|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Note 1 – Summary of Significant Accounting Policies
Principles of Consolidation and Nature of Operations
Embassy Bancorp, Inc. (the “Company”) is a Pennsylvania corporation organized in 2008 and registered as a bank holding company pursuant to the Bank Holding Company Act of 1956, as amended (the “BHC Act”). The Company was formed for purposes of acquiring Embassy Bank For The Lehigh Valley (the “Bank”) in connection with the reorganization of the Bank into a bank holding company structure, which was consummated on November 11, 2008. Accordingly, the Company owns all of the capital stock of the Bank, giving the organization more flexibility in meeting its capital needs as the Company continues to grow.
The Bank, which is the Company’s principal operating subsidiary, was originally incorporated as a Pennsylvania bank on May 11, 2001 and opened its doors on November 6, 2001. It was formed by a group of local business persons and professionals with significant prior experience in community banking in the Lehigh Valley area of Pennsylvania, the Bank’s primary market area.
Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the valuation of other real estate owned, and the valuation of deferred tax assets.
Concentrations of Credit Risk
Most of the Company’s activities are with customers located in the Lehigh Valley area of Pennsylvania. Note 2 discuss the types of securities in which the Company invests. The concentrations of credit by type of loan are set forth in Note 3. The Company does not have any significant concentrations to any one specific industry or customer, with the exception of lending activity to a broad range of lessors of residential and non-residential real estate within the Lehigh Valley. Although the Company has a diversified loan portfolio, its debtors’ ability to honor their contracts is influenced by the region’s economy.
Presentation of Cash Flows
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, interest-bearing demand deposits with bank, and federal funds sold. Generally, federal funds are purchased or sold for less than one week periods.
Securities
Securities classified as available for sale are those securities that the Company intends to hold for an indefinite period of time, but not necessarily to maturity. Securities available for sale are carried at fair value. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors. Unrealized gains and losses are reported as increases or decreases in other comprehensive income. Realized gains or losses, determined on the basis of the cost of the specific securities sold, are included in earnings. Premiums and discounts are recognized in interest income using the interest method over the terms of the securities.
Other than temporary accounting guidance specifies that (a) if a company does not have the intent to sell a debt security prior to recovery and (b) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When an entity does not intend to sell the security, and it is more likely than not the entity will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. The Company recognized no other-than-temporary impairment charges during the years ended December 31, 2014 and 2013.
Restricted Investments in Bank Stock
Restricted investments in bank stock consist of Federal Home Loan Bank of Pittsburgh (“FHLB”) stock and Atlantic Community Bankers Bank (“ACBB”) stock. The restricted stocks are carried at cost. Federal law requires a member institution of the FHLB to hold stock of its district FHLB according to a predetermined formula.
In December 2008, the FHLB of Pittsburgh notified member banks that it was suspending dividend payments and the repurchase of capital stock, and any future capital stock repurchases will be made on a quarterly basis if conditions warrant such repurchases. During 2014 and 2013 the FHLB conducted limited excess capital stock repurchases based upon positive quarterly net income. Any future capital stock repurchases will be made on a quarterly basis if conditions warrant such repurchases. Dividend payments of $57 thousand and $12 thousand were received during the years ended December 31, 2014 and 2013, respectively.
Management evaluates the FHLB and ACBB restricted stock for impairment. Management’s determination of whether these investments are impaired is based on their assessment of the ultimate recoverability of their cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of their cost is influenced by criteria such as (1) the significance of the decline in net assets of the issuer as compared to the capital stock amount for the issuer and the length of time this situation has persisted, (2) commitments by the issuer to make payments required by law or regulation and the level of such payments in relation to the operating performance of the issuer, and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the issuer.
Management believes no impairment charge is necessary related to the FHLB or ACBB restricted stock as of December 31, 2014.
Loans Receivable
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of any deferred fees or costs. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield using the effective interest method. Premiums and discounts on purchased loans are amortized as adjustments to interest income using the effective interest method. Delinquency fees are recognized in income when chargeable, assuming collectability is reasonably assured.
The loans receivable portfolio is segmented into commercial and consumer loans. Commercial loans consist of the following classes: commercial real estate, commercial construction and commercial. Consumer loans consist of the following classes: residential real estate and other consumer loans.
The Company makes commercial loans for real estate development and other business purposes required by the customer base. The Company’s credit policies determine advance rates against the different forms of collateral that can be pledged against commercial loans. Typically, the majority of loans will be limited to a percentage of their underlying collateral values such as real estate values, equipment, eligible accounts receivable and inventory. Individual loan advance rates may be higher or lower depending upon the financial strength of the borrower and/or term of the loan. The assets financed through commercial loans are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversion of assets. Commercial real estate loans include long-term loans financing commercial properties. Repayments of these loans are dependent upon either the ongoing cash flow of the borrowing entity or the resale of or lease of the subject property. Commercial real estate loans typically require a loan to value of not greater than 80% and vary in terms.
Residential mortgages and home equity loans are secured by the borrower’s residential real estate in either a first or second lien position. Residential mortgages and home equity loans have varying loan rates depending on the financial condition of the borrower and the loan to value ratio. Residential mortgages may have amortizations up to 30 years and home equity loans may have maturities up to 25 years. Other consumer loans include installment loans, car loans, and overdraft lines of credit. Some of these loans may be unsecured.
For all classes of loans receivable, the accrual of interest may be discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectability of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed. Interest received on nonaccrual loans, including impaired loans, generally is applied against principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments.
Allowance for Loan Losses
The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The reserve for unfunded loan commitments represents management’s estimate of losses inherent in its unfunded loan commitments and is recorded in other liabilities on the consolidated balance sheet. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans, or portions of loans, determined to be confirmed losses are charged against the allowance account and subsequent recoveries, if any, are credited to the account. A loss is considered confirmed when information available at the financial statement date indicates the loan, or a portion thereof, is uncollectible.
Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.
Management maintains the allowance for loan losses at a level it believes adequate to absorb probable credit losses related to specifically identified loans, as well as probable incurred losses inherent in the remainder of the loan portfolio as of the balance sheet dates. The allowance for loan losses account consists of specific and general reserves. The specific component consists of the specific reserve for impaired loans individually evaluated under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 310, “Receivables,” and the general component is utilized for loss contingencies on those loans collectively evaluated under FASB ASC 450, “Contingencies.”
For the specific portion of the allowance for loan losses, a loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. All amounts due according to the contractual terms means that both the contractual interest and principal payments of a loan will be collected as scheduled in the loan agreement. Factors considered by management in determining impairment include payment status, ability to pay and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Loans considered impaired under FASB ASC 310 are measured for impairment based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent. If the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, if the loan is collateral dependent, is less than the recorded investment in the loan, including accrued interest and net deferred loan fees or costs, the Company will recognize the impairment by adjusting the allowance for loan losses account through charges to earnings as a provision for loan losses.
For loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.
For commercial and industrial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.
The general portion of the allowance for loan losses covers pools of loans by major loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate and other consumer loans. Loss contingencies for each of the major loan pools are determined by applying a total loss factor to the current balance outstanding for each individual pool. The total loss factor is comprised of a historical loss factor using the loss migration method plus a qualitative factor, which adjusts the historical loss factor for changes in trends, conditions and other relevant factors that may affect repayment of the loans in these pools as of the evaluation date. Loss migration involves determining the percentage of each pool that is expected to ultimately result in loss based on historical loss experience. Historical loss factors are based on the ratio of net loans charged-off to loans, net, for each of the major groups of loans evaluated and measured for impairment under FASB ASC 450. The historical loss factor for each pool is an average of the Company’s historical net charge-off ratio for the most recent rolling twenty quarters.
In addition to these historical loss factors, management also uses a qualitative factor that represents a number of environmental risks that may cause estimated credit losses associated with the current portfolio to differ from historical loss experience. These environmental risks include: (i) changes in lending policies and procedures including underwriting standards and collection, charge-off and recovery practices; (ii) changes in the composition and volume of the portfolio; (iii) changes in national, local and industry conditions, including the effects of such changes on the value of underlying collateral for collateral-dependent loans; (iv) changes in the volume and severity of classified loans, including past due, nonaccrual, troubled debt restructures and other loan modifications; (v) changes in the levels of, and trends in, charge-offs and recoveries; (vi) the existence and effect of any concentrations of credit and changes in the level of such concentrations; (vii) changes in the experience, ability and depth of lending management and other relevant staff; (viii) changes in the quality of the loan review system and the degree of oversight by the board of directors; and (ix) the effect of external factors such as competition and regulatory requirements on the level of estimated credit losses in the current loan portfolio. Each environmental risk factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.
The unallocated component of the general allowance is used to cover inherent losses that exist as of the evaluation date, but which have not been identified as part of the allocated allowance using the above impairment evaluation methodology due to limitations in the process. One such limitation is the imprecision of accurately estimating the impact current economic conditions will have on historical loss rates. Variations in the magnitude of impact may cause estimated credit losses associated with the current portfolio to differ from historical loss experience, resulting in an allowance that is higher or lower than the anticipated level.
The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for commercial loans or when credit deficiencies arise, such as delinquent loan payment, for commercial and consumer loans. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans criticized as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weakness may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness and borrowers are highly leveraged. They include loans that are inadequately protected by the current sound net worth and the paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass.
Federal regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses is adequate.
Other Real Estate Owned
Other real estate owned is comprised of properties acquired through foreclosure proceedings or acceptance of a deed-in-lieu of foreclosure and loans classified as in-substance foreclosures. A loan is classified as an in-substance foreclosure when the Company has taken possession of the collateral, regardless of whether formal foreclosure proceedings take place. Other real estate owned is recorded at fair value less cost to sell at the time of acquisition. Any excess of the loan balance over the recorded value is charged to the allowance for loan losses. After foreclosure, valuations are periodically performed and the assets are carried at the lower of cost or fair value less cost to sell. Changes in the valuation allowance on foreclosed assets are included in other income. Costs to maintain the assets are included in other expenses. Any gain or loss realized upon disposal of other real estate owned is included in other income.
Bank Owned Life Insurance
The Company invests in bank owned life insurance (“BOLI”) as a source of funding for employee benefit expenses. BOLI involves the purchasing of life insurance by the Company on certain of its employees and directors. The Company is the owner and beneficiary of the policies. This life insurance investment is carried at the cash surrender value of the underlying policies. Income from increases in cash surrender value of the policies is included in non-interest income.
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed on the straight-line method over the following estimated useful lives of the related assets: furniture, fixtures and equipment for five to ten years, leasehold improvements for ten to fifteen years, computer equipment and data processing software for three to five years, and automobiles for five years.
Transfers of Financial Assets
Transfers of financial assets, including sales of loan participations, are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Advertising Costs
The Company follows the policy of charging the costs of advertising to expense as incurred.
Income Taxes
Income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to taxable income. Deferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and net operating loss carry forwards and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Earnings Per Share
Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during the period, as adjusted for stock dividends and splits. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustments to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding stock options and are determined using the treasury stock method.
|
2014 |
2013 |
||||||
|
(Dollars In Thousands, Except Per Share Data) |
|||||||
|
Net income |
$ |
6,405 |
$ |
5,523 | |||
|
Weighted average shares outstanding |
7,337,176 | 7,261,293 | |||||
|
Dilutive effect of potential common |
|||||||
|
shares, stock options |
26,985 | 8,710 | |||||
|
Diluted weighted average common |
|||||||
|
shares outstanding |
7,364,161 | 7,270,003 | |||||
|
Basic earnings per share |
$ |
0.87 |
$ |
0.76 | |||
|
Diluted earnings per share |
$ |
0.87 |
$ |
0.76 | |||
There were no stock options not considered in computing diluted earnings per common share for the year ended December 31, 2014, as compared to stock options of 149,692 not considered in computing diluted earnings per common share for the year ended December 31, 2013, because they are not dilutive to earnings.
