | |||||||
Real estate construction |
$ | 49,321,129 | $ | 52,649,854 | ||||
Real estate - 1-4 family residential mortgage |
55,820,121 | 52,676,766 | ||||||
Real estate commercial |
61,073,450 | 51,733,848 | ||||||
Real estate other |
34,765,842 | 34,574,419 | ||||||
Agriculture |
13,566,243 | 12,024,870 | ||||||
Commercial |
51,989,325 | 57,233,574 | ||||||
Other loans |
16,810,061 | 18,886,546 | ||||||
$ | 283,346,171 | $ | 279,779,877 | |||||
Changes in the allowance for loan losses for the years ended December 31, 2009 and 2008 are as follows: |
2009 | 2008 | |||||||
Balance, beginning of year |
$ | 3,591,558 | $ | 3,981,922 | ||||
Provision charged to earnings |
8,267,561 | 2,300,000 | ||||||
Less loans chargedoff |
(4,526,727 | ) | (2,754,386 | ) | ||||
Plus loan recoveries |
103,117 | 64,022 | ||||||
Net chargeoffs |
(4,423,610 | ) | (2,690,364 | ) | ||||
Balance, end of year |
$ | 7,435,509 | $ | 3,591,558 | ||||
The following is a summary of information pertaining to impaired loans, nonaccrual loans, and loans past due ninety days or more: |
As of and for the Years Ended | ||||||||
December 31, | ||||||||
2009 | 2008 | |||||||
Impaired loans with a valuation allowance |
$ | 18,405,768 | $ | 14,431,827 | ||||
Impaired loans without a valuation allowance |
30,634,043 | 6,717,490 | ||||||
Total impaired loans |
$ | 49,039,811 | $ | 21,149,317 | ||||
Valuation allowance related to impaired loans |
$ | 5,062,293 | $ | 1,577,292 | ||||
Total nonaccrual loans |
18,992,772 | 14,699,556 | ||||||
Total loans past due ninety days or more and still accruing |
210,875 | 28,436 | ||||||
Troubled debt restructured loans |
1,657,134 | 1,105,782 |
The average amount of impaired loans for the year 2009 and 2008 totaled approximately, $26,146,726 and $16,429,746, respectively. If impaired loans had been current throughout their terms, interest income would have been increased by $1,007,702 and $862,019, for 2009 and 2008, respectively. There was $1,704,552 of interest income recognized from impaired loans for the year ended December 31, 2009. |
F-16
There was no significant amount of interest income recognized from impaired loans for the year ended December 31, 2008. | |||
During 2009, certain executive officers and directors of the Corporation, including their immediate families and companies with which they are associated, were loan customers of the Bank. Total loans outstanding and available lines of credit to these related parties at December 31, 2009 and 2008, totaled $4,204,151 and $2,900,612, respectively. Such loans are made in the ordinary course of business at normal credit terms, including interest rate and collateral requirements, and do not represent more than a normal credit risk. |
(5) | Foreclosed Assets | |
A summary of foreclosed assets for the years ending December 31, 2009 and 2008 are presented as follows: |
2009 | 2008 | |||||||
Balance, beginning of year |
$ | 5,523,501 | $ | 550,776 | ||||
Additions |
3,882,200 | 5,172,049 | ||||||
Disposals |
(758,512 | ) | (114,324 | ) | ||||
Provision for losses |
(1,032,000 | ) | | |||||
Writedowns |
(4,500 | ) | (85,000 | ) | ||||
Balance, end of year |
$ | 7,610,689 | $ | 5,523,501 | ||||
United Bank financed disposals |
$ | 237,060 | $ | | ||||
Expenses applicable to foreclosed assets for the year ended December 31, 2009 and 2008 are as follows: |
2009 | 2008 | |||||||
Net (gain) loss on sales of other real estate |
$ | (8,798 | ) | $ | 1,045 | |||
Provision for other real estate losses |
1,032,000 | | ||||||
Writedown of other real estate |
4,500 | 85,000 | ||||||
Operating expenses, net of lease income |
174,450 | 196,165 | ||||||
$ | 1,202,152 | $ | 282,210 | |||||
F-17
(6) | Premises and Equipment | |
At December 31, 2009 and 2008, premises and equipment were as follows: |
2009 | 2008 | |||||||
Land |
$ | 5,278,831 | $ | 5,258,831 | ||||
Buildings and leasehold improvements (depreciated over 5 to 50 years) |
15,694,277 | 15,748,566 | ||||||
Furniture, fixtures, and equipment (depreciated over 3 to 10 years) |
8,005,873 | 7,952,191 | ||||||
Automobiles (depreciated over 3 years) |
104,883 | 104,883 | ||||||
Construction in process |
64,371 | 101,663 | ||||||
29,148,235 | 29,166,134 | |||||||
Less accumulated depreciation |
11,558,999 | 10,309,807 | ||||||
$ | 17,589,236 | $ | 18,856,327 | |||||
F-18
The balance of 2009 construction in process is associated with building projects and consists of architect and engineering fees for the construction of a building for future expansion. The completion of this project has been delayed for the duration of the current economic downturn. | |||
Depreciation expense for the years ended December 31, 2009 and 2008 was $1,318,646 and $1,375,022, respectively. |
(7) | Intangible Assets | |
Florida Charter - On July 2, 2004, the Corporation acquired a State of Florida banking charter from a financial institution. Subsequent to the purchase, the charter was terminated but the Corporation retained the legal right to branch into Florida through its existing Alabama 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 December 31, 2009, the Corporation operates three branch offices in Florida. | ||
For the years ended December 31, 2009 and 2008, no impairment was recorded related to the intangible asset. As of December 31, 2009 and 2008, the Corporation had recorded $917,263 in intangible assets related to the cost of the charter. | ||
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 FASB ASC 350 and, as such, is not required to be amortized over any period of time. |
(8) | Deposits | |
At December 31, 2009 and 2008, deposits were as follows: |
2009 | 2008 | |||||||
Noninterest bearing accounts |
$ | 121,753,295 | $ | 172,291,464 | ||||
NOW accounts |
