Item
1.
|
Business
|
3
|
Item
1A.
|
Risk
Factors
|
16
|
Item
1B.
|
Unresolved
Staff Comments
|
24
|
Item
2.
|
Properties
|
24
|
Item
3.
|
Legal
Proceedings
|
24
|
Item
4.
|
Reserved
|
24
|
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder
Matters
and Issuer Purchases of Equity Securities
|
25
|
Item
6.
|
Selected
Financial Data
|
27
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition
And
Results of Operations
|
28
|
Item
8.
|
Financial
Statements and Supplementary Data
|
52
|
Item
9.
|
Changes
In and Disagreements with Accountants
on
Accounting and Financial Disclosure
|
88
|
Item
9A.
|
Controls
and Procedures
|
88
|
Item
9B.
|
Other
Information
|
89
|
Item
10.
|
Directors,
Executive Officers, and Corporate Governance
|
90
|
Item
11.
|
Executive
Compensation
|
90
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and
Management
and Related Stockholder Matters
|
90
|
Item
13.
|
Certain
Relationships and Related Transactions,
and
Director Independence
|
90
|
Item
14.
|
Principal
Accounting Fees and Services
|
90
|
Item 15. |
Exhibits,
Financial Statement Schedules
|
91
|
Signatures
|
94
|
|
●
|
To
be a full service financial services provider enabling us to establish and
maintain relationships with our
customers.
|
|
●
|
To
attract customers by providing the breadth of products offered by larger
banks while maintaining the quick response and personal service of a
community bank. We will continue to look for
opportunities to expand our products and services. In our first
nine years of operation, we have established a diverse product line,
including commercial, mortgage and consumer loans as well as a full array
of deposit products and
services.
|
|
●
|
To
increase net income and return to shareholders through moderate loan
growth, while controlling the cost of our deposits and noninterest
expenses.
|
|
●
|
To
reduce the level of our nonperforming
assets. Nonperforming assets, consisting of nonaccrual
loans and real estate acquired through foreclosure, reached record highs
in 2009 and are having a negative affect on profitability. We
have committed significant resources to reduce the level of nonperforming
assets.
|
|
●
|
To
expand our capacity to generate noninterest
income
through the sale of mortgage loans. In 2009 our mortgage
company hired additional mortgage loan officers which should expand our
ability to originate mortgage
loans.
|
|
●
|
To
continue to emphasize commercial banking products and
services. Small-business commercial customers are a
source of prime-based loans, fee income from cash management services, and
low cost deposits, which we need to fund our growth. We have
been able to build a commercial business base because our staff of
commercial bankers seeks opportunities to network within the local
business community. Significant additional growth in this
banking area will depend on expanding our lending
staff.
|
|
●
|
No
Severance Payments. Under ARRA “golden parachutes” were
redefined as any severance payment resulting from involuntary termination
of employment, or from bankruptcy of the employer, except for payments for
services performed or benefits accrued. Consequently under ARRA the
Company is prohibited from making any severance payment to our “senior
executive officers” (defined in ARRA as the five highest paid executive
officers) and our next five most highly compensated employees during the
CPP Covered Period.
|
|
●
|
Recovery
of Incentive Compensation if Based on Certain Material
Inaccuracies. ARRA also contains the “clawback provision”
discussed above but extends its application to any bonus or retention
awards and other incentive compensation paid to any of our senior
executive officers or next 20 most highly compensated employees during the
CPP Covered Period that is later found to have been based on materially
inaccurate financial statements or other materially inaccurate
measurements of performance
|
|
●
|
No
Compensation Arrangements That Encourage Earnings
Manipulation. Under ARRA, during the CPP Covered Period, the
Company is not allowed to enter into compensation arrangements that
encourage manipulation of the reported earnings of the Company to enhance
the compensation of any of our
employees.
|
|
●
|
Limits
on Incentive Compensation. ARRA contains a provision that
prohibits the payment or accrual of any bonus, retention award or
incentive compensation to any of our 5 most highly compensated employees
during the CPP Covered Period other than awards of
long-term
|
|
|
|
●
|
Compensation
Committee Functions. ARRA requires that our Compensation
Committee be comprised solely of independent directors and that it meet at
least semiannually to discuss and evaluate our employee compensation plans
in light of an assessment of any risk posed to us from such compensation
plans.
|
|
●
|
Compliance
Certifications. ARRA also requires a written certification by
our Chief Executive Officer and Chief Financial Officer of our compliance
with the provisions of ARRA. These certifications must be
contained in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2009 and any subsequent year during the Capital Purchase Plan
Covered Period the relevant U.S. Treasury regulations are
issued.
|
|
●
|
Treasury
Review of Excessive Bonuses Previously Paid. ARRA directs the
Secretary of the Treasury to review all compensation paid to our senior
executive officers and our next 20 most highly compensated employees to
determine whether any such payments were inconsistent with the purposes of
ARRA or were otherwise contrary to the public interest. If the
Secretary of the Treasury makes such a finding, the Secretary of the
Treasury is directed to negotiate with the TARP Capital Purchase Program
recipient and the subject employee for appropriate reimbursements to the
federal government with respect to the compensation and
bonuses.
|
|
●
|
Say
on Pay. Under ARRA the SEC promulgated rules requiring a
non-binding say on pay vote by the shareholders on executive compensation
at the annual meeting during the CPP Covered
Period.
|
|
●
|
Bonuses
accrued or paid before the effective date of the rule adopted by the U.S.
Treasury are not subject to the rule’s bonus payment
limitation. In addition, separation pay for departures that
occurred before receipt of TARP assistance also is not subject to the
limits of the rule (even if payments continue to be made after
effectiveness).
|
|
●
|
The
term “most highly compensated employees” covers all employees, not only
executive officers or other policy makers. The determination of
the most highly compensated employees is based on annual compensation for
the prior year calculated in accordance with SEC disclosure
rules.
|
|
●
|
The
rule permits salary paid in property, including stock, so long as it is
based on a dollar amount (not a number of shares), is fully vested and
accrues as cash salary would. The rule also permits salary paid
in stock units in respect of shares of the TARP recipient, or subsidiaries
or divisions of the TARP recipient (though not below the subsidiary or
division for which the employee directly provides
services). Holding periods also are
permitted.
|
|
●
|
Commission
payments for sales, brokerage and asset management services for unrelated
customers will not be subject to the bonus restrictions, but only if they
are consistent with an existing plan of the TARP recipient in effect
before February 17, 2009.
|
●
|
The
rule imposes a restrictive set of “best practices” on TARP recipients: (i)
the five senior executive officers and the next 20 most highly compensated
employees may not receive any tax “gross-up” payment of any kind,
including payments to cover taxes due on company-provided benefits or
separation payments; (ii) the prohibition on separation payments to the
five senior executive officers and the next five most highly compensated
employees is extended to payments in connection with a change in control;
(iii) the compensation committee must review all employee compensation
plans every six months for unnecessary risk and provide an expanded
certification including narrative disclosure of its analysis and
conclusions; (iv) TARP recipients must exercise their clawback rights
unless doing so would be unreasonable; and (v) TARP recipients must adopt
a policy reasonably designed to eliminate excessive or luxury
expenditures.
|
|
●
|
An
institution will not become subject to the compensation standards merely
as a result of acquiring a TARP recipient. In addition, if an acquiror is
not subject to the standards immediately after the transaction, any
employees of the acquiror (including former employees of the TARP
recipient who become acquiror employees as a result of the transaction)
will not be subject to the
standards.
|
|
●
|
The
“TARP period” during which the compensation standards apply ceases when
the obligations arising from financial assistance cease and specifically
excludes any period when the only outstanding obligation of a TARP
recipient consists of U.S. Treasury warrants to purchase common
stock.
|
High
|
Low
|
|||||
2008
|
||||||
1st
quarter
|
$
|
11.47
|
$
|
9.25
|
||
2nd
quarter
|
10.99
|
8.08
|
||||
3rd
quarter
|
9.58
|
6.11
|
||||
4th
quarter
|
8.43
|
3.38
|
||||
2009
|
||||||
1st
quarter
|
$
|
5.00
|
$
|
3.77
|
||
2nd
quarter
|
4.95
|
4.12
|
||||
3rd
quarter
|
5.98
|
3.85
|
||||
4th
quarter
|
4.43
|
2.01
|
Period Ending | ||||||
Index
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
12/31/08
|
12/31/09
|
Village
Bank and Trust Financial Corp.