Employee Benefit Plan
The Company has a 401(k) Plan (the “Plan”) for employees. All employees are eligible to participate after they have attained the age of 21 and have also completed 12 consecutive months of service during which at least 1,000 hours of service are completed. The employees may contribute up to the maximum percentage allowable by law of their compensation to the Plan, and the Company provides a match of fifty percent of the first 8% percent to eligible participating employees. Full vesting in the Plan is prorated equally over a four-year period. The Company’s contributions to the Plan for the years ended December 31, 2014 and 2013 were $125 thousand and $123 thousand, respectively.
Off-Balance Sheet Financial Instruments
In the ordinary course of business, the Company has entered into off-balance sheet financial instruments consisting of commitments to extend credit and letters of credit. Such financial instruments are recorded in the balance sheet when they are funded.
Comprehensive Income
Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income. In accordance with Financial Accounting Standards Board guidance, the Company has disclosed the components of comprehensive income in the accompanying statements of comprehensive income.
Segment Reporting
The Company acts as an independent, community, financial services provider, and offers traditional banking and related financial services to individual, business and government customers. The Company offers a full array of commercial and retail financial services, including the taking of time, savings and demand deposits; the making of commercial, consumer and home equity loans; and the provision of other financial services.
Management does not separately allocate expenses, including the cost of funding loan demand, between the commercial and retail operations of the Company. As such, discrete financial information is not available and segment reporting would not be meaningful.
Stock-Based Compensation
The Company applies the fair value recognition provisions of ASC 718, Compensation-Stock Compensation. ASC 718 requires compensation costs related to share-based payment transactions to be recognized in the financial statements over the period that an employee provides service in exchange for the award based on the fair value of the award. The Black-Scholes model is used to estimate the fair value of stock options.
Subsequent Events
The Company follows ASC Topic 855 Subsequent Events. This topic establishes general standards for accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued. The Company has evaluated events and transactions occurring subsequent to the balance sheet date of December 31, 2014 through the date these financial statements were available for issuance for items that should potentially be recognized or disclosed in these financial statements.
New Accounting Standards
In January 2014, the Financial Accounting Standards Board (FASB) issued an accounting standard update (ASU 2014-04) related to; Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40) Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure. The update applies to all creditors who obtain physical possession of residential real estate property collateralizing a consumer mortgage loan in satisfaction of a receivable. The amendments in this update clarify when an in-substance repossession or foreclosure occurs and requires disclosure of both (1) the amount of foreclosed residential real estate property held by a creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The amendments in the update are effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2014. Early adoption is permitted. The Company is currently analyzing the impact of the updated guidance on its financial statements.
In May 2014, FASB issued ASU 2014-09 Revenue from Contracts with Customers (Topic 606). ASU 2014-09 affects any entity using U.S. GAAP that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (e.g., insurance contracts or lease contracts). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. This ASU also supersedes some cost guidance included in Subtopic 605-35, Revenue Recognition—Construction-Type and Production-Type Contracts. In addition, the existing requirements for the recognition of a gain or loss on the transfer of nonfinancial assets that are not in a contract with a customer (e.g., assets within the scope of Topic 360, Property, Plant, and Equipment, and intangible assets within the scope of Topic 350, Intangibles—Goodwill and Other) are amended to be consistent with the guidance on recognition and measurement (including the constraint on revenue) in this ASU.
The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps:
Step 1: Identify the contract(s) with a customer.
Step 2: Identify the performance obligations in the contract.
Step 3: Determine the transaction price.
Step 4: Allocate the transaction price to the performance obligations in the contract.
Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation.
For a public business entity, the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted. The Company is currently analyzing the impact of the guidance on its financial statements.
An entity should apply the amendments in this ASU using one of the following two methods:
Retrospectively to each prior reporting period presented and the entity may elect any of the following practical expedients:
|
· For completed contracts, an entity need not restate contracts that begin and end within the same annual reporting period. |
|
· For completed contracts that have variable consideration, an entity may use the transaction price at the date the contract was completed rather than estimating variable consideration amounts in the comparative reporting periods. |
|
· For all reporting periods presented before the date of initial application, an entity need not disclose the amount of the transaction price allocated to remaining performance obligations and an explanation of when the entity expects to recognize that amount as revenue. |
Retrospectively with the cumulative effect of initially applying this ASU recognized at the date of initial application. If an entity elects this transition method it also should provide the additional disclosures in reporting periods that include the date of initial application of:
|
· The amount by which each financial statement line item is affected in the current reporting period by the application of this ASU as compared to the guidance that was in effect before the change. |
|
· An explanation of the reasons for significant changes. |
Reclassification
Certain amounts in the 2013 financial statements may have been reclassified to conform to 2014 presentation. These reclassifications had no effect on 2013 net income.
|
|||
Note 2 – Securities Available For Sale
The amortized cost and approximate fair values of securities available-for-sale were as follows:
|
Gross |
Gross |
||||||||||
|
Amortized |
Unrealized |
Unrealized |
Fair |
||||||||
|
Cost |
Gains |
Losses |
Value |
||||||||
|
(In Thousands) |
|||||||||||
|
December 31, 2014 : |
|||||||||||
|
U.S. Government agency obligations |
$ |
30,192 |
$ |
46 |
$ |
(162) |
$ |
30,076 | |||
|
Municipal bonds |
36,618 | 2,023 | (17) | 38,624 | |||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
7,168 | 333 |
- |
7,501 | |||||||
|
Corporate bonds |
1,000 |
- |
(4) | 996 | |||||||
|
Total |
$ |
74,978 |
$ |
2,402 |
$ |
(183) |
$ |
77,197 | |||
|
December 31, 2013 : |
|||||||||||
|
U.S. Government agency obligations |
$ |
27,191 |
$ |
118 |
$ |
(304) |
$ |
27,005 | |||
|
Municipal bonds |
32,220 | 902 | (222) | 32,900 | |||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
9,062 | 300 |
- |
9,362 | |||||||
|
Corporate bonds |
1,997 | 24 |
- |
2,021 | |||||||
|
Total |
$ |
70,470 |
$ |
1,344 |
$ |
(526) |
$ |
71,288 | |||
The amortized cost and fair value of securities as of December 31, 2014, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to prepay obligations with or without any penalties.
|
Amortized |
Fair |
||||||
|
Cost |
Value |
||||||
|
(In Thousands) |
|||||||
|
Due in one year or less |
$ |
4,563 |
$ |
4,610 | |||
|
Due after one year through five years |
32,779 | 32,696 | |||||
|
Due after five years through ten years |
12,933 | 13,677 | |||||
|
Due after ten years |
17,535 | 18,713 | |||||
| 67,810 | 69,696 | ||||||
|
U.S. Government Sponsored Enterprise (GSE) - Mortgage-backed securities - residential |
7,168 | 7,501 | |||||
|
$ |
74,978 |
$ |
77,197 | ||||
Gross gains of $33 thousand and $337 thousand were realized on sales of securities for the years ended December 31, 2014 and December 31, 2013, respectively. There were no gross losses in 2014 or 2013 on the sale of securities.
The following table shows the Company’s investments’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2014 and December 31, 2013, respectively:
|
Less Than 12 Months |
12 Months or More |
Total |
|||||||||||||||
|
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||
|
December 31, 2014 : |
(In Thousands) |
||||||||||||||||
|
U.S. Government agency obligations |
$ |
11,074 |
$ |
(44) |
$ |
9,959 |
$ |
(118) |
$ |
21,033 |
$ |
(162) | |||||
|
Municipal bonds |
2,987 | (17) |
- |
- |
2,987 | (17) | |||||||||||
|
Corporate Bonds |
996 | (4) |
- |
- |
996 | (4) | |||||||||||
|
Total Temporarily Impaired Securities |
$ |
15,057 |
$ |
(65) |
$ |
9,959 |
$ |
(118) |
$ |
25,016 |
$ |
(183) | |||||
|
December 31, 2013 : |
|||||||||||||||||
|
U.S. Government agency obligations |
$ |
16,895 |
$ |
(304) |
$ |
- |
$ |
- |
$ |
16,895 |
$ |
(304) | |||||
|
Municipal bonds |
7,441 | (222) |
- |
- |
7,441 | (222) | |||||||||||
|
Total Temporarily Impaired Securities |
$ |
24,336 |
$ |
(526) |
$ |
- |
$ |
- |
$ |
24,336 |
$ |
(526) | |||||
The Company had sixteen (16) securities in an unrealized loss position at December 31, 2014. Unrealized losses are due only to market rate fluctuations. As of December 31, 2014, the Company either has the intent and ability to hold the securities until maturity or market price recovery, or believes that it is more likely than not that it will not be required to sell such securities. Management believes that the unrealized loss only represents temporary impairment of the securities. None of the individual losses are significant.
Securities with a carrying value of $62.7 million and $43.6 million at December 31, 2014 and December 31, 2013, respectively, were subject to agreements to repurchase, pledged to secure public deposits, or pledged for other purposes required or permitted by law.