61,964,769 | 87,291,512 | ||||||
Money market investment accounts |
15,031,727 | 19,158,033 | ||||||
Savings account |
19,180,797 | 17,192,088 | ||||||
Time deposits: |
||||||||
Time deposits less than $100,000 |
112,479,478 | 113,501,663 | ||||||
Time deposits greater than $100,000 |
74,400,183 | 81,720,866 | ||||||
Total deposits |
$ | 404,810,249 | $ | 491,155,626 | ||||
As discussed in the 2008 Form 10-K and 2009 Form 10-Q filings, the decline was anticipated as the two temporary transactions came to their planned conclusions. The $36 million of deposits held at December 31, 2008 for the local municipal government were dispersed for their intended use and the $62 million of deposits held at December 31, 2008 for the local customer has likewise been dispersed to fund the construction project. |
F-19
At December 31, 2009 and 2008 interest expense on deposits was as follows: |
2009 | 2008 | |||||||
NOW accounts |
$ | 531,382 | $ | 963,679 | ||||
Money market investment accounts |
132,407 | 422,292 | ||||||
Savings accounts |
39,152 | 42,672 | ||||||
Time deposits: |
||||||||
Time deposit less than $100,000 |
4,938,664 | 5,877,791 | ||||||
Time deposit greater than $100,000 |
1,128,447 | 2,066,566 | ||||||
Total interst expense on deposits |
$ | 6,770,052 | $ | 9,373,000 | ||||
F-20
At December 31, 2009, the contractual maturities of time deposits are as follows: |
Due in 2010 |
$ | 145,692,463 | ||
Due in 2011 |
30,809,770 | |||
Due in 2012 |
6,870,172 | |||
Due in 2013 or later |
2,041,542 | |||
Due in 2014 or later |
1,465,714 | |||
$ | 186,879,661 | |||
(9) | Securities Sold Under Agreements to Repurchase | |
The maximum amount of outstanding securities sold under agreements to repurchase during 2009 and 2008 was $0 and $1,861,237, respectively. The weighted average borrowing rate at December 31, 2009 and 2008 was 0.00%. The average amount of outstanding securities sold under agreements to repurchase during 2009 and 2008 was $5,099 and $68,257,308 respectively. The weighted average borrowing rate during the years ended December 31, 2009 and 2008 was 0.00% and 1.22% respectively. Securities underlying these agreements are under the Corporations control. |
(10) | Participation in U.S. Treasury Capital Purchase Program | |
On December 23, 2008, the Corporation issued 10,300 shares of preferred stock to the U.S. Treasury for $10.3 million pursuant to the CPP. Additionally, the Corporation issued 104,040 common stock warrants to the U.S. Treasury as a condition to its participation in the CPP. The warrants have an exercise price of $14.85 each and are immediately exercisable and expire 10 years from the date of issuance. Proceeds from this sale of the preferred stock are expected to be used for general corporate purposes, including supporting the continued, anticipated growth of the Corporation. The CPP preferred stock is non-voting, other than having class voting rights on certain matters, and pays cumulative dividends quarterly at a rate of 5% per annum for the first five years and 9% thereafter. The preferred shares are redeemable at the option of the Corporation under certain circumstances during the first three years and thereafter without restriction. | ||
Based on a Black-Scholes-Merton options pricing model, the common stock warrants have been assigned a fair value of $2.55 per warrant, or $265,303 in the aggregate, as of December 12, 2008. As a result of allocating the fair value of the preferred stock and the related common stock warrants, $346,619 has been recorded in additional paid in capital as the discount on the preferred stock obtained above and will be accreted as a reduction in net income available for common shareholders over the next five years. For purposes of these calculations, the fair value of the common stock warrants as of December 23, 2008 was estimated using the Black-Scholes option pricing model with the following assumptions: |
Weighted-average fair value of the underlying common stock |
14.85 | |||
Weighted-average expected life (in years) |
5.00 | |||
Expected Volatility |
22.84 | % | ||
Risk-free interest rate |
1.44 | % | ||
Expected dividend yield |
2.02 | % |
The Corporations computation of expected volatility is based on weekly historical volatility since September of 2002. The risk free interest rate of the award is based on the closing market bid for U.S. Treasury securities corresponding to the expected life of the common stock warrants in effect at time of sale. |
F-21
2009 | ||||||||
Maturity date | Interest rate | |||||||
May 2012
|
7.41 | % | 29,334 | |||||
July 2017
|
6.93 | % | 520,000 | |||||
August 2017
|
6.84 | % | 84,475 | |||||
June 2020
|
4.62 | % | 679,000 | |||||
July 2020
|
7.54 | % | 132,291 | |||||
Total (weighted average rate of 5.90%)
|
$ | 1,445,100 | ||||||
2008 | ||||||||
Maturity date | Interest rate | |||||||
May 2012
|
7.41 | % | 41,067 | |||||
July 2017
|
6.93 | % | 585,000 | |||||
August 2017
|
6.84 | % | 95,375 | |||||
June 2020
|
4.62 | % | 743,667 | |||||
July 2020
|
7.54 | % | 144,791 | |||||
Total (weighted average rate of 5.92%)
|
$ | 1,609,900 | ||||||
F-22
2009 | 2008 | |||||||
Current: |
||||||||
Federal |
$ | (381,542 | ) | $ | 134,049 | |||
State |
(107,900 | ) | 21,104 | |||||
Total |
(489,442 | ) | 155,153 | |||||
Deferred: |
||||||||
Federal |
(2,391,858 | ) | (577,328 | ) | ||||
State |
(346,941 | ) | (47,935 | ) | ||||
Total |
(2,738,799 | ) | (625,263 | ) | ||||
Total income tax expense |
$ | (3,228,241 | ) | $ | (470,110 | ) | ||
F-23
2009 | 2008 | |||||||
Income tax at statutory rate |
$ | (2,467,679 | ) | $ | 27,822 | |||
Increase (decrease) resulting from: |
||||||||
Tax exempt interest |
(468,605 | ) | (509,084 | ) | ||||
Interest disallowance |
