
ARLINGTON, Va. -- (Business Wire)
Virginia Commerce Bancorp, Inc. (the “Company”), (Nasdaq: VCBI), parent
company of Virginia Commerce Bank (the “Bank”), today reported net
income to common stockholders of $5.2 million, or $0.17 per diluted
common share, for the third quarter of 2011, compared with a net income
to common stockholders of $5.7 million, or $0.20 per diluted common
share, for the same period in 2010. Non-performing assets and loans 90+
days past due decreased 25.3% sequentially, from $74.7 million at June
30, 2011, to $55.9 million at the current quarter-end.
Peter A. Converse, President and Chief Executive Officer, commented,
“The Company’s third quarter represented a rather well-rounded
performance. Net income to stockholders was relatively strong at $5.2
million, asset quality improved markedly across the board, and the
resumption of modest loan growth during the third quarter is
encouraging.”
“First of all, net income to stockholders of $5.2 million was relatively
strong, albeit less, as compared to the prior quarter and the same
period last year. The sequential decline was mostly due to a $2.5
million increase in loan loss provisioning expense and a $660 thousand
OREO write-down, that were necessary to facilitate transactions
resulting in greater quarterly progress in problem loan resolution.
Additionally, the higher earnings a year ago included $1.0 million of
death benefits received from bank-owned life insurance during that
quarter. Secondly, asset quality exhibited meaningful overall
improvement in the third quarter. As already indicated, non-performing
assets and loans 90+ days past due decreased 25.3% sequentially to $55.9
million, or 1.9% of total assets. Troubled debt restructuring (“TDRs”)
declined 13.1%, from $81.1 million at June 30, 2011, to $71.7 million at
the end of the third quarter. Loans 30-89 days past due improved to
$12.8 million as of September 30, 2011, from $15.1 million the prior
quarter. Based on this asset quality improvement, our analysis of
current portfolio risk and other asset resolution strategies currently
being implemented, we anticipate maintaining a healthy rate of progress
in reducing problem assets. Finally, despite various headwinds to loan
growth since 2009, we see progress in the modest sequential growth of
0.1% in net loans during the third quarter, which we believe may
represent the inflection point after 2½ years of negative growth. Taking
into account our current loan pipeline and business development
activity, we are cautiously optimistic that we have turned the corner
and that loan production will exceed run-off on an ongoing basis."
Converse continued, “Our confidence in being able to sustain earnings
and asset quality progress is high and, as a result, based upon
preliminary projections, we expect to be able to pay off TARP from
earnings. We currently intend to do so before the dividend rate
increases from 5% to 9% in the fourth quarter of 2013. Accordingly, we
do not anticipate pursuing a capital raise for the foreseeable future
and will provide more clarity on the timeframe for TARP repayment
through earnings following year-end. The repayment process is subject to
regulatory approval and is not likely to start until the end of the
second quarter of 2012 at the earliest.”
Converse concluded, “We were among the many community banks not approved
for participation in the Small Business Lending Program. While we felt
that participation in the Program would have been beneficial, the
non-participation in no way affects our inclination to earn our way out
of TARP. We had a positive SBLF recommendation from our regulators, and
are at a loss to understand the Treasury’s rationale for the decline. As
was the case with many other banks not approved for SBLF, the reasons
were not made clear. Given our progress in earnings and asset quality
improvement since we made application earlier this year, we anticipate
timing and stale information may have played a role. To formally
conclude the application process, we withdrew our application.”
SUMMARY REVIEW OF FINANCIAL PERFORMANCE
Net Income
For the three months ended September 30, 2011, the Company recorded net
income of $6.6 million. After an effective dividend of $1.3 million to
the U.S. Treasury on the Company’s TARP preferred stock, the Company
reported net income to common stockholders of $5.2 million, or $0.17 per
diluted common share, compared to net income to common stockholders of
$5.7 million, or $0.20 per diluted common share, in the third quarter of
2010. For the nine months ended September 30, 2011, the Company reported
net income to common stockholders of $16.4 million, or $0.53 per diluted
common share, compared to net income to common stockholders of $13.2
million, or $0.46 per diluted common share, for the same period in 2010.
The higher earnings reported for the three months ended September 30,
2010, were largely attributable to $1.0 million of death benefits
received from bank-owned life insurance during that quarter. Earnings
improvement for the nine-month period ended September 30, 2011, as
compared to the same period in 2010, was attributable to lower
provisions for loan losses, higher net interest margins and non-interest
expense reduction.
Adjusted operating earnings for the three months ended September 30,
2011, were $14.3 million, down $321 thousand, or 2.2%, compared to $14.6
million for the three months ended September 30, 2010. On a sequential
basis, adjusted operating earnings were down $161 thousand for the three
months ended September 30, 2011. The Company calculates adjusted
operating earnings by excluding taxes, provisions for loan losses,
losses on other real estate owned, gains on sale of securities, death
benefits received from bank owned life insurance, and impairment losses
on securities.
Asset Quality and Provisions For Loan Losses
Provisions for loan losses were $3.9 million for the quarter ended
September 30, 2011, compared to $5.1 million in the same period in 2010,
with total net charge-offs of $7.7 million in the third quarter of 2011
versus $4.7 million for the same period a year ago. For the nine months
ended September 30, 2011, provisions for loan losses totaled $11.2
million, compared to $13.5 million for the prior year period, with 2011
year-to-date net charge-offs of $24.2 million, up $8.3 million, from
$15.9 million in the nine months ended September 30, 2010. Charge-offs
during the quarter included $4.0 million in partial write-downs of five
residential acquisition and development loans to reduce the book balance
to estimated liquidation value, a $900 thousand write-down to facilitate
the sale of a commercial acquisition and development loan, charge-offs
of $1.9 million for three non-farm, non-residential loans prior to
implementing a deed in lieu of foreclosure and foreclosing after a
bankruptcy stay was lifted, a $340 thousand short-sale of a one-to-four
family residential mortgage and an $840 thousand write-down of
commercial and industrial loans pursuant to a forbearance and settlement
agreement. Charge-offs of $7.4 million were supported by specific
reserves.
Total non-performing assets and loans 90+ days past due declined from
$82.4 million at September 30, 2010, to $55.9 million at September 30,
2011, and decreased $18.9 million sequentially, from $74.7 million at
June 30, 2011. The Company’s sequential improvement in non-performing
assets and loans 90+ days past due was facilitated by $7.9 million in
charge-offs, a $660 thousand write-down upon the sale of other real
estate owned, $8.6 million in proceeds from the sale of non-performing
loans or other real estate owned, $1.2 million in net upgrades of loans
to performing status and $515 thousand in recoveries of loans previously
charged-off.
Non-performing loans continue to be concentrated in residential and
commercial construction and land development loans in outer sub-markets
hardest hit by the residential downturn and commercial and consumer
credits experiencing the after shocks in sub-contracting businesses and
workforce employment. Overall, as of September 30, 2011, $26.3 million,
or 58.6%, of non-performing loans represented acquisition, development
and construction (“ADC”) loans, $5.0 million, or 11.2%, represented
loans on one-to-four family residential properties, $7.6 million, or
16.9%, represented non-farm, non-residential loans, and $5.5 million, or
12.2%, represented commercial and industrial (“C&I”) loans. As of
September 30, 2011, the allowance for loan losses represented 2.30% of
total loans, down from 2.47% at June 30, 2011, with such allowance
covering 108.6% of total non-performing loans.
Included in the loan portfolio at September 30, 2011, are loans
classified as troubled debt restructurings (“TDRs”) totaling $71.7
million, a sequential reduction of 13.1%, or $9.4 million, from $81.1
million at June 30, 2011. These are performing, accruing loans that
represent relationships for which a modification to the contractual
interest rate or repayment structure has been granted to address a
financial hardship. These loans make up 3.3% of the total loan portfolio
at September 30, 2011, and represent $22.9 million in ADC loans, $35.1
million in non-farm, non-residential real estate loans, $9.5 million in
C&I loans and $4.2 million in one-to-four family residential loans. At
September 30, 2011, 47.0% of the Company’s TDRs were reviewable TDRs and
53.0% were permanent TDRs. Reviewable TDRs are loans that have been
restructured at or will return to a market rate of interest and can
include a temporary interest rate modification, partial deferral of
interest or principal or an extension of term. They can return to
performing status upon six months of on-time payments following the
return to a market rate of interest, but only in the fiscal year
following the year of restructure. Permanent TDRs are loans that have
been restructured and include a permanent interest rate reduction. They
remain in a TDR status until the loan is paid off. The sequential
reduction in TDRs was attributable to payoffs and principal curtailments
of $5.1 million, upgrades to performing status of $4.3 million and
transfers to non-accrual of $1.0 million offset by $1.0 million of new
TDR additions.
Net Interest Income
Net interest income of $26.7 million for the third quarter of 2011 was
down $452 thousand, or 1.7%, over the same quarter last year, due
primarily to a decrease in the net interest margin from 3.96% in the
third quarter of 2010 to 3.85% for the third quarter 2011. Interest
expense decreased $2.0 million for the quarter ended September 30, 2011,
from the same period in 2010 and decreased $6.6 million for the nine
months ended September 30, 2011, compared to 2010. The Company expects
that interest expense will decline further in the fourth quarter of 2011
as interest rates were lowered in late September by an average of 15
basis points on approximately $1 billion in transaction accounts.
Reductions in interest expense partially offset the decrease in interest
and fee income on loans of $2.4 million for the three-months ended
September 30, 2011, as compared to the same period in 2010. Year-to-date
interest and fee income on loans decreased $5.0 million, as compared to
the same period in 2010. The decline in interest and fee income on loans
from 2010 to 2011 is attributable to decreases in average outstanding
loan balances of $2.5 million for the three months and $81.0 million for
the nine months ended September 30, 2011, as compared to the same
periods in 2010. Year-to-date net interest income of $79.7 million was
up 1.9%, compared to $78.2 million in 2010. On a sequential basis, the
net interest margin was down fourteen basis points due primarily to
decreased average loans and higher balances in lower earning assets
during the third quarter of 2011. The increase in the net interest
margin for the nine months ended September 30, 2011, compared to the
same period in 2010, was primarily driven by lower deposit costs due to
significant reductions in the level of time deposits, increased levels
of demand deposits and lower rate interest-bearing transaction accounts.
Management anticipates the net interest margin will range between 3.70%
and 3.85% for the remainder of 2011.
Non-Interest Income
For the three months ended September 30, 2011, the Company recognized
$1.9 million in non-interest income, compared to $3.1 million for the
three months ended September 30, 2010. For the nine months ended
September 30, 2011, the Company recognized non-interest income of $5.7
million compared to $4.8 million for the same period in 2010.
Non-interest income for the third quarter of 2010 included $1.0 million
in bank-owned life insurance death benefits. Fees and net gains on loans
held for sale increased $210 thousand during the third quarter of 2011
from the second quarter of 2011, and increased by $62 thousand for the
nine months ended September 30, 2011, from the same period last year.
Non-Interest Expense
Non-interest expense decreased $418 thousand, or 2.7%, from $15.3
million in the third quarter of 2010, to $14.9 million in the third
quarter of 2011, and was down $943 thousand, or 2.1%, from $44.8 million
for the nine months ended September 30, 2010, to $43.9 million
year-to-date 2011. Compared to the second quarter of 2011, non-interest
expense increased $373 thousand during the third quarter of 2011. The
majority of the year-over-year decreases in non-interest expense were
due to lower FDIC insurance premiums and lower losses on other real
estate owned. The efficiency ratio declined slightly from 49.3% in the
third quarter of 2010 to 49.4% in the third quarter of 2011.