|
|||
Note 3 – Loans Receivable
The following table presents the composition of loans receivable at December 31, 2014 and 2013 respectively:
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Commercial real estate |
$ |
249,454 |
$ |
235,545 | |||
|
Commercial construction |
23,220 | 21,109 | |||||
|
Commercial |
34,182 | 28,017 | |||||
|
Residential real estate |
302,908 | 283,421 | |||||
|
Consumer |
972 | 846 | |||||
|
Total Loans |
610,736 | 568,938 | |||||
|
Unearned net loan origination fees |
(155) | (355) | |||||
|
Allowance for Loan Losses |
(5,614) | (5,326) | |||||
|
$ |
604,967 |
$ |
563,257 | ||||
|
|||
Note 4 – Allowance for Loan Losses
The changes in the allowance for loan losses for the years ended December 31, 2014 and 2013 are as follows:
|
2014 |
2013 |
||||||
|
Allowance for loan losses: |
(In Thousands) |
||||||
|
Balance, beginning |
$ |
5,326 |
$ |
5,147 | |||
|
Provision for loan losses |
250 | 992 | |||||
|
Loans charged off |
(161) | (857) | |||||
|
Recoveries |
199 | 44 | |||||
|
Balance at end of year |
$ |
5,614 |
$ |
5,326 | |||
The following table presents the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention (potential weaknesses), substandard (well defined weaknesses) and doubtful (full collection unlikely) within the Company's internal risk rating system as of December 31, 2014 and December 31, 2013, respectively:
|
Pass |
Special Mention |
Substandard |
Doubtful |
Total |
||||||||||
|
December 31, 2014 |
(In Thousands) |
|||||||||||||
|
Commercial real estate |
$ |
244,805 |
$ |
1,989 |
$ |
2,660 |
$ |
- |
$ |
249,454 | ||||
|
Commercial construction |
21,844 |
- |
1,376 |
- |
23,220 | |||||||||
|
Commercial |
33,672 | 510 |
- |
- |
34,182 | |||||||||
|
Residential real estate |
302,533 | 154 | 221 |
- |
302,908 | |||||||||
|
Consumer |
972 |
- |
- |
- |
972 | |||||||||
|
Total |
$ |
603,826 |
$ |
2,653 |
$ |
4,257 |
$ |
- |
$ |
610,736 | ||||
|
December 31, 2013 |
||||||||||||||
|
Commercial real estate |
$ |
229,987 |
$ |
703 |
$ |
4,794 |
$ |
61 |
$ |
235,545 | ||||
|
Commercial construction |
18,091 | 902 | 2,116 |
- |
21,109 | |||||||||
|
Commercial |
27,499 | 480 | 38 |
- |
28,017 | |||||||||
|
Residential real estate |
282,296 | 644 | 481 |
- |
283,421 | |||||||||
|
Consumer |
846 |
- |
- |
- |
846 | |||||||||
|
Total |
$ |
558,719 |
$ |
2,729 |
$ |
7,429 |
$ |
61 |
$ |
568,938 | ||||
The following table summarizes information in regards to impaired loans by loan portfolio class as of December 31, 2014 and 2013, respectively:
|
Year to Date |
||||||||||||||||
|
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||
|
December 31, 2014 |
(In Thousands) |
|||||||||||||||
|
With no related allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
4,649 |
$ |
4,984 |
$ |
5,729 |
$ |
172 | ||||||||
|
Commercial construction |
1,376 | 1,376 | 2,197 | 78 | ||||||||||||
|
Commercial |
4 | 4 | 48 | 1 | ||||||||||||
|
Residential real estate |
413 | 431 | 488 | 8 | ||||||||||||
|
Consumer |
- |
- |
- |
- |
||||||||||||
|
With an allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
555 |
$ |
555 |
$ |
76 |
$ |
575 |
$ |
108 | ||||||
|
Commercial construction |
- |
- |
- |
- |
- |
|||||||||||
|
Commercial |
326 | 326 | 119 | 229 | 9 | |||||||||||
|
Residential real estate |
858 | 858 | 202 | 925 | 15 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
Total: |
||||||||||||||||
|
Commercial real estate |
$ |
5,204 |
$ |
5,539 |
$ |
76 |
$ |
6,304 |
$ |
280 | ||||||
|
Commercial construction |
1,376 | 1,376 |
- |
2,197 | 78 | |||||||||||
|
Commercial |
330 | 330 | 119 | 277 | 10 | |||||||||||
|
Residential real estate |
1,271 | 1,289 | 202 | 1,413 | 23 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
$ |
8,181 |
$ |
8,534 |
$ |
397 |
$ |
10,191 |
$ |
391 | |||||||
|
December 31, 2013 |
||||||||||||||||
|
With no related allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
6,383 |
$ |
6,737 |
$ |
6,321 |
$ |
302 | ||||||||
|
Commercial construction |
3,017 | 3,215 | 2,992 | 106 | ||||||||||||
|
Commercial |
171 | 170 | 241 | 8 | ||||||||||||
|
Residential real estate |
618 | 656 | 465 | 26 | ||||||||||||
|
Consumer |
- |
- |
- |
- |
||||||||||||
|
With an allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
623 |
$ |
623 |
$ |
82 |
$ |
881 |
$ |
114 | ||||||
|
Commercial construction |
- |
- |
- |
325 |
- |
|||||||||||
|
Commercial |
38 | 38 | 1 | 15 | 2 | |||||||||||
|
Residential real estate |
1,113 | 1,113 | 322 | 985 | 37 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
Total: |
||||||||||||||||
|
Commercial real estate |
$ |
7,006 |
$ |
7,360 |
$ |
82 |
$ |
7,202 |
$ |
416 | ||||||
|
Commercial construction |
3,017 | 3,215 |
- |
3,317 | 106 | |||||||||||
|
Commercial |
209 | 208 | 1 | 256 | 10 | |||||||||||
|
Residential real estate |
1,731 | 1,769 | 322 | 1,450 | 63 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
$ |
11,963 |
$ |
12,552 |
$ |
405 |
$ |
12,225 |
$ |
595 | |||||||
The following table presents nonaccrual loans by classes of the loan portfolio as of December 31, 2014 and 2013, respectively:
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Commercial real estate |
$ |
1,251 |
$ |
1,635 | |||
|
Commercial construction |
- |
- |
|||||
|
Commercial |
66 | 189 | |||||
|
Residential real estate |
366 | 481 | |||||
|
Consumer |
- |
- |
|||||
|
Total |
$ |
1,683 |
$ |
2,305 | |||
The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past due status as of December 31, 2014 and 2013, respectively:
|
30-59 Days Past Due |
60-89 Days Past Due |
Greater than 90 Days Past Due |
Total Past Due |
Current |
Total Loan |
Loan Receivables > 90 Days and Accruing |
||||||||||||||
|
December 31, 2014 |
(In Thousands) |
|||||||||||||||||||
|
Commercial real estate |
$ |
1,018 |
$ |
182 |
$ |
937 |
$ |
2,137 |
$ |
247,317 |
$ |
249,454 |
$ |
- |
||||||
|
Commercial construction |
1,061 |
- |
- |
1,061 | 22,159 | 23,220 |
- |
|||||||||||||
|
Commercial |
- |
- |
66 | 66 | 34,116 | 34,182 |
- |
|||||||||||||
|
Residential real estate |
540 | 154 | 366 | 1,060 | 301,848 | 302,908 |
- |
|||||||||||||
|
Consumer |
25 |
- |
- |
25 | 947 | 972 |
- |
|||||||||||||
|
Total |
$ |
2,644 |
$ |
336 |
$ |
1,369 |
$ |
4,349 |
$ |
606,387 |
$ |
610,736 |
$ |
- |
||||||
|
December 31, 2013 |
||||||||||||||||||||
|
Commercial real estate |
$ |
776 |
$ |
415 |
$ |
2,049 |
$ |
3,240 |
$ |
232,305 |
$ |
235,545 |
$ |
763 | ||||||
|
Commercial construction |
- |
2,622 |
- |
2,622 | 18,487 | 21,109 |
- |
|||||||||||||
|
Commercial |
- |
- |
189 | 189 | 27,828 | 28,017 |
- |
|||||||||||||
|
Residential real estate |
- |
- |
481 | 481 | 282,940 | 283,421 |
- |
|||||||||||||
|
Consumer |
- |
- |
- |
- |
846 | 846 |
- |
|||||||||||||
|
Total |
$ |
776 |
$ |
3,037 |
$ |
2,719 |
$ |
6,532 |
$ |
562,406 |
$ |
568,938 |
$ |
763 | ||||||
The following table summarizes information in regards to the allowance for loan losses as of December 31, 2014 and 2013, respectively:
|
Commercial Real Estate |
Commercial Construction |
Commercial |
Residential Real Estate |
Consumer |
Unallocated |
Total |
|||||||||||||||
|
Allowance for loan losses |
|||||||||||||||||||||
|
Year Ending December 31, 2014 |
|||||||||||||||||||||
|
Beginning Balance - December 31, 2013 |
$ |
1,791 |
$ |
495 |
$ |
349 |
$ |
2,068 |
$ |
24 |
$ |
599 |
$ |
5,326 | |||||||
|
Charge-offs |
(10) | (50) | (38) | (63) |
- |
- |
(161) | ||||||||||||||
|
Recoveries |
- |
198 | 1 |
- |
- |
- |
199 | ||||||||||||||
|
Provisions |
(77) | (242) | 95 | (50) | (2) | 526 | 250 | ||||||||||||||
|
Ending Balance - December 31, 2014 |
$ |
1,704 |
$ |
401 |
$ |
407 |
$ |
1,955 |
$ |
22 |
$ |
1,125 |
$ |
5,614 | |||||||
|
Year Ending December 31, 2013 |
|||||||||||||||||||||
|
Beginning Balance - December 31, 2012 |
$ |
2,007 |
$ |
660 |
$ |
394 |
$ |
1,677 |
$ |
33 |
$ |
376 |
$ |
5,147 | |||||||
|
Charge-offs |
(530) | (197) | (13) | (112) | (5) |
- |
(857) | ||||||||||||||
|
Recoveries |
13 |
- |
3 | 28 |
- |
- |
44 | ||||||||||||||
|
Provisions |
301 | 32 | (35) | 475 | (4) | 223 | 992 | ||||||||||||||
|
Ending Balance - December 31, 2013 |
$ |
1,791 |
$ |
495 |
$ |
349 |
$ |
2,068 |
$ |
24 |
$ |
599 |
$ |
5,326 | |||||||
The following tables represent the allocation of the allocation for loan losses and the related loan portfolio disaggregated based on impairment methodology at December 31, 2014 and December 31, 2013:
|
Commercial Real Estate |
Commercial Construction |
Commercial |
Residential Real Estate |
Consumer |
Unallocated |
Total |
||||||||||||||
|
(In Thousands) |
||||||||||||||||||||
|
December 31, 2014 |
||||||||||||||||||||
|
Allowance for Loan Losses |
||||||||||||||||||||
|
Ending Balance |
$ |
1,704 |
$ |
401 |
$ |
407 |
$ |
1,955 |
$ |
22 |
$ |
1,125 |
$ |
5,614 | ||||||
|
Ending balance: individually evaluated for impairment |
$ |
76 |
$ |
- |
$ |
119 |
$ |
202 |
$ |
- |
$ |
- |
$ |
397 | ||||||
|
Ending balance: collectively evaluated for impairment |
$ |
1,628 |
$ |
401 |
$ |
288 |
$ |
1,753 |
$ |
22 |
$ |
1,125 |
$ |
5,217 | ||||||
|
Loans receivables: |
||||||||||||||||||||
|
Ending balance |
$ |
249,454 |
$ |
23,220 |
$ |
34,182 |
$ |
302,908 |
$ |
972 |
$ |
610,736 | ||||||||
|
Ending balance: individually evaluated for impairment |
$ |
5,204 |
$ |
1,376 |
$ |
330 |
$ |
1,271 |
$ |
- |
$ |
8,181 | ||||||||
|
Ending balance: collectively evaluated for impairment |
$ |
244,250 |
$ |
21,844 |
$ |
33,852 |
$ |
301,637 |
$ |
972 |
$ |
602,555 | ||||||||
|
December 31, 2013 |
||||||||||||||||||||
|
Allowance for Loan Losses |
||||||||||||||||||||
|
Ending Balance |
$ |
1,791 |
$ |
495 |
$ |
349 |
$ |
2,068 |
$ |
24 |
$ |
599 |
$ |
5,326 | ||||||
|
Ending balance: individually evaluated for impairment |
$ |
82 |
$ |
- |
$ |
1 |
$ |
322 |
$ |
- |
$ |
- |
$ |
405 | ||||||
|
Ending balance: collectively evaluated for impairment |
$ |
1,709 |
$ |
495 |
$ |
348 |
$ |
1,746 |
$ |
24 |
$ |
599 |
$ |
4,921 | ||||||
|
Loans receivables: |
||||||||||||||||||||
|
Ending balance |
$ |
235,545 |
$ |
21,109 |
$ |
28,017 |
$ |
283,421 |
$ |
846 |
$ |
568,938 | ||||||||
|
Ending balance: individually evaluated for impairment |
$ |
7,006 |
$ |
3,017 |
$ |
209 |
$ |
1,731 |
$ |
- |
$ |
11,963 | ||||||||
|
Ending balance: collectively evaluated for impairment |
$ |
228,539 |
$ |
18,092 |
$ |
27,808 |
$ |
281,690 |
$ |
846 |
$ |
556,975 | ||||||||
Troubled Debt Restructurings
The Company may grant a concession or modification for economic or legal reasons related to a borrower’s financial condition than it would not otherwise consider, resulting in a modified loan which is then identified as troubled debt restructuring (“TDR”). The Company may modify loans through rate reductions, extensions to maturity, interest only payments, or payment modifications to better coincide the timing of payments due under the modified terms with the expected timing of cash flows from the borrowers’ operations. Loan modifications are intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. TDRs are considered impaired loans for purposes of calculating the Company’s allowance for loan losses.