31,110 | 51,393 | ||||||
State income tax net of federal benefit |
(300,195 | ) | (17,708 | ) | ||||
Premium amortization on tax exempt
investment securities |
13,950 | 20,350 | ||||||
Cash surrendered value of life insurance |
(43,661 | ) | (31,886 | ) | ||||
GoZone tax credits |
| (31,748 | ) | |||||
Other, net |
6,739 | 20,751 | ||||||
$ | (3,228,341) | $ | (470,110 | ) | ||||
2009 | 2008 | |||||||
Deferred tax assets: |
||||||||
Loans, principally due to the allowance for loan losses |
$ | 2,376,315 | $ | 1,079,260 | ||||
Net operating loss carry forward |
1,211,842 | | ||||||
Other real estate, principally due to differences in
carrying value |
978,967 | 600,240 | ||||||
AMT credit carryover |
| 368,347 | ||||||
Accrued expenses |
294,581 | 251,305 | ||||||
Investment securities available for sale |
| | ||||||
Interest rate floor |
| | ||||||
Other |
17,701 | 15,201 | ||||||
Total deferred tax assets |
4,879,406 | 2,314,353 | ||||||
Deferred tax liabilities: |
||||||||
Premises and equipment, principally due to difference
in depreciation |
269,850 | 459,152 | ||||||
Investment securities available for sale |
234,199 | 320,395 | ||||||
Discount accretion |
9,041 | 40,366 | ||||||
Other |
162,904 | 116,023 | ||||||
Total deferred tax liabilities |
675,994 | 935,936 | ||||||
Net deferred tax asset |
$ | 4,203,412 | $ | 1,378,417 | ||||
F-24
Weighted | ||||||||
average | ||||||||
Shares under | exercise price | |||||||
option | per share | |||||||
Balance at December 31, 2007 |
53,600 | $ | 14.38 | |||||
Granted |
| |||||||
Expired |
(8,560 | ) | 11.10 | |||||
Surrendered |
(5,600 | ) | 12.48 | |||||
Exercised |
(634 | ) | 15.75 | |||||
Balance at December 31, 2008 |
38,806 | $ | 15.36 | |||||
Granted |
| |||||||
Expired |
(8,160 | ) | 12.87 | |||||
Surrendered |
| |||||||
Exercised |
| |||||||
Balance at December 31, 2009 |
30,646 | $ | 16.02 | |||||
2009 | 2008 | |||||||
Aggregate intrinsic value
of outstanding options |
$ | | $ | 16,157 | ||||
Aggregate intrinsic value
of exercisable options |
$ | | $ | 16,157 |
F-25
Weighted average | ||||||||||||
remaining contractual | Weighted average | |||||||||||
Exercise price per share Outstanding: | Shares under option | life in years | exercise price | |||||||||
$15.65
|
8,960 | 1.1 | $ | 15.65 | ||||||||
15.75
|
9,526 | 3.0 | $ | 15.75 | ||||||||
16.00
|
2,000 | 6.0 | $ | 16.00 | ||||||||
16.25
|
8,160 | 2.0 | $ | 16.25 | ||||||||
18.00
|
2,000 | 6.6 | $ | 18.00 | ||||||||
30,646 | 2.6 | $ | 16.02 | |||||||||
Exercisable: |
||||||||||||
$15.65
|
8,960 | 1.1 | $ | 15.65 | ||||||||
15.75
|
9,526 | 3.0 | 15.75 | |||||||||
16.00
|
2,000 | 6.0 | 16.00 | |||||||||
16.25
|
8,160 | 2.0 | 16.25 | |||||||||
18.00
|
1,600 | 6.6 | 18.00 | |||||||||
30,246 | 2.6 | $ | 15.99 | |||||||||
Weighted | ||||||||
average | ||||||||
Shares under | exercise price | |||||||
option | per share | |||||||
Balance at December 31, 2007 |
2,000 | $ | 18.50 | |||||
Granted |
| |||||||
Surrendered |
(2,000 | ) | 18.50 | |||||
Exercised |
| |||||||
Balance at December 31, 2008 |
| |||||||
Granted |
4,000 | $ | 14.85 | |||||
Surrendered |
| |||||||
Exercised |
| |||||||
Balance at December 31, 2009 |
4,000 | $ | 14.85 | |||||
F-26
Grant-date fair value is measured on the date of grant using an option-pricing model with market assumptions. The grant-date fair values are amortized into expense on a straight-line basis over the vesting period. The company applies the Black-Scholes-Merton option-pricing model which requires the use of highly subjective assumptions, including but not limited to, expected stock price volatility, term, dividend rates, forfeiture rates, and risk-free interest rates, which if changed can materially affect fair value estimates. |
The following is a summary of the 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-Merton option-pricing model. No shares were granted during the year ended December 31, 2008. |
2009 | 2008 | |||||||
Weighted-average expected life (in years) |
10.00 | 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 |
Cash received from the exercise of options was $9,986 for the year ended December 31, 2008. The tax benefit realized for the tax deductions from options exercise of the share-based payment arrangements totaled $643 for the years ended December 31, 2008. |
As of December 31, 2009, there was $14,563 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 4 years. | ||
Restricted Stock |
During 2009 one restricted stock grant was made by the Corporation totaling 442 shares. As of December 31, 2009 the Corporation has awarded restricted stock grants in two formats to two distinct classes of employees. Employees with more than 20 years of service have been awarded grants with a six month balloon vesting. The expense of these awards is recorded on a straight-line basis over the six month term. The second type of grant has been awarded to senior officers of the Corporation. These grants have five year terms (60 months) with 1/3 vesting on the grant anniversary date in years 3, 4, and 5. The expense of these awards is recorded on a straight-line basis over the 60 month term. As of December 31, 2009 there was $68,888 of unrecognized stock-based compensation related to these restricted stock grants which is expected to be recognized over a period of 4 years. |
F-27
The following tables present restricted stock activity: |
Restricted | Weighted | |||||||
stock | average | |||||||
activity | fair value | |||||||
Balance at December 31, 2007 |
5,626 | 18.00 | ||||||
Granted |
4,459 | 16.51 | ||||||
Surrendered |
(505 | ) | 18.00 | |||||
Vested |
| | ||||||
Balance at December 31, 2008 |
9,580 | 17.34 | ||||||
Granted |
442 | 14.85 | ||||||
Surrendered |
| | ||||||
Vested |
| | ||||||