|
100.00
|
110.78
|
122.41
|
92.24
|
38.79
|
20.11
|
NASDAQ
Composite
|
100.00
|
101.37
|
111.03
|
121.92
|
72.49
|
104.31
|
SNL
Bank $250M-$500M
|
100.00
|
106.17
|
110.93
|
90.16
|
51.49
|
47.66
|
SNL
Bank $500M-$1B
|
100.00
|
104.29
|
118.61
|
95.04
|
60.90
|
58.00
|
Year
Ended December 31,
|
|||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||
Balance
Sheet Data
|
|||||||||||||||
At
year-end
|
|||||||||||||||
Assets
|
$
602,962,943
|
$ 572,407,993
|
$
393,263,999
|
$ 291,217,760
|
$214,974,952
|
||||||||||
Loans,
net of unearned income
|
467,568,547
|
470,722,286
|
327,343,013
|
241,051,025
|
172,378,272
|
||||||||||
Investment
securities
|
54,857,211
|
24,300,962
|
13,711,399
|
12,787,644
|
2,981,903
|
||||||||||
Goodwill
|
-
|
7,422,141
|
689,108
|
689,108
|
689,108
|
||||||||||
Deposits
|
498,285,124
|
466,232,043
|
339,297,258
|
253,309,881
|
186,752,807
|
||||||||||
Borrowings
|
52,593,521
|
57,726,898
|
24,736,569
|
9,859,265
|
9,641,810
|
||||||||||
Stockholders'
equity
|
48,941,989
|
46,162,574
|
26,893,299
|
25,644,115
|
17,151,893
|
||||||||||
Number
of shares outstanding
|
4,230,628
|
4,229,372
|
2,575,985
|
2,562,088
|
1,854,618
|
||||||||||
Average
for the year
|
|||||||||||||||
Assets
|
600,034,107
|
442,604,327
|
337,750,179
|
246,562,178
|
184,498,899
|
||||||||||
Stockholders'
equity
|
56,089,455
|
31,067,165
|
27,798,307
|
22,278,897
|
16,410,583
|
||||||||||
Weighted
average shares outstanding
|
4,230,462
|
3,013,175
|
2,569,529
|
2,269,092
|
1,800,061
|
||||||||||
Income
Statement Data
|
|||||||||||||||
Interest
income
|
$ 33,195,973
|
$
29,072,146
|
$
25,665,235
|
$
19,019,111
|
$
11,925,133
|
||||||||||
Interest
expense
|
16,407,679
|
15,969,783
|
13,806,715
|
8,786,600
|
4,877,376
|
||||||||||
Net
interest income
|
16,788,294
|
13,102,363
|
|
11,858,520
|
10,232,511
|
7,047,757
|
|||||||||
Provision
for loan losses
|
13,220,000
|
2,005,633
|
1,187,482
|
796,006
|
460,861
|
||||||||||
Noninterest
income
|
8,285,100
|
4,184,727
|
2,666,956
|
2,482,793
|
2,890,316
|
||||||||||
Goodwill
impairment
|
7,422,141
|
-
|
-
|
-
|
-
|
||||||||||
Noninterest
expense
|
20,915,737
|
14,572,271
|
11,821,232
|
9,817,089
|
7,778,004
|
||||||||||
Income
tax expense (benefit)
|
(4,973,116)
|
241,097
|
515,699
|
702,990
|
468,025
|
||||||||||
Net
income (loss)
|
$
(11,511,368)
|
$
468,089
|
$
1,001,063
|
$
1,399,219
|
$
1,231,183
|
||||||||||
Per
Share Data
|
|||||||||||||||
Earnings
(loss) per share - basic
|
$ (2.84)
|
$ 0.16
|
$
0.39
|
$ 0.62
|
$ 0.68
|
||||||||||
Earnings
(loss) per share - diluted
|
$
(2.84)
|
$
0.16
|
$
0.37
|
$
0.59
|
$
0.61
|
||||||||||
Book
value at year-end
|
$
8.07
|
$
10.91
|
$
10.44
|
$
10.01
|
$
9.25
|
||||||||||
Performance
Ratios
|
|||||||||||||||
Return
on average assets
|
(1.92)%
|
0.11%
|
0.30%
|
0.57%
|
0.67%
|
||||||||||
Return
on average equity
|
(20.52)%
|
1.51%
|
3.60%
|
6.28%
|
7.50%
|
||||||||||
Net
interest margin
|
3.13%
|
3.25%
|
3.80%
|
4.48%
|
4.15%
|
||||||||||
Efficiency
(1)
|
83.42%
|
84.30%
|
81.38%
|
77.21%
|
78.26%
|
||||||||||
Loans
to deposits
|
93.84%
|
100.96%
|
96.48%
|
95.16%
|
92.30%
|
||||||||||
Equity
to assets
|
8.12%
|
8.06%
|
6.84%
|
8.81%
|
7.98%
|
||||||||||
Asset
Quality Ratios
|
|||||||||||||||
ALLL
to loans at year-end
|
2.25%
|
1.29%
|
1.06%
|
1.06%
|
1.12%
|
||||||||||
ALLL
to nonaccrual loans
|
49.37%
|
71.05%
|
134.20%
|
91.12%
|
105.28%
|
||||||||||
Nonperforming
assets to year-end loans
|
7.95%
|
2.43%
|
0.87%
|
1.16%
|
1.06%
|
||||||||||
Net
charge-offs to average loans
|
1.84%
|
0.60%
|
0.10%
|
0.12%
|
0.03%
|
||||||||||
2009
|
2008
|
Increase
|
||||
Provision
for loan losses
|
$13,220,000
|
$2,005,633
|
$11,214,367
|
|||
Goodwill
impairment
|
7,422,141
|
-
|
7,422,141
|
|||
Expenses
related to
|
||||||
foreclosed
real estate
|
1,475,338
|
165,455
|
1,309,883
|
|||
FDIC
insurance premium
|
1,366,612
|
400,394
|
966,218
|
|||
$20,912,609
|
Average
Balance Sheets
|
||||||||||||||||||
(In
thousands)
|
||||||||||||||||||
Year
Ended December 31, 2009
|
Year
Ended December 31, 2008
|
Year
Ended December 31, 2007
|
||||||||||||||||
Interest
|
Annualized
|
Interest
|
Annualized
|
Interest
|
Annualized
|
|||||||||||||
Average
|
Income/
|
Yield
|
Average
|
Income/
|
Yield
|
Average
|
Income/
|
Yield
|
||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
||||||||||
Loans
|
||||||||||||||||||
Commercial
|
$47,607
|
$2,959
|
6.22%
|
$39,275
|
$2,034
|
5.18%
|
$21,791
|
$1,795
|
8.24%
|
|||||||||
Real
estate - residential
|
89,386
|
5,802
|
6.49%
|
61,416
|
5,291
|
8.62%
|
42,461
|
3,418
|
8.05%
|
|||||||||
Real
estate - commercial
|
230,621
|
15,591
|
6.76%
|
160,019
|
10,968
|
6.85%
|
120,797
|
9,722
|
8.05%
|
|||||||||
Real
estate - construction
|
99,103
|
6,038
|
6.09%
|
105,732
|
8,965
|
8.48%
|
92,886
|
8,707
|
9.37%
|
|||||||||
Consumer
|
10,642
|
788
|
7.40%
|
7,779
|
657
|
8.45%
|
6,488
|
582
|
8.97%
|
|||||||||
Gross
loans
|
477,359
|
31,178
|
6.53%
|
374,221
|
27,915
|
7.46%
|
284,423
|
24,224
|
8.52%
|
|||||||||
Investment
securities
|
33,174
|
1,458
|
4.40%
|
12,125
|
699
|
5.76%
|
16,471
|
847
|
5.14%
|
|||||||||
Loans
held for sale
|
10,305
|
533
|
5.17%
|
3,721
|
225
|
6.05%
|
2,368
|
155
|
6.55%
|
|||||||||
Federal
funds and other
|
15,034
|
27
|
0.18%
|
10,455
|
233
|
2.23%
|
8,877
|
439
|
4.95%
|
|||||||||
Total
interest earning assets
|
535,872
|
33,196
|
6.19%
|
400,522
|
29,072
|
7.26%
|
312,139
|
25,665
|
8.22%
|
|||||||||
Allowance
for loan losses
|
(8,367)
|
(4,309)
|
(2,956)
|
|||||||||||||||
Cash
and due from banks
|
15,998
|
8,179
|
5,169
|
|||||||||||||||
Premises
and equipment, net
|
27,880
|
23,951
|
13,901
|
|||||||||||||||
Other
assets
|
28,651
|
14,261
|
9,497
|
|||||||||||||||
Total
assets
|
$600,034
|
$442,604
|
$337,750
|
|||||||||||||||
Interest
bearing deposits
|
||||||||||||||||||
Interest
checking
|
26,530
|
443
|
1.67%
|
$12,735
|
$159
|
1.25%
|
$10,454
|
$104
|
0.99%
|
|||||||||
Money
market
|
69,267
|
1,242
|
1.79%
|
28,215
|
561
|
1.99%
|
21,618
|
726
|
3.36%
|
|||||||||
Savings
|
7,009
|
85
|
1.21%
|
6,891
|
193
|
2.80%
|
3,669
|
42
|
1.14%
|
|||||||||
Certificates
|
347,698
|
12,664
|
3.64%
|
291,629
|
13,435
|
4.61%
|
233,408
|
12,078
|
5.17%
|
|||||||||
Total
deposits
|
450,504
|
14,434
|
3.20%
|
339,470
|
14,348
|
4.23%
|
269,149
|
12,950
|
4.81%
|
|||||||||
Borrowings
|
||||||||||||||||||
Long-tern
debt - trust
|
||||||||||||||||||
preferred
securities
|
8,764
|
392
|
4.47%
|
8,764
|
508
|
5.80%
|
6,173
|
447
|
7.24%
|
|||||||||
FHLB
advances
|
26,348
|
970
|
4.22%
|
20,620
|
834
|
4.22%
|
7,945
|
340
|
4.22%
|
|||||||||
Other
borrowings
|
16,337
|
612
|
1.77%
|
13,034
|
280
|
1.77%
|
1,748
|
70
|
1.77%
|
|||||||||
Total
interest bearing liabilities
|
501,953
|
16,408
|
3.27%
|
381,888
|
15,970
|
4.18%
|
285,015
|
13,807
|
4.84%
|
|||||||||
Noninterest
bearing deposits
|
39,626
|
27,657
|
22,686
|
|||||||||||||||
Other
liabilities
|
2,366
|
1,992
|
2,251
|
|||||||||||||||
Total
liabilities
|
543,945
|
411,537
|
309,952
|
|||||||||||||||
Equity
capital
|
56,089
|
31,067
|
27,798
|
|||||||||||||||
Total
liabilities and capital
|
$600,034
|
$442,604
|
$337,750
|
|||||||||||||||
Net
interest income before
|
||||||||||||||||||
provision
for loan losses
|
$16,788
|
$13,102
|
$11,858
|
|||||||||||||||
Interest
spread - average yield
|
||||||||||||||||||
on
interest earning assets,
|
||||||||||||||||||
less
average rate on
|
||||||||||||||||||
interest
bearing liabilities
|
2.93%
|
3.08%
|
3.38%
|
|||||||||||||||
Net
interest margin
|
||||||||||||||||||
(net
interest income
|
||||||||||||||||||
expressed
as a percentage
|
||||||||||||||||||
of
average earning assets)
|
3.13%
|
3.27%
|
3.80%
|
Rate/Volume
Analysis
|
||||||||||||
(In
thousands)
|
||||||||||||
2009
vs. 2008
|
2008
vs. 2007
|
|||||||||||
Increase
(Decrease)
|
Increase
(Decrease)
|
|||||||||||
Due
to Changes in
|
Due
to Changes in
|
|||||||||||
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
|||||||
Interest
income
|
||||||||||||
Loans
|
$6,333
|
$(2,762)
|
$3,571
|
$5,297
|
$(1,606)
|
$3,691
|
||||||
Investment
securities
|
879
|
(120)
|
759
|
(273)
|
125
|
(148)
|
||||||
Fed
funds sold and other
|
187
|
(393)
|
(206)
|
169
|
(305)
|
(136)
|
||||||
Total
interest income
|
7,399
|
(3,275)
|
4,124
|
5,193
|
(1,786)
|
3,407
|
||||||
Interest
expense
|
||||||||||||
Deposits
|
||||||||||||
Interest
checking
|
217
|
66
|
283
|
24
|
31
|
55
|
||||||
Money
market accounts
|
731
|
(48)
|
683
|
489
|
(654)
|
(165)
|
||||||
Savings
accounts
|
3
|
(110)
|
(107)
|
57
|
94
|
151
|
||||||
Certificates
of deposit
|
8,613
|
(9,386)
|
(773)
|
2,423
|
(1,066)
|
1,357
|
||||||
Total
deposits
|
9,564
|
(9,478)
|
86
|
2,993
|
(1,595)
|
1,398
|
||||||
Borrowings
|
||||||||||||
Long-term
debt
|
-
|
(116)
|
(116)
|
18
|
43
|
61
|
||||||
FHLB
Advances
|
201
|
(65)
|
136
|
512
|
(18)
|
494
|
||||||
Other
borrowings
|
332
|
-
|
332
|
210
|
-
|
210
|
||||||
Total
interest expense
|
10,097
|
(9,659)
|
438
|
3,733
|
(1,570)
|
2,163
|
||||||
Net
interest income
|
$(2,698)
|
$6,384
|
$3,686
|
$1,460
|
$(216)
|
$1,244
|
||||||
Note:
the combined effect on interest due to changes in both volume and rate,
which cannot be
|
||||||||||||
separately
identified, has been allocated proportionately to the change due to volume
and the
|
||||||||||||
change
due to rate.