The Company identifies loans for potential restructure primarily through direct communication with the borrower and the evaluation of the borrower’s financial statements, revenue projections, tax returns, and credit reports. Even if the borrower is not presently in default, management will consider the likelihood that cash flow shortages, adverse economic conditions, and negative trends may result in a payment default in the near future.
The following table presents TDRs outstanding:
|
December 31, 2014 |
||||||||||
|
Accrual Loans |
Non-Accrual Loans |
Total Modifications |
||||||||
|
(In Thousands) |
||||||||||
|
Commercial real estate |
$ |
3,401 |
$ |
314 |
$ |
3,715 | ||||
|
Commercial construction |
260 |
- |
260 | |||||||
|
Commercial |
264 |
- |
264 | |||||||
|
Residential real estate |
1,050 |
- |
1,050 | |||||||
|
Consumer |
- |
- |
- |
|||||||
|
$ |
4,975 |
$ |
314 |
$ |
5,289 | |||||
The following table presents newly restructured loans that occurred during the years ended December 31, 2014 and 2013:
|
Number of Loans |
Pre-Modification Outstanding Balance |
Post- Modification Outstanding Balance |
|||||||||
|
Year Ending December 31, 2014 |
|||||||||||
|
Commercial |
1 |
$ |
262 |
$ |
260 | ||||||
|
1 |
$ |
262 |
$ |
260 | |||||||
|
Year Ending December 31, 2013 |
|||||||||||
|
Residential real estate |
3 |
$ |
344 |
$ |
344 | ||||||
|
3 |
$ |
344 |
$ |
344 | |||||||
Of the TDRs described above, one loan required an impairment reserve of $53 thousand, which was recorded in the allowance for loan losses for the twelve months ended December 31, 2014, and one loan required an impairment reserve of $30 thousand recorded in the allowance for loan losses for the twelve months ended December 31, 2013. As of the years ended December 31, 2014 and 2013, no available commitments were outstanding on TDRs.
There were no loans that were modified and classified as a TDR within the prior twelve months that experienced a payment default (loans ninety or more days past due) during the twelve months ended December 31, 2014.
|
|||
Note 5 - Bank Premises and Equipment
The components of premises and equipment at December 31, 2014 and 2013 are as follows:
|
2014 |
2013 |
||||
|
(In Thousands) |
|||||
|
Furniture, fixtures and equipment |
$ |
2,499 |
$ |
2,480 | |
|
Leasehold improvements |
2,225 | 2,125 | |||
|
Computer equipment and data processing software |
1,756 | 1,529 | |||
|
Automobiles |
166 | 166 | |||
|
Construction in progress |
- |
70 | |||
| 6,646 | 6,370 | ||||
|
Accumulated depreciation |
(5,131) | (4,488) | |||
|
$ |
1,515 |
$ |
1,882 | ||
|
|||
Note 6 – Deposits
The components of deposits at December 31, 2014 and 2013 are as follows:
|
December 31, |
December 31, |
||||
|
2014 |
2013 |
||||
|
(In Thousands) |
|||||
|
Demand, non-interest bearing |
$ |
68,467 |
$ |
58,705 | |
|
Demand, NOW and money market, interest bearing |
63,263 | 59,451 | |||
|
Savings |
405,964 | 389,613 | |||
|
Time, $100 and over |
42,122 | 26,488 | |||
|
Time, other |
31,852 | 34,780 | |||
|
Total deposits |
$ |
611,668 |
$ |
569,037 | |
At December 31, 2014, the scheduled maturities of time deposits are as follows (in thousands):
|
2015 |
$ |
45,424 | ||
|
2016 |
12,324 | |||
|
2017 |
6,537 | |||
|
2018 |
2,154 | |||
|
2019 |
7,535 | |||
|
$ |
73,974 | |||
Time deposits with individual balances equal to or greater than $250,000 (FDIC insurance limit) at December 31, 2014 and 2013 totaled $18.3 million and $7.1 million, respectively.
|
|||
Note 7 - Securities Sold under Agreements to Repurchase
Securities sold under agreements to repurchase generally mature within a few days from the transaction date and are reflected at the amount of cash received in connection with the transaction. The securities are retained under the Company’s control at its safekeeping agent. The Company adjusts collateral based on the fair value of the underlying securities, on a monthly basis. Information concerning securities sold under agreements to repurchase for the years ended December 31, 2014 and 2013 is summarized as follows:
|
2014 |
2013 |
|||||||
|
(Dollars In Thousands) |
||||||||
|
Balance outstanding at December 31 |
$ |
30,304 |
$ |
30,418 | ||||
|
Weighted average interest rate at the end of the year |
0.065 |
% |
0.057 |
% |
||||
|
Average daily balance during the year |
$ |
30,597 |
$ |
29,687 | ||||
|
Weighted average interest rate during the year |
0.056 |
% |
0.057 |
% |
||||
|
Maximum month-end balance during the year |
$ |
31,923 |
$ |
33,982 | ||||
|
|||
Note 8 – Short-term and Long-term Borrowings
The Bank has borrowing capacity with the FHLB of Pittsburgh of approximately $353.0 million, of which $9 million was outstanding at December 31, 2014, at an interest rate of 0.29%, all of which were short term. This borrowing capacity with the FHLB includes a line of credit of $25.0 million. The Bank also has a $6.0 million line of credit with ACBB, of which none was outstanding at December 31, 2014 and 2013, respectively. Advances from the Federal Home Loan Bank line are secured by qualifying assets of the Bank and advances from the ACBB line are unsecured.
The Company has two lines of credit with Univest Bank and Trust Co., totaling $10.0 million, of which $1.9 million and $3.9 million was outstanding at December 31, 2014 and 2013, respectively. These lines of credit are secured by 833,333 shares of Bank stock, subordinate to all senior indebtedness of the Company.
There were no long-term borrowings with the FHLB at December 31, 2014 and 2013, respectively.
The components of long-term borrowings with Univest at December 31, 2014 and 2013 are as follows:
|
2014 |
2013 |
||||||||
|
(Dollars in Thousands) |
|||||||||
|
Maturity Date |
Interest |
Outstanding |
Interest |
Outstanding |
|||||
|
November 2015 |
7.50% |
$ |
1,900 |
7.50% |
$ |
3,900 | |||
|
|||
Note 9 - Lease Commitments
The Company leases its banking premises under leases which the Company classifies as operating leases. These leases expire at various dates through March 2020. In addition to fixed rentals, the leases require the Company to pay certain additional expenses of occupying these spaces, including real estate taxes, insurance, utilities and repairs. A portion of these leases are with related parties as described below.
Future minimum lease payments by year and in the aggregate, under all lease agreements, are as follows:
|
Related |
Third |
Total |
||||||||
|
(In Thousands) |
||||||||||
|
2015 |
410 | 778 | 1,189 | |||||||
|
2016 |
403 | 795 | 1,198 | |||||||
|
2017 |
62 | 821 | 883 | |||||||
|
2018 |
- |
842 | 842 | |||||||
|
2019 |
- |
644 | 644 | |||||||
|
Thereafter |
- |
90 | 90 | |||||||
|
$ |
875 |
$ |
3,970 |
$ |
4,846 | |||||
Total rent expense was $1.2 million for the years ended December 31, 2014 and 2013. Rent expense to related parties was $403 thousand and $405 thousand for the years ended December 31, 2014 and 2013, respectively.
|
|||
Note 10 - Employment Agreements and Supplemental Executive Retirement Plans
The Company has entered into employment agreements with its Chief Executive Officer, Chief Financial Officer and Executive Vice President of Commercial Lending.
The Company has a non-qualified Supplemental Executive Retirement Plan (“SERP”) for certain executive officers that provides for payments upon retirement, death or disability. As of December 31, 2014 and 2013, respectively, other liabilities include $3.0 million and $2.2 million, respectively, accrued under these plans. For the years ended December 31, 2014 and 2013, $808 thousand and $600 thousand, respectively, were expensed under these plans.
|
|||
Note 11 - Stock Incentive Plan
At the Company’s annual meeting on June 16, 2010, the shareholders approved the Embassy Bancorp, Inc. 2010 Stock Incentive Plan (the “SIP”). The SIP authorizes the Board of Directors, or a committee authorized by the Board of Directors, to award a stock based incentive to (i) designated officers (including officers who are directors) and other designated employees at the Company and its subsidiaries, and (ii) non-employee members of the Board of Directors and advisors and consultants to the Company and its subsidiaries. The SIP provides for stock based incentives in the form of incentive stock options as provided in Section 422 of the Internal Revenue Code of 1986, non-qualified stock options, stock appreciation rights, restricted stock and deferred stock awards. The term of the option, the amount of time for the option to vest after grant, if any, and other terms and limitations will be determined at the time of grant. Options granted under the SIP may not have an exercise period that is more than ten years from the time the option is granted.
At inception, the aggregate number of shares available for issuance under the SIP was 500,000. The SIP provides for appropriate adjustments in the number and kind of shares available for grant or subject to outstanding awards under the SIP to avoid dilution in the event of merger, stock splits, stock dividends or other changes in the capitalization of the Company. The SIP expires on June 15, 2020. There were no awards granted under the SIP for the years ended December 31, 2011 and 2010. In January 2015 and 2014, February 2013 and 2012, the Company granted 9,122, 10,209, 8,764, and 7,992 shares of restricted stock, respectively, to certain members of its Board of Directors as compensation for their service in 2014, 2013, 2012 and 2011, respectively, in accordance with the Company’s Non-employee Directors Compensation program adopted in October of 2010. Such compensation was accrued for as of December 31, 2014, 2013, 2012 and 2011, in the amounts of $158 thousand, $150 thousand, $120 thousand and $120 thousand, respectively. In January 2014, February 2013 and 2012, the Company also granted stock options to purchase 29,663, 29,742 and 52,611 shares of stock to certain executive officers in accordance with their respective employment agreements. Stock compensation expense related to these options was $98 thousand and $61 thousand for the year ended December 31, 2014 and 2013, respectively. At December 21, 2014, approximately $73 thousand unrecognized cost to these stock options granted in 2014, 2013 and 2012 will be recognized over the next 2.05, 1.15 and 0.15 years, respectively. The fair value of the options granted in 2014, 2013 and 2012 was determined with the following weighted average assumptions: dividend yield of 0%, risk free interest rate of 2.30, 1.34% and 1.43%, respectively, expected life of 6.0 years and 7.5 years, respectively, and expected volatility of 28.93%, 28.79% and 31.10%, respectively. The weighted average fair value of options granted in 2014, 2013 and 2012 was $2.46, $2.14 per share and $2.56 per share, respectively. At December 31, 2014, there were 351,897 shares available for issuance under the SIP.