Balance at December 31, 2009 |
10,022 | 17.20 | ||||||
The following table summarizes stock-based compensation expense for the years ended December 31, 2009 and 2008: |
2009 | 2008 | |||||||
Stock Option Expense |
6,286 | 4,244 | ||||||
Restricted Stock Expense |
25,119 | 28,487 | ||||||
Total Stock Based Compensation Expense |
31,405 | 32,731 | ||||||
(15) | Net Earnings (Losses) per Share |
Presented below is a summary of the components used to calculate diluted earnings (losses) per share for the years ended December 31, 2009 and 2008: |
2009 | 2008 | |||||||
Diluted earnings (losses) per share: |
||||||||
Basic weighted average common shares
outstanding |
2,245,098 | 2,251,179 | ||||||
Effect of the assumed exercise of stock
options-based on the treasury stock
method using average market price |
| 3,334 | ||||||
Diluted weighted average
common shares outstanding |
2,245,098 | 2,254,513 | ||||||
F-28
(16) | Dividend Reinvestment and Share Purchase Plan |
The Corporation sponsors a dividend reinvestment and share purchase plan. Under the plan, all holders of record of common stock are eligible to participate in the plan. Participants in the plan may direct the plan administrator to invest cash dividends declared with respect to all or any portion of their common stock. Participants may also make optional cash payments that will be invested through the plan. All cash dividends paid to the plan administrator are invested within 30 days of cash dividend payment date. Cash dividends and optional cash payments will be used to purchase common stock of the Corporation in the open market, from newly-issued shares, from shares held in treasury, in negotiated transactions, or in any combination of the foregoing. The purchase price of the shares of common stock is based on the average market price. All administrative costs are borne by the Corporation. For the year ended December 31, 2008 7,298 shares were purchased under the plan. |
In 2009 no shares were purchased under the Plan as there were no cash dividends declared. In place of a cash dividend, the Corporation declared a 1% stock dividend to shareholders of record as of June 30, 2009. |
(17) | Employee Benefit Plans |
401(k) Savings Plan |
Prior to October 1, 2006, employees were eligible in the Corporations 401(k) Employee Incentive Savings Plan after completing six months of service and attaining age 20.5. Eligible employees could contribute a minimum of 1% up to 15% of salary to the plan. The Corporation contributed one dollar for each dollar the employee contributed, up to 4% of the employees salary, then the company matched fifty cents for each dollar the employee contributed up to 7% of the employees salary. |
Under a new 401(k) savings plan that became effective October 1, 2006, employees are eligible after completing ninety days of service and attaining age 20.5. Eligible employees can contribute a minimum of 1% up to 15% of salary to the plan. The Corporation contributes one dollar for each dollar the employee contributes, up to 5.5% of the employees salary. |
Contributions to the Plan charged to expense during 2009 and 2008 were $297,646 and $294,684, respectively. |
Profit-Sharing Plan |
The Corporation also maintains a profitsharing plan for eligible employees. Eligibility requirements for this plan are the same as the 401(k) Employee Incentive Savings Plan. Benefits paid under the Plan are subject to approval by the Board of Directors each year. There was no benefit paid under the Plan for the 2009 year. Annual profit sharing contributions of $0 and $60,817 were made in 2009 and 2008, respectively. |
Salary Continuation Plan |
The Corporation provides a salary continuation plan providing for death and retirement benefits for certain executive officers. The present value of the estimated amounts to be paid under the plan is being accrued over the remaining service period of the executives. The expense recognized for the salary continuation plan amounted to $92,169 and $86,952 for the years ended December 31, 2009 and 2008, respectively. The balance of the liability for the salary continuation plan included in other liabilities at December 31, 2009 and 2008 totaled $696,458 and $604,283, respectively. |
The cost of the salary continuation plan described above is being offset by earnings from bank owned life insurance policies on the executives. The balance of the policy surrender values included in other assets |
F-29
totaled $2,728,954 and $2,600,539 at December 31, 2009 and 2008, respectively. Income recognized from the increase in cash surrender value on these policies totaled $128,415 and $93,783 for the years ended December 31, 2009 and 2008, respectively. | ||
Employee Stock Purchase Plan |
The Corporation sponsors an employee stock purchase plan which is available to all employees subject to certain minimum service requirements. The Plan is administered by a Board appointed committee which designates the offering period in which employees may purchase shares and the offering price. All administrative costs are borne by the Corporation. For the years ended December 31, 2009 and 2008, 425 and 440 shares were purchased under the Plan, respectively. |
(18) | Fair Value of Financial Instruments |
The Corporation uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the Fair Value Measurements and Disclosures topic (FASB ASC 820), the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Corporations various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. |
The recent fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions. |
Fair Value Hierarchy |
In accordance with this guidance, the Corporation groups its financial assets and financial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. |