|
Investment
Securities Available-for-Sale
|
||||||||||
(Dollars
in thousands)
|
||||||||||
Unrealized
|
Estimated
|
|||||||||
Par
|
Amortized
|
Gain
|
Fair
|
Average
|
||||||
Value
|
Cost
|
(Loss)
|
Value
|
Yield
|
||||||
December
31, 2009
|
||||||||||
US
Government Agencies
|
||||||||||
One
to five years
|
$
9,000
|
$
9,315
|
$
(66)
|
$
9,249
|
2.32%
|
|||||
Five
to ten years
|
3,000
|
3,029
|
32
|
3,061
|
4.50%
|
|||||
More
than ten years
|
34,250
|
35,284
|
75
|
35,359
|
5.22%
|
|||||
Total
|
46,250
|
47,628
|
41
|
47,669
|
4.61%
|
|||||
Mortgage-backed
securities
|
||||||||||
One
to five years
|
389
|
435
|
(37)
|
398
|
4.40%
|
|||||
Five
to ten years
|
471
|
471
|
29
|
500
|
5.24%
|
|||||
More
than ten years
|
3,141
|
3,227
|
53
|
3,280
|
5.53%
|
|||||
Total
|
4,001
|
4,133
|
45
|
4,178
|
5.39%
|
|||||
Municipals
|
||||||||||
More
than ten years
|
1,000
|
1,026
|
1
|
1,027
|
5.28%
|
|||||
Other
investments
|
||||||||||
More
than five years
|
2,000
|
1,973
|
10
|
1,983
|
5.65%
|
|||||
Total
investment securities
|
$53,251
|
$
54,760
|
$
97
|
$
54,857
|
4.72%
|
|||||
December
31, 2008
|
||||||||||
US
Government Agencies
|
||||||||||
Within
one year
|
$
360
|
$
360
|
$
(4)
|
$
356
|
4.50%
|
|||||
More
than five years
|
16,546
|
16,095
|
564
|
16,659
|
5.73%
|
|||||
Total
|
16,906
|
16,455
|
560
|
17,015
|
5.70%
|
|||||
Mortgage-backed
securities
|
||||||||||
One
to five years
|
874
|
905
|
(23)
|
$882
|
4.47%
|
|||||
More
than five years
|
4,603
|
4,694
|
(76)
|
4,618
|
5.42%
|
|||||
5,477
|
5,599
|
(99)
|
5,500
|
5.27%
|
||||||
Other
investments
|
||||||||||
More
than five years
|
2,000
|
1,970
|
(184)
|
1,786
|
5.65%
|
|||||
Total
investment securities
|
$
24,383
|
$
24,024
|
$
277
|
$
24,301
|
5.60%
|
Loan
Portfolio, Net
|
|||||||||
(In
thousands)
|
|||||||||
December
31,
|
|||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
|||||
Commercial
|
$
39,576
|
$
52,438
|
$
23,152
|
$
17,889
|
$
14,121
|
||||
Real
estate - residential
|
93,657
|
84,612
|
51,281
|
36,408
|
30,043
|
||||
Real
estate - commercial
|
240,830
|
220,400
|
140,176
|
100,039
|
66,274
|
||||
Real
estate - construction
|
81,688
|
103,161
|
106,556
|
80,324
|
56,146
|
||||
Consumer
|
11,609
|
10,307
|
6,611
|
6,730
|
6,161
|
||||
Total
loans
|
467,360
|
470,918
|
327,776
|
241,390
|
172,745
|
||||
Less: unearned
income, net
|
209
|
(196)
|
(433)
|
(339)
|
(367)
|
||||
Less: Allowance
for loan losses
|
(10,522)
|
(6,059)
|
(3,469)
|
(2,553)
|
(1,931)
|
||||
Total
loans, net
|
$
457,047
|
$
464,663
|
$ 323,874
|
$
238,498
|
$
170,447
|
December
31, 2009
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||
Fixed
Rate
|
Variable
Rate
|
|||||||||||||||
Within
|
1
to 5
|
After
|
1
to 5
|
After
|
Total
|
|||||||||||
1
Year
|
Years
|
5
Years
|
Total
|
Years
|
5
Years
|
Total
|
Maturities
|
|||||||||
Commercial
|
$19,657
|
$13,451
|
$6,309
|
$19,760
|
$ 159
|
$ -
|
$ 159
|
$39,576
|
||||||||
Real
estate
|
||||||||||||||||
Commercial
|
37,346
|
80,191
|
93,119
|
173,310
|
28,155
|
2,019
|
30,174
|
240,830
|
||||||||
Construction
|
67,283
|
10,211
|
3,911
|
14,122
|
283
|
-
|
283
|
81,688
|
||||||||
Residential
|
53,433
|
6,466
|
33,328
|
39,794
|
430
|
-
|
430
|
93,657
|
Analysis
of Allowance for Loan Losses
|
||||||||||
(In
thousands)
|
||||||||||
Year
Ended December 31,
|
||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||
Beginning
balance
|
$
6,059
|
$
3,469
|
$
2,553
|
$
1,931
|
$
1,514
|
|||||
Provision
for loan losses
|
13,220
|
2,006
|
1,187
|
796
|
461
|
|||||
Charge-offs
|
||||||||||
Commercial
and industrial
|
$
(1,273)
|
$
(468)
|
(31)
|
(183)
|
-
|
|||||
Real
estate - residential
|
-
|
(202)
|
(120)
|
-
|
-
|
|||||
Real
estate - commercial
|
(783)
|
(96)
|
-
|
-
|
-
|
|||||
Real
estate - construction
|
(5,779)
|
(1,475)
|
(66)
|
-
|
-
|
|||||
Consumer
|
(932)
|
(2)
|
(54)
|
(72)
|
(46)
|
|||||
(8,767)
|
(2,243)
|
(271)
|
(255)
|
(46)
|
||||||
Recoveries
|
||||||||||
Commercial
and industrial
|
-
|
7
|
-
|
-
|
-
|
|||||
Real
estate - residential
|
-
|
2
|
-
|
-
|
-
|
|||||
Real
estate - commercial
|
-
|
-
|
-
|
74
|
-
|
|||||
Real
estate - construction
|
3
|
395
|
-
|
-
|
-
|
|||||
Consumer
|
7
|
19
|
-
|
7
|
2
|
|||||
10
|
423
|
-
|
81
|
2
|
||||||
Net
charge-offs
|
(8,757)
|
(1,820)
|
(271)
|
(174)
|
(44)
|
|||||
Acquisition
of River City Bank
|
-
|
2,404
|
-
|
-
|
-
|
|||||
Ending
balance
|
$
10,522
|
$
6,059
|
$
3,469
|
$
2,553
|
$
1,931
|
|||||
Loans
outstanding at end of year (1)
|
$
467,569
|
$
470,722
|
$
327,343
|
$
241,051
|
$
172,378
|
|||||
Ratio
of allowance for loan losses as
|
||||||||||
a
percent of loans outstanding at
|
||||||||||
end
of year
|
2.25%
|
1.29%
|
1.06%
|
1.06%
|
1.12%
|
|||||
Average
loans outstanding for the year (1)
|
$
477,359
|
$
374,221
|
$
284,423
|
$
205,978
|
$
150,432
|
|||||
Ratio
of net charge-offs to average loans
|
||||||||||
outstanding
for the year
|
1.84%
|
0.60%
|
0.10%
|
0.12%
|
0.03%
|
|||||
(1) Loans
are net of unearned income.
|
Allocation
of the Allowance for Loan Losses
|
||||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||
December
31, 2009
|
December
31, 2008
|
December
31, 2007
|
December
31, 2006
|
December
31, 2005
|
||||||||||||||||
Total
|
%
|
Total
|
%
|
Total
|
%
|
Total
|
%
|
Total
|
%
|
|||||||||||
Commercial
|
$
710
|
6.7%
|
$
1,664
|
27.5%
|
$
479
|
13.8%
|
$
377
|
14.8%
|
$
568
|
29.5%
|
||||||||||
Real
estate
|
||||||||||||||||||||
Residential
|
1,515
|
14.4%
|
1,142
|
18.8%
|
712
|
20.5%
|
512
|
20.1%
|
358
|
18.5%
|
||||||||||
Commercial
|
3,500
|
33.3%
|
2,166
|
35.7%
|
1,204
|
34.7%
|
884
|
34.5%
|
444
|
23.0%
|
||||||||||
Construction
|
4,442
|
42.2%
|
965
|
15.9%
|
989
|
28.5%
|
694
|
27.2%
|
485
|
25.1%
|
||||||||||
Consumer
|
355
|
3.4%
|
122
|
2.0%
|
85
|
2.5%
|
86
|
3.4%
|
76
|
3.9%
|
||||||||||
Total
|
$
10,522
|
100.0%
|
$
6,059
|
100.0%
|
$
3,469
|
100.0%
|
$
2,553
|
100.0%
|
$
1,931
|
100.0%
|
Asset
Quality
|
(In
thousands)
|
December
31,
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||||
Nonaccrual
loans
|
$
25,913
|
$
8,528
|
$
2,585
|
$
2,801
|
$ 1,834
|
|||||
Restructured
loans
|
-
|
-
|
-
|
-
|
-
|
|||||
Foreclosed
properties
|
11,279
|
2,932
|
270
|
-
|
-
|
|||||
Total
nonperforming assets
|
$
37,192
|
$ 11,460
|
$
2,855
|
$
2,801
|
$
1,834
|
|||||
Loans
past due 90 days and still accruing
|
||||||||||
(not
included in nonaccrual loans above)
|
$
4,787
|
$
6,197
|
$
1,219
|
$
6,520
|
$
4,932
|
|||||
Nonperforming
assets to loans at end of year (1)
|
7.95%
|
2.43%
|
0.87%
|
1.16%
|
1.06%
|
|||||
Nonperforming
assets to total assets
|
6.17%
|
2.00%
|
0.73%
|
0.96%
|
0.85%
|
|||||
Allowance
for loan losses to nonaccrual loans
|
40.6%
|
71.0%
|
134.2%
|
91.1%
|
105.3%
|
|||||
(1) Loans
are net of unearned income.
|
Deposits
|
||||||||||||
(In
thousands)
|
||||||||||||
December
31, 2009
|
December
31, 2008
|
December
31, 2007
|
||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||
Demand
accounts
|
$
38,521
|
7.7%
|
$ 34,483
|
7.4%
|
$
22,223
|
6.6%
|
||||||
Interest
checking accounts
|
36,441
|
7.3%
|
17,427
|
3.7%
|
10,518
|
3.1%
|
||||||
Money
market accounts
|
115,167
|
23.1%
|
30,003
|
6.4%
|
22,060
|
6.5%
|
||||||
Savings
accounts
|
8,901
|
1.8%
|
5,388
|
1.2%
|
3,373
|
1.0%
|
||||||
Time
deposits of $100,000 and over
|
119,352
|
24.0%
|
148,173
|
31.8%
|
101,987
|
30.1%
|
||||||
Other
time deposits
|
179,903
|
36.1%
|
230,758
|
49.5%
|
178,136
|
52.7%
|
||||||
Total
|
$498,285
|
100.0%
|
$466,232
|
100.0%
|
$338,297
|
100.0%
|
Average
Deposits and Rates Paid
|
||||||||||||
(In
thousands)
|
||||||||||||
Year
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Account
Type
|
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
||||||
Noninterest-bearing
demand accounts
|
$39,626
|
-
|
$27,657
|
-
|
$22,686
|
-
|
||||||
Interest-bearing
deposits
|
||||||||||||
Interest
checking accounts
|
26,530
|
1.67%
|
12,735
|
1.25%
|
10,454
|
0.99%
|
||||||
Money
market accounts
|
69,267
|
1.79%
|
28,215
|
1.99%
|
21,618
|
3.36%
|
||||||
Savings
accounts
|
7,009
|
1.21%
|
6,891
|
2.81%
|
3,669
|
1.16%
|
||||||
Time
deposits of $100,000 and over
|
121,440
|
3.72%
|
100,840
|
4.90%
|
81,828
|
5.23%
|
||||||
Other
time deposits
|
226,258
|
3.60%
|
190,789
|
4.44%
|
151,580
|
5.14%
|
||||||
Total
interest-bearing deposits
|
450,504
|
3.20%
|
339,470
|
4.23%
|
269,149
|
4.81%
|
||||||
Total
average deposits
|
$490,130
|
$367,127
|
$291,835
|
Maturities
of Time Deposits of $100,000 or More
|
||
(In
thousands)
|
||
Due
within three months
|
$33,478
|
|
Due
after three months through six months
|
10,509
|
|
Due
after six months through twelve months
|
29,689
|
|
Over
twelve months
|
45,676
|
|
$119,352
|
Analysis
of Capital
|
||||||
(In
thousands)
|
||||||
As
of December 31,
|
||||||
2009
|
2008
|
2007
|
||||
Tier
1 capital
|
||||||
Preferred
stock
|
$ 59
|
|||||
Common
stock
|
16,922
|
$
16,917
|
$ 10,304
|
|||
Additional
paid-in capital
|
40,569
|
25,737
|
13,726
|
|||
Retained
earnings (deficit)
|
(8,648)
|
3,454
|
2,986
|
|||
Warrant
Surplus
|
732
|
|||||
Discount
on preferred stock
|
(636)
|
|||||
Qualifying
trust preferred securities
|
8,764
|
8,764
|
8,764
|
|||
Total
equity
|
57,762
|
54,872
|
35,780
|
|||
Less:
goodwill
|
-
|
(7,422)
|
(689)
|
|||
Total
Tier 1 capital
|
57,762
|
47,450
|
35,091
|
|||
Tier
2 capital
|
||||||
Allowance
for loan losses
|
6,310
|
6,059
|
3,469
|
|||
Total
Tier 2 capital
|
6,310
|
6,059
|
3,469
|
|||
Total
risk-based capital
|
64,072
|
53,509
|
38,560
|
|||
Risk-weighted
assets
|
$500,602
|
$500,689
|
$378,020
|
|||
Capital
ratios
|
||||||
Tier
1 capital to risk-weighted assets
|
11.5%
|
9.4%
|
9.3%
|
|||
Total
capital to risk-weighted assets
|
12.8%
|
10.6%
|
10.2%
|
|||
Leverage
ratio (Tier 1 capital to
|
||||||
average
assets)
|
9.4%
|
8.4%
|
16.4%
|
|||
Equity
to total assets
|
8.1%
|
8.1%
|
6.8%
|
Village
Bank and Trust Financial Corp.