Activities under these plans, related to stock options, are summarized as follows:
|
Number of |
Weighted |
||||
|
Outstanding, December 31, 2012 |
175,712 |
$ |
7.96 | ||
|
Granted |
29,742 | 7.00 | |||
|
Exercised |
(43,617) | 6.40 | |||
|
Forfeited |
(12,145) | 6.40 | |||
|
Outstanding, December 31, 2013 |
149,692 |
$ |
8.35 | ||
|
Granted |
29,663 | 7.51 | |||
|
Exercised |
(33,874) | 10.00 | |||
|
Forfeited |
(33,465) | 10.00 | |||
|
Outstanding, December 31, 2014 |
112,016 |
$ |
7.14 | ||
|
Exercisable, December 31, 2014 |
44,989 |
$ |
7.00 |
Stock options outstanding at December 31, 2014 are exercisable at prices ranging from $7.00 to $10.00 per share. The weighted-average remaining contractual life of options outstanding and exercisable at December 31, 2014 is 6.91 and 6.36 years, respectively. The weighted-average remaining contractual life of options outstanding and exercisable at December 31, 2013 was 4.56 years and 2.24 years, respectively. At December 31, 2014, the aggregate intrinsic value of options outstanding and exercisable was $157 thousand. The intrinsic value was determined by using the latest known sales price of the Company’s common stock. For the years ending December 31, 2014 and 2013, the aggregate intrinsic value of options exercised was $328 thousand and $313 thousand, respectively.
The following table summarizes information about the range of exercise prices for stock options outstanding at December 31, 2014:
|
Range of Exercise |
Weighted |
Number |
Weighted Average Remaining Contractual Life (Years) |
Number |
|||||||
|
$6.33 to $7.39 |
$ |
7.00 | 82,353 | 6.50 | 44,989 | ||||||
|
$7.39 to $8.44 |
$ |
7.51 | 29,663 | 8.05 |
- |
||||||
| 112,016 | 6.91 | 44,989 | |||||||||
|
|||
Note 12 – Other Comprehensive Income
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income (loss).
The components of other comprehensive income (loss), both before tax and net of tax, are as follows:
|
Year Ended December 31, |
||||||||||||||||||
|
2014 |
2013 |
|||||||||||||||||
|
(In Thousands) |
||||||||||||||||||
|
Before |
Tax |
Net of |
Before |
Tax |
Net of |
|||||||||||||
|
Tax |
Effect |
Tax |
Tax |
Effect |
Tax |
|||||||||||||
|
Change in accumulated other comprehensive income (loss): |
||||||||||||||||||
|
Unrealized holding gains (losses) on securities |
$ |
1,434 |
$ |
(484) |
$ |
950 |
$ |
(2,302) |
$ |
783 |
$ |
(1,519) | ||||||
|
Reclassification adjustments for gains on securities |
(33) | 8 | (25) | (337) | 114 | (223) | ||||||||||||
|
Total other comprehensive income (loss) |
$ |
1,401 |
$ |
(476) |
$ |
925 |
$ |
(2,639) |
$ |
897 |
$ |
(1,742) | ||||||
|
(A) Realized gains on securities transactions included in gain on sales of securities, net, in the accompanying Consolidated Statements of Income. |
||||||||||||||||||
|
(B) Tax effect included in income tax expense in the accompanying Consolidated Statements of Income. |
||||||||||||||||||
A summary of the realized gains on securities available for sale, net of tax, is as follows:
|
Year Ended |
||||||
|
December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
Securities available for sale: |
||||||
|
Realized gains on securities transactions |
$ |
(33) |
$ |
(337) | ||
|
Income taxes |
8 | 114 | ||||
|
Net of tax |
$ |
(25) |
$ |
(223) | ||
A summary of the accumulated other comprehensive income, net of tax, is as follows:
|
Securities |
|||
|
Available |
|||
|
for Sale |
|||
|
Year Ended December 31, 2014 and 2013 |
|||
|
Balance January 1, 2014 |
$ |
540 | |
|
Other comprehensive income before reclassifications |
950 | ||
|
Amounts reclassified from accumulated other |
(25) | ||
|
Net other comprehensive income during the period |
925 | ||
|
Balance December 31, 2014 |
$ |
1,465 | |
|
Balance January 1, 2013 |
$ |
2,282 | |
|
Other comprehensive loss before reclassifications |
(2,639) | ||
|
Amounts reclassified from accumulated other |
897 | ||
|
Net other comprehensive loss during the period |
(1,742) | ||
|
Balance December 31, 2013 |
$ |
540 | |
|
|||
Note 13 - Federal Income Taxes
The components of income tax expense for the years ended December 31, 2014 and 2013 are as follows:
|
2014 |
2013 |
|||||||
|
(In Thousands) |
||||||||
|
Current |
$ |
2,939 |
$ |
2,597 | ||||
|
Deferred |
(460) | (456) | ||||||
|
$ |
2,479 |
$ |
2,141 | |||||
A reconciliation of the statutory federal income tax at a rate of 34% to the income tax expense included in the statement of income for the years ended December 31, 2014 and 2013 is as follows:
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Federal income tax at statutory rate |
$ |
3,021 |
$ |
2,606 | |||
|
Tax free interest |
(510) | (437) | |||||
|
Other |
(32) | (28) | |||||
|
$ |
2,479 |
$ |
2,141 | ||||
The Company follows guidance in ASC Topic 740 regarding accounting for uncertainty in income taxes. The Company has evaluated its tax positions. A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that has a likelihood of being realized on examination of more than 50 percent. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Under the “more likely than not” threshold guidelines, the Company believes no significant uncertain tax positions exist, either individually or in the aggregate, that would give rise to the non-recognition of an existing tax benefit. As of December 31, 2014 and 2013, the Company had no material unrecognized tax benefits or accrued interest and penalties. The Company’s policy is to account for interest as a component of interest expense and penalties as a component of other expense. The Company is subject to U.S. federal income tax. Neither the Company nor the Bank is subject to examination by U.S. Federal taxing authorities for years before 2011.
The components of the net deferred tax asset at December 31, 2014 and 2013 are as follows:
|
2014 |
2013 |
||||
|
(In Thousands) |
|||||
|
Deferred tax assets: |
|||||
|
Allowance for loan losses |
$ |
1,909 |
$ |
1,765 | |
|
Accrued SERP |
1,031 | 757 | |||
|
Other |
502 | 368 | |||
|
- |
|||||
|
Total Deferred Tax Assets |
3,442 | 2,890 | |||
|
Deferred tax liabilities: |
|||||
|
Premises and equipment |
- |
44 | |||
|
Prepaid assets |
303 | 245 | |||
|
Deferred loan costs |
373 | 295 | |||
|
Unrealized gain on securities available for sale |
754 | 278 | |||
|
Total Deferred Tax Liabilities |
$ |
1,430 |
$ |
862 | |
|
Net Deferred Tax Asset |
$ |
2,012 |
$ |
2,028 | |
Based upon the level of historical taxable income and projections for future taxable income over periods in which the deferred tax assets are deductible, management believes it is more likely than not that the Company will realize the benefits of these deductible differences.
|
|||
Note 14 - Transactions with Executive Officers, Directors and Principal Stockholders
The Company has had, and may be expected to have in the future, banking transactions in the ordinary course of business with its executive officers, directors, principal stockholders, their immediate families and affiliated companies (commonly referred to as related parties), on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with others.
Related parties were indebted to the Company for loans totaling $3.3 million and $2.9 million at December 31, 2014 and 2013, respectively. During 2014, loans totaling $1.9 million were disbursed and loan repayments totaled $1.8 million.
Fees paid to related parties for legal services for the years ended December 31, 2014 and 2013 were approximately $84 thousand and $58 thousand, respectively. The Company leases its main banking office from an investment group comprised of related parties and its West Broad Street office also from a related party, as described in Note 9.
|
|||
Note 15 - Financial Instruments with Off-Balance Sheet Risk
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets.
The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
At December 31, 2014 and 2013, the following financial instruments were outstanding whose contract amounts represent credit risk:
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Commitments to grant loans, fixed |
$ |
5,696 |
$ |
6,195 | |||
|
Commitments to grant loans, variable |
200 | 2,324 | |||||
|
Unfunded commitments under lines of credit, fixed |
14,921 | 14,152 | |||||
|
Unfunded commitments under lines of credit, variable |
57,310 | 57,481 | |||||
|
Standby letters of credit |
4,417 | 4,748 | |||||
|
$ |
82,544 |
$ |
84,900 | ||||
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation.
Collateral held varies but may include personal or commercial real estate, accounts receivable, inventory and equipment.
Outstanding letters of credit written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The majority of these standby letters of credit expire within the next twelve months. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments. The Company requires collateral supporting these letters of credit as deemed necessary. The maximum undiscounted exposure related to these commitments at December 31, 2014 and 2013 was $4.4 million and $4.7 million, respectively, and the approximate value of underlying collateral upon liquidation that would be expected to cover this maximum potential exposure was $4.1 million and $4.2 million, respectively. The current amount of the liability as of December 31, 2014 and 2013 for guarantees under standby letters of credit issued is not considered material.
|
|||
Note 16 - Regulatory Matters
The Company is required to maintain cash reserve balances in vault cash and with the Federal Reserve Bank. As of December 31, 2014, the Company had a $3.4 million minimum reserve balance.
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet the minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, both the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk-weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets and of Tier 1 capital to average assets. Management believes, as of December 31, 2014, that the Company and the Bank meet all capital adequacy requirements to which it is subject.
As of December 31, 2014, the most recent notification from the regulatory agencies categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table below. There are no conditions or events since that notification that management believes have changed the Bank’s category.
The Bank’s actual capital amounts and ratios at December 31, 2014 and 2013 are presented below:
|
Actual |
For Capital Adequacy |
To be Well Capitalized under |
||||||||||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||||||
|
(Dollar Amounts in Thousands) |
||||||||||||||||||||||
|
December 31, 2014: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
67,124 | 13.5 |
% |
$ |
≥ |
39,849 |
≥ |
8.0 |
% |
$ |
≥ |
49,811 |
≥ |
10.0 |
% |
||||||
|
Tier 1 capital (to risk-weighted assets) |
61,510 | 12.4 |
≥ |
19,925 |
≥ |
4.0 |
≥ |
29,887 |
≥ |
6.0 | ||||||||||||
|
Tier 1 capital (to average assets) |
61,510 | 8.5 |
≥ |
28,846 |
≥ |
4.0 |
≥ |
36,057 |
≥ |
5.0 | ||||||||||||
|
December 31, 2013: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
62,146 | 13.2 |
% |
$ |
≥ |
37,748 |
≥ |
8.0 |
% |
$ |
≥ |
47,185 |
≥ |
10.0 |
% |
||||||
|
Tier 1 capital (to risk-weighted assets) |
56,820 | 12.0 |
≥ |
18,874 |
≥ |
4.0 |
≥ |
28,311 |
≥ |
6.0 | ||||||||||||
|
Tier 1 capital (to average assets) |
56,820 | 8.5 |
≥ |
26,736 |
≥ |
4.0 |
≥ |
33,420 |
≥ |
5.0 | ||||||||||||
The Company’s actual capital amounts and ratios at December 31, 2014 and 2013 are presented below:
|
Actual |
For Capital Adequacy |
|||||||||||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||||||||
|
(Dollar Amounts in Thousands) |
||||||||||||||||||||||
|
December 31, 2014: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
65,482 | 13.2 |
% |
$ |
≥ |
39,851 |
≥ |
8.0 |
% |
||||||||||||
|
Tier 1 capital (to risk-weighted assets) |
59,868 | 12.0 |
≥ |
19,926 |
≥ |
4.0 | ||||||||||||||||
|
Tier 1 capital (to average assets) |
59,868 | 8.2 |
≥ |
29,092 |
≥ |
4.0 | ||||||||||||||||
|
December 31, 2013: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
58,841 | 12.5 |
% |
$ |
≥ |
37,526 |
≥ |
8.0 |
% |
||||||||||||
|
Tier 1 capital (to risk-weighted assets) |
53,515 | 11.3 |
≥ |
18,763 |
≥ |
4.0 | ||||||||||||||||
|
Tier 1 capital (to average assets) |
53,515 | 7.9 |
≥ |
26,943 |
≥ |
4.0 | ||||||||||||||||
The Bank is subject to certain restrictions on the amount of dividends that it may declare due to regulatory considerations. The Pennsylvania Banking Code provides that cash dividends may be declared and paid only out of accumulated net earnings.
|
|||
Note 17 – Offsetting Assets and Liabilities
The Company enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities. Under these arrangements, the Company may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Company to repurchase the assets. As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities. The obligation to repurchase the securities is reflected as a liability in the Company's consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts. In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities. In addition, as the Company does not enter into reverse repurchase agreements, there is no such offsetting to be done with the repurchase agreements.