Level 1 - Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traced in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. |
Level 2 - Valuation is based on inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability. |
F-30
Level 3 - Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation. |
A financial instruments categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. | ||
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. | ||
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. |
The following table presents financial assets measured at fair value on a recurring basis as of December 31, 2009: |
Fair Value Measurements at December 31, 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 |
$ | 68,212,662 | $ | 3,030,009 | $ | 65,182,653 | $ | |
Fair Value Measurements at December 31, 2008 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 |
$ | 85,526,712 | $ | | $ | 85,526,712 | $ | |
F-31
Assets Measured at Fair Value on a Non-recurring 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 uncollectibility 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. | ||
Other Real Estate |
Other real estate are adjusted to fair value upon transfer from the loan portfolio. Subsequently, other real estate 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 other real estate 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 other real estate as nonrecurring Level 3. |
F-32
The following tables present the assets and liabilities carried on the balance sheet by caption and by level within the (FASB ASC 820) valuation hierarchy (as described above) as of December 31, 2009 and 2008, for which a nonrecurring change in fair value has been recorded during the year ended December 31, 2009 and 2008, respectively. |
Carrying Value at December 31, 2009 | Year Ended | |||||||||||||||||||
December 31, 2009 | ||||||||||||||||||||
Total | ||||||||||||||||||||
Total | Level 1 | Level 2 | Level3 | losses | ||||||||||||||||
Impaired loans |
$ | 43,577,517 | $ | | $ | | $ | 43,577,517 | $ | (7,952,833 | ) | |||||||||
Other real estate |
7,610,690 | | | 7,610,690 | (1,027,703 | ) |
Carrying Value at December 31, 2008 | Year Ended | |||||||||||||||||||
December 31, 2008 | ||||||||||||||||||||
Total | ||||||||||||||||||||
Total | Level 1 | Level 2 | Level3 | losses | ||||||||||||||||
Impaired loans |
$ | 12,885,145 | $ | | $ | 3,763,384 | $ | 9,121,761 | $ | (2,603,454 | ) | |||||||||
Other real estate |
5,523,501 | | 5,523,501 | | (86,045 | ) |
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 goodfaith estimate of the fair value of financial instruments held by the Corporation. (FASB ASC 820), excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. |
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. |
F-33
(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 leasefinancing 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 noninterest 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 lowcost 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 shortterm 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. |
F-34
The carrying value and estimated fair value of the Corporations financial instruments at December 31, 2009 and 2008 are as follows (in thousands): |
2009 | 2008 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
amount | fair value | amount | fair value | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Financial assets: |
||||||||||||||||
Cash and shortterm
investments |
$ | 54,668 | $ | 54,668 | $ | 143,522 | $ | 143,546 | ||||||||
Investment securities |
83,872 | 83,929 | 92,077 | 92,123 | ||||||||||||
Loans, net of the
allowance for loan losses |
275,911 | 276,090 | 276,188 | 275,720 | ||||||||||||
Bank owned life insurance |
2,729 | 2,729 | 2,601 | 2,601 | ||||||||||||
Correspondent bank stock |
1,889 | 1,889 | 1,429 | 1,429 | ||||||||||||
Accrued interest receivable |
2,858 | 2,858 | 3,254 | 3,254 | ||||||||||||
Financial liabilities: |
||||||||||||||||
Deposits |
404,810 | 405,504 | 491,156 | 492,531 | ||||||||||||
Securities sold under
agreements to repurchase |
| | 1,861 | 1,861 | ||||||||||||
Other borrowed funds |
624 | 624 | 496 | 496 | ||||||||||||
FHLB advances |
1,445 | 1,539 | 1,610 | 2,206 | ||||||||||||
Subordinated Debt |
10,310 | 10,310 | 10,310 | 10,310 | ||||||||||||
Accrued interest payable |
621 | 621 | 913 | 913 |
(19) | Dividends From Bank |
Dividends paid by the Bank are the primary source of funds available to the Corporation for payment of dividends to its stockholders and for other needs. Applicable federal and state statutes and regulations impose restrictions on the amounts of dividends that may be declared by the subsidiary bank. In addition, the subsidiary bank is also required to maintain minimum amounts of capital to both total riskweighted assets and total assets, as defined by banking regulators. Capital adequacy considerations could further limit the availability of dividends from the subsidiary bank. The payment of dividends from the Bank is regulated by the Alabama State Banking Department and is may be limited based on earnings and credit losses. Recent earnings and loan losses create a restriction on the ability of the Bank to pay dividends. Future payments of dividends by the Bank to the Corporation will be dependent on earnings, loan losses and approval from the Alabama State Banking Department. |
F-35
(20) | Comprehensive Income (Loss) |
The following is a summary of the components of other comprehensive income (loss): |
Unrealized holding gains (losses) arising
during the period for securities, net |
$ | (39,175 | ) | $ | 862,203 | |||
Reclassification adjustment for gains on sales
of securities included in net earnings (losses) |
(176,316 | ) | (264,737 | ) | ||||