Investment Securities
Investment securities increased $221.7 million, or 58.2%, year-over-year
to $602.6 million at September 30, 2011, and were up $91.5 million
sequentially from June 30, 2011. U.S. Government agency securities,
including mortgage-backed securities (MBS) and collateralized mortgage
obligations (CMOs) comprised a majority of the increases. The portfolio
contains four pooled trust preferred securities with an amortized cost
basis of $9.6 million for which the Bank performs a quarterly analysis
for other than temporary impairment due to significantly depressed
current market quotes. The analysis includes stress tests on the
underlying collateral and cash flow estimates based on the current and
projected future levels of deferrals and defaults within each pool.
Since the first quarter of 2009, the Bank has recorded an aggregate
impairment loss of $4.2 million on three of the four pools. There was no
recorded impairment loss for the third quarter of 2011. The increase of
$221.7 million in investment securities was due to investing excess
funds provided by increases in deposits, repurchase agreements and
stockholder’s equity, combined with the run-off of loan balances and
funds provided by the decrease in other asset balances. Investments were
made in short term, average life pass-through securities, generally of
three to four years or less. This strategy positions the Bank to
maintain a constant flow of funds to support future loan growth and to
provide repricing opportunities if rates begin to rise.
Loans
Loans, net of allowance for loan losses, decreased $81.0 million, or
3.7%, from $2.18 billion at September 30, 2010, to $2.10 billion at
September 30, 2011. ADC loans fell by $51.8 million, or 13.8%, non-farm,
non-residential real estate loans decreased $13.2 million, or 1.2%, and
one-to-four family residential loans decreased $35.9 million, or 8.5%,
while C&I loans increased $21.7 million, or 10.5%. Sequentially, net
loans were up $2.1 million, or 0.1% as declines in ADC loans of $5.8
million, C&I loans of $3.4 million and multi-family residential loans of
$13.2 million were offset by growth of $22.7 million in non-farm,
non-residential real estate loans including $11.5 million in
owner-occupied. Year-over-year loan production has been negatively
impacted by a lower demand for credit in both the business and consumer
sectors as cautious borrowers await clearer economic signs, run-off in
both commercial and residential mortgage loans due to aggressive
interest rate competition and a strategic decision to restrict ADC
lending and focus on greater portfolio diversification as well as
deposit generation and non-credit products. Lending efforts are being
directed toward building greater market share in commercial lending,
including non-farm, non-residential owner-occupied real estate loans,
and particularly in sectors forecast for growth such as government
contract lending, professional practices and associations and select
service industries, with strategic hiring, marketing campaigns and call
efforts. Year-over-year and sequential loan production reflect progress
in executing this strategy.
Deposits
For the twelve months ended September 30, 2011, deposits increased $45.5
million, or 2.0%, to $2.37 billion, with demand deposits increasing
$119.8 million, or 44.4%, savings and interest-bearing demand deposits
decreasing by $36.4 million, or 3.0%, and time deposits falling $37.9
million, or 4.6%. Sequentially, deposits rose $115.2 million, or 5.1%,
with demand deposits increasing by $96.4 million, or 32.9%, savings and
interest-bearing demand accounts growing $5.3 million, or 0.5%, and time
deposits increasing by $13.4 million, or 1.7%. The annual and sequential
increases are impacted by a temporary influx of approximately $71.0
million in demand deposits that are expected to flow back out in the
fourth quarter of 2011. The vast majority of these non-interest deposits
in excess of historical average are held and earmarked for auction by a
longstanding client that invests and trades in U.S. energy markets.
Demand deposit growth remains the top deposit priority, with the
increase in demand deposits primarily due to the successful efforts of
the Company’s team of eight business development officers, who are
focused on acquisition and retention of commercial operating funds,
treasury management services and other related cross-sales. At September
30, 2011, the Bank had no brokered certificates of deposit, down from
$30.0 million at September 30, 2010.
Capital Levels and Stockholders’ Equity
On March 31, 2011, the Company issued 426,000 shares of its common stock
at a price of $5.87 per share in a registered direct placement with a
Company director for total gross proceeds of approximately $2.5 million.
In addition, the Company issued to the investor, warrants exercisable
for shares of common stock, which, if fully exercised, would provide an
additional $4.8 million in gross proceeds to the Company. The warrants
each have an exercise price of $5.62 per share. The Series A warrants,
exercisable for a total of 426,000 shares of common stock, are
exercisable for a period of seven months following the closing date. The
Series B warrants, also exercisable for a total of 426,000 shares of
common stock, are exercisable for a period of twelve months following
the closing date.
On September 29, 2010, the Company issued 1,904,766 shares of its common
stock at a price of $5.25 per share in a registered direct placement
with several institutional investors for total gross proceeds of $10.0
million. In addition, the Company issued to the investors warrants
exercisable for shares of common stock. The warrants each have an
exercise price of $6.00 per share, which represents a 14.3% premium to
the offering price of the shares of common stock sold in the registered
direct placement. The Series A warrants were exercisable through April
30, 2011, and 130,851 were exercised as of that date. The 952,383 Series
B warrants originally were to expire on September 29, 2011, but on
September 27, 2011, the expiration date of 904,764 of the Series B
Warrants was extended to January 27, 2012, with 47,619 warrants having
been exercised prior to the warrant extension.
Stockholders’ equity increased $28.5 million, or 11.6%, from $247.0
million at September 30, 2010, to $275.5 million at September 30, 2011,
with approximately $3.5 million in net proceeds from the above
referenced stock issuances, net income to common stockholders of $19.6
million over the twelve-month period, a $2.5 million increase in other
comprehensive income related to the investment securities portfolio,
$1.7 million in the accretion of the discount on preferred stock and
$1.1 million in proceeds and tax benefits related to the exercise of
options by the Company’s directors and officers, and stock option
expense credits. As a result of these changes, the Company’s Tier 1
capital ratio increased from 12.96% at September 30, 2010, to 14.46% at
September 30, 2011, its total qualifying capital ratio increased from
14.21% to 15.71% and its tangible common equity ratio increased from
6.39% to 7.17%. Sequentially, the Company’s Tier 1 and total qualifying
capital ratios are each up 11 basis points, and its tangible common
equity ratio is down 1 basis point due to higher levels of tangible
assets at September 30, 2011.
CONFERENCE CALL
The Company will host a teleconference call for the financial community
on October 19, 2011, at 11:00 a.m. Eastern Daylight Time to discuss the
third quarter 2011 financial results. The public is invited to listen to
this conference call by dialing 866-814-8482 at least 10 minutes prior
to the call.
A replay of the conference call will be available from 2:00 p.m. Eastern
Daylight Time on October 19, 2011, until 11:59 p.m. Eastern Daylight
Time on October 26, 2011. The public is invited to listen to this
conference call replay by dialing 888-266-2081 and entering access code
1554457.
ABOUT VIRGINIA COMMERCE BANCORP, INC.
Virginia Commerce Bancorp, Inc. is the parent bank holding company for
Virginia Commerce Bank, a Virginia state chartered bank that commenced
operations in May 1988. The Bank pursues a traditional community banking
strategy, offering a full range of business and consumer banking
services through twenty-eight branch offices, one residential mortgage
office and one wealth management services office, principally to
individuals and small-to-medium size businesses in Northern Virginia and
the Metropolitan Washington, D.C. area.
NON-GAAP PRESENTATIONS
The Company prepares its financial statements under accounting
principles generally accepted in the United States, or “GAAP”. However,
this press release also refers to certain non-GAAP financial measures
that we believe, when considered together with GAAP financial measures,
provide investors with important information regarding our operational
performance. An analysis of any non-GAAP financial measure should be
used in conjunction with results presented in accordance with GAAP.
Adjusted operating earnings is a non-GAAP financial measure that
reflects net income excluding taxes, loan loss provisions, gains or
losses on other real estate owned, impairment losses on securities, gain
on sale of securities and death benefits received from bank owned life
insurance. These excluded items are difficult to predict and we believe
that adjusted operating earnings provides the Company and investors with
a valuable measure of the Company’s operational performance and a
valuable tool to evaluate the Company’s financial results. Calculation
of adjusted operating earnings for the three months ended September 30,
2011, September 30, 2010, and June 30, 2011 is as follows:
|
|
|
| |
|
|
| |
| |
| | | | | | |
Three Months Ended September 30,
| |
Three Months Ended June 30,
|
| | | (in thousands) | | | |
| 2011 |
|
| 2010 |
|
|
| 2011 |
|
| | | | | | | |
| | | |
| | | Net Income | | | |
$
|
6,566
| |
$
|
6,958
| | |
$
|
8,836
| |
| | |
Adjustments to net income:
| | | | | | | | |
| | |
Provision for loan losses
| | | | |
3,933
| | |
5,100
| | | |
1,434
| |
| | |
Loss on other real estate owned
| | | | |
546
| | |
713
| | | |
320
| |
| | |
Impairment loss on securities
| | | | |
--
| | |
--
| | | |
--
| |
| | |
Gain on sale of securities
| | | | |
--
| | |
--
| | | |
--
| |
| | |
Provision for income taxes
| | | | |
3,277
| | |
2,917
| | | |
4,254
| |
| | |
Death benefits received from bank owned life insurance
| | | | |
--
| | |
(1,045
|
)
| | |
(361
|
)
|
| | | | | | | | | | |
|
| | | Adjusted Operating Earnings | | | |
$
|
14,322
| |
$
|
14,643
| | |
$
|
14,483
| |
| | | | | | | | | | | | | | | |
|
The adjusted efficiency ratio is a non-GAAP financial measure that is
computed by dividing non-interest expense, excluding gains or losses on
other real estate owned, by the sum of net interest income on a tax
equivalent basis and non-interest income before impairment losses on
securities, gain on sale of securities and death benefits received from
bank owned life insurance. We believe that this measure provides
investors with important information about our operating efficiency.
Comparison of our adjusted efficiency ratio with those of other
companies may not be possible because other companies may calculate the
adjusted efficiency ratio differently. Calculation of the adjusted
efficiency ratio for the three months and nine months ended September
30, 2011 and September 30, 2010 is as follows:
|
|
|
| |
|
|
| |
| |
| | | (in thousands) | | | |
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
| | | | | | |
| 2011 |
|
|
| 2010 |
|
|
| 2011 |
|
|
| 2010 |
|
| | | Summary Operating Results: | | | | |
| | | |
| |
| | |
Non-interest expense
| | | |
$
|
14,347
| | |
$
|
14,598
| | |
$
|
42,841
| | |
$
|
42,115
| |
| | | | | | | | | | | | |
|
| | |
Net interest income
| | | | |
26,729
| | | |
27,181
| | | |
79,700
| | | |
78,218
| |
| | |
Non-interest income
| | | | |
1,940
| | | |
3,105
| | | |
5,672
| | | |
4,800
| |
| | |
Impairment loss on securities
| | | | |
--
| | | |
--
| | | |
732
| | | |
1,519
| |
| | |
Gain on sale of securities
| | | | |
--
| | | |
--
| | | |
(503
|
)
| | |
(139
|
)
|
| | |
Death benefits received from bank owned life insurance
| | | | |
--
| | | |
(1,045
|
)
| | |
(361
|
)
| | |
(1,045
|
)
|
| | | | | | | | | | | | |
|
| | |
Total (1)
| | | |
$
|
28,669
| | |
$
|
29,241
| | |
$
|
85,240
| | |
$
|
83,353
| |
| | | | | | | | | | | | |
|
| | | Efficiency Ratio, adjusted | | | | |
49.4
|
%
| | |
49.3
|
%
| | |
49.6
|
%
| | |
49.9
|
%
|
| | | | | | | | | | | | | | | | | | | | |
|
(1)
|
|
Tax Equivalent Income of $29,048 for the three months ended
September 30, 2011 and $86,394 for the nine months ended September
30, 2011. Tax Equivalent Income of $30,657 for the three months
ended September 30, 2010 and $85,402 for the nine months ended
June 30, 2011.
|
The tangible common equity ratio is a non-GAAP financial measure
representing the ratio of tangible common equity to tangible assets.