The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., fails to make an interest payment to the counterparty). For private institution repurchase agreements, if the private institution counterparty were to default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest), and attempt collection on the amount of collateral value in excess of the repurchase agreement fair value. The collateral is held by a third party financial institution in the counterparty's custodial account. The counterparty has the right to sell or repledge the investment securities. For government entity repurchase agreements, the collateral is held by the Company in a segregated custodial account under a tri-party agreement.
The following table presents the liabilities subject to an enforceable master netting arrangement or repurchase agreements as of December 31, 2014 and December 31, 2013:
|
Net Amounts |
||||||||||||||||||
|
Gross |
Gross Amounts |
of Liabilities |
||||||||||||||||
|
Amounts of |
Offset in the |
Presented in the |
||||||||||||||||
|
Recognized |
Consolidated |
Consolidated |
Financial |
Cash Collateral |
||||||||||||||
|
Liabilities |
Balance Sheet |
Balance Sheet |
Instruments |
Pledged |
Net Amount |
|||||||||||||
|
(In Thousands) |
||||||||||||||||||
|
December 31, 2014 |
||||||||||||||||||
|
Repurchase Agreements: |
||||||||||||||||||
|
Corporate Institutions |
$ |
30,304 |
$ |
- |
$ |
30,304 |
$ |
(30,304) |
$ |
- |
$ |
- |
||||||
|
December 31, 2013 |
||||||||||||||||||
|
Repurchase Agreements: |
||||||||||||||||||
|
Corporate Institutions |
$ |
30,418 |
$ |
- |
$ |
30,418 |
$ |
(30,418) |
$ |
- |
$ |
- |
||||||
As of December 31, 2014 and December 31, 2013, the fair value of securities pledged was $34.5 million and $34.3 million, respectively.
|
|||
Note 18 - Fair Value of Financial Instruments
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
Fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
ASC Topic 860 establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under ASC Topic 860 are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported with little or no market activity).
An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy utilized at December 31, 2014 and 2013 are as follows:
|
Description |
(Level 1) Quoted Prices in Active Markets for Identical Assets |
(Level 2) Significant Other Observable Inputs |
(Level 3) Significant Unobservable Inputs |
Total |
||||||||
|
(In Thousands) |
||||||||||||
|
U.S. Government agency obligations |
$ |
- |
$ |
30,076 |
$ |
- |
$ |
30,076 | ||||
|
Municipal bonds |
- |
38,624 |
- |
38,624 | ||||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
||||||||||||
|
Mortgage-backed securities - residential |
- |
7,501 |
- |
7,501 | ||||||||
|
Corporate bonds |
- |
996 |
- |
996 | ||||||||
|
December 31, 2014 Securities available for sale |
$ |
- |
$ |
77,197 |
$ |
- |
$ |
77,197 | ||||
|
U.S. Government agency obligations |
$ |
- |
$ |
27,005 |
$ |
- |
$ |
27,005 | ||||
|
Municipal bonds |
- |
32,900 |
- |
32,900 | ||||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
||||||||||||
|
Mortgage-backed securities - residential |
- |
9,362 |
- |
9,362 | ||||||||
|
Corporate bonds |
- |
2,021 |
- |
2,021 | ||||||||
|
December 31, 2013 Securities available for sale |
$ |
- |
$ |
71,288 |
$ |
- |
$ |
71,288 | ||||
For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 2014 and 2013 are as follows:
|
Description |
(Level 1) Quoted Prices in Active Markets for Identical Assets |
(Level 2) Significant Other Observable Inputs |
(Level 3) Significant Unobservable Inputs |
Total |
|||||||||
|
(In Thousands) |
|||||||||||||
|
December 31, 2014 Impaired loans (1) |
$ |
- |
$ |
- |
$ |
863 |
$ |
863 | |||||
|
December 31, 2014 Impaired loans (2) |
$ |
- |
$ |
- |
$ |
479 |
$ |
479 | |||||
|
December 31, 2014 Other real estate owned (1) |
$ |
- |
$ |
- |
$ |
1,106 |
$ |
1,106 | |||||
|
December 31, 2013 Impaired loans (1) |
$ |
- |
$ |
- |
$ |
870 |
$ |
870 | |||||
|
December 31, 2013 Impaired loans (2) |
$ |
- |
$ |
- |
$ |
499 |
$ |
499 | |||||
|
December 31, 2013 Other real estate owned (1) |
$ |
- |
$ |
- |
$ |
659 |
$ |
659 | |||||
|
(1) Fair Value is generally determined through independent appraisals of the underlying collateral, which generally include various |
|||||||||||||
|
Level 3 input which are not identifiable. Fair values may also include qualitative adjustments by management based on economic |
|||||||||||||
|
conditions and liquidation expenses. |
|||||||||||||
|
(2) Fair Value determined using the debt service of the borrower. |
|||||||||||||
Impaired loans are those that are accounted for under existing FASB guidance, in which the Bank has measured impairment generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements.
Real estate properties acquired through, or in lieu of, foreclosure are to be sold and are carried at fair value less estimated cost to sell. Fair value is based upon independent market prices or appraised value of the property. These assets are included in Level 3 fair value based upon the lowest level of input that is significant to the fair value measurement.
At December 31, 2014, of the impaired loans having an aggregate balance of $8.1 million, $6.4 million did not require a valuation allowance because the value of the collateral securing the loan was determined to meet or exceed the balance owed on the loan. Of the remaining $1.7 million in impaired loans, an aggregate valuation allowance of $397 thousand was required to reflect what was determined to be a shortfall in the value of the collateral as compared to the balance on such loans.
Real estate properties acquired through, or in lieu of, foreclosure are to be sold and are carried at fair value less estimated cost to sell. Fair value is based upon independent market prices or appraised value of the property. These assets are included in Level 3 fair value based upon the lowest level of input that is significant to the fair value measurement.
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized Level 3 inputs to determine fair value:
|
Quantitative Information about Level 3 Fair Value Measurements |
||||||||||
|
Description |
Fair Value |
Valuation Techniques |
Unobservable Input |
Range |
||||||
|
(Dollars In Thousands) |
||||||||||
|
December 31, 2014: |
||||||||||
|
Impaired loans |
$ |
863 |
Appraisal of collateral (1) |
Appraisal adjustments (2) |
0% to -25% (-17.6%) |
|||||
|
Liquidation expenses (3) |
0 to -8.5% (-8.2%) |
|||||||||
|
Impaired loans |
$ |
479 |
Discounted Cash Flows (5) |
|||||||
|
Other real estate owned |
$ |
1,106 |
Listings, Letters of Intent & Third Party Evaluations (4) |
Liquidation expenses (3) |
-5% (-5%) |
|||||
|
(1) |
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various |
|||||||||
|
Level 3 inputs which are not identifiable. |
||||||||||
|
(2) |
Appraisals may be adjusted by management for qualitative factors including economic conditions and the age of the appraisal. |
|||||||||
|
The range and weighted average of appraisal adjustments are presented as a percent of the appraisal. |
||||||||||
|
(3) |
Appraisals and pending agreements of sale are adjusted by management for liquidation expenses. The range and weighted average |
|||||||||
|
of liquidation expense adjustments are presented as a percent of the appraisal or pending agreement of sale. |
||||||||||
|
(4) |
Fair value is determined by listings, letters of intent or third-party evaluations. |
|||||||||
|
(5) |
Fair value is determined using the debt service of the borrower. |
|||||||||
The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of the Company’s financial instruments at December 31, 2014 and December 31, 2013:
Cash and Cash Equivalents (Carried at Cost)
The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets’ fair values.
Interest Bearing Time Deposits (Carried at Cost)
Fair values for fixed-rate time certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits. The Company generally purchases amounts below the insured limit, limiting the amount of credit risk on these time deposits.
Securities Available for Sale (Carried at Fair Value)
The fair value of securities available for sale are determined by matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted prices. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things.
Loans Receivable (Carried at Cost)
The fair values of loans, excluding impaired loans carried at fair value of collateral, are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, and projected repayments and prepayments of principal. Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values.
Restricted Investment in Bank Stock (Carried at Cost)
The carrying amount of restricted investment in bank stock approximates fair value, and considers the limited marketability of such securities.
Accrued Interest Receivable and Payable (Carried at Cost)
The carrying amount of accrued interest receivable and accrued interest payable approximates its fair value.
Deposit Liabilities (Carried at Cost)
The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Securities Sold Under Agreements to Repurchase and Short-term Borrowings (Carried at Cost)
These borrowings are short term and the carrying amount approximates the fair value.
Long-Term Borrowings (Carried at Cost)
Fair values of FHLB and Univest advances are estimated using discounted cash flow analysis, based on quoted prices for new FHLB and Univest advances with similar credit risk characteristics, terms and remaining maturity. These prices obtained from this active market represent a market value that is deemed to represent the transfer price if the liability were assumed by a third party.
Off-Balance Sheet Financial Instruments (Disclosed at Cost)
Fair values for the Company’s off-balance sheet financial instruments (lending commitments and letters of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties’ credit standing.