|
||||||||||||
Interest
Rate Sensitivity GAP Analysis
|
||||||||||||
December
31, 2009
|
||||||||||||
(In
thousands)
|
||||||||||||
Within
3
|
3
to 6
|
6
to 12
|
13
to 36
|
More
than
|
||||||||
Months
|
Months
|
Months
|
Months
|
36
Months
|
Total
|
|||||||
Interest
Rate Sensitive Assets
|
||||||||||||
Loans
(1)
|
||||||||||||
Fixed
rate
|
$
41,620
|
$
13,432
|
$
22,143
|
$
26,716
|
$
154,846
|
$
258,757
|
||||||
Variable
rate
|
135,345
|
3,332
|
8,093
|
14,808
|
47,025
|
208,603
|
||||||
Investment
securities
|
-
|
-
|
162
|
78
|
54,617
|
54,857
|
||||||
Loans
held for sale
|
7,506
|
-
|
-
|
-
|
-
|
7,506
|
||||||
Federal
funds sold
|
6,777
|
-
|
-
|
-
|
-
|
6,777
|
||||||
Total
rate sensitive assets
|
191,248
|
16,764
|
30,398
|
41,602
|
256,488
|
536,500
|
||||||
Cumulative
rate sensitive assets
|
191,248
|
208,012
|
238,410
|
280,012
|
536,500
|
|||||||
Interest
Rate Sensitive Liabilities
|
||||||||||||
Interest
checking (2)
|
-
|
-
|
-
|
36,441
|
-
|
36,441
|
||||||
Money
market accounts
|
115,166
|
-
|
-
|
-
|
-
|
115,166
|
||||||
Savings
(2)
|
-
|
-
|
-
|
8,901
|
-
|
8,901
|
||||||
Certificates
of deposit
|
88,654
|
29,044
|
69,612
|
100,666
|
11,279
|
299,255
|
||||||
FHLB
advances
|
-
|
15,000
|
-
|
14,000
|
-
|
29,000
|
||||||
Trust
Preferred Securities
|
-
|
-
|
-
|
-
|
8,764
|
8,764
|
||||||
Federal
funds purchased
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Other
borrowings
|
2,928
|
2,041
|
84
|
266
|
9,511
|
14,830
|
||||||
Total
rate sensitive liabilities
|
206,748
|
46,085
|
69,696
|
160,274
|
29,554
|
512,357
|
||||||
Cumulative
rate sensitive liabilities
|
206,748
|
252,833
|
322,529
|
482,803
|
512,357
|
|||||||
Rate
sensitivity gap for period
|
$(15,500)
|
$(29,321)
|
$(39,298)
|
$(118,672)
|
$
226,934
|
$
24,143
|
||||||
Cumulative
rate sensitivity gap
|
$(15,500)
|
$(44,821)
|
$(84,119)
|
$(202,791)
|
$
24,143
|
|||||||
Ratio
of cumulative gap to total assets
|
(2.6)%
|
(7.4)%
|
(14.0)%
|
(33.6)%
|
4.0%
|
|||||||
Ratio
of cumulative rate sensitive
|
||||||||||||
assets
to cumulative rate sensitive
|
||||||||||||
liabilities
|
92.5%
|
82.3%
|
73.9%
|
58.0%
|
104.7%
|
|||||||
Ratio
of cumulative gap to cumulative
|
||||||||||||
rate
sensitive assets
|
(8.1)%
|
(21.5)%
|
(35.3)%
|
(72.4)%
|
4.5%
|
|||||||
(1)
Includes nonaccrual loans of approximately $21,313,000, which are spread
throughout the categories.
|
||||||||||||
(2)
Management believes that interest checking and savings accounts are
generally not sensitive to changes in interest
|
||||||||||||
rates
and therefore has placed such deposits in the "13 to 36 months"
category.
|
Village
Bank and Trust Financial Corp. and Subsidiary
|
||||
Consolidated
Balance Sheets
|
||||
December
31, 2009 and 2008
|
||||
2009
|
2008
|
|||
Assets
|
||||
Cash
and due from banks
|
$
13,884,581
|
$
13,107,245
|
||
Federal
funds sold
|
6,777,239
|
13,493,584
|
||
Investment
securities available for sale
|
54,857,211
|
24,300,962
|
||
Loans
held for sale
|
7,506,252
|
4,325,746
|
||
Loans
|
||||
Outstandings
|
467,359,664
|
470,918,182
|
||
Allowance
for loan losses
|
(10,521,931)
|
(6,059,272)
|
||
Deferred
fees and costs
|
208,883
|
(195,896)
|
||
457,046,616
|
464,663,014
|
|||
Premises
and equipment, net
|
27,799,084
|
28,173,518
|
||
Accrued
interest receivable
|
3,366,718
|
3,499,793
|
||
Goodwill
|
-
|
7,422,141
|
||
Bank
owned life insurance
|
5,431,002
|
5,099,022
|
||
Other
real estate owned
|
11,278,532
|
2,932,101
|
||
Other
assets
|
15,015,708
|
5,390,867
|
||
$602,962,943
|
$572,407,993
|
|||
Liabilities
and Stockholders' Equity
|
||||
Liabilities
|
||||
Deposits
|
$498,285,124
|
$466,232,043
|
||
Federal
home loan bank advances
|
29,000,000
|
25,000,000
|
||
Long-term
debt- trust preferred securities
|
8,764,000
|
8,764,000
|
||
Other
borrowings
|
14,829,521
|
23,962,898
|
||
Accrued
interest payable
|
501,069
|
1,014,534
|
||
Other
liabilities
|
2,641,410
|
1,271,944
|
||
Total
liabilities
|
554,021,124
|
526,245,419
|
||
Stockholders'
equity
|
||||
Preferred
stock, $4 par value, $1,000 liquidation preference,
|
||||
1,000,000
shares authorized, 14,738 shares issued and outstanding
|
58,952
|
-
|
||
Common
stock, $4 par value - 10,000,000 shares authorized;
|
||||
4,230,628
shares issued and outstanding at December 31, 2009
|
||||
4,229,372
shares issued and outstanding at December 31, 2008
|
16,922,512
|
16,917,488
|
||
Additional
paid-in capital
|
40,568,771
|
25,737,048
|
||
Retained
earnings
|
(8,647,731)
|
3,453,788
|
||
Warrant
|
732,479
|
-
|
||
Discount
on preferred stock
|
(636,959)
|
-
|
||
Accumulated
other comprehensive income (loss)
|
(56,205)
|
54,250
|
||
Total
stockholders' equity
|
48,941,819
|
46,162,574
|
||
$602,962,943
|
$572,407,993
|
|||
See
accompanying notes to consolidated financial statements.
|
Village
Bank and Trust Financial Corp. and Subsidiary
|
||||||
Consolidated
Statements of Income
|
||||||
Years
Ended December 31, 2009, 2008 and 2007
|
||||||
2009
|
2008
|
2007
|
||||
Interest
income
|
||||||
Loans
|
$ 31,711,644
|
$ 28,140,129
|
$ 24,379,103
|
|||
Investment
securities
|
1,457,694
|
698,790
|
847,364
|
|||
Federal
funds sold
|
26,635
|
233,227
|
438,768
|
|||
Total
interest income
|
33,195,973
|
29,072,146
|
25,665,235
|
|||
Interest
expense
|
||||||
Deposits
|
14,433,943
|
14,348,287
|
12,949,807
|
|||
Borrowed
funds
|
1,973,736
|
1,621,496
|
856,908
|
|||
Total
interest expense
|
16,407,679
|
15,969,783
|
13,806,715
|
|||
Net
interest income
|
16,788,294
|
13,102,363
|
11,858,520
|
|||
Provision
for loan losses
|
13,220,000
|
2,005,633
|
1,187,482
|
|||
Net
interest income after provision
|
||||||
for
loan losses
|
3,568,294
|
11,096,730
|
10,671,038
|
|||
Noninterest
income
|
||||||
Service
charges and fees
|
1,612,769
|
1,160,500
|
748,695
|
|||
Gain
on sale of loans
|
5,828,006
|
2,381,023
|
1,513,318
|
|||
(Gain)
loss on sale of equipment
|
(43,637)
|
57,827
|
-
|
|||
Rental
income
|
187,786
|
4,183
|
-
|
|||
Other
|
700,176
|
581,194
|
404,943
|
|||
Total
noninterest income
|
8,285,100
|
4,184,727
|
2,666,956
|
|||
Noninterest
expense
|
||||||
Salaries
and benefits
|
10,476,065
|
7,976,472
|
6,842,990
|
|||
Occupancy
|
1,757,939
|
1,264,757
|
900,913
|
|||
Equipment
|
877,205
|
751,698
|
659,014
|
|||
Supplies
|
495,562
|
464,900
|
353,573
|
|||
Professional
and outside services
|
1,726,130
|
1,544,895
|
1,173,135
|
|||
Advertising
and marketing
|
308,598
|
315,985
|
439,749
|
|||
OREO
expense
|
1,475,338
|
165,455
|
-
|
|||
FDIC
assessment
|
1,366,612
|
464,395
|
175,763
|
|||
Other
operating expense
|
2,432,286
|
1,623,714
|
1,276,095
|
|||
Goodwill
impairment
|
7,422,141
|
-
|
-
|
|||
Total
noninterest expense
|
28,337,876
|
14,572,271
|
11,821,232
|
|||
Net
income (loss) before income taxes
|
(16,484,482)
|
709,186
|
1,516,762
|
|||
Income
tax (benefit) expense
|
(4,973,114)
|
241,097
|
515,699
|
|||
Net
income (loss)
|
(11,511,368)
|
468,089
|
1,001,063
|
|||
Preferred
stock dividends
|
494,631
|
-
|
-
|
|||
Net
Income (loss) available to
|
||||||
Common
shareholders
|
$(12,005,999)
|
$
468,089
|
$
1,001,063
|
|||
Earnings
(loss) per share, basic
|
$
(2.84)
|
$
0.16
|
$
0.39
|
|||
Earnings
(loss) per share, diluted
|
$
(2.84)
|
$
0.16
|
$
0.37
|
|||
See
accompanying notes to consolidated financial statements.