Tangible common equity and tangible assets are non-GAAP financial
measures derived from GAAP-based amounts. We calculate tangible common
equity for the Company by excluding the balance of intangible assets and
outstanding preferred stock issued to the U.S. Treasury from total
stockholders’ equity. We calculate tangible assets by excluding the
balance of intangible assets from total assets. We had no intangible
assets for the periods presented. We believe that this is consistent
with the treatment by regulatory agencies, which exclude intangible
assets from the calculation of regulatory capital ratios. Accordingly,
we believe that these non-GAAP financial measures provide information
that is important to investors and that is useful in understanding our
capital position and ratios. However, these non-GAAP financial measures
are supplemental and are not substitutes for an analysis based on a GAAP
measure. As other companies may use different calculations for non-GAAP
measures, our presentation may not be comparable to other similarly
titled measures reported by other companies. Calculation of the
Company’s tangible common equity ratio as of September 30, 2011,
September 30, 2010, June 30, 2011 and March 31, 2011 is as follows:
|
|
|
| |
|
|
| |
| |
| | | (in thousands) | | | | As of September 30, | | June 30, March 31, |
| | | | | | |
| 2011 |
|
|
| 2010 |
|
|
| 2011 |
|
|
| 2011 |
|
| | | Tangible common equity: | | | | |
| | | |
| |
| | |
Total stockholders’ equity
| | | |
$
|
275,546
| | |
$
|
247,012
| | |
$
|
267,124
| | |
$
|
253,373
| |
| | | | | | | | | | | | |
|
| | |
Less:
| | | | | | | | | | |
| | |
Outstanding TARP senior preferred stock
| | | | |
66,794
| | | |
65,082
| | | |
66,334
| | | |
65,873
| |
| | |
Intangible assets
| | | | |
--
| | | |
--
| | | |
--
| | | |
--
| |
| | |
Tangible common equity
| | | |
$
|
208,752
| | |
$
|
181,930
| | |
$
|
200,790
| | |
$
|
187,500
| |
| | | | | | | | | | | | |
|
| | |
Total tangible assets
| | | |
$
|
2,942,323
| | |
$
|
2,846,003
| | |
$
|
2,797,775
| | |
$
|
2,783,633
| |
| | | | | | | | | | | | |
|
| | | Tangible common equity ratio | | | | |
7.17
|
%
| | |
6.39
|
%
| | |
7.18
|
%
| | |
6.74
|
%
|
| | | | | | | | | | | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING
STATEMENTS
This press release contains forward-looking statements within the
meaning of the Securities and Exchange Act of 1934, as amended,
including statements of goals, intentions, and expectations as to future
trends, plans, events or results of Company operations and policies,
including but not limited to our outlook on earnings, including our
future net interest margin, and statements regarding asset quality, ,
our loan and investment security portfolios, projected growth, capital
position, capital strategies, our plans regarding and expected future
levels of our non-performing assets, business opportunities in our
markets, and general economic conditions.When we use words such
as “may”, “will”, “anticipates”, “believes”, “expects”, “plans”,
“estimates”, “potential”, “continue”, “should”, and similar words or
phrases, you should consider them as identifying forward-looking
statements.These forward-looking statements are not guarantees
of future performance.These statements are based upon current
and anticipated economic conditions, nationally and in the Company’s
market, interest rates and interest rate policy, competitive factors,
and other conditions which by their nature, are not susceptible to
accurate forecast, and are subject to significant uncertainty. Because
of these uncertainties and the assumptions on which this release and the
forward-looking statements are based, actual future operations and
results may differ materially from those indicated herein. Readers are
cautioned against placing undue reliance on any such forward-looking
statements. The Company’s past results are not necessarily indicative of
future performance. For additional information regarding factors that
could affect the Company's operations and results, see the Company’s
Annual Report on Form 10-K for the year ended December 31, 2010, and
other reports filed with and furnished to the Securities and Exchange
Commission.
|
|
|
Virginia Commerce Bancorp, Inc.
|
|
Financial Highlights
|
|
(Dollars in thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
| | | |
| 2011 |
|
|
| 2010 |
|
| % Change |
| 2011 |
|
|
| 2010 |
|
|
| % Change |
| Summary Operating Results: | | | | |
| |
| |
| |
| |
| |
|
Interest and dividend income
| | | |
$
|
35,403
| | |
$
|
37,832
| | |
-6.4
|
%
| |
$106,558
| | |
$
|
111,720
| | | |
-4.6
|
%
|
|
Interest expense
| | | | |
8,674
| | | |
10,651
| | |
-18.6
|
%
| |
26,858
| | | |
33,502
| | | |
-19.8
|
%
|
|
Net interest income
| | | | |
26,729
| | | |
27,181
| | |
-1.7
|
%
| |
79,700
| | | |
78,218
| | | |
1.9
|
%
|
|
Provision for loan losses
| | | | |
3,933
| | | |
5,100
| | |
-22.9
|
%
| |
11,210
| | | |
13,538
| | | |
-17.2
|
%
|
|
Non-interest income
| | | | |
1,940
| | | |
3,105
| | |
-37.5
|
%
| |
5,672
| | | |
4,800
| | | |
18.2
|
%
|
|
Non-interest expense
| | | | |
14,893
| | | |
15,311
| | |
-2.7
|
%
| |
43,863
| | | |
44,806
| | | |
-2.1
|
%
|
|
Income before income taxes
| | | | |
9,843
| | | |
9,875
| | |
-0.3
|
%
| |
30,299
| | | |
24,674
| | | |
22.8
|
%
|
|
Net income
| | | |
$
|
6,566
| | |
$
|
6,958
| | |
-5.6
|
%
| |
$ 20,368
| | |
$
|
16,998
| | | |
19.8
|
%
|
|
Effective dividend on preferred stock
| | | | |
1,349
| | | |
1,250
| | |
7.9
|
%
| |
4,012
| | | |
3,752
| | | |
6.9
|
%
|
|
Net income available to common stockholders
| | | |
$
|
5,217
| | |
$
|
5,708
| | |
-8.6
|
%
| |
$ 16,356
| | |
$
|
13,246
| | | |
23.5
|
%
|
| | | | | | | | | | | | | |
|
| Performance Ratios: | | | | | | | | | | | | | | |
|
Return on average assets
| | | | |
0.91
|
%
| | |
0.97
|
%
| | | |
0.97
|
%
| | |
0.81
|
%
| | |
|
Return on average equity
| | | | |
9.61
|
%
| | |
11.66
|
%
| | | |
10.48
|
%
| | |
9.92
|
%
| | |
|
Net interest margin
| | | | |
3.85
|
%
| | |
3.96
|
%
| | | |
3.95
|
%
| | |
3.88
|
%
| | |
|
Efficiency ratio, adjusted
| | | | |
49.4
|
%
| | |
49.3
|
%
| | | |
49.6
|
%
| | |
49.9
|
%
| | |
| | | | | | | | | | | | | |
|
| Per Share Data: | | | | | | | | | | | | | | |
|
Earnings per common share-basic
| | | |
$
|
0.18
| | |
$
|
0.21
| | |
-14.3
|
%
| |
$0.55
| | |
$
|
0.49
| | | |
12.2
|
%
|
|
Earnings per common share-diluted
| | | |
$
|
0.17
| | |
$
|
0.20
| | |
-15.0
|
%
| |
$0.53
| | |
$
|
0.46
| | | |
15.2
|
%
|
|
Average number of shares outstanding:
| | | | | | | | | | | | | | |
|
Basic
| | | | |
29,746,581
| | | |
27,599,007
| | | | |
29,557,306
| | | |
27,159,404
| | | |
|
Diluted
| | | | |
30,866,862
| | | |
28,893,969
| | | | |
30,656,489
| | | |
28,486,251
| | | |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
| | | |
As of September 30,
| | | |
|
|
|
| | | |
|
2011
|
|
|
|
2010
|
|
|
% Change
| | | |
|
06/30/11
|
|
|
|
3/31/11
|
|
| Selected Balance Sheet Data: | | | | | | | | | | | | | | |
|
Loans, net
| | | |
$
|
2,097,042
| | |
$
|
2,178,034
| | |
-3.7
|
%
| | | |
$
|
2,094,949
| | |
$
|
2,122,309
| |
|
Investment securities
| | | | |
602,565
| | | |
380,915
| | |
58.2
|
%
| | | | |
511,052
| | | |
417,071
| |
|
Assets
| | | | |
2,942,323
| | | |
2,846,003
| | |
3.4
|
%
| | | | |
2,797,775
| | | |
2,783,633
| |
|
Deposits
| | | | |
2,368,939
| | | |
2,323,478
| | |
2.0
|
%
| | | | |
2,253,742
| | | |
2,256,970
| |
|
Stockholders’ equity
| | | | |
275,546
| | | |
247,012
| | |
11.6
|
%
| | | | |
267,124
| | | |
253,373
| |
|
Book value per common share
| | | |
$
|
6.89
| | |
$
|
6.09
| | |
13.1
|
%
| | | |
$
|
6.62
| | |
$
|
6.18
| |
| | | | | | | | | | | | | |
|
| Capital Ratios (% of risk weighted assets):
| | | | | | | | | | | | | | |
|
Tier 1 capital:
| | | | | | | | | | | | | | |
|
Company
| | | | |
14.46
|
%
| | |
12.96
|
%
| | | | | | |
14.35
|
%
| | |
13.96
|
%
|
|
Bank
| | | | |
14.17
|
%
| | |
12.55
|
%
| | | | | | |
13.99
|
%
| | |
13.57
|
%
|
|
Total qualifying capital:
| | | | | | | | | | | | | | |
|
Company
| | | | |
15.71
|
%
| | |
14.21
|
%
| | | | | | |
15.60
|
%
| | |
15.21