The estimated fair values of the Company’s financial instruments were as follows at December 31, 2014 and 2013:
|
Carrying Amount |
Fair Value Estimate |
(Level 1) Quoted Prices in Active Markets for Identical Assets |
(Level 2) Significant Other Observable Inputs |
(Level 3) Significant Unobservable Inputs |
|||||||||||
|
(In Thousands) |
|||||||||||||||
|
December 31, 2014: |
|||||||||||||||
|
Financial assets: |
|||||||||||||||
|
Cash and cash equivalents |
$ |
16,390 |
$ |
16,390 |
$ |
16,390 |
$ |
- |
$ |
- |
|||||
|
Interest bearing time deposits |
250 | 251 |
- |
251 |
- |
||||||||||
|
Securities available-for-sale |
77,197 | 77,197 |
- |
77,197 |
- |
||||||||||
|
Loans receivable, net of allowance |
604,697 | 611,256 |
- |
- |
611,256 | ||||||||||
|
Restricted investments in bank stock |
784 | 784 |
- |
784 |
- |
||||||||||
|
Accrued interest receivable |
1,599 | 1,599 |
- |
1,599 |
- |
||||||||||
|
Financial liabilities: |
|||||||||||||||
|
Deposits |
611,668 | 611,975 |
- |
611,975 |
- |
||||||||||
|
Securities sold under agreements to |
|||||||||||||||
|
repurchase and federal funds purchased |
30,304 | 30,302 |
- |
30,302 |
- |
||||||||||
|
Short-term borrowings |
9,000 | 9,000 |
- |
9,000 |
- |
||||||||||
|
Long-term borrowings |
1,900 | 1,877 |
- |
- |
1,877 | ||||||||||
|
Accrued interest payable |
349 | 349 |
- |
349 |
- |
||||||||||
|
Off-balance sheet financial instruments: |
|||||||||||||||
|
Commitments to grant loans |
- |
- |
- |
- |
- |
||||||||||
|
Unfunded commitments under lines of credit |
- |
- |
- |
- |
- |
||||||||||
|
Standby letters of credit |
- |
- |
- |
- |
- |
||||||||||
|
December 31, 2013: |
|||||||||||||||
|
Financial assets: |
|||||||||||||||
|
Cash and cash equivalents |
$ |
17,831 |
$ |
17,831 |
$ |
17,831 |
$ |
- |
$ |
- |
|||||
|
Interest bearing time deposits |
1,822 | 1,830 |
- |
1,830 |
- |
||||||||||
|
Securities available-for-sale |
71,288 | 71,288 |
- |
71,288 |
- |
||||||||||
|
Loans receivable, net of allowance |
563,257 | 563,444 |
- |
- |
563,444 | ||||||||||
|
Restricted investments in bank stock |
2,157 | 2,157 |
- |
2,157 |
- |
||||||||||
|
Accrued interest receivable |
1,533 | 1,533 |
- |
1,533 |
- |
||||||||||
|
Financial liabilities: |
|||||||||||||||
|
Deposits |
569,037 | 569,400 |
- |
569,400 |
- |
||||||||||
|
Securities sold under agreements to |
|||||||||||||||
|
repurchase and federal funds purchased |
30,418 | 30,415 |
- |
30,415 |
- |
||||||||||
|
Short-term borrowings |
10,000 | 10,000 | 10,000 | ||||||||||||
|
Long-term borrowings |
3,900 | 3,797 |
- |
- |
3,797 | ||||||||||
|
Accrued interest payable |
235 | 235 |
- |
235 |
- |
||||||||||
|
Off-balance sheet financial instruments: |
|||||||||||||||
|
Commitments to grant loans |
- |
- |
- |
- |
- |
||||||||||
|
Unfunded commitments under lines of credit |
- |
- |
- |
- |
- |
||||||||||
|
Standby letters of credit |
- |
- |
- |
- |
- |
||||||||||
|
|||
Note 19 – Parent Company Only Financial
Condensed financial information pertaining only to the parent company, Embassy Bancorp, Inc., is as follows:
BALANCE SHEETS
|
As of December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
ASSETS |
||||||
|
Cash |
$ |
410 |
$ |
749 | ||
|
Other assets |
26 | 16 | ||||
|
Investment in subsidiary |
62,972 | 57,359 | ||||
|
Total Assets |
$ |
63,408 |
$ |
58,124 | ||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||
|
Long-term borrowings |
$ |
1,900 |
$ |
3,900 | ||
|
Other liabilities |
178 | 169 | ||||
|
Stockholders’ equity |
61,330 | 54,055 | ||||
|
Total Liabilities and Stockholders’ Equity |
$ |
63,408 |
$ |
58,124 | ||
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
Years Ending December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
Interest expense on borrowings |
$ |
(258) |
$ |
(334) | ||
|
Other expenses |
(291) | (313) | ||||
|
Equity in net income of banking subsidiary |
6,776 | 5,958 | ||||
|
Income before income taxes |
6,227 | 5,311 | ||||
|
Income tax benefit |
178 | 212 | ||||
|
Net income |
$ |
6,405 |
$ |
5,523 | ||
|
Equity in other comprehensive loss of banking subsidiary |
(1,742) | (1,742) | ||||
|
Comprehensive income |
$ |
4,663 |
$ |
3,781 | ||
STATEMENT OF CASH FLOWS
|
Years Ending December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
Cash Flows from Operating Activities: |
||||||
|
Net income |
$ |
6,405 |
$ |
5,523 | ||
|
Adjustments to reconcile net income to net cash provided |
||||||
|
by operating activities: |
||||||
|
Net change in other assets and liabilities |
(1) | 94 | ||||
|
Equity in net income of banking subsidiary |
(6,776) | (5,958) | ||||
|
Net Cash Used in Operating Activities |
(372) | (341) | ||||
|
Cash Flows from Investing Activities: |
||||||
|
Dividend from banking subsidiary |
2,185 | 1,250 | ||||
|
Net Cash Provided by Investing Activities |
2,185 | 1,250 | ||||
|
Cash Flows from Financing Activities: |
||||||
|
Repayment of long-term borrowings |
(2,000) | (800) | ||||
|
Exercise of stock options, net of payment stock tendered |
||||||
|
and proceeds from DRIP |
288 | 483 | ||||
|
Dividends Paid |
(440) | (363) | ||||
|
Net Cash Used in Financing Activities |
(2,152) | (680) | ||||
|
Net (Decrease) Increase in Cash |
(339) | 229 | ||||
|
Cash – Beginning |
749 | 520 | ||||
|
Cash - Ending |
$ |
410 |
$ |
749 | ||
|
|||
Principles of Consolidation and Nature of Operations
Embassy Bancorp, Inc. (the “Company”) is a Pennsylvania corporation organized in 2008 and registered as a bank holding company pursuant to the Bank Holding Company Act of 1956, as amended (the “BHC Act”). The Company was formed for purposes of acquiring Embassy Bank For The Lehigh Valley (the “Bank”) in connection with the reorganization of the Bank into a bank holding company structure, which was consummated on November 11, 2008. Accordingly, the Company owns all of the capital stock of the Bank, giving the organization more flexibility in meeting its capital needs as the Company continues to grow.
The Bank, which is the Company’s principal operating subsidiary, was originally incorporated as a Pennsylvania bank on May 11, 2001 and opened its doors on November 6, 2001. It was formed by a group of local business persons and professionals with significant prior experience in community banking in the Lehigh Valley area of Pennsylvania, the Bank’s primary market area.
Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the valuation of other real estate owned, and the valuation of deferred tax assets.
Concentrations of Credit Risk
Most of the Company’s activities are with customers located in the Lehigh Valley area of Pennsylvania. Note 2 discuss the types of securities in which the Company invests. The concentrations of credit by type of loan are set forth in Note 3. The Company does not have any significant concentrations to any one specific industry or customer, with the exception of lending activity to a broad range of lessors of residential and non-residential real estate within the Lehigh Valley. Although the Company has a diversified loan portfolio, its debtors’ ability to honor their contracts is influenced by the region’s economy.
Presentation of Cash Flows
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, interest-bearing demand deposits with bank, and federal funds sold. Generally, federal funds are purchased or sold for less than one week periods.
Securities
Securities classified as available for sale are those securities that the Company intends to hold for an indefinite period of time, but not necessarily to maturity. Securities available for sale are carried at fair value. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors. Unrealized gains and losses are reported as increases or decreases in other comprehensive income. Realized gains or losses, determined on the basis of the cost of the specific securities sold, are included in earnings. Premiums and discounts are recognized in interest income using the interest method over the terms of the securities.
Other than temporary accounting guidance specifies that (a) if a company does not have the intent to sell a debt security prior to recovery and (b) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When an entity does not intend to sell the security, and it is more likely than not the entity will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. The Company recognized no other-than-temporary impairment charges during the years ended December 31, 2014 and 2013.
Restricted Investments in Bank Stock
Restricted investments in bank stock consist of Federal Home Loan Bank of Pittsburgh (“FHLB”) stock and Atlantic Community Bankers Bank (“ACBB”) stock. The restricted stocks are carried at cost. Federal law requires a member institution of the FHLB to hold stock of its district FHLB according to a predetermined formula.
In December 2008, the FHLB of Pittsburgh notified member banks that it was suspending dividend payments and the repurchase of capital stock, and any future capital stock repurchases will be made on a quarterly basis if conditions warrant such repurchases. During 2014 and 2013 the FHLB conducted limited excess capital stock repurchases based upon positive quarterly net income. Any future capital stock repurchases will be made on a quarterly basis if conditions warrant such repurchases. Dividend payments of $57 thousand and $12 thousand were received during the years ended December 31, 2014 and 2013, respectively.
Management evaluates the FHLB and ACBB restricted stock for impairment. Management’s determination of whether these investments are impaired is based on their assessment of the ultimate recoverability of their cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of their cost is influenced by criteria such as (1) the significance of the decline in net assets of the issuer as compared to the capital stock amount for the issuer and the length of time this situation has persisted, (2) commitments by the issuer to make payments required by law or regulation and the level of such payments in relation to the operating performance of the issuer, and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the issuer.
Management believes no impairment charge is necessary related to the FHLB or ACBB restricted stock as of December 31, 2014.
Loans Receivable
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of any deferred fees or costs. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield using the effective interest method. Premiums and discounts on purchased loans are amortized as adjustments to interest income using the effective interest method. Delinquency fees are recognized in income when chargeable, assuming collectability is reasonably assured.
The loans receivable portfolio is segmented into commercial and consumer loans. Commercial loans consist of the following classes: commercial real estate, commercial construction and commercial. Consumer loans consist of the following classes: residential real estate and other consumer loans.
The Company makes commercial loans for real estate development and other business purposes required by the customer base. The Company’s credit policies determine advance rates against the different forms of collateral that can be pledged against commercial loans. Typically, the majority of loans will be limited to a percentage of their underlying collateral values such as real estate values, equipment, eligible accounts receivable and inventory. Individual loan advance rates may be higher or lower depending upon the financial strength of the borrower and/or term of the loan. The assets financed through commercial loans are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversion of assets. Commercial real estate loans include long-term loans financing commercial properties. Repayments of these loans are dependent upon either the ongoing cash flow of the borrowing entity or the resale of or lease of the subject property. Commercial real estate loans typically require a loan to value of not greater than 80% and vary in terms.
Residential mortgages and home equity loans are secured by the borrower’s residential real estate in either a first or second lien position. Residential mortgages and home equity loans have varying loan rates depending on the financial condition of the borrower and the loan to value ratio. Residential mortgages may have amortizations up to 30 years and home equity loans may have maturities up to 25 years. Other consumer loans include installment loans, car loans, and overdraft lines of credit. Some of these loans may be unsecured.
For all classes of loans receivable, the accrual of interest may be discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectability of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed. Interest received on nonaccrual loans, including impaired loans, generally is applied against principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time (generally six months) and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments.
Allowance for Loan Losses
The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The reserve for unfunded loan commitments represents management’s estimate of losses inherent in its unfunded loan commitments and is recorded in other liabilities on the consolidated balance sheet. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans, or portions of loans, determined to be confirmed losses are charged against the allowance account and subsequent recoveries, if any, are credited to the account. A loss is considered confirmed when information available at the financial statement date indicates the loan, or a portion thereof, is uncollectible.
Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.
Management maintains the allowance for loan losses at a level it believes adequate to absorb probable credit losses related to specifically identified loans, as well as probable incurred losses inherent in the remainder of the loan portfolio as of the balance sheet dates. The allowance for loan losses account consists of specific and general reserves. The specific component consists of the specific reserve for impaired loans individually evaluated under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 310, “Receivables,” and the general component is utilized for loss contingencies on those loans collectively evaluated under FASB ASC 450, “Contingencies.”
For the specific portion of the allowance for loan losses, a loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. All amounts due according to the contractual terms means that both the contractual interest and principal payments of a loan will be collected as scheduled in the loan agreement. Factors considered by management in determining impairment include payment status, ability to pay and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Loans considered impaired under FASB ASC 310 are measured for impairment based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent. If the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, if the loan is collateral dependent, is less than the recorded investment in the loan, including accrued interest and net deferred loan fees or costs, the Company will recognize the impairment by adjusting the allowance for loan losses account through charges to earnings as a provision for loan losses.
For loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.
For commercial and industrial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.