|
Village
Bank and Trust Financial Corp. and Subsidiary
|
||||||||||||||||
Consolidated
Statements of Stockholders' Equity
|
||||||||||||||||
and
Comprehensive Income
|
||||||||||||||||
Years
Ended December 31, 2009, 2008 and 2007
|
||||||||||||||||
Accumulated
|
||||||||||||||||
Additional
|
Retained
|
Discount
on
|
Other
|
|||||||||||||
Preferred
|
Common
|
Paid-in
|
Earnings
|
Preferred
|
Comprehensive
|
|||||||||||
Stock
|
Stock
|
Capital
|
(Deficit)
|
Warrant
|
Stock
|
Income
(loss)
|
Total
|
|||||||||
Balance,
December 31, 2006
|
$
-
|
$
10,248,352
|
$
13,588,888
|
$
1,984,634
|
$
-
|
$
-
|
$
(177,759)
|
$
25,644,115
|
||||||||
Issuance
of common stock
|
-
|
55,588
|
77,646
|
-
|
-
|
-
|
-
|
133,234
|
||||||||
Stock
based compensation
|
-
|
-
|
59,735
|
-
|
-
|
-
|
-
|
59,735
|
||||||||
Minimum
pension adjustment
|
||||||||||||||||
(net
of income taxes of $4,419)
|
-
|
-
|
-
|
-
|
-
|
-
|
8,579
|
8,579
|
||||||||
Net
income
|
-
|
-
|
-
|
1,001,063
|
-
|
-
|
-
|
1,001,063
|
||||||||
Change
in unrealized gain
|
||||||||||||||||
(loss)
on securities
|
||||||||||||||||
available
for sale (net of
|
||||||||||||||||
income
taxes of $23,992)
|
-
|
-
|
-
|
-
|
-
|
-
|
46,573
|
46,573
|
||||||||
Total
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,047,636
|
||||||||
Balance,
December 31, 2007
|
-
|
10,303,940
|
13,726,269
|
2,985,697
|
-
|
-
|
(122,607)
|
26,893,299
|
||||||||
Issuance
of common stock
|
-
|
849,652
|
950,712
|
-
|
-
|
-
|
-
|
-
|
1,800,364
|
|||||||
Stock
issued in acquisition of
|
-
|
-
|
||||||||||||||
River
City Bank
|
-
|
5,763,896
|
10,504,700
|
-
|
-
|
-
|
16,268,596
|
|||||||||
Stock
based compensation
|
-
|
-
|
555,367
|
-
|
-
|
-
|
-
|
555,367
|
||||||||
Minimum
pension adjustment
|
||||||||||||||||
(net
of income taxes of $2,917)
|
-
|
-
|
-
|
-
|
-
|
-
|
8,580
|
8,580
|
||||||||
Net
income
|
-
|
-
|
-
|
468,091
|
-
|
-
|
-
|
468,091
|
||||||||
Change
in unrealized gain
|
||||||||||||||||
(loss)
on securities
|
||||||||||||||||
(net
of incom taxes of $57,214)
|
-
|
-
|
-
|
-
|
-
|
-
|
168,277
|
168,277
|
||||||||
Total
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
636,368
|
||||||||
Balance,
December 31, 2008
|
-
|
16,917,488
|
25,737,048
|
3,453,788
|
-
|
-
|
54,250
|
46,162,574
|
||||||||
Issuance
of preferred stock
|
58,952
|
-
|
14,679,048
|
-
|
732,479
|
(732,479)
|
-
|
14,738,000
|
||||||||
Amortization
of preferred stock
|
||||||||||||||||
discount
|
-
|
-
|
-
|
(95,520)
|
-
|
95,520
|
-
|
-
|
||||||||
Preferred
stock dividend
|
-
|
-
|
-
|
(494,631)
|
-
|
-
|
-
|
(494,631)
|
||||||||
Issuance
of common stock
|
-
|
5,024
|
(5,024)
|
-
|
-
|
-
|
-
|
-
|
||||||||
Stock
based compensation
|
-
|
-
|
157,699
|
-
|
-
|
-
|
-
|
157,699
|
||||||||
Minimum
pension adjustment
|
||||||||||||||||
(net
of income taxes of $2,917)
|
-
|
-
|
-
|
-
|
-
|
-
|
8,580
|
8,580
|
||||||||
Net
loss
|
-
|
-
|
-
|
(11,511,368)
|
-
|
-
|
-
|
(11,511,368)
|
||||||||
Change
in unrealized gain
|
||||||||||||||||
(loss)
on securities
|
||||||||||||||||
(net
of incom taxes of $61,321)
|
-
|
-
|
-
|
-
|
-
|
-
|
(119,035)
|
(119,035)
|
||||||||
Total
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(11,621,823)
|
||||||||
Balance,
December 31, 2009
|
$
58,952
|
$
16,922,512
|
$
40,568,771
|
$
(8,647,731)
|
$
732,479
|
$
(636,959)
|
$
(56,205)
|
$
48,941,819
|
||||||||
See
accompanying notes to consolidated financial statements.
|
|
Village
Bank and Trust Financial Corp. and Subsidiary
|
||||||
Consolidated
Statements of Cash Flows
|
||||||
Years
Ended December 31, 2009, 2008 and 2007
|
||||||
2009
|
2008
|
2007
|
||||
Cash
Flows from Operating Activities
|
||||||
Net
income (loss)
|
$ (11,511,368)
|
$ 468,089
|
$ 1,001,063
|
|||
Adjustments
to reconcile net income to net
|
||||||
cash
provided by (used in) operating activities:
|
||||||
Depreciation
and amortization
|
1,250,315
|
798,965
|
673,110
|
|||
Deferred
income taxes
|
(3,031,268)
|
(291,679)
|
(236,072)
|
|||
Provision
for loan losses
|
13,220,000
|
2,005,633
|
1,187,482
|
|||
Write-down
of other real estate owned
|
1,329,991
|
-
|
-
|
|||
Write-off
of goodwill
|
7,422,141
|
-
|
-
|
|||
Gain
on securities
|
(329,183)
|
(23,194)
|
-
|
|||
Gain
on loans sold
|
(5,828,006)
|
(2,381,023)
|
(1,513,318)
|
|||
(Gain)
loss on sale of premises and equipment
|
43,353
|
(57,827)
|
-
|
|||
Gain
on sale of other real estate owned
|
(46,173)
|
-
|
-
|
|||
Stock
compensation expense
|
157,699
|
555,367
|
59,735
|
|||
Proceeds
from sale of other real estate owned
|
2,875,478
|
-
|
-
|
|||
Proceeds
from sale of mortgage loans
|
255,007,702
|
101,624,820
|
68,667,081
|
|||
Origination
of mortgage loans for sale
|
(252,360,202)
|
(100,079,657)
|
(67,494,471)
|
|||
Amortization
of premiums and accrection of discounts on securities, net
|
337,251
|
(31,098)
|
37,759
|
|||
(Increase)
decrease in interest receivable
|
133,075
|
(43,355)
|
(451,491)
|
|||
Increase
in bank owned life insurance
|
(331,980)
|
(1,108,511)
|
(1,382,788)
|
|||
Increase
in other assets
|
(6,523,672)
|
(1,945,210)
|
(751,544)
|
|||
Increase
(decrease) in interest payable
|
(513,465)
|
(178,382)
|
157,994
|
|||
Increase
(decrease) in other liabilities
|
1,369,466
|
262,945
|
(501,892)
|
|||
Net
cash used in operating activities
|
2,671,154
|
(424,117)
|
(547,352)
|
|||
Cash
Flows from Investing Activities
|
||||||
Purchases
of available for sale securities
|
(46,117,779)
|
-
|
(23,532,491)
|
|||
Maturities
and calls of available for sale securities
|
15,373,106
|
16,619,003
|
22,641,205
|
|||
Net
increase in loans
|
(18,109,329)
|
(32,209,599)
|
(86,562,804)
|
|||
Purchases
of premises and equipment
|
(1,023,928)
|
(8,954,314)
|
(8,080,207)
|
|||
Proceeds
from sale of premises and equipment
|
104,693
|
1,144,595
|
-
|
|||
Acquisition
net of cash required
|
-
|
(57,175)
|
-
|
|||
Net
cash used in investing activities
|
(49,773,237)
|
(23,457,490)
|
(95,534,297)
|
|||
Cash
Flows from Financing Activities
|
||||||
Issuance
of preferred stock
|
14,738,000
|
-
|
-
|
|||
Issuance
of common stock
|
-
|
1,800,364
|
133,234
|
|||
Net
increase (decrease) in deposits
|
32,053,081
|
(3,277,260)
|
85,987,377
|
|||
Federal
Home Loan Bank borrowings
|
4,000,000
|
13,000,000
|
8,000,000
|
|||
Proceeds
from issuance of trust preferred securities
|
-
|
-
|
3,609,000
|
|||
Net
increase (decrease) in other borrowings
|
(9,133,377)
|
16,844,328
|
3,268,539
|
|||
Dividends
on preferred stock
|
(494,631)
|
-
|
-
|
|||
Net
cash provided by financing activities
|
41,163,073
|
28,367,432
|
100,998,150
|
|||
Net
(decrease) increase in cash and cash equivalents
|
(5,939,009)
|
4,485,825
|
4,916,501
|
|||
Cash
and cash equivalents, beginning of period
|
26,600,829
|
22,115,004
|
17,198,503
|
|||
Cash
and cash equivalents, end of period
|
$ 20,661,820
|
$ 26,600,829
|
$ 22,115,004
|
|||
Supplemental
Schedule of Non Cash Activities
|
||||||
Real
estate owned assets acquired in settlement of loans
|
$ 12,505,727
|
$ 1,337,306
|
$ -
|
|||
See
accompanying notes to consolidated financial statements.
|
Gross
|
Gross
|
|||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||
December
31, 2009
|
||||||||
U.S.
Government agencies
|
$
47,627,779
|
$ 301,365
|
$
(259,967)
|
$47,669,177
|
||||
Mortgage-backed
securities
|
4,133,353
|
91,937
|
(46,983)
|
4,178,307
|
||||
Municipals
|
1,026,422
|
233
|
-
|
1,026,655
|
||||
Other
investments
|
1,972,896
|
10,175
|
-
|
1,983,071
|
||||
Total
|
$
54,760,450
|
$ 403,710
|
$
(306,950)
|
$54,857,210
|
||||
December
31, 2008
|
||||||||
U.S.