|
%
|
|
Bank
| | | | |
15.42
|
%
| | |
13.80
|
%
| | | | | | |
15.24
|
%
| | |
14.82
|
%
|
|
Tier 1 leverage:
| | | | | | | | | | | | | | |
|
Company
| | | | |
11.60
|
%
| | |
10.84
|
%
| | | | | | |
11.67
|
%
| | |
11.48
|
%
|
|
Bank
| | | | |
11.39
|
%
| | |
10.52
|
%
| | | | | | |
11.41
|
%
| | |
11.16
|
%
|
|
Tangible common equity:
| | | | | | | | | | | | | | |
|
Company
| | | | |
7.17
|
%
| | |
6.39
|
%
| | | | | | |
7.18
|
%
| | |
6.74
|
%
|
| | | | | | | | | | | | | |
|
|
|
|
| |
| |
|
|
| | |
| |
| | | |
As of September 30,
| | | |
|
|
|
|
|
(Dollars in thousands)
| | | |
|
2011
|
|
|
|
2010
|
| | | |
|
06/30/11
|
|
|
|
3/31/11
|
|
| | | | | | | | | | | | |
|
| Asset Quality: | | | | | | | | | | | | | |
|
Non-performing assets:
| | | | | | | | | | | | | |
|
Non-accrual loans:
| | | | | | | | | | | | | |
|
Commercial
| | | |
$
|
5,486
| | |
$
|
5,176
| | | | |
$
|
4,932
| | |
$
|
5,622
| |
|
Real estate-one-to-four family residential:
| | | | | | | | | | | | | |
|
Permanent first and second
| | | | |
1,960
| | | |
6,554
| | | | | |
1,982
| | | |
2,781
| |
|
Home equity loans and lines
| | | |
| 3,051 |
| |
| 724 |
| | | |
| 2,990 |
| |
| 3,325 |
|
|
Total real estate-one-to-four family residential
| | | |
$
|
5,011
| | |
$
|
7,278
| | | | |
$
|
4,972
| | |
$
|
6,106
| |
|
Real estate-multi-family residential
| | | | |
486
| | | |
--
| | | | | |
495
| | | |
--
| |
|
Real estate-non-farm, non-residential:
| | | | | | | | | | | | | |
|
Owner-occupied
| | | | |
3,689
| | | |
5,251
| | | | | |
6,516
| | | |
8,016
| |
|
Non-owner-occupied
| | | |
| 3,878 |
| |
| 1,204 |
| | | |
| 7,831 |
| |
| 1,988 |
|
|
Total real estate-non-farm, non-residential
| | | |
$
|
7,567
| | |
$
|
6,455
| | | | |
$
|
14,347
| | |
$
|
10,004
| |
|
Real estate-construction:
| | | | | | | | | | | | | |
|
Residential-builder
| | | | |
20,181
| | | |
31,138
| | | | | |
25,393
| | | |
24,234
| |
|
Commercial
| | | |
| 6,083 |
| |
| 6,861 |
| | | |
| 8,586 |
| |
| 8,625 |
|
|
Total real estate-construction
| | | |
$
|
26,264
| | |
$
|
37,999
| | | | |
$
|
33,979
| | |
$
|
32,859
| |
|
Consumer
| | | |
| 22 |
| |
| 110 |
| | | |
| 18 |
| |
| 18 |
|
|
Total non-accrual loans
| | | | |
44,836
| | | |
57,018
| | | | | |
58,743
| | | |
54,609
| |
|
OREO
| | | |
| 10,377 |
| |
| 24,395 |
| | | |
| 14,690 |
| |
| 18,879 |
|
|
Total non-performing assets
| | | |
$
|
55,213
| | |
$
|
81,413
| | | | |
$
|
73,433
| | |
$
|
73,488
| |
| | | | | | | | | | | | |
|
|
Loans 90+ days past due and still accruing:
| | | | | | | | | | | | | |
|
Commercial
| | | |
$
|
89
| | |
$
|
149
| | | | |
$
|
--
| | |
$
|
--
| |
|
Real estate-one-to-four family residential:
| | | | | | | | | | | | | |
|
Permanent first and second
| | | | |
--
| | | |
--
| | | | | |
--
| | | |
--
| |
|
Home equity loans and lines
| | | |
| -- |
| |
| 369 |
| | | |
| -- |
| |
| -- |
|
|
Total real estate-one-to-four family residential
| | | |
$
|
--
| | |
$
|
369
| | | | |
$
|
--
| | |
$
|
--
| |
|
Real estate-multi-family residential
| | | | |
--
| | | |
--
| | | | | |
--
| | | |
--
| |
|
Real estate-non-farm, non-residential:
| | | | | | | | | | | | | |
|
Owner-occupied
| | | | |
--
| | | |
361
| | | | | |
--
| | | |
25
| |
|
Non-owner-occupied
| | | |
| -- |
| |
| -- |
| | | |
| 350 |
| |
| -- |
|
|
Total real estate-non-farm, non-residential
| | | |
$
|
--
| | |
$
|
361
| | | | |
$
|
350
| | |
$
|
25
| |
|
Real estate-construction:
| | | | | | | | | | | | | |
|
Residential-owner-occupied
| | | | |
--
| | | |
--
| | | | | |
393
| | | |
--
| |
|
Residential-builder
| | | | |
574
| | | |
--
| | | | | |
564
| | | |
--
| |
|
Commercial
| | | |
| -- |
| |
| -- |
| | | |
| -- |
| |
| -- |
|
|
Total real estate-construction
| | | |
$
|
574
| | |
$
|
--
| | | | |
$
|
957
| | |
$
|
--
| |
|
Consumer
| | | |
| -- |
| |
| 100 |
| | | |
| -- |
| |
| -- |
|
|
Total loans 90+ days past due and still accruing
| | | |
$
|
663
| | |
$
|
979
| | | | |
$
|
1,307
| | |
$
|
25
| |
| | | | | | | | | | | | |
|
|
Total non-performing assets and past due loans
| | | |
$
|
55,876
| | |
$
|
82,392
| | | | |
$
|
74,740
| | |
$
|
73,513
| |
| | | | | | | | | | | | |
|
|
Troubled debt restructurings
| | | |
$
|
71,686
| | |
$
|
105,617
| | | | |
$
|
81,070
| | |
$
|
91,876
| |
| | | | | | | | | | | | |
|
|
Non-performing assets
| | | | | | | | | | | | | |
|
to total loans:
| | | | |
2.57
|
%
| | |
3.63
|
%
| | | | |
3.41
|
%
| | |
3.37
|
%
|
|
to total assets:
| | | | |
1.88
|
%
| | |
2.86
|
%
| | | | |
2.62
|
%
| | |
2.64
|
%
|
|
Non-performing assets and past due loans
| | | | | | | | | | | | | |
|
to total loans:
| | | | |
2.60
|
%
| | |
3.67
|
%
| | | | |
3.47
|
%
| | |
3.37
|
%
|
|
to total assets:
| | | | |
1.90
|
%
| | |
2.90
|
%
| | | | |
2.67
|
%
| | |
2.64
|
%
|
|
Allowance for loan losses to total loans
| | | | |
2.30
|
%
| | |
2.80
|
%
| | | | |
2.47
|
%
| | |
2.59
|
%
|
|
Allowance for loan losses to non-performing loans
| | | | |
108.58
|
%
| | |
108.24
|
%
| | | | |
88.62
|
%
| | |
103.35
|
%
|
| | | | | | | | | | | | |
|
|
Total allowance for loan losses
| | | |
$
|
49,405
| | |
$
|
62,776
| | | | |
$
|
53,217
| | |
$
|
56,465
| |
| | | | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | |
As of September 30,
| | | |
|
|
|
|
|
(Dollars in thousands)
| | | |
|
2011
|
|
|
|
2010
|
| | | |
|
06/30/11
|
|
|
|
3/31/11
|
|
| | | | | | | | | | | | |
|
|
Loans 30 to 89 days past due
| | | | | | | | | | | | | |
|
Commercial
| | | |
$
|
671
| | |
$
|
1,237
| | | | |
$
|
1,812
| | |
$
|
1,063
| |
|
Real estate-one-to-four family residential:
| | | | | | | | | | | | | |
|
Permanent first and second
| | | | |
1,761
| | | |
1,813
| | | | | |
2,815
| | | |
2,376
| |
|
Home equity loans and lines
| | | |
| 99 |
| |
| 786 |
| | | |
| 339 |
| |
| 89 |
|
|
Total real estate-one-to-four family residential
| | | |
$
|
1,860
| | |
$
|
2,599
| | | | |
$
|
3,154
| | |
$
|
2,465
| |
|
Real estate-multi-family residential
| | | | |
--
| | | |
--
| | | | | |
--
| | | |
495
| |
|
Real estate-non-farm, non-residential:
| | | | | | | | | | | | | |
|
Owner occupied
| | | | |
3,582
| | | |
12,463
| | | | | |
4,908
| | | |
--
| |
|
Non-owner-occupied
| | | |
| 6,072 |
| |
| 174 |
| | | |
| 4,688 |
| |
| 5,940 |
|
|
Total real estate-non-farm, non-residential
| | | |
$
|
9,654
| | |
$
|
12,637
| | | | |
$
|
9,596
| | |
$
|
5,940
| |
|
Real estate-construction:
| | | | | | | | | | | | | |
|
Residential-owner-occupied
| | | | |
--
| | | |
--
| | | | | |
--
| | | |
--
| |
|
Residential-builder
| | | | |
573
| | | |
1,372
| | | | | |
574
| | | |
378
| |
|
Commercial
| | | |
| -- |
| |
| -- |
| | | |
| -- |
| |
| -- |
|
|
Total real estate-construction
| | | |
$
|
573
| | |
$
|
1,372
| | | | |
$
|
574
| | |
$
|
378
| |
|
Consumer
| | | | |
43
| | | |
36
| | | | | |
35
| | | |
63
| |
|
Farmland
| | | |
| -- |
| |
| -- |
| | | |
| -- |
| |
| -- |
|
|
Total loans 30 to 89 days past due
| | | |
$
|
12,801
| | |
$
|
17,881
| | | | |
$
|
15,171
| | |
$
|
10,404
| |
| | | | | | | | | | | | |
|
| | | |
For nine months ended September 30,
| | | |
For six months ended
|
|
|
For three months ended
|
| | | |
|
2011
|
|
|
|
2010
|
| | | |
|
06/30/11
|
|
|
|
3/31/11
|
|
| | | | | | | | | | | | |
|
|
Net charge-offs
| | | | | | | | | | | | | |
|
Commercial
| | | |
$
|
1,559
| | |
$
|
3,919
| | | | |
$
|
869
| | |
$
|
395
| |
|
Real estate-one-to-four family residential:
| | | | | | | | | | | | | |
|
Permanent first and second
| | | | |
2,101
| | | |
2,368
| | | | | |
1,777
| | | |
1,597
| |
|
Home equity loans and lines
| | | |
| 769 |
| |
| 77 |
| | | |
| 766 |
| |
| 729 |
|
|
Total real estate-one-to-four family residential
| | | |
$
|
2,870
| | |
$
|
2,445
| | | | |
$
|
2,543
| | |
$
|
2,326
| |
|
Real estate-multi-family residential
| | | | |
--
| | | |
--
| | | | | |
--
| | | |
--
| |
|
Real estate-non-farm, non-residential:
| | | | | | | | | | | | | |
|
Owner-occupied
| | | | |
171
| | | |
1,350
| | | | | |
52
| | | |
54
| |
|
Non-owner-occupied
| | | |
| 6,267 |
| |
| 1,479 |
| | | |
| 4,577 |
| |
| 1,530 |
|
|
Total real estate-non-farm, non-residential
| | | |
$
|
6,438
| | |
$
|
2,829
| | | | |
$
|