Other comprehensive income (loss),
before income taxes |
(215,491 | ) | 597,466 | |||||
Income tax expense (benefits) related to other
comprehensive income (loss): |
||||||||
Unrealized holding (gains) losses arising during
the period for securities, net |
15,670 | (344,881 | ) | |||||
Reclassification adjustment for gains on sales
of securities included in net earnings (losses) |
70,526 | 105,894 | ||||||
Total income tax expense (benefits) related
to other comprehensive income (loss) |
86,196 | (238,987 | ) | |||||
Other comprehensive income (loss)
after taxes |
$ | (129,295 | ) | $ | 358,479 | |||
F-36
(21) | Litigation | |
The Corporation is involved in various legal proceedings arising in connection with their business. In the opinion of management, based upon consultation with legal counsel, the ultimate resolution of these proceedings is not expected to have a material adverse effect upon the financial statements of the Corporation. | ||
(22) | Commitments | |
The Corporation leases certain property and equipment for use in its business. These leases have lease terms generally not in excess of five years. The Corporation is not committed to any operating leases, which have initial or remaining noncancelable lease terms in excess of one year as of December 31, 2009. | ||
Rental expense for all operating leases charged to earnings aggregated $36,026 and $53,254 for the years ended December 31, 2009 and 2008, respectively. | ||
The Corporation is a party to financial instruments with offbalancesheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such instruments involve elements of credit risk in excess of the amounts recognized in the consolidated financial statements. | ||
The Corporations exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Corporation uses the same credit policies in making conditional obligations as it does for onbalancesheet instruments. | ||
The financial instruments whose contractual amounts represent credit risk as of December 31, 2009 and 2008 are approximately as follows: |
Years Ended December 31, | ||||||||
2009 | 2008 | |||||||
Commitments to extend credit |
$ | 31,047,000 | $ | 38,661,000 | ||||
Standby letters of credit |
1,155,000 | 1,666,000 |
F-37
Standby letters of credit are commitments issued by the Corporation to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Corporation holds various assets as collateral supporting those commitments for which collateral is deemed necessary. | ||
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. | ||
(23) | Other Noninterest Expense | |
Components of other noninterest expense exceeding 1% of the total of interest income and other income for either of the years ended December 31, 2009 or 2008, respectively, include the following: |
2009 | 2008 | |||||||
Advertising |
$ | 284,178 | $ | 386,671 | ||||
ATM network |
332,716 | 297,044 | ||||||
Communications |
377,327 | 399,455 | ||||||
Data processing |
548,975 | 492,148 | ||||||
FDIC deposit insurance |
1,293,212 | 216,548 | ||||||
Legal |
270,355 | 422,528 | ||||||
Other real estate expenses |
1,202,152 | 282,210 |
(24) | Concentrations of Credit Risk | |
On December 31, 2009, the Bank had $43,957,653 of agriculture related loans as compared to $47,599,289 in 2008. Agriculture loans comprised approximately 15% of the Banks loan portfolio. Additionally, real estate constructions attributed for approximately 17% of the total portfolio, while 1-4 family residential mortgage loans made up approximately 20% of the portfolio Real estate construction and 1-4 family residential mortgage loans were $49,321,129 and $55,820,121 respectively in 2009, $52,649,854 and $52,676,766, respectively, in 2008. | ||
(25) | Regulatory Matters | |
The Corporation and its subsidiary bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Corporation. Under capital adequacy guidelines and the regulatory framework of prompt corrective action, the Corporation and its subsidiary bank must meet specific capital guidelines that involve quantitative measures of each banks assets, liabilities, and certain offbalancesheet items as calculated under regulatory accounting practices. The capital amounts and classification of the Corporation and its subsidiary bank are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. | ||
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and its subsidiary bank to maintain minimum core capital (Tier I Capital) of at least 4% of riskweighted assets, minimum total capital (Total Qualifying Capital) of at least 8% of riskweighted assets and a minimum |
F-38
leverage ratio of at least 4% of quarterly average assets. Management believes, as of December 31, 2009 and 2008, that the Corporation and its subsidiary bank meet all capital adequacy requirements to which they are subject. |
As of December 31, 2009, the most recent notification from the appropriate regulatory agencies categorized the subsidiary bank as adequately capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the subsidiary banks category. | ||
The following table presents the actual capital amounts and ratios of the Corporation and its subsidiary bank at December 31, 2009 and 2008: |
Total Qualifying Capital | Tier I Capital | Leverage | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
As of December 31, 2009: |
||||||||||||||||||||||||
United Bancorporation |
$ | 45,299 | 14.23 | % | $ | 41,836 | 13.14 | % | $ | 41,836 | 8.76 | % | ||||||||||||
United Bank |
45,106 | 14.19 | % | 41,092 | 12.93 | % | 41,092 | 8.71 | % | |||||||||||||||
As of December 31, 2008: |
||||||||||||||||||||||||
United Bancorporation |
$ | 54,299 | 16.28 | % | $ | 50,707 | 15.20 | % | $ | 50,707 | 10.07 | % | ||||||||||||
United Bank |