Government agencies
|
$
16,454,727
|
$ 565,175
|
$ (4,873)
|
$17,015,029
|
||||
Mortgage-backed
securities
|
5,599,176
|
7,607
|
(106,818)
|
5,499,965
|
||||
Other
investments
|
1,969,943
|
-
|
(183,975)
|
1,785,968
|
||||
Total
|
$
24,023,846
|
$ 572,782
|
$
(295,666)
|
$24,300,962
|
Securities
in a loss
|
Securities
in a loss
|
|||||||||||
Position
for less than
|
Position
for more than
|
|||||||||||
12
Months
|
12
Months
|
Total
|
||||||||||
Fair
|
Unrealized
|
Fair
Value
|
Unrealized
|
Fair
|
Unrealized
|
|||||||
December
31, 2009
|
Value
|
Losses
|
(Loss)
|
Losses
|
Value
|
Losses
|
||||||
(In
Thousands)
|
||||||||||||
Investment
Securities
|
||||||||||||
available
for sale
|
||||||||||||
US
Government Agencies
|
$ 19,542
|
$ (264)
|
$ -
|
$ -
|
$ 19,542
|
$ (264)
|
||||||
Total
|
$ 19,542
|
$ (264)
|
$ -
|
$ -
|
$ 19,542
|
$ (264)
|
Securities
in a loss
|
Securities
in a loss
|
|||||||||||
Position
for less than
|
Position
for more than
|
|||||||||||
12
Months
|
12
Months
|
Total
|
||||||||||
Fair
|
Unrealized
|
Fair
Value
|
Unrealized
|
Fair
|
Unrealized
|
|||||||
Value
|
Losses
|
(Loss)
|
Losses
|
Value
|
Losses
|
|||||||
December
31, 2008
|
||||||||||||
(In
Thousands)
|
||||||||||||
Investment
Securities
|
||||||||||||
available
for sale
|
||||||||||||
US
Government Agencies
|
$ 1,350
|
$ (9)
|
$ -
|
$ -
|
$ 1,350
|
$ (9)
|
||||||
Mortgage-backed
securities
|
3,044
|
(40)
|
3,044
|
(40)
|
||||||||
Other
investments
|
1,786
|
(184)
|
-
|
-
|
1,786
|
(184)
|
||||||
Total
|
$ 6,180
|
$ (233)
|
$ -
|
$ -
|
$ 6,180
|
$ (233)
|
Amortized
|
Estimated
|
|||
Cost
|
Fair
Value
|
|||
One
to five years
|
$ 9,749,636
|
$ 9,647,303
|
||
Five
to ten years
|
5,473,345
|
5,544,527
|
||
More
than ten years
|
39,537,469
|
39,665,380
|
||
Total
|
$
54,760,450
|
$
54,857,210
|
2009
|
2008
|
|||
Commercial
|
$ 39,576,219
|
$ 52,438,487
|
||
Real
estate - residential
|
93,656,979
|
84,611,678
|
||
Real
estate - commercial
|
240,829,484
|
220,399,707
|
||
Real
estate - construction
|
81,688,330
|
103,161,425
|
||
Consumer
|
11,608,652
|
10,306,885
|
||
Total
loans
|
467,359,664
|
470,918,182
|
||
Deferred
loan cost (unearned income), net
|
208,883
|
(195,896)
|
||
Less: Allowance
for loan losses
|
(10,521,931)
|
(6,059,272)
|
||
$ 457,046,616
|
$
464,663,014
|
2009
|
2008
|
|||
Beginning
balance
|
$ 9,985,486
|
$ 5,434,997
|
||
Additions
|
8,131,630
|
10,178,165
|
||
Reductions
|
(8,392,325)
|
(5,627,676)
|
||
Ending
balance
|
$ 9,724,791
|
$ 9,985,486
|
2009
|
2008
|
2007
|
||||
Beginning
balance
|
$ 6,059,272
|
$ 3,469,274
|
$ 2,552,608
|
|||
Provision
for loan losses
|
13,220,000
|
2,005,633
|
1,187,482
|
|||
River
City Bank, acquisition
|
-
|
2,403,551
|
||||
Charge-offs
|
(8,767,522)
|
(2,242,761)
|
(271,016)
|
|||
Recoveries
|
10,181
|
423,575
|
200
|
|||
Ending
balance
|
$
10,521,931
|
$ 6,059,272
|
$ 3,469,274
|
2009
|
2008
|
|||
Land
|
$ 6,318,761
|
$ 6,318,761
|
||
Buildings
and improvements
|
21,556,836
|
20,747,905
|
||
Furniture,
fixtures and equipment
|
4,404,084
|
4,858,610
|
||
Total
premises and equipment
|
32,279,681
|
31,925,276
|
||
Less:
Accumulated depreciation and amortization
|
(4,480,597)
|
(3,751,758)
|
||
Premises
and equipment, net
|
$ 27,799,084
|
$ 28,173,518
|
2009
|
2008
|
|||
Demand
accounts
|
$ 38,520,878
|
$ 34,483,360
|
||
Interest
checking accounts
|
36,441,259
|
17,427,061
|
||
Money
market accounts
|
115,166,477
|
30,002,756
|
||
Savings
accounts
|
8,901,299
|
5,387,828
|
||
Time
deposits of $100,000 and over
|
119,352,471
|
148,172,837
|
||
Other
time deposits
|
179,902,740
|
230,758,201
|
||
Total
|
$
498,285,124
|
$
466,232,043
|
Greater
than
|
||||||
Less
Than
|
or
Equal to
|
|||||
Year
Ending December 31,
|
$100,000
|
$100,000
|
Total
|
|||
2010
|
$ 110,375,362
|
$ 73,676,055
|
$ 184,051,417
|
|||
2011
|
45,409,688
|
30,042,971
|
75,452,659
|
|||
2012
|
13,827,040
|
8,601,274
|
22,428,314
|
|||
2013
|
4,185,381
|
2,705,386
|
6,890,767
|
|||
2014
|
6,105,269
|
4,326,785
|
10,432,054
|
|||
$ 179,902,740
|
$ 119,352,471
|
$ 299,255,211
|
Year
Ended December 31,
|
||||
2009
|
2008
|
|||
Maximum
outstanding during the year
|
||||
FHLB
advances
|
$ 29,000,000
|
$ 25,000,000
|
||
Federal
funds purchased
|
373,000
|
29,405,248
|
||
Community
Bankers' Bank
|
10,003,958
|
6,962,518
|
||
Balance
outstanding at end of year
|
||||
FHLB
advances
|
29,000,000
|
25,000,000
|
||
Virginia
Community Bank
|
2,000,000
|
2,250,000
|
||
Community
Bankers' Bank
|
9,943,873
|
10,021,871
|
||
Average
amount outstanding during the year
|
||||
FHLB
advances
|
26,347,945
|
20,620,438
|
||
Federal
funds purchased
|
3,726
|
2,329,358
|
||
Community
Bankers' Bank
|
10,003,958
|
6,962,518
|
||
Average
interest rate during the year
|
||||
FHLB
advances
|
3.68%
|
4.04%
|
||
Federal
funds purchased
|
0.61%
|
1.78%
|
||
Community
Bankers' Bank
|
4.77%
|
2.94%
|
||
Average
interest rate at end of year
|
||||
FHLB
advances
|
3.57%
|
3.41%
|
||
Federal
funds purchased
|
-
|
-
|
||
Community
Bankers' Bank
|
2.82%
|
2.82%
|
||
Virginia
Community Bank
|
5.00%
|
5.05%
|
2009
|
2008
|
2007
|
||||
Deferred
tax assets
|
||||||
Net
operating loss carryforward
|
$ 1,235,858
|
$ -
|
$ -
|
|||
Allowance
for loan losses
|
3,577,456
|
1,771,460
|
1,099,684
|
|||
Pension
expense
|
61,864
|
66,279
|
70,695
|
|||
Goodwill
|
-
|
-
|
6,781
|
|||
Total
deferred tax assets
|
4,875,178
|
1,837,739
|
1,177,160
|
|||
Deferred
tax liabilities
|
||||||
Depreciation
|
384,183
|
467,219
|
235,447
|
|||
Amortization
of intangibles
|
98,066
|
19,613
|
-
|
|||
Goodwill
|
28,741
|
33,857
|
||||
Other,
net
|
24,780
|
110,428
|
26,771
|
|||
Total
deferred tax liabilities
|
535,770
|
631,117
|
262,217
|
|||
Net
deferred tax asset
|
$
4,339,408
|
$
1,206,622
|
$ 914,943
|
2009
|
2008
|
2007
|
||||
Current
tax expense (benefit)
|
$(1,941,846)
|
$ 532,776
|
$ 778,775
|
|||
Deferred
tax expense (benefit)
|
(3,031,268)
|
(291,679)
|
(263,076)
|
|||
Provision
(benefit) for income taxes
|
$(4,973,114)
|
$
241,097
|
$
515,699
|
2009
|
2008
|
2007
|
||||
Net
income (loss) before income taxes
|
$(16,484,489)
|
$ 709,186
|
$ 1,516,762
|
|||
Computed
"expected" tax expense
|
$ (5,604,727)
|
$ 241,123
|
$ 515,699
|
|||
Goodwill
impairment
|
2,523,528
|
-
|
-
|
|||
Cash
surrender value of life insurance
|
(55,684)
|
(36,894)
|
(28,148)
|
|||
Nondeductible
expenses
|
15,495
|
19,504
|
17,580
|
|||
Net
operating loss carryforward
|
(1,851,726)
|
-
|
-
|
|||
Other
|
-
|
17,363
|
10,568
|
|||
Provision
for income taxes
|
$ (4,973,114)
|
$ 241,097
|
$ 515,699
|
Year
Ended December 31,
|
||||||
2009
|
2008
|
2007
|
||||
Numerator
|
||||||
Net
income (loss)
|
$
(11,511,368)
|
$ 468,089
|
$
1,001,063
|
|||
Preferred
stock dividend
|
(494,631)
|
-
|
||||
Net
income (loss) available to
|
||||||
common
stockholders
|
$
(12,005,999)
|
$ 468,089
|
$
1,001,063
|
|||
Denominator
|
||||||
Weighted
average shares outstanding - basic
|
4,230,462
|
3,013,175
|
2,569,529
|
|||
Dilutive
effect of common stock options
|
-
|
19,895
|
125,480
|
|||
Weighted
average shares outstanding - diluted
|
4,230,462
|
3,033,070
|
2,695,009
|
|||
Earnings
(loss) per share - basic and diluted
|
||||||
Earnings
(loss) per share - basic
|
$ (2.84)
|
$ 0.16
|
$ 0.39
|
|||
Effect
of dilutive common stock options
|
-
|
-
|
(0.02)
|
|||
Earnings
(loss) per share - diluted
|
$ (2.84)
|
$ 0.16
|
$ 0.37
|
2010
|
$
441,000
|
$
440,836
|
||
2011
|
419,000
|
418,780
|
||
2012
|
431,000
|
430,813
|
||
2013
|
446,000
|
445,704
|
||
2014
|
437,000
|
436,890
|
||
Thereafter
|
396,000
|
395,775
|
||
$
2,570,000
|
$
2,568,797
|
Contract
|
||
Amount
|
||
Undisbursed
credit lines
|
$ 49,621,000
|
|
Commitments
to extend or originate credit
|
19,078,000
|
|
Standby
letter of credit
|
4,177,000
|
|
Total
commitments to extend credit
|
$ 72,876,000
|
For
Capital
|
||||||||||||
Actual
|
Adequacy
Purposes
|
To
be Well Capitalized
|
||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||
December
31, 2009
|
||||||||||||
Total
capital (to risk-
|
||||||||||||
weighted
assets)
|
||||||||||||
Consolidated
|
$64,072,000
|
12.80%
|
$40,048,000
|
8.00%
|
$50,060,000
|
10.00%
|
||||||
Village
Bank
|
54,796,000
|
11.33%
|
38,705,000
|
8.00%
|
48,382,000
|
10.00%
|
||||||
Tier
1 capital (to risk-
|
||||||||||||
weighted
assets)
|
||||||||||||
Consolidated
|
57,762,000
|
11.54%
|
20,024,000
|
4.00%
|
30,036,000
|
6.00%
|
||||||
Village
Bank
|
48,693,000