4,629
| | |
$
|
1,584
| |
|
Real estate-construction:
| | | | | | | | | | | | | |
|
Residential-owner-occupied
| | | | |
--
| | | |
368
| | | | | |
--
| | | |
--
| |
|
Residential-builder
| | | | |
5,796
| | | |
6,361
| | | | | |
1,830
| | | |
910
| |
|
Commercial
| | | |
| 7,494 |
| |
| (233 | ) | | | |
| 6,595 |
| |
| 6,595 |
|
|
Total real estate-construction
| | | |
$
|
13,290
| | |
$
|
6,496
| | | | |
$
|
8,425
| | |
$
|
7,505
| |
|
Consumer
| | | | |
90
| | | |
225
| | | | | |
36
| | | |
10
| |
|
Farmland
| | | |
| -- |
| |
| -- |
| | | |
| -- |
| |
| -- |
|
|
Total net charge-offs
| | | |
$
|
24,247
| | |
$
|
15,914
| | | | |
$
|
16,502
| | |
$
|
11,820
| |
|
Net charge-offs to average loans outstanding
| | | | |
1.11
|
%
| | |
0.70
|
%
| | | | |
0.75
|
%
| | |
0.54
|
%
|
| | | | | | | | | | | | |
|
|
Total provision for loan losses
| | | |
$
|
11,210
| | |
$
|
13,538
| | | | |
$
|
7,277
| | |
$
|
5,843
| |
| | | | | | | | | | | | |
|
|
|
|
| |
| |
| |
| Troubled Debt Restructurings (TDRs) - By Loan Type | | | | | | | | |
| As of September 30, 2011 | | | | Reviewable TDRs | | Permanent TDRs | | Total TDRs |
| | | |
# of Loans
|
|
Balance
|
|
As % of Balance
| |
# of Loans
|
|
Balance
|
|
As % of Balance
| |
# of Loans
|
|
Balance
|
|
As % of Balance
|
| Loan Type: | | | | |
| |
| | | |
| |
| | | |
| |
| |
| Commercial | | | |
2
| |
$
|
3,125
| |
9.3
|
%
| |
4
| |
$
|
6,371
| |
16.8
|
%
| |
6
| |
$
|
9,496
| |
13.2
|
%
|
| Real estate-one-to-four family residential: | | | | | | | | | | | | | | | | | | | | |
|
Permanent first and second
| | | |
10
| | |
2,699
| |
8.0
|
%
| |
3
| | |
1,500
| |
3.9
|
%
| |
13
| | |
4,199
| |
5.9
|
%
|
|
Home equity loans and lines
| | | | -- | |
| -- | | 0.0 | % | | -- | |
| -- | | 0.0 | % | | -- | |
| -- | | 0.0 | % |
|
Total real estate-one-to-four family residential
| | | |
10
| |
$
|
2,699
| |
8.0
|
%
| |
3
| |
$
|
1,500
| |
3.9
|
%
| |
13
| |
$
|
4,199
| |
5.9
|
%
|
| Real estate-multi-family residential | | | |
--
| | |
--
| |
0.0
|
%
| |
--
| | |
--
| |
0.0
|
%
| |
0
| |
$
|
0
| |
0.0
|
%
|
| Real estate-non-farm, non-residential: | | | | | | | | | | | | | | | | | | | | |
|
Owner-occupied
| | | |
3
| | |
1,620
| |
4.8
|
%
| |
1
| | |
2,752
| |
7.2
|
%
| |
4
| | |
4,372
| |
6.1
|
%
|
|
Non-owner-occupied
| | | | 7 | |
| 25,730 | | 76.4 | % | | 2 | |
| 4,949 | | 13.0 | % | | 9 | |
| 30,679 | | 42.8 | % |
|
Total real estate-non-farm, non-residential
| | | |
10
| |
$
|
27,350
| |
81.2
|
%
| |
3
| |
$
|
7,701
| |
20.3
|
%
| |
13
| |
$
|
35,051
| |
48.9
|
%
|
| Real estate-construction: | | | | | | | | | | | | | | | | | | | | |
|
Residential-owner-occupied
| | | |
--
| | |
--
| |
0.0
|
%
| |
--
| | |
--
| |
0.0
|
%
| |
--
| | |
--
| |
0.0
|
%
|
|
Residential-builder
| | | |
--
| | |
--
| |
0.0
|
%
| |
4
| | |
7,027
| |
18.5
|
%
| |
4
| | |
7,027
| |
9.8
|
%
|
|
Commercial
| | | | 1 | |
| 465 | | 1.4 | % | | 4 | |
| 15,416 | | 40.6 | % | | 5 | |
| 15,881 | | 22.2 | % |
|
Total real estate-construction
| | | |
1
| |
$
|
465
| |
1.4
|
%
| |
8
| |
$
|
22,443
| |
59.0
|
%
| |
9
| |
$
|
22,908
| |
32.0
|
%
|
| Consumer | | | |
2
| | |
32
| |
0.1
|
%
| |
--
| | |
--
| |
0.0
|
%
| |
2
| | |
32
| |
0.0
|
%
|
| Farmland | | | | -- | |
| -- | | 0.0 | % | | -- | |
| -- | | 0.0 | % | | -- | |
| -- | | 0.0 | % |
| Total | | | |
25
| |
$
|
33,671
| |
100.0
|
%
| |
18
| |
$
|
38,015
| |
100.0
|
%
| |
43
| |
$
|
71,686
| |
100.0
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
| |
| |
| |
| Troubled Debt Restructurings (TDRs) - By Quarterly Review / Maturity Date | | | | | | | | |
| As of September 30, 2011 | | | | Reviewable TDRs | | Permanent TDRs | | Total TDRs |
| | | |
# of Loans
|
|
Balance
|
|
As % of Balance
| |
# of Loans
|
|
Balance
|
|
As % of Balance
| |
# of Loans
|
|
Balance
|
|
As % of Balance
|
| Review / Maturity by Quarter: | | | | |
| |
| | | |
| |
| | | |
| |
| |
| 2011 | | | | | | | | | | | | | | | | | | | | |
|
4th Quarter
| | | | 10 | |
| 12,151 | | 36.1 | % | | 5 | |
| 11,065 | | 29.1 | % | | 15 | |
| 23,216 | | 32.4 | % |
| 2012 | | | | | | | | | | | | | | | | | | | | |
|
1st Quarter
| | | |
7
| | |
4,670
| |
13.9
|
%
| |
--
| | |
--
| |
0.0
|
%
| |
7
| | |
4,670
| |
6.5
|
%
|
|
2nd Quarter
| | | |
2
| | |
1,595
| |
4.7
|
%
| |
1
| | |
1,826
| |
4.8
|
%
| |
3
| | |
3,421
| |
4.8
|
%
|
|
3rd Quarter
| | | |
4
| | |
14,540
| |
43.2
|
%
| |
--
| | |
--
| |
0.0
|
%
| |
4
| | |
14,540
| |
20.3
|
%
|
|
4th Quarter
| | | | -- | |
| -- | | 0.0 | % | | 4 | |
| 11,450 | | 30.1 | % | | 4 | |
| 11,450 | | 16.0 | % |
|
Total 2012:
| | | |
13
| |
$
|
20,805
| |
61.8
|
%
| |
5
| |
$
|
13,276
| |
34.9
|
%
| |
18
| |
$
|
34,081
| |
47.5
|
%
|
| 2013 & beyond | | | | 2 | |
| 715 | | 2.1 | % | | 8 | |
| 13,674 | | 36.0 | % | | 10 | |
| 14,389 | | 20.1 | % |
| Total | | | |
25
| |
$
|
33,671
| |
100.0
|
%
| |
18
| |
$
|
38,015
| |
100.0
|
%
| |
43
| |
$
|
71,686
| |
100.0
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
| |
| |
| |
| | |
| |
| |
| Troubled Debt Restructurings (TDRs) Migration by Quarter | | | | | | | | | | | | | | | |
| As of September 30, 2011 (000s) | | | | 4/1/09 to 6/30/09 | | 7/1/09 to 9/30/09 | | 10/1/09 to 12/31/09 | | 1/1/10 to 3/31/10 | 4/1/10 to 6/30/10 | | 7/1/10 to 9/30/10 | | 10/1/10 to 12/31/10 |
| Period Beginning Balance | | | | |
--
| | |
$
|
33,309
| | |
$
|
37,425
| | |
$
|
71,885
| |
$
|
80,993
| | |
$
|
96,976
| | |
$
|
105,617
| |
| | | | | | | | | | | | | | |
|
| Additions: | | | | | | | | | | | | | | | |
|
New Loans Added
| | | |
$
|
33,309
| | |
$
|
5,226
| | |
$
|
37,663
| | |
$
|
23,477
| |
$
|
21,720
| | |
$
|
12,698
| | |
$
|
12,377
| |
|
Loan Advances
| | | |
| -- |
| |
| 974 |
| |
| 348 |
| |
| 219 |
|
| 472 |
| |
| 220 |
| |
| 531 |
|
|
Subtotal Additions:
| | | |
$
|
33,309
| | |
$
|
6,200
| | |
$
|
38,011
| | |
$
|
23,696
| |
$
|
22,192
| | |
$
|
12,918
| | |
$
|
12,908
| |
| | | | | | | | | | | | | | |
|
| Deductions: | | | | | | | | | | | | | | | |
|
Sales Proceeds
| | | | |
--
| | |
$
|
944
| | |
$
|
1,530
| | |
$
|
1,218
| |
$
|
761
| | | |
--
| | |
$
|
125
| |
|
Payments
| | | | |
--
| | | |
317
| | | |
174
| | | |
50
| | |
1,202
| | | |
1,138
| | | |
433
| |
|
Reviews
| | | | |
--
| | | |
--
| | | |
229
| | | |
75
| | |
3,714
| | | |
2,468
| | | |
--
| |
|
Upgrades
| | | | |
--
| | | |
--
| | | |
--
| | | |
--
| | |
--
| | | |
--
| | | |
11,000
| |
|
Partial TDR Charge-Offs
| | | | |
--
| | | |
--
| | | |
--
| | | |
--
| | |
--
| | | |
--
| | | |
--
| |
|
Transfers to NPA
| | | |
| -- |
| |
| 823 |
| |
| 1,618 |
| |
| 13,245 |
|
| 532 |
| |
| 671 |
| |
| 3,971 |
|
|
Subtotal Deductions:
| | | | |
--
| | |
$
|
2,084
| | |
$
|
3,551
| | |
$
|
14,588
| |
$
|
6,209
| | |
$
|
4,277
| | |
$
|
15,529
| |
| | | | | | | | | | | | | | |
|
| Net Increase / (Decrease) | | | |
$
|
33,309
| | |
$
|
4,116
| | |
$
|
34,460
| | |
$
|
9,108
| |
$
|
15,983
| | |
$
|
8,641
| | | |
($ 2,621
|
)
|
| | | | | | | | | | | | | | |
|
| % Increase / (Decrease) from Preceding Period | | | | | | |
12.4
|
%
| | |
92.1
|
%
| | |
12.7
|
%
| |
19.7
|
%
| | |
8.9
|
%
| | |
(2.5
|
%)
|
| | | | | | | | | | | | | | |
|
| Period Ended Balance | | | |
$
|
33,309
| | |
$
|
37,425
| | |
$
|
71,885
| | |
$
|
80,993
| |
$
|
96,976
| | |
$
|
105,617
| | |
$
|
102,996
| |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | |
|
| | | | 1/1/11 to 3/31/11 | | 4/1/11 to 6/30/11 | | 7/1/11 to 9/30/11 | | TOTAL | | | | | |
| Period Beginning Balance | | | |
$
|
102,996
| | |
$
|
91,876
| | |
$
|
81,070
| | | | | | | | |
| | | | | | | | | | | | | | |
|
| Additions: | | | | | | | | | | | | | | | |
|
New Loans Added
| | | |
$
|
3,188
| | |
$
|
116
| | |
$
|
984
| | |
$
|
150,758
| | | | | | |
|
Loan Advances
| | | |
| 486 |
| |
| 197 |
| |
| 53 |
| |
| 3,500 |
| | | | | |
|
Subtotal Additions:
| | | |
$
|
3,674
| | |
$
|
313
| | |
$
|
1,037
| | | $ | 154,258 | | | | | | |
| | | | | | | | | | | | | | |
|
| Deductions: | | | | | | | | | | | | | | | |
|
Sales Proceeds
| | | |
$
|
367
| | |
$
|
126
| | |
$
|
4,597
| | |
$
|
9,668
| | | | | | |
|
Payments
| | | | |
1,989
| | | |
1,715
| | | |
532
| | | |
7,550
| | | | | | |
|
Reviews