52,852 | 15.88 | % | 49,260 | 14.80 | % | 49,260 | 10.35 | % |
F-39
(26) | Parent Corporation Financial Information | |
The condensed financial information for United Bancorporation of Alabama, Inc. (Parent Corporation Only) follows: |
2009 | 2008 | |||||||
Assets |
||||||||
Cash |
$ | 556,345 | $ | 1,156,920 | ||||
Investment in subsidiary |
47,129,776 | 50,985,787 | ||||||
Other assets |
208,753 | 520,694 | ||||||
Total assets |
$ | 47,894,874 | $ | 52,663,401 | ||||
Liabilities and Stockholders Equity |
||||||||
Other liabilities |
$ | 21,070 | $ | 230,760 | ||||
Note payable to Trust |
10,310,000 | 10,310,000 | ||||||
Total liabilities |
10,331,070 | 10,540,760 | ||||||
Stockholders equity: |
||||||||
Preferred stock of $.01 par value. Authorized 250,000 shares;
10,300 shares issued in 2009 and 2008, respectively |
10,014,985 | 9,953,381 | ||||||
Class A common stock of $0.01 par value. Authorized
5,000,000 shares; issued 2,388,992 and 2,388,125 shares
in 2009 and 2008, respectively |
23,890 | 23,881 | ||||||
Class B common stock of $0.01 par value. Authorized
250,000 shares; no shares issued |
| | ||||||
Additional paidin capital |
6,544,079 | 6,342,423 | ||||||
Accumulated other comprehensive income, net of tax |
351,289 | 480,584 | ||||||
Retained earnings |
21,685,478 | 26,572,188 | ||||||
Less: 131,678 and 155,855 treasury shares at cost in 2009
and 2008, respectively |
1,055,917 | 1,249,816 | ||||||
Total stockholders equity |
37,563,804 | 42,122,641 | ||||||
Total liabilities and stockholders equity |
$ | 47,894,874 | $ | 52,663,401 | ||||
F-40
2009 | 2008 | |||||||
Income: |
||||||||
Dividend income from subsidiary |
$ | | $ | 716,000 | ||||
Other income |
43,415 | 16,382 | ||||||
Total income |
43,415 | 732,382 | ||||||
Expense: |
||||||||
Interest on subordinated debentures |
269,001 | 544,842 | ||||||
Other operating expense |
236,491 | 406,619 | ||||||
Total expense |
505,492 | 951,461 | ||||||
Loss before equity in undistributed
earnings (losses) of subsidiaries and taxes |
(462,077 | ) | (219,079 | ) | ||||
Income tax benefit |
(184,569 | ) | (345,001 | ) | ||||
Income (loss) before equity in undistributed
earnings (losses) of subsidiaries |
(277,508 | ) | 125,922 | |||||
Equity in undistributed earnings (losses) of subsidiary |
(3,751,837 | ) | 420,016 | |||||
Net earnings (losses) |
$ | (4,029,345 | ) | $ | 545,938 | |||
F-41
2009 | 2008 | |||||||
Cash flows from operating activities: |
||||||||
Net earnings (losses) |
$ | (4,029,345 | ) | $ | 545,938 | |||
Adjustments to reconcile net earnings (losses)
to net cash provided by (used in)
operating activities: |
||||||||
Equity in undistributed earnings (losses) of
subsidiary |
3,751,837 | (420,016 | ) | |||||
Stock based compensation |
6,286 | 4,244 | ||||||
Increase (decrease) in other liabilities |
(209,690 | ) | 19,541 | |||||
Decrease in other assets |
311,939 | 113,157 | ||||||
Net cash provided by (used in)
operating activities |
(168,973 | ) | 262,864 | |||||
Cash flows from investing activities: |
||||||||
Investment in bank subsidiary |
| (9,300,000 | ) | |||||
Net cash used in investing
activities |
| (9,300,000 | ) | |||||
Cash flows from financing activities: |
||||||||
Cash dividends preferred stock |
(460,639 | ) | | |||||
Cash dividends common stock |
(6,031 | ) | (675,462 | ) | ||||
Purchase of treasury stock |
| (94,923 | ) | |||||
Proceeds from sale of treasury stock |
29,938 | 125,359 | ||||||
Proceeds from exercise of stock options |
| 9,986 | ||||||
Proceeds from sale of common stock (ESPP) |
5,130 | 6,732 | ||||||
Proceeds from US Treasury CPP |
| 10,300,000 | ||||||
Net cash provided by (used in)
financial activities |
(431,602 | ) | 9,671,692 | |||||
Net increase (decrease)
in cash |
(600,575 | ) | 634,556 | |||||
Cash, beginning of year |
1,156,920 | 522,364 | ||||||
Cash, end of year |
$ | 556,345 | $ | 1,156,920 | ||||
F-42
(a) | Based on evaluation of the Corporations disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act), as of the end of the period covered by this annual 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. |
(b) | There were no significant changes in the Corporations internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation referred to in (a) above. |
(c) | This annual report does not include an attestation report of the Corporations independent registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permits the Corporation to provide only managements report in this annual report. |
(d) | The Corporations management, including its principal executive officer and principal financial officer, has conducted an evaluation of the effectiveness of the Corporations internal control over financial reporting as of the end of the period covered by this report based on the framework in Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. |
39
40
(a) | (1) | The financial statements listed in the Index to Financial Statements contained in Item 8 hereof are filed as part of this Annual Report on Form 10-K. |
(2) | Financial statement schedules have been omitted as inapplicable. | ||
(3) | The Exhibits listed below are filed as part of this Report. Management contracts and compensatory plans and arrangements required to be filed pursuant to Item 15(b) are identified by an asterisk (*). | ||
1.1 | Purchase Agreement, dated as of September 27, 2006, among the Registrant, United Bancorp Capital Trust II and TWE, Ltd., as Purchaser (Incorporated by reference herein from Exhibit 1.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | ||
3.1 | Restated Certificate of Incorporation of the Registrant (Incorporated by reference herein from Exhibit 3a to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1988). | ||