|
10.06%
|
19,353,000
|
4.00%
|
29,029,000
|
6.00%
|
||||||
Leverage
ratio (Tier 1
|
||||||||||||
capital
to average
|
||||||||||||
assets)
|
||||||||||||
Consolidated
|
57,762,000
|
9.39%
|
24,607,000
|
4.00%
|
30,759,000
|
5.00%
|
||||||
Village
Bank
|
48,693,000
|
8.24%
|
23,643,000
|
4.00%
|
29,554,000
|
5.00%
|
||||||
December
31, 2008
|
||||||||||||
Total
capital (to risk-
|
||||||||||||
weighted
assets)
|
||||||||||||
Consolidated
|
$53,245,000
|
10.63%
|
$40,055,000
|
8.00%
|
$50,069,000
|
10.00%
|
||||||
Village
Bank
|
49,834,000
|
10.27%
|
38,835,000
|
8.00%
|
48,544,000
|
10.00%
|
||||||
Tier
1 capital (to risk-
|
||||||||||||
weighted
assets)
|
||||||||||||
Consolidated
|
47,186,000
|
9.42%
|
20,028,000
|
4.00%
|
30,041,000
|
6.00%
|
||||||
Village
Bank
|
43,775,000
|
9.02%
|
19,418,000
|
4.00%
|
29,126,000
|
6.00%
|
||||||
Leverage
ratio (Tier 1
|
||||||||||||
capital
to average
|
||||||||||||
assets)
|
||||||||||||
Consolidated
|
47,186,000
|
8.40%
|
21,959,000
|
4.00%
|
27,449,000
|
5.00%
|
||||||
Village
Bank
|
43,775,000
|
8.20%
|
21,344,000
|
4.00%
|
26,681,000
|
5.00%
|
Year
Ended December 31,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Fair
Value
|
Intrinsic
|
Exercise
|
Fair
Value
|
Intrinsic
|
|||||||||||
Options
|
Price
|
Per
Share
|
Value
|
Options
|
Price
|
Per
Share
|
Value
|
|||||||||
Options
outstanding,
|
||||||||||||||||
beginning
of period
|
333,955
|
$ 9.63
|
$ 4.77
|
247,410
|
$ 10.06
|
$ 4.69
|
||||||||||
Granted
|
3,000
|
4.45
|
2.86
|
150,680
|
8.49
|
4.86
|
||||||||||
Forfeited
|
(950)
|
10.78
|
5.90
|
(4,250)
|
12.23
|
5.14
|
||||||||||
Exercised
|
-
|
-
|
-
|
(59,885)
|
8.36
|
4.64
|
$ 20,923
|
|||||||||
Options
outstanding,
|
||||||||||||||||
end
of period
|
336,005
|
$ 9.58
|
$ 4.75
|
$ -
|
333,955
|
$ 9.63
|
$ 4.77
|
$ -
|
||||||||
Options
exercisable,
|
||||||||||||||||
end
of period
|
300,900
|
252,100
|
||||||||||||||
Year
Ended December 31,
|
||||||||||||||||
2007
|
||||||||||||||||
Weighted
|
||||||||||||||||
Average
|
||||||||||||||||
Exercise
|
Fair
Value
|
Intrinsic
|
||||||||||||||
Options
|
Price
|
Per
Share
|
Value
|
|||||||||||||
Options
outstanding,
|
||||||||||||||||
beginning
of period
|
251,910
|
$ 10.22
|
$ 4.67
|
|||||||||||||
Granted
|
1,000
|
13.96
|
8.04
|
|||||||||||||
Forfeited
|
-
|
-
|
-
|
|||||||||||||
Exercised
|
(5,500)
|
8.74
|
4.07
|
$ 96,246
|
||||||||||||
Options
outstanding,
|
||||||||||||||||
end
of period
|
247,410
|
$ 10.26
|
$ 4.70
|
$1,295,438
|
||||||||||||
Options
exercisable,
|
||||||||||||||||
end
of period
|
229,910
|
Year
Ended December 31,
|
||||||
2009
|
2008
|
2007
|
||||
Risk-free
interest rate
|
3.46%
|
2.88%
|
4.81%
|
|||
Dividend
yield
|
0%
|
0%
|
0%
|
|||
Expected
weighted average term
|
7
years
|
7
years
|
7
years
|
|||
Volatility
|
50%
|
50%
|
50%
|
Outstanding
|
Exercisable
|
|||||||||
Weighted
|
||||||||||
Average
|
||||||||||
Remaining
|
Weighted
|
Weighted
|
||||||||
Years
of
|
Average
|
Average
|
||||||||
Range
of
|
Number
of
|
Contractual
|
Exercise
|
Number
of
|
Exercise
|
|||||
Exercise
Prices
|
Options
|
Life
|
Price
|
Options
|
Price
|
|||||
$7.68
- $9.24
|
144,030
|
4.7
|
$ 7.19
|
126,175
|
$ 7.28
|
|||||
$11.20
- $13.96
|
191,975
|
6.4
|
11.57
|
174,475
|
10.40
|
|||||
336,005
|
5.7
|
9.69
|
300,650
|
9.09
|
|
●
|
Level
1 Inputs— Quoted prices (unadjusted) for identical assets or liabilities
in active markets that the entity has the ability to access as of the
measurement date.
|
|
●
|
Level
2 Inputs — Significant other observable inputs other than Level 1
prices such as 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.
|
|
●
|
Level
3 Inputs - Significant unobservable inputs that reflect a company’s
own assumptions about the assumptions that market participants would use
in pricing an asset or
liability.
|
Fair
Value Measurement
|
||||||||
at
December 31, 2009 Using
|
||||||||
(In
Thousands)
|
||||||||
Carrying
Value
|
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Other Observable
Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|||||
Financial
Assets-Recurring
|
||||||||
US
Government Agencies
|
$ 47,669
|
$ 47,669
|
||||||
MBS
|
4,178
|
4,178
|
||||||
Municipals
|
1,027
|
1,027
|
||||||
Other
available for sale (1)
|
1,983
|
1,983
|
||||||
Financial
Assets-Non-Recurring
|
||||||||
Impaired
loans
|
25,913
|
$ 25,913
|
||||||
Real
estate owned
|
11,279
|
11,279
|
||||||
Residential
loans held for sale
|
7,506
|
7,506
|
||||||
(1)
Excludes restricted stock.
|
||||||||
Fair
Value Measurement
|
||||||||
at
December 31, 2008 Using
|
||||||||
(In
Thousands)
|
||||||||
Carrying
Value
|
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Other Observable
Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|||||
Financial
Assets-Recurring
|
||||||||
US
Government Agencies
|
$ 17,045
|
$ 17,045
|
||||||
MBS
|
5,470
|
5,470
|
||||||
Other
available for sale (1)
|
1,786
|
1,786
|
||||||
Financial
Assets-Non-Recurring
|
||||||||
Impaired
loans
|
8,528
|
$ 8,528
|
||||||
Real
estate owned
|
2,932
|
2,932
|
||||||
Residential
loans held for sale
|
4,326
|
4,326
|
||||||
(1)
Excludes restricted stock.
|
Impaired
|
Real
Estate
|
||||||
Loans
|
Owned
|
Total
Assets
|
|||||
(in thousands) | |||||||
Balance
at December 31, 2007
|
$ 2,585
|
$ 270
|
$ 2,855
|
||||
Total
realized and unrealized gains (losses)
|
|||||||
Included
in earnings
|
-
|
-
|
-
|
||||
Included
in other comprehensive income
|
-
|
-
|
-
|
||||
Net
transfers in and/or out of Level 3
|
5,943
|
2,662
|
8,605
|
||||
Balance
at December 31, 2008
|
8,528
|
2,932
|
11,460
|
||||
Total
realized and unrealized gains (losses)
|
|||||||
Included
in earnings
|
-
|
46
|
46
|
||||
Included
in other comprehensive income
|
-
|
-
|
-
|
||||
Net
transfers in and/or out of Level 3
|
17,385
|
8,301
|
25,686
|
||||
Balance
at December 31, 2009
|
$ 25,913
|
$
11,279
|
$ 25,732
|
2009
|
2008
|
|||||||
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||
Value
|
Fair
Value
|
Value
|
Fair
Value
|
|||||
Financial
assets
|
||||||||
Cash
and cash equivalents
|
$ 20,661,820
|
$ 20,661,820
|
$ 26,612,829
|
$ 26,612,829
|
||||
Investment
securities available for sale
|
54,857,211
|
54,857,211
|
24,300,962
|
24,300,962
|
||||
Loans
held for sale
|
7,506,252
|
7,506,252
|
4,325,746
|
4,325,746
|
||||
Loans
|
457,046,616
|
466,271,730
|
464,663,014
|
506,263,603
|
||||
Accrued
interest receivable
|
3,366,718
|
3,366,718
|
3,499,793
|
3,499,793
|
||||
Financial
liabilities
|
||||||||
Deposits
|
498,285,124
|
500,979,984
|
466,232,043
|
442,567,544
|
||||
FHLB
borrowings
|
29,000,000
|
29,011,904
|
25,000,000
|
24,977,639
|
||||
Trust
preferred securities
|
8,764,000
|
8,764,000
|
8,764,000
|
8,764,000
|
||||
Other
borrowings
|
14,829,521
|
14,829,521
|
23,962,898
|
23,962,898
|
||||
Accrued
interest payable
|
501,069
|
501,069
|
1,014,534
|
1,014,534
|
||||
Off-balance-sheet
instruments
|
||||||||
Undisbursed
credit lines
|
49,621,000
|
70,659,000
|
||||||
Commitments
to extend or originate
|
||||||||
credit
|
19,078,000
|
14,109,000
|
||||||
Standby
letters of credit
|
4,177,000
|
4,124,000
|
(Parent
Corporation Only)
|
||||
Balance
Sheets
|
||||
December
31, 2009 and 2008
|
||||
2009
|
2008
|
|||
Assets
|
||||
Cash
and due from banks
|
$ 2,835,334
|
$ 721,617
|
||
Investment
in subsidiaries
|
48,669,651
|
51,404,282
|
||
Investment
in special purpose subsidiary
|
264,000
|
264,000
|
||
Premises
and equipment, net
|
14,564,323
|
14,588,892
|
||
Prepaid
expenses and other assets
|
7,184,697
|
1,263,948
|
||
$ 73,518,005
|
$ 68,242,739
|
|||
Liabilities
and Stockholders' Equity
|
||||
Liabilities
|
||||
Long-term
debt - trust preferred securities
|
$ 8,764,000
|
$ 8,764,000
|
||
Payable
to subsidiary
|
3,203,546
|
700,737
|
||
Other
Borrowings
|
11,943,873
|
12,271,871
|
||
Other
liabilities
|
664,767
|
343,557
|
||
Total
liabilities
|
24,576,186
|
22,080,165
|
||
Stockholders'
equity
|
||||
Preferred
stock
|
58,952
|
-
|
||
Common
stock
|
16,922,512
|
16,917,488
|
||
Additional
paid-in capital
|
40,568,771
|
25,737,048
|
||
Retained
earnings (deficit)
|
(8,647,731)
|
3,453,788
|
||
Warrant
surplus
|
732,479
|
|||
Discount
on preferred stock
|
(636,959)
|
-
|
||
Accumulated
other comprehensive
|
-
|
|||
Income
(loss)
|
(56,205)
|
54,250
|
||
Total
stockholders' equity
|
48,941,819
|
46,162,574
|
||
$ 73,518,005
|
$ 68,242,739
|
Village
Bank and Trust Financial Corp.