| | | | |
5,731
| | | |
640
| | | |
4,292
| | | |
17,149
| | | | | | |
|
Upgrades
| | | | |
--
| | | |
--
| | | |
--
| | | |
11,000
| | | | | | |
|
Partial TDR Charge-Offs
| | | | |
5,656
| | | |
3,000
| | | |
--
| | | |
8,656
| | | | | | |
|
Transfers to NPA
| | | |
| 1,051 |
| |
| 5,638 |
| |
| 1,000 |
| |
| 28,549 |
| | | | | |
|
Subtotal Deductions:
| | | |
$
|
14,794
| | |
$
|
11,119
| | |
$
|
10,421
| | | $ | 82,572 | | | | | | |
| | | | | | | | | | | | | | |
|
| Net Increase / (Decrease) | | | | |
($ 11,120
|
)
| | |
($10,806
|
)
| | |
($9,384
|
)
| |
$
|
71,686
| | | | | | |
| | | | | | | | | | | | | | |
|
| % Increase / (Decrease) from Preceding Period | | | | |
(10.8
|
%)
| | |
(11.8
|
%)
| | |
(11.6
|
%)
| | | | | | | |
| | | | | | | | | | | | | | |
|
| Period Ended Balance | | | |
$
|
91,876
| | |
$
|
81,070
| | | $ | 71,686 | | | $ | 71,686 | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
| |
| |
| | | |
As of September 30,
| |
|
|
(Dollars in thousands)
| | | |
|
2011
|
|
|
2010
|
|
% Change
| |
|
06/30/11
|
|
% Change
|
| | | | |
| |
| | | |
| |
| Loan Portfolio: | | | | | | | | | | | | |
|
Commercial
| | | |
$
|
229,651
| |
$
|
207,909
| |
10.5
|
%
| |
$
|
233,052
| |
-1.5
|
%
|
|
Real estate-one-to-four family residential:
| | | | | | | | | | | | |
|
Permanent first and second
| | | | |
261,171
| | |
288,318
| |
-9.4
|
%
| | |
261,336
| |
-0.1
|
%
|
|
Home equity loans and lines
| | | |
| 125,409 | |
| 134,159 | | -6.5 | % | |
| 125,886 | | -0.4 | % |
|
Total real estate-one-to-four family residential
| | | |
$
|
386,580
| |
$
|
422,477
| |
-8.5
|
%
| |
$
|
387,222
| |
-0.2
|
%
|
|
Real estate-multi-family residential
| | | | |
72,472
| | |
86,896
| |
-16.6
|
%
| | |
85,667
| |
-15.4
|
%
|
|
Real estate-non-farm, non-residential:
| | | | | | | | | | | | |
|
Owner-occupied
| | | | |
466,432
| | |
476,812
| |
-2.2
|
%
| | |
454,960
| |
2.5
|
%
|
|
Non-owner-occupied
| | | |
| 659,871 | |
| 662,695 | | -0.4 | % | |
| 648,619 | | 1.7 | % |
|
Total real estate-non-farm, non-residential
| | | |
$
|
1,126,303
| |
$
|
1,139,507
| |
-1.2
|
%
| |
$
|
1,103,579
| |
2.1
|
%
|
|
Real estate-construction:
| | | | | | | | | | | | |
|
Residential-owner-occupied
| | | | |
12,800
| | |
15,152
| |
-15.5
|
%
| | |
17,212
| |
-25.6
|
%
|
|
Residential-builder
| | | | |
138,921
| | |
174,896
| |
-20.6
|
%
| | |
134,002
| |
3.7
|
%
|
|
Commercial
| | | |
| 171,922 | |
| 185,444 | | -7.3 | % | |
| 178,144 | | -3.5 | % |
|
Total real estate-construction
| | | |
$
|
323,643
| |
$
|
375,492
| |
-13.8
|
%
| |
$
|
329,358
| |
-1.7
|
%
|
|
Consumer
| | | | |
8,882
| | |
9,794
| |
-9.3
|
%
| | |
10,438
| |
-14.9
|
%
|
|
Farmland
| | | |
| 2,538 | |
| 2,410 | | 5.3 | % | |
| 2,498 | | 1.6 | % |
|
Total loans
| | | |
$
|
2,150,069
| |
$
|
2,244,485
| |
-4.2
|
%
| |
$
|
2,151,814
| |
-0.1
|
%
|
|
Less unearned income
| | | | |
3,622
| | |
3,675
| |
-1.4
|
%
| | |
3,648
| |
-0.7
|
%
|
|
Less allowance for loan losses
| | | |
| 49,405 | |
| 62,776 | | -21.3 | % | |
| 53,217 | | -7.2 | % |
|
Loans, net
| | | |
$
|
2,097,042
| |
$
|
2,178,034
| |
-3.7
|
%
| |
$
|
2,094,949
| |
0.1
|
%
|
| | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
(Dollars in thousands)
| | | |
As of September 30, 2011
|
| Residential, Acquisition, Development and Construction
By County/Jurisdiction of Origination: | | | |
Total Outstandings
|
|
Percentage of Total
|
|
Non-accrual Loans
|
|
Non-accruals as a % of Outstandings
|
|
Net charge- offs as a % of Outstandings
|
|
District of Columbia
| | | |
$
|
5,648
|
|
3.7
|
%
| |
$
|
--
|
|
--
| |
|
--
| |
|
Montgomery, MD
| | | | |
--
| |
--
| | | |
--
| |
--
| | |
--
| |
|
Prince Georges, MD
| | | | |
16,615
| |
11.0
|
%
| | |
11,325
| |
7.5
|
%
| |
0.7
|
%
|
|
Other Counties in MD
| | | | |
6,348
| |
4.2
|
%
| | |
--
| |
--
| | |
--
| |
|
Arlington/Alexandria, VA
| | | | |
28,734
| |
18.9
|
%
| | |
--
| |
--
| | |
0.3
|
%
|
|
Fairfax, VA
| | | | |
37,204
| |
24.5
|
%
| | |
826
| |
0.5
|
%
| |
0.1
|
%
|
|
Culpeper/Fauquier, VA
| | | | |
1,108
| |
0.7
|
%
| | |
362
| |
0.2
|
%
| |
0.3
|
%
|
|
Frederick, VA
| | | | |
3,730
| |
2.5
|
%
| | |
3,730
| |
2.5
|
%
| |
1.7
|
%
|
|
Loudoun, VA
| | | | |
16,080
| |
10.6
|
%
| | |
248
| |
0.2
|
%
| |
--
| |
|
Prince William, VA
| | | | |
9,873
| |
6.5
|
%
| | |
1,026
| |
0.7
|
%
| |
0.8
|
%
|
|
Spotsylvania, VA
| | | | |
353
| |
0.2
|
%
| | |
--
| |
--
| | |
--
| |
|
Stafford, VA
| | | | |
20,698
| |
13.6
|
%
| | |
2,664
| |
1.8
|
%
| |
--
| |
|
Other Counties in VA
| | | | |
2,051
| |
1.4
|
%
| | |
--
| |
--
| | |
--
| |
|
Outside VA, D.C. & MD
| | | |
| 3,279 | | 2.2 | % | |
| -- | | -- |
| | -- |
|
| | | |
$
|
151,721
| |
100.0
|
%
| |
$
|
20,181
| |
13.4
|
%
| |
3.9
|
%
|
| | | | | | | | | | | |
|
|
|
|
|
|
|
(Dollars in thousands)
| | | |
As of September 30, 2011
|
| Commercial, Acquisition, Development and Construction
By County/Jurisdiction of Origination: | | | |
Total Outstandings
|
|
Percentage of Total
|
|
Non-accrual Loans
|
|
Non-accruals as a % of Outstandings
|
|
Net charge- offs as a % of Outstandings
|
|
District of Columbia
| | | |
$
|
3,074
|
|
1.8
|
%
| |
$
|
--
|
|
--
| |
|
--
| |
|
Montgomery, MD
| | | | |
1,809
| |
1.1
|
%
| | |
--
| |
--
| | |
--
| |
|
Prince Georges, MD
| | | | |
12,490
| |
7.3
|
%
| | |
--
| |
--
| | |
--
| |
|
Other Counties in MD
| | | | |
2,213
| |
1.3
|
%
| | |
--
| |
--
| | |
--
| |
|
Arlington/Alexandria, VA
| | | | |
6,799
| |
4.0
|
%
| | |
640
| |
0.4
|
%
| |
0.5
|
%
|
|
Fairfax, VA
| | | | |
27,355
| |
15.9
|
%
| | |
2,800
| |
1.6
|
%
| |
--
| |
|
Culpeper/Fauquier, VA
| | | | |
3,020
| |
1.8
|
%
| | |
--
| |
--
| | |
--
| |
|
Frederick, VA
| | | | |
5,767
| |
3.4
|
%
| | |
--
| |
--
| | |
--
| |
|
Henrico, VA
| | | | |
891
| |
0.5
|
%
| | |
--
| |
--
| | |
--
| |
|
Loudoun, VA
| | | | |
20,936
| |
12.2
|
%
| | |
579
| |
0.3
|
%
| |
2.6
|
%
|
|
Prince William, VA
| | | | |
51,926
| |
30.2
|
%
| | |
2,064
| |
1.2
|
%
| |
1.2
|
%
|
|
Spotsylvania, VA
| | | | |
1,740
| |
1.0
|
%
| | |
--
| |
--
| | |
--
| |
|
Stafford, VA
| | | | |
28,439
| |
16.5
|
%
| | |
--
| |
--
| | |
--
| |
|
Other Counties in VA
| | | | |
5,463
| |
3.2
|
%
| | |
--
| |
--
| | |
--
| |
|
Outside VA, D.C. & MD
| | | |
| -- | | -- |
| |
| -- | | -- |
| | -- |
|
| | | |
$
|
171,922
| |
100.0
|
%
| |
$
|
6,083
| |
3.5
|
%
| |
4.3
|
%
|
| | | | | | | | | | | |
|
|
|
|
|
|
|
(Dollars in thousands)
| | | |
As of September 30, 2011
|
| Non-Farm/Non-Residential
By County/Jurisdiction of Origination: | | | |
Total Outstandings
|
|
Percentage of Total
|
|
Non-accrual Loans
|
|
Non-accruals as a % of Outstandings
|
|
Net charge- offs as a % of Outstandings
|
|
District of Columbia
| | | |
$
|
86,196
|
|
7.7
|
%
| |
$
|
--
|
|
--
| |
|
--
| |
|
Montgomery, MD
| | | | |
27,494
| |
2.4
|
%
| | |
--
| |
--
| | |
--
| |
|
Prince Georges, MD
| | | | |
50,975
| |
4.5
|
%
| | |
--
| |
--
| | |
--
| |
|
Other Counties in MD
| | | | |
56,745
| |
5.0
|
%
| | |
--
| |
--
| | |
--
| |
|
Arlington/Alexandria, VA
| | | | |
186,366
| |
16.5
|
%
| | |
1,258
| |
0.1
|
%
| |
--
| |
|
Fairfax, VA
| | | | |
277,009
| |
24.6
|
%
| | |
1,150
| |
0.1
|
%
| |
--
| |
|
Culpeper/Fauquier, VA
| | | | |
3,377
| |
0.3
|
%
| | |
--
| |
--
| | |
--
| |
|
Frederick, VA
| | | | |
4,323
| |
0.4
|
%
| | |
--
| |
--
| | |
--
| |
|
Henrico, VA
| | | | |
25,765
| |
2.3
|
%
| | |
--
| |
--
| | |
0.3
|
%
|
|
Loudoun, VA
| | | | |
106,135
| |
9.4
|
%
| | |
1,425
| |
0.1
|
%
| |
0.2
|
%
|
|
Prince William, VA
| | | | |
203,050
| |
18.0
|
%
| | |
909
| |
0.1
|
%
| |
--
| |
|
Spotsylvania, VA
| | | | |
16,691
| |
1.5
|
%
| | |
--
| |
--
| | |
--
| |
|
Stafford, VA
| | | | |
19,761
| |
1.8
|
%
| | |
--
| |
--
| | |
--
| |
|
Other Counties in VA
| | | | |
54,216
| |
4.8
|
%
| | |
2,825
| |
0.3
|
%
| |
0.1
|
%
|
|
Outside VA, D.C. & MD
| | | |
| 8,199 | | 0.7 | % | |
| -- | | -- |
| | -- |
|
| | | |
$
|
1,126,303
| |
100.0
|
%
| |
$
|
7,567
| |
0.7
|
%
| |
0.3
|
%
|
| | | | | | | | | | | |
|
Of this total of $1.1 billion in non-farm/non-residential real estate
loans, approximately $13.6 million will mature in 2011, $94.1 million in
2012 and $95.4 million in 2013.