3.1.1 | Certificate of Amendment to Restated Certificate of Incorporation Of the Registrant (Incorporated by reference herein from Exhibit 3.1.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended March 31, 1999). | ||
3.2 | Amended and Restated Bylaws of the Registrant (Incorporated by reference herein from Exhibit 3.2 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1992). | ||
4.1 | Junior Subordinated Indenture, dated as of September 27, 2006, by and between the Registrant and Wilmington Trust Company, as Trustee (Incorporated by reference herein from Exhibit 4.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | ||
4.2 | United Bancorp Capital Trust II Amended and Restated Trust Agreement, dated as of September 27, 2006, among the Registrant, as Depositor, Wilmington Trust Company, as Property Trustee, Wilmington Trust Company, as Delaware Trustee and Robert R. Jones, III and Allen O. Jones, as Administrative Trustees (Incorporated by reference herein from Exhibit 4.2 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | ||
4.3 | United Bancorp Capital Trust II Guarantee Agreement, dated as of September 27, 2006, by and between the Registrant, as Guarantor and Wilmington Trust Company, as Guarantee Trustee (Incorporated by reference herein from Exhibit 4.3 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). |
41
4.4 | Common Securities Subscription Agreement, dated as of September 27, 2006, by and between United Bancorp Capital Trust II and the Registrant (Incorporated by reference herein from Exhibit 4.4 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | ||
4.5 | Junior Subordinated Note Subscription Agreement, dated as of September 27, 2006, by and between United Bancorp Capital Trust II and the Registrant (Incorporated by reference herein from Exhibit 4.5 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | ||
10.1 | Form of Employment Agreement between United Bank and Robert R. Jones, III(Incorporated by reference herein from Exhibit 10.1 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).* | ||
10.2 | Supplemental Agreement between United Bank, the Registrant, and Robert R. Jones, III (Incorporated by reference herein from Exhibit 10.2 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1998)*. | ||
10.3 | 1998 Stock Option Plan of United Bancorporation of Alabama, Inc. (Incorporated by reference herein from Exhibit 3.1.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended March 31, 1999). | ||
10.4 | 1999 Employee Stock Purchase Plan of United Bancorporation of Alabama, Inc. (incorporated herein by reference from Appendix A to the Registrants definitive proxy statement dated April 10, 2000)*. | ||
10.5 | Supplemental Compensation and Amendment Agreement between United Bank and Robert R. Jones, III (Incorporated by reference herein from Exhibit 10.4 to the Registrants Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2001).* | ||
10.6 | United Bancorporation of Alabama, Inc. 2008 Equity Incentive Plan (Incorporated by reference to Appendix A to the Registrants Definitive Proxy Statement on Schedule 14A filed with the Securities and Exchange Commission on April 9, 2008.* | ||
10.7 | First Amendment to Supplemental Compensation and Amendment Agreement between the Registrant and Robert R. Jones, III, dated as of December 12, 2008 and effective January 1, 2008 (Incorporated by reference herein from Exhibit 10.12 to the Registrants report on Form 8-K dated December 12, 2008).* | ||
21 | Subsidiaries of the Registrant. | ||
23 | Consent of Independent Registered Public Accounting Firm (Mauldin & Jenkins, LLC) | ||
31.1 | Certification of Chief Executive Officer under Securities Exchange Act Rules 13a-15(e) and 15d-15(e) |
42
31.2 | Certification of Chief Financial Officer under Securities Exchange Act Rules 13a-15(e) and 15d-15(e) | ||
32.1 | Certificate pursuant to 18 U.S.C Section 1350 | ||
32.2 | Certificate pursuant to 18 U.S.C Section 1350 | ||
99.1 | Certificate pursuant to 31 C.F.R. Section 30.15 as adopted under TARP Standards for Compensation and Corporate Governance | ||
99.2 | Certificate pursuant to 31 C.F.R. Section 30.15 as adopted under TARP Standards for Compensation and Corporate Governance |
43
UNITED BANCORPORATION OF ALABAMA, INC. (Registrant) | ||||
BY: | /s/Robert R. Jones, III | |||
Robert R. Jones, III | ||||
President and Chief Executive Officer | ||||
March 30, 2010 | ||||
SIGNATURES | CAPACITY IN WHICH SIGNED | DATE | ||
/s/ Robert R. Jones, III
|
President, Chief Executive Officer, and Director | March 30, 2010 | ||
/s/ Allen O. Jones, Jr.
|
Senior Vice President Chief Financial Officer (Principal Financial and Principal Accounting Officer) | March 30, 2010 | ||
/s/ William J. Justice
|
Director | March 30, 2010 | ||
/s/ David D. Swift
|
Director | March 30, 2010 | ||
/s/ Dale M. Ash
|
Director | March 30, 2010 | ||
/s/ Michael Andreoli
|
Director | March 30, 2010 | ||
/s/ L. Walter Crim
|
Director | March 30, 2010 | ||
/s/ Richard K. Maxwell
|
Director | March 30, 2010 |
44
Exhibit | ||
21
|
Subsidiaries of the registrant | |
23
|
Consent of Independent Registered Public Accounting Firm (Mauldin & Jenkins, LLC) | |
31.1
|
Certification of Chief Executive Officer under Securities Exchange Act Rules 13a-15(e) and 15d-15(e) | |
31.2
|
Certification of Chief Financial Officer under Securities Exchange Act Rules 13a-15(e) and 15d-15(e) | |
32.1
|
Certificate pursuant to 18 U.S.C Section 1350 | |
32.2
|
Certificate pursuant to 18 U.S.C Section 1350 | |
99.1
|
Certificate pursuant to 31 C.F.R. Section 30.15 as adopted under TARP Standards for Compensation and Corporate Governance | |
99.2
|
Certificate pursuant to 31 C.F.R. Section 30.15 as adopted under TARP Standards for Compensation and Corporate Governance |