|
||||||
(Parent
Corporation Only)
|
||||||
Statement
of Operations
|
||||||
Years
Ended December 31, 2009, 2008 and 2007
|
||||||
2009
|
2008
|
2007
|
||||
Noninterest
income
|
||||||
Rental
Income
|
$
881,496
|
$ 265,515
|
$ -
|
|||
Total
noninterest income
|
881,496
|
265,515
|
-
|
|||
Expenses
|
||||||
Interest
|
978,634
|
$ 708,020
|
$ 447,381
|
|||
Occupancy
|
636,053
|
232,612
|
11,700
|
|||
Equipment
|
19,767
|
7,140
|
-
|
|||
Advertising
and marketing
|
717
|
4,468
|
-
|
|||
Supplies
|
51,426
|
52,951
|
33,850
|
|||
Legal
|
22,126
|
897
|
15,029
|
|||
Audit
and accounting
|
6,719
|
-
|
-
|
|||
Other
outside services
|
39,676
|
17,050
|
6,389
|
|||
Insurance
|
15,195
|
6,065
|
-
|
|||
Telephone
|
-
|
44,942
|
-
|
|||
Other
|
52,452
|
21,788
|
-
|
|||
Total
expenses
|
1,822,765
|
1,095,933
|
514,349
|
|||
Net
loss before undistributed equity in subsidiary
|
(941,269)
|
(830,418)
|
(514,349)
|
|||
Undistributed
equity in subsidiary
|
(12,782,126)
|
1,016,165
|
1,340,533
|
|||
Net
income before income taxes
|
(13,723,395)
|
185,747
|
826,184
|
|||
Income
taxes (benefit)
|
(2,212,027)
|
(282,342)
|
(174,879)
|
|||
Net
income (loss)
|
$(11,511,368)
|
$ 468,089
|
$ 1,001,063
|
(Parent
Corporation Only)
|
||||||
Statement
of Cash Flows
|
||||||
Years
Ended December 31, 2009, 2008 and 2007
|
||||||
2009
|
2008
|
2007
|
||||
Cash
Flows from Operating Activities
|
||||||
Net
income
|
$(11,511,368)
|
$ 468,089
|
$ 1,001,063
|
|||
Adjustments
to reconcile net income to net cash
|
||||||
provided
by operating activities
|
||||||
Stock
compensation expense
|
-
|
|||||
Depreciation
and amortization
|
392,150
|
9,012
|
-
|
|||
Undistributed
earnings of subsidiary
|
12,782,126
|
(1,016,165)
|
(1,340,533)
|
|||
Increase/Decrease
in other assets
|
(5,920,749)
|
293,101
|
1,004,831
|
|||
Increase
in other liabilities
|
2,823,769
|
1,335,642
|
(473,426)
|
|||
Net
cash provided by operations
|
(1,434,072)
|
1,089,679
|
191,935
|
|||
Cash
Flows from Investing Activities
|
||||||
Payments
for investments in and advances to subsidiaries
|
(10,000,000)
|
(20,108,076)
|
-
|
|||
Purchase
of premises and equipment
|
(367,581)
|
(7,913,499)
|
(6,684,405)
|
|||
Net
cash used in operations
|
(10,367,581)
|
(28,021,575)
|
(6,684,405)
|
|||
Cash
Flows from Financing Activities
|
||||||
Proceeds
from issuance of preferred stock
|
14,738,000
|
-
|
-
|
|||
Proceeds
from issuance of long-term debt
|
-
|
-
|
3,609,000
|
|||
Proceeds
from issuance of common stock
|
-
|
18,068,960
|
133,234
|
|||
Net
increase (decrease) in other borrowings
|
(327,998)
|
9,435,781
|
2,836,090
|
|||
Dividends
on preferred stock
|
(494,632)
|
|||||
Net
cash provided by operations
|
13,915,370
|
27,504,741
|
6,578,324
|
|||
Net
increase in cash
|
2,113,717
|
572,845
|
85,854
|
|||
Cash,
beginning of period
|
721,617
|
148,772
|
62,918
|
|||
Cash,
end of period
|
$ 2,835,334
|
$ 721,617
|
$ 148,772
|
First
|
Second
|
Third
|
Fourth
|
|||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||
2009
|
||||||||
Interest
income
|
$ 8,353,428
|
$ 8,427,816
|
$ 8,334,206
|
$ 8,080,523
|
||||
Interest
expense
|
4,446,762
|
4,259,921
|
4,009,344
|
3,691,652
|
||||
Net
interest income before
|
||||||||
provision
for loan losses
|
3,906,666
|
4,167,895
|
4,324,862
|
4,388,871
|
||||
Provision
for loan losses
|
1,100,000
|
3,100,000
|
6,000,000
|
3,020,000
|
||||
Gain
on sale of loans
|
943,116
|
1,509,971
|
1,842,129
|
1,532,790
|
||||
Fees
and other noninterest
|
||||||||
income
|
513,270
|
525,773
|
552,101
|
874,951
|
||||
Goodwill
impairment
|
-
|
-
|
-
|
7,422,141
|
||||
Noninterest
expenses
|
4,376,899
|
5,803,529
|
4,916,631
|
5,818,683
|
||||
Income
tax (benefit)
|
(38,708)
|
(917,962)
|
(1,427,260)
|
(2,589,186)
|
||||
Net
loss
|
(75,139)
|
(1,781,928)
|
(2,770,279)
|
(6,884,027)
|
||||
Loss
per share
|
||||||||
Basic
|
$ (0.02)
|
$ (0.45)
|
$ (0.70)
|
$ (1.80)
|
||||
Diluted
|
$ (0.02)
|
$ (0.45)
|
$ (0.70)
|
$ (1.80)
|
||||
2008
|
||||||||
Interest
income
|
$ 6,758,711
|
$ 6,869,527
|
$ 6,725,218
|
$ 8,718,690
|
||||
Interest
expense
|
3,973,172
|
3,681,656
|
3,628,988
|
4,685,967
|
||||
Net
interest income before
|
||||||||
provision
for loan losses
|
2,785,539
|
3,187,871
|
3,096,230
|
4,032,723
|
||||
Provision
for loan losses
|
249,354
|
498,024
|
514,827
|
743,428
|
||||
Gain
on sale of loans
|
426,517
|
608,344
|
717,830
|
628,332
|
||||
Fees
and other noninterest
|
||||||||
income
|
331,874
|
373,782
|
579,737
|
611,661
|
||||
Noninterest
expenses
|
3,153,167
|
3,400,998
|
3,547,443
|
4,564,010
|
||||
Income
tax expense
|
48,078
|
92,131
|
112,719
|
(11,831)
|
||||
Net
income (loss)
|
93,331
|
178,844
|
218,808
|
(22,891)
|
||||
Earnings
(loss) per share
|
||||||||
Basic
|
$ 0.04
|
$ 0.07
|
$ 0.08
|
$ (0.01)
|
||||
Diluted
|
$ 0.04
|
$ 0.07
|
$ 0.08
|
$ (0.01)
|
2.1
|
Agreement
and Plan of Reorganization and Merger by and among Village Bank and Trust
Financial Corp., Village Bank and River City Bank dated as of March 9,
2008 incorporated by reference from Annex A to the joint proxy
statement/prospectus included in the Registration Statement on Form S-4/A
filed with the Securities and Exchange Commission on August 5, 2008.
|
|
3.1
|
Articles
of Incorporation of Village Bank and Trust Financial Corp. restated in
electronic format only as of May 18,
2005.
|
3.2
|
Articles
of Amendment to the Company’s Articles of Incorporation, designating the
terms of the Fixed Rate Cumulative Perpetual Preferred Stock, Series A,
incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K
filed with the Securities and Exchange Commission on May 6,
2009
|
|
3.3
|
Bylaws
of Village Bank and Trust Financial Corp., incorporated by reference to
Exhibit 3.1 of the Current Report on Form 8-K filed with the Securities
and Exchange Commission on December 10,
2007.
|
4.1
|
Form
of Certificate for Fixed Rate Cumulative Perpetual Preferred Stock, Series
A, incorporated by reference to Exhibit 4.1 of the Current Report on Form
8-K filed with the Securities and Exchange Commission on May 6,
2009.
|
4.2
|
Warrant
to Purchase Shares of Common Stock, dated May 1, 2009, incorporated by
reference to Exhibit 4.2 of the Current Report on Form 8-K filed with the
Securities and Exchange Commission on May 6,
2009.
|
|
10.1
|
Incentive
Plan, as amended and restated May 23, 2006, incorporated by reference to
Exhibit 10.1 of the Quarterly Report on Form 10-QSB for the period ended
June 30, 2006.*
|
|
10.2
|
Organizational
Investors Warrant Plan, incorporated by reference to Exhibit 10.2 of the
Annual Report on Form 10-KSB for the year ended December 31,
2004.
|
|
10.3
|
Shareholder
Loan Referral Warrant Plan, incorporated by reference to Exhibit 10.3 of
the Annual Report on Form 10-KSB for the year ended December 31,
2004.
|
|
10.4
|
Executive
Employment Agreement, effective as of April 1, 2001, between Thomas W.
Winfree and Southern Community Bank & Trust, incorporated by reference
to Exhibit 10.4 of the Annual Report on Form 10-KSB for the year ended
December 31, 2004.*
|
|
10.5
|
Form
of Incentive Stock Option Agreement, incorporated by reference to Exhibit
10.5 of the Annual Report on Form 10-KSB for the year ended December 31,
2004.*
|
|
10.6
|
Form
of Non-Employee Director Non-Qualified Stock Option Agreement,
incorporated by reference to Exhibit 10.6 of the Annual Report on Form
10-KSB for the year ended December 31, 2004.
*
|
|
10.7
|
Letter
Agreement, dated as of May 1, 2009, by and between Village Bank and Trust
Financial Corp. and the United States Department of the Treasury,
incorporated by reference to Exhibit 10.1 of the Current Report on Form
8-K filed with the Securities and Exchange Commission on May 6,
2009.
|
|
10.8
|
Side
Letter Agreement, dated as of May 1, 2009, by and between Village Bank and
Trust Financial Crop. and the United States Department of the Treasury,
incorporated by reference to Exhibit 10.2 of the Current Report of Form
8-K filed with the Securities and Exchange Commission on May 6,
2009.
|
|
10.9
|
Form
of Senior Executive Officer Waiver, incorporated by reference to Exhibit
10.3 of the Current Report on Form 8-K filed with the Securities and
Exchange Commission on May 6,
2009.*
|
|
10.10
|
Form
of Senior Executive Officer Consent Letter, incorporated by reference to
Exhibit 10.4 of the Current Report on Form 8-K filed with the Securities
and Exchange Commission on May 6,
2009.*
|
|
21
|
Subsidiaries
of Village Bank and Trust Financial
Corp.
|
|
31.1
|
Section
302 Certification by Chief Executive
Officer.
|
|
31.2
|
Section
302 Certification by Chief Financial
Officer.
|
|
32
|
Section
906 Certification.
|
99.1
|
TARP
Certification by Chief Executive
Officer.
|
|
99.2
|
TARP
Certification by Chief Financial
Officer.
|
|
_____________________________
|
|
*
Management contracts and compensatory plans and
arrangements.
|
Signature
|
Title
|
Date
|
/s/ Thomas W.
Winfree
Thomas
W. Winfree
|
President
and Chief Executive
Officer
and Director
(Principal
Executive Officer)
|
March
26, 2010
|
/s/
C. Harril Whitehurst, Jr.
C.
Harril Whitehurst, Jr.
|
Senior
Vice President and Chief Financial Officer (Principal Financial and
Accounting Officer)
|
March
26, 2010
|
/s/
R. T. Avery, III
R.T.
Avery, III
|
Director
|
March
26, 2010
|
/s/
Donald J. Balzer, Jr.
Donald
J. Balzer, Jr.
|
Director
and
Vice
Chairman of the Board
|
March
26, 2010
|
/s/
Craig D. Bell
Craig
D. Bell
|
Director
and
Chairman
of the Board
|
March
26, 2010
|
/s/
William B. Chandler
William
B. Chandler
|
Director
|
March
26, 2010
|
/s/
R. Calvert Esleeck, Jr.
R.
Calvert Esleeck, Jr.
|
Director
|
March
26, 2010
|
/s/
George R. Whittemore
George
R. Whittemore
|
Director
|
March
26, 2010
|
/s/
Michael L. Toalson
Michael
L. Toalson
|
Director
|
March
26, 2010
|
/s/
O. Woodland Hogg, Jr.
O.
Woodland Hogg, Jr.
|
Director
|
March
26, 2010
|
/s/
Michael A. Katzen
Michael
A. Katzen
|
Director
|
March
26, 2010
|
/s/
Charles E. Walton
Charles
E. Walton
|
Director
|
March
26, 2010
|
/s/
John T. Wash, Sr.
John
T. Wash, Sr.
|
Director
|
March
26, 2010
|