|
|
|
|
As of September 30,
|
|
|
|
|
|
(Dollars in thousands)
| | | |
2011
|
|
|
2010
|
|
% Change
|
|
|
06/30/11
|
|
% Change
|
| | | | |
| |
| |
| |
| |
| Investment Securities (at book value): | | | | | | | | | | | | |
|
Available-for-sale (AFS):
| | | | | | | | | | | | |
|
U.S. government agency obligations
| | | |
$
|
500,872
| |
$
|
279,630
| |
79.1
|
%
| |
$
|
410,431
| |
22.0
|
%
|
|
Pooled trust preferred securities
| | | | |
455
| | |
1,198
| |
-62.0
|
%
| | |
450
| |
1.1
|
%
|
|
Obligations of states and political subdivisions
| | | |
| 68,143 | |
| 61,232 | | 11.3 | % | |
| 66,080 | | 3.1 | % |
| | | |
$
|
569,470
| |
$
|
342,060
| |
66.5
|
%
| |
$
|
476,961
| |
19.4
|
%
|
|
Held-to-maturity (HTM):
| | | | | | | | | | | | |
|
U.S. government agency obligations
| | | |
$
|
4,260
| |
$
|
7,047
| |
-39.5
|
%
| |
$
|
4,864
| |
-12.4
|
%
|
|
Obligations of states and political subdivisions
| | | |
| 28,835 | |
| 31,808 | | -9.3 | % | |
| 29,227 | | -1.3 | % |
| | | |
$
|
33,095
| |
$
|
38,855
| |
-14.8
|
%
| |
$
|
34,091
| |
-2.9
|
%
|
| | | | | | | | | | | |
|
|
|
|
| |
| |
Virginia Commerce Bancorp, Inc.
Consolidated Balance Sheets
(Dollars in thousands, except per share data)
As of September 30,
(Unaudited)
|
| | | | | |
|
| | | |
|
2011
| |
|
2010
|
| Assets | | | | | | |
|
Cash and due from banks
| | | |
$
|
30,925
| |
$
|
34,520
|
|
Investment securities, AFS (fair value: 2011, $569,470; 2010,
$342,061)
| | | | |
569,470
| | |
342,060
|
|
Investment securities, HTM (fair value: 2011, $35,910; 2010, $42,673)
| | | | |
33,095
| | |
38,855
|
|
Restricted stocks, at cost
| | | | |
11,355
| | |
11,752
|
|
Federal funds sold
| | | | |
--
| | |
113,250
|
|
Interest bearing deposits in other banks
| | | | |
99,000
| | |
--
|
|
Loans held-for-sale
| | | | |
17,464
| | |
14,175
|
|
Loans, net of allowance for loan losses of $49,405 in 2011 and
$62,776 in 2010
| | | | |
2,097,042
| | |
2,178,034
|
|
Bank premises and equipment, net
| | | | |
11,442
| | |
12,224
|
|
Accrued interest receivable
| | | | |
10,258
| | |
10,617
|
Other real estate owned, net of valuation allowance of $6,361 in
2011, and $6,001 in
2010
| | | | |
10,377
| | |
24,395
|
|
Other assets
| | | |
|
51,895
| |
|
66,121
|
|
Total assets
| | | |
$
|
2,942,323
| |
$
|
2,846,003
|
| Liabilitiesand Stockholders’ Equity | | | | | | |
| Deposits | | | | | | |
|
Demand deposits
| | | |
$
|
389,533
| |
$
|
269,703
|
|
Savings and interest-bearing demand deposits
| | | | |
1,187,329
| | |
1,223,748
|
|
Time deposits
| | | |
|
792,077
| |
|
830,027
|
|
Total deposits
| | | |
$
|
2,368,939
| |
$
|
2,323,478
|
|
Securities sold under agreement to repurchase and federal funds
purchased
| | | | |
201,652
| | |
178,632
|
|
Other borrowed funds
| | | | |
25,000
| | |
25,000
|
|
Trust preferred capital notes
| | | | |
66,506
| | |
66,249
|
|
Accrued interest payable
| | | | |
2,580
| | |
3,173
|
|
Other liabilities
| | | |
|
2,100
| |
|
2,459
|
|
Total liabilities
| | | |
$
|
2,666,777
| |
$
|
2,598,991
|
| Stockholders’ Equity | | | | | | |
Preferred stock, net of discount, $1.00 par, 1,000,000 shares
authorized, Series A; $1,000.00 stated value; 71,000 issued
and outstanding
| | | |
$
|
66,794
| |
$
|
65,082
|
Common stock, $1.00 par, 50,000,000 shares authorized, issued and
outstanding 2011, 29,751,460 including 49,998 in unvested
restricted stock issued; 2010, 28,893,186 including 9,335 in
unvested restricted stock issued
| | | | |
29,702
| | |
28,884
|
|
Surplus
| | | | |
108,543
| | |
104,693
|
|
Warrants
| | | | |
8,520
| | |
8,520
|
|
Retained earnings
| | | | |
55,565
| | |
35,918
|
|
Accumulated other comprehensive income, net
| | | |
|
6,422
| |
|
3,915
|
|
Total stockholders’ equity
| | | |
$
|
275,546
| |
$
|
247,012
|
|
Total liabilities and stockholders’ equity
| | | |
$
|
2,942,323
| |
$
|
2,846,003
|
| | | | | | | |
|
|
|
|
| |
| |
Virginia Commerce Bancorp, Inc.
Consolidated Statements of Operations
(Dollars in thousands except per share data)
(Unaudited)
|
| | | | | |
|
| | | |
Three Months Ended
| |
Nine Months Ended
|
| | | |
September 30,
|
|
September 30,
|
| | | |
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
| Interest and dividend income: | | | | |
| | | | |
|
Interest and fees on loans
| | | |
$
|
31,456
| |
$
|
33,997
| |
$
|
95,144
| |
$
|
100,138
| |
|
Interest and dividends on investment securities:
| | | | | | | | | |
|
Taxable
| | | | |
3,185
| | |
3,131
| | |
9,177
| | |
9,722
| |
|
Tax-exempt
| | | | |
593
| | |
554
| | |
1,777
| | |
1,456
| |
|
Dividends on restricted stocks
| | | | |
95
| | |
91
| | |
287
| | |
267
| |
|
Interest on federal funds sold
| | | | |
53
| | |
59
| | |
152
| | |
137
| |
|
Interest on deposits in other banks
| | | |
|
21
|
|
|
--
|
|
|
21
|
|
|
--
|
|
|
Total interest and dividend income
| | | |
$
|
35,403
|
|
$
|
37,832
|
|
$
|
106,558
|
|
$
|
111,720
|
|
| Interest expense: | | | | | | | | | |
|
Deposits
| | | |
$
|
6,485
| |
$
|
8,113
| |
$
|
20,178
| |
$
|
25,972
| |
|
Securities sold under agreement to repurchase
| | | | | | | | | |
|
and federal funds purchased
| | | | |
965
| | |
1,023
| | |
2,859
| | |
3,022
| |
|
Other borrowed funds
| | | | |
272
| | |
272
| | |
806
| | |
806
| |
|
Trust preferred capital notes
| | | |
|
952
|
|
|
1,243
|
|
|
3,015
|
|
|
3,702
|
|
|
Total interest expense
| | | |
$
|
8,674
|
|
$
|
10,651
|
|
$
|
26,858
|
|
$
|
33,502
|
|
| Net interest income | | | |
$
|
26,729
| |
$
|
27,181
| |
$
|
79,700
| |
$
|
78,218
| |
|
Provision for loan losses
| | | |
|
3,933
|
|
|
5,100
|
|
|
11,210
|
|
|
13,538
|
|
|
Net interest income after provision for loan losses
| | | |
$
|
22,796
|
|
$
|
22,081
|
|
$
|
68,490
|
|
$
|
64,680
|
|
| Non-interest income: | | | | | | | | | |
|
Service charges and other fees
| | | |
$
|
839
| |
$
|
841
| |
$
|
2,430
| |
$
|
2,555
| |
|
Non-deposit investment services commissions
| | | | |
340
| | |
222
| | |
1,053
| | |
529
| |
|
Fees and net gains on loans held-for-sale
| | | | |
744
| | |
908
| | |
1,799
| | |
1,737
| |
|
Gain on sale of securities
| | | | |
--
| | |
--
| | |
503
| | |
139
| |
|
Impairment loss on securities
| | | | |
--
| | |
--
| | |
(732
|
)
| |
(1,519
|
)
|
|
Other
| | | |
|
17
|
|
|
1,134
|
|
|
619
|
|
|
1,359
|
|
|
Total non-interest income
| | | |
$
|
1,940
|
|
$
|
3,105
|
|
$
|
5,672
|
|
$
|
4,800
|
|
| Non-interest expense: | | | | | | | | | |
|
Salaries and employee benefits
| | | |
$
|
6,591
| |
$
|
6,253
| |
$
|
19,676
| |
$
|
18,239
| |
|
Occupancy expense
| | | | |
2,293
| | |
2,414
| | |
7,006
| | |
7,534
| |
|
FDIC insurance
| | | | |
864
| | |
1,312
| | |
3,394
| | |
3,953
| |
|
Loss on other real estate owned
| | | | |
546
| | |
713
| | |
1,022
| | |
2,691
| |
|
Franchise tax expense
| | | | |
780
| | |
720
| | |
2,326
| | |
2,155
| |
|
Data processing expense
| | | | |
652
| | |
553
| | |
1,942
| | |
1,806
| |
|
Other operating expense
| | | |
|
3,167
|
|
|
3,346
|
|
|
8,497
|
|
|
8,428
|
|
|
Total non-interest expense
| | | |
$
|
14,893
|
|
$
|
15,311
|
|
$
|
43,863
|
|
$
|
44,806
|
|
|
Income before taxes
| | | |
$
|
9,843
| |
$
|
9,875
| |
$
|
30,299
| |
$
|
24,674
| |
|
Provision for income taxes
| | | |
|
3,277
|
|
|
2,917
|
|
|
9,931
|
|
|
7,676
|
|
| Net income | | | |
$
|
6,566
|
|
$
|
6,958
|
|
$
|
20,368
|
|
$
|
16,998
|
|
|
Effective dividend on preferred stock
| | | |
|
1,349
|
|
|
1,250
|
|
|
4,012
|
|
|
3,752
|
|
| Net income available to common stockholders | | | |
$
|
5,217
| |
$
|
5,708
| |
$
|
16,356
| |
$
|
13,246
| |
|
Earnings per common share, basic
| | | |
$
|
0.18
| |
$
|
0.21
| |
$
|
0.55
| |
$
|
0.49
| |
|
Earnings per common share, diluted
| | | |
$
|
0.17
| |
$
|
0.20
| |
$
|
0.53
| |
$
|
0.46
| |
| | | | | | | | | | | | | | |
|
|
|
|
| |
| |
| |
| |
| |
| |
Virginia Commerce Bancorp, Inc.
Consolidated Average Balances, Yields, and Rates
Three Months Ended September 30,
(Unaudited)
|
|
|
| | | |
|
|
|
|
| |
|
|
|
|
|
| | | |
2011
| |
2010
|
|
(Dollars in thousands)
| | | |
Average Balance
|
|
Interest Income- Expense
|
|
Average Yields /Rates
| |
Average Balance
|
|
Interest Income- Expense
|
|
Average Yields /Rates
|
| Assets | | | | | | | | | | | | | | |
|
Securities (1)
| | | |
$
|
524,271
| |
$
|
3,778
| |
3.11
|
%
| |
$
|
382,399
| |
$
|
3,685
| |
4.04
|
%
|
|
Restricted stock
| | | | |
11,561
| | |
95
| |
3.26
|
%
| | |
11,752
| | |
91
| |
3.06
|
%
|
|
Loans, net of unearned income (2)
| | | | |
2,147,176
| | |
31,456
| |
5.83
|
%
| | |
2,249,901
| | |
33,997
| |
6.01
|
%
|
|
Interest-bearing deposits in other banks
| | | | |
34,887
| | |
21
| |
0.23
|
%
| | |
379
| | |
--
| |
0.11
|
%
|
|
Federal funds sold
| | | |
|
75,900
|
|
|
53
|
|
0.27
|
%
| |
|
103,072
|
|
|
59
|
|
0.23
|
%
|
| Total interest-earning assets | | | |
$
|
2,793,795
| |
$
|
35,403
| |
5.08
|
%
| |
$
|
2,747,503
| |
$
|
37,832
| |
5.50
|
%
|
|
Other assets
| | | |
|
82,006
| | | | | |
|
87,488
| | | | |
| Total Assets | | | |
$
|
2,875,801
| | | | | |
$
|
2,834,991
| | | | |
| | | | | | | | | | | | | |
|
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | |
|
Interest-bearing deposits:
| | | | | | | | | | | | | | |
|
NOW accounts
| | | |
$
|
317,245
| |
$
|
527
| |
0.66
|
%
| |
$
|
350,711
| |
$
|
749
| |
0.85
|
%
|
|
Money market accounts
| | | | |
221,202
| | |
559
| |
1.00
|
%
| | |
157,157
| | |
447
| |
1.13
|
%
|
|
Savings accounts
| | | | |
655,941
| | |
1,452
| |
0.88
|
%
| | |
696,270
| | |
2,499
| |
1.42
|
%
|
|
Time deposits
| | | |
|
779,997
|
|
|
3,947
|
|
2.01
|
%
| |
|
851,433
|
|
|
4,418
|
|
2.06
|
%
|
|
Total interest-bearing deposits
| | | |
$
|
1,974,385
| |
$
|
6,485
| |
1.30
|
%
| |
$
|
2,055,571
| |
$
|
8,113
| |
1.57
|
%
|
|
Securities sold under agreement to repurchase and federal funds
purchased
| | | | |
192,823
| | |
965
| |
1.99
|
%
| | |
183,564
| | |
1,023
| |
2.21
|
%
|
|
Other borrowed funds
| | | | |
25,000
| | |
272
| |
4.25
|
%
| | |
25,000
| | |
272
| |
4.25
|
%
|
|
Trust preferred capital notes
| | | |
|
66,471
|
|
|
952
|
|
5.60
|
%
| |
|
66,217
|
|
|
1,243
|
|
7.35
|
%
|
| Total interest-bearing liabilities | | | |
$
|
2,258,679
| |
$
|
8,674
| |
1.52
|
%
| |
$
|
2,330,352
| |
$
|
10,651
| |
1.81
|
%
|
|
Demand deposits and other liabilities
| | | |
|
346,155
| | | | | |
|
267,952
| | | | |
| Total liabilities | | | |
$
|
2,604,834
| | | | | |
$
|
2,598,304
| | | | |
|
Stockholders’ equity
| | | |
|
270,967
| | | | | |
|
236,687
| | | | |
| Total liabilities and stockholders’ equity | | | |
$
|
2,875,801
| | | | | |
$
|
2,834,991
| | | | |
|
Interest rate spread
| | | | | | | |
3.56
|
%
| | | | | |
3.69
|
%
|
|
Net interest income and margin
| | | | | |
$
|
26,729
| |
3.85
|
%
| | | |
$
|
27,181
| |
3.96
|
%
|
|
|
|
(1)
|
|
Yields on securities available-for-sale have been calculated on
the basis of historical cost and do not give effect to changes in
the fair value of those securities, which are reflected as a
component of stockholders’ equity. Average yields on securities
are stated on a tax equivalent basis, using a 35% rate.
|
| | | |
|
| |
(2)
| |
Loans placed on non-accrual status are included in the average
balances. Net loan fees and late charges included in interest
income on loans totaled $1.0 million and $672 thousand for the
three months ended September 30, 2011 and 2010, respectively.
|
|
|
|
| |
| |
| |
| |
| |
| |
Virginia Commerce Bancorp, Inc.
Consolidated Average Balances, Yields, and Rates
Nine Months Ended September 30,
(Unaudited)
|
| | | | | | | | | | | | | |
|
| | | |
|
|
|
|
| |
|
|
|
|
|
| | | |
2011
| |
2010
|
|
(Dollars in thousands)
| | | |
Average Balance
|
|
Interest Income- Expense
|
|
Average Yields /Rates
| |
Average Balance
|
|
Interest Income- Expense
|
|
Average Yields /Rates
|
| Assets | | | | | | | | | | | | | | |
|
Securities (1)
| | | |
$
|
458,694
| |
$
|
10,954
| |
3.41
|
%
| |
$
|
361,101
| |
$
|
11,178
| |
4.25
|
%
|
|
Restricted stock
| | | | |
11,616
| | |
287
| |
3.30
|
%
| | |
11,752
| | |
267
| |
3.03
|
%
|
|
Loans, net of unearned income (2)
| | | | |
2,176,604
| | |
95,144
| |
5.86
|
%
| | |
2,265,573
| | |
100,138
| |
5.92
|
%
|
|
Interest-bearing deposits in other banks
| | | | |
12,125
| | |
21
| |
0.23
|
%
| | |
204
| | |
--
| |
0.09
|
%
|
|
Federal funds sold
| | | |
|
74,906
|
|
|
152
|
|
0.27
|
%
| |
|
79,399
|
|
|
137
|
|
0.23
|
%
|
| Total interest-earning assets | | | |
$
|
2,733,945
| |
$
|
106,558
| |
5.27
|
%
| |
$
|
2,718,029
| |
$
|
111,720
| |
5.53
|
%
|
|
Other assets
| | | |
|
87,199
| | | | | |
|
87,186
| | | | |
| Total Assets | | | |
$
|
2,821,144
| | | | | |
$
|
2,805,215
| | | | |
| | | | | | | | | | | | | |
|
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | |
|
Interest-bearing deposits:
| | | | | | | | | | | | | | |
|
NOW accounts
| | | |
$
|
320,380
| |
$
|
1,775
| |
0.74
|
%
| |
$
|
333,984
| |
$
|
2,378
| |
0.95
|
%
|
|
Money market accounts
| | | | |
198,605
| | |
1,543
| |
1.04
|
%
| | |
153,121
| | |
1,418
| |
1.24
|
%
|
|
Savings accounts
| | | | |
672,553
| | |
4,965
| |
0.99
|
%
| | |
646,466
| | |
7,477
| |
1.55
|
%
|
|
Time deposits
| | | |
|
780,310
|
|
|
11,895
|
|
2.04
|
%
| |
|
912,538
|
|
|
14,699
|
|
2.15
|
%
|
|
Total interest-bearing deposits
| | | |
$
|
1,971,848
| |
$
|
20,178
| |
1.37
|
%
| |
$
|
2,046,109
| |
$
|
25,972
| |
1.70
|
%
|
|
Securities sold under agreement to repurchase and federal funds
purchased
| | | | |
181,226
| | |
2,859
| |
2.11
|
%
| | |
183,627
| | |
3,022
| |
2.20
|
%
|
|
Other borrowed funds
| | | | |
25,000
| | |
806
| |
4.25
|
%
| | |
25,000
| | |
806
| |
4.25
|
%
|
|
Trust preferred capital notes
| | | |
|
66,409
|
|
|
3,015
|
|
5.99
|
%
| |
|
66,154
|
|
|
3,702
|
|
7.38
|
%
|
| Total interest-bearing liabilities | | | |
$
|
2,244,483
| |
$
|
26,858
| |
1.60
|
%
| |
$
|
2,320,890
| |
$
|
33,502
| |
1.93
|
%
|
|
Demand deposits and other liabilities
| | | |
|
316,829
| | | | | |
|
255,109
| | | | |
| Total liabilities | | | |
$
|
2,561,312
| | | | | |
$
|
2,575,999
| | | | |
|
Stockholders’ equity
| | | |
|
259,832
| | | | | |
|
229,216
| | | | |
| Total liabilities and stockholders’ equity | | | |
$
|
2,821,144
| | | | | |
$
|
2,805,215
| | | | |
|
Interest rate spread
| | | | | | | |
3.67
|
%
| | | | | |
3.60
|
%
|
|
Net interest income and margin
| | | | | |
$
|
79,700
| |
3.95
|
%
| | | |
$
|
78,218
| |
3.88
|
%
|
| | | | | | | | | | | | | |
|
(1)
|
|
Yields on securities available-for-sale have been calculated on
the basis of historical cost and do not give effect to changes in
the fair value of those securities, which are reflected as a
component of stockholders’ equity. Average yields on securities
are stated on a tax equivalent basis, using a 35% rate.
|
| |
|
(2)
| |
Loans placed on non-accrual status are included in the average
balances. Net loan fees and late charges included in interest
income on loans totaled $3.0 million and $2.0 million for the nine
months ended September 30, 2011 and 2010, respectively.
|

Contacts:
For further information:
Virginia Commerce Bancorp, Inc.
Wilmer
L. Tinley, Jr., 703-633-6120
Interim Chief Financial Officer
wtinley@vcbonline.com
Source: Virginia Commerce Bancorp, Inc.
© 2026 Canjex Publishing Ltd. All rights reserved.