The general portion of the allowance for loan losses covers pools of loans by major loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate and other consumer loans. Loss contingencies for each of the major loan pools are determined by applying a total loss factor to the current balance outstanding for each individual pool. The total loss factor is comprised of a historical loss factor using the loss migration method plus a qualitative factor, which adjusts the historical loss factor for changes in trends, conditions and other relevant factors that may affect repayment of the loans in these pools as of the evaluation date. Loss migration involves determining the percentage of each pool that is expected to ultimately result in loss based on historical loss experience. Historical loss factors are based on the ratio of net loans charged-off to loans, net, for each of the major groups of loans evaluated and measured for impairment under FASB ASC 450. The historical loss factor for each pool is an average of the Company’s historical net charge-off ratio for the most recent rolling twenty quarters.
In addition to these historical loss factors, management also uses a qualitative factor that represents a number of environmental risks that may cause estimated credit losses associated with the current portfolio to differ from historical loss experience. These environmental risks include: (i) changes in lending policies and procedures including underwriting standards and collection, charge-off and recovery practices; (ii) changes in the composition and volume of the portfolio; (iii) changes in national, local and industry conditions, including the effects of such changes on the value of underlying collateral for collateral-dependent loans; (iv) changes in the volume and severity of classified loans, including past due, nonaccrual, troubled debt restructures and other loan modifications; (v) changes in the levels of, and trends in, charge-offs and recoveries; (vi) the existence and effect of any concentrations of credit and changes in the level of such concentrations; (vii) changes in the experience, ability and depth of lending management and other relevant staff; (viii) changes in the quality of the loan review system and the degree of oversight by the board of directors; and (ix) the effect of external factors such as competition and regulatory requirements on the level of estimated credit losses in the current loan portfolio. Each environmental risk factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.
The unallocated component of the general allowance is used to cover inherent losses that exist as of the evaluation date, but which have not been identified as part of the allocated allowance using the above impairment evaluation methodology due to limitations in the process. One such limitation is the imprecision of accurately estimating the impact current economic conditions will have on historical loss rates. Variations in the magnitude of impact may cause estimated credit losses associated with the current portfolio to differ from historical loss experience, resulting in an allowance that is higher or lower than the anticipated level.
The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for commercial loans or when credit deficiencies arise, such as delinquent loan payment, for commercial and consumer loans. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans criticized as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weakness may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness and borrowers are highly leveraged. They include loans that are inadequately protected by the current sound net worth and the paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass.
Federal regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses is adequate.
Other Real Estate Owned
Other real estate owned is comprised of properties acquired through foreclosure proceedings or acceptance of a deed-in-lieu of foreclosure and loans classified as in-substance foreclosures. A loan is classified as an in-substance foreclosure when the Company has taken possession of the collateral, regardless of whether formal foreclosure proceedings take place. Other real estate owned is recorded at fair value less cost to sell at the time of acquisition. Any excess of the loan balance over the recorded value is charged to the allowance for loan losses. After foreclosure, valuations are periodically performed and the assets are carried at the lower of cost or fair value less cost to sell. Changes in the valuation allowance on foreclosed assets are included in other income. Costs to maintain the assets are included in other expenses. Any gain or loss realized upon disposal of other real estate owned is included in other income.
Bank Owned Life Insurance
The Company invests in bank owned life insurance (“BOLI”) as a source of funding for employee benefit expenses. BOLI involves the purchasing of life insurance by the Company on certain of its employees and directors. The Company is the owner and beneficiary of the policies. This life insurance investment is carried at the cash surrender value of the underlying policies. Income from increases in cash surrender value of the policies is included in non-interest income.
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed on the straight-line method over the following estimated useful lives of the related assets: furniture, fixtures and equipment for five to ten years, leasehold improvements for ten to fifteen years, computer equipment and data processing software for three to five years, and automobiles for five years.
Transfers of Financial Assets
Transfers of financial assets, including sales of loan participations, are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Advertising Costs
The Company follows the policy of charging the costs of advertising to expense as incurred.
Income Taxes
Income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to taxable income. Deferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and net operating loss carry forwards and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Earnings Per Share
Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during the period, as adjusted for stock dividends and splits. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustments to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding stock options and are determined using the treasury stock method.
|
2014 |
2013 |
||||||
|
(Dollars In Thousands, Except Per Share Data) |
|||||||
|
Net income |
$ |
6,405 |
$ |
5,523 | |||
|
Weighted average shares outstanding |
7,337,176 | 7,261,293 | |||||
|
Dilutive effect of potential common |
|||||||
|
shares, stock options |
26,985 | 8,710 | |||||
|
Diluted weighted average common |
|||||||
|
shares outstanding |
7,364,161 | 7,270,003 | |||||
|
Basic earnings per share |
$ |
0.87 |
$ |
0.76 | |||
|
Diluted earnings per share |
$ |
0.87 |
$ |
0.76 | |||
There were no stock options not considered in computing diluted earnings per common share for the year ended December 31, 2014, as compared to stock options of 149,692 not considered in computing diluted earnings per common share for the year ended December 31, 2013, because they are not dilutive to earnings.
Employee Benefit Plan
The Company has a 401(k) Plan (the “Plan”) for employees. All employees are eligible to participate after they have attained the age of 21 and have also completed 12 consecutive months of service during which at least 1,000 hours of service are completed. The employees may contribute up to the maximum percentage allowable by law of their compensation to the Plan, and the Company provides a match of fifty percent of the first 8% percent to eligible participating employees. Full vesting in the Plan is prorated equally over a four-year period. The Company’s contributions to the Plan for the years ended December 31, 2014 and 2013 were $125 thousand and $123 thousand, respectively.
Off-Balance Sheet Financial Instruments
In the ordinary course of business, the Company has entered into off-balance sheet financial instruments consisting of commitments to extend credit and letters of credit. Such financial instruments are recorded in the balance sheet when they are funded.
Comprehensive Income
Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income. In accordance with Financial Accounting Standards Board guidance, the Company has disclosed the components of comprehensive income in the accompanying statements of comprehensive income.
Segment Reporting
The Company acts as an independent, community, financial services provider, and offers traditional banking and related financial services to individual, business and government customers. The Company offers a full array of commercial and retail financial services, including the taking of time, savings and demand deposits; the making of commercial, consumer and home equity loans; and the provision of other financial services.
Management does not separately allocate expenses, including the cost of funding loan demand, between the commercial and retail operations of the Company. As such, discrete financial information is not available and segment reporting would not be meaningful.
Stock-Based Compensation
The Company applies the fair value recognition provisions of ASC 718, Compensation-Stock Compensation. ASC 718 requires compensation costs related to share-based payment transactions to be recognized in the financial statements over the period that an employee provides service in exchange for the award based on the fair value of the award. The Black-Scholes model is used to estimate the fair value of stock options.
Subsequent Events
The Company follows ASC Topic 855 Subsequent Events. This topic establishes general standards for accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued. The Company has evaluated events and transactions occurring subsequent to the balance sheet date of December 31, 2014 through the date these financial statements were available for issuance for items that should potentially be recognized or disclosed in these financial statements.
New Accounting Standards
In January 2014, the Financial Accounting Standards Board (FASB) issued an accounting standard update (ASU 2014-04) related to; Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40) Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure. The update applies to all creditors who obtain physical possession of residential real estate property collateralizing a consumer mortgage loan in satisfaction of a receivable. The amendments in this update clarify when an in-substance repossession or foreclosure occurs and requires disclosure of both (1) the amount of foreclosed residential real estate property held by a creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The amendments in the update are effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2014. Early adoption is permitted. The Company is currently analyzing the impact of the updated guidance on its financial statements.
In May 2014, FASB issued ASU 2014-09 Revenue from Contracts with Customers (Topic 606). ASU 2014-09 affects any entity using U.S. GAAP that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (e.g., insurance contracts or lease contracts). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. This ASU also supersedes some cost guidance included in Subtopic 605-35, Revenue Recognition—Construction-Type and Production-Type Contracts. In addition, the existing requirements for the recognition of a gain or loss on the transfer of nonfinancial assets that are not in a contract with a customer (e.g., assets within the scope of Topic 360, Property, Plant, and Equipment, and intangible assets within the scope of Topic 350, Intangibles—Goodwill and Other) are amended to be consistent with the guidance on recognition and measurement (including the constraint on revenue) in this ASU.
The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps:
Step 1: Identify the contract(s) with a customer.
Step 2: Identify the performance obligations in the contract.
Step 3: Determine the transaction price.
Step 4: Allocate the transaction price to the performance obligations in the contract.
Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation.
For a public business entity, the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted. The Company is currently analyzing the impact of the guidance on its financial statements.
An entity should apply the amendments in this ASU using one of the following two methods:
Retrospectively to each prior reporting period presented and the entity may elect any of the following practical expedients:
|
· For completed contracts, an entity need not restate contracts that begin and end within the same annual reporting period. |
|
· For completed contracts that have variable consideration, an entity may use the transaction price at the date the contract was completed rather than estimating variable consideration amounts in the comparative reporting periods. |
|
· For all reporting periods presented before the date of initial application, an entity need not disclose the amount of the transaction price allocated to remaining performance obligations and an explanation of when the entity expects to recognize that amount as revenue. |
Retrospectively with the cumulative effect of initially applying this ASU recognized at the date of initial application. If an entity elects this transition method it also should provide the additional disclosures in reporting periods that include the date of initial application of:
|
· The amount by which each financial statement line item is affected in the current reporting period by the application of this ASU as compared to the guidance that was in effect before the change. |
|
· An explanation of the reasons for significant changes. |
Reclassification
Certain amounts in the 2013 financial statements may have been reclassified to conform to 2014 presentation. These reclassifications had no effect on 2013 net income.
|
|||
Securities sold under agreements to repurchase generally mature within a few days from the transaction date and are reflected at the amount of cash received in connection with the transaction. The securities are retained under the Company’s control at its safekeeping agent. The Company adjusts collateral based on the fair value of the underlying securities, on a monthly basis.
|
|||
The Company leases its banking premises under leases which the Company classifies as operating leases. These leases expire at various dates through March 2020. In addition to fixed rentals, the leases require the Company to pay certain additional expenses of occupying these spaces, including real estate taxes, insurance, utilities and repairs. A portion of these leases are with related parties as described below.
|
|||
|
2014 |
2013 |
||||||
|
(Dollars In Thousands, Except Per Share Data) |
|||||||
|
Net income |
$ |
6,405 |
$ |
5,523 | |||
|
Weighted average shares outstanding |
7,337,176 | 7,261,293 | |||||
|
Dilutive effect of potential common |
|||||||
|
shares, stock options |
26,985 | 8,710 | |||||
|
Diluted weighted average common |
|||||||
|
shares outstanding |
7,364,161 | 7,270,003 | |||||
|
Basic earnings per share |
$ |
0.87 |
$ |
0.76 | |||
|
Diluted earnings per share |
$ |
0.87 |
$ |
0.76 | |||
|
|||
|
Gross |
Gross |
||||||||||
|
Amortized |
Unrealized |
Unrealized |
Fair |
||||||||
|
Cost |
Gains |
Losses |
Value |
||||||||
|
(In Thousands) |
|||||||||||
|
December 31, 2014 : |
|||||||||||
|
U.S. Government agency obligations |
$ |
30,192 |
$ |
46 |
$ |
(162) |
$ |
30,076 | |||
|
Municipal bonds |
36,618 | 2,023 | (17) | 38,624 | |||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
7,168 | 333 |
- |
7,501 | |||||||
|
Corporate bonds |
1,000 |
- |
(4) | 996 | |||||||
|
Total |
$ |
74,978 |
$ |
2,402 |
$ |
(183) |
$ |
77,197 | |||
|
December 31, 2013 : |
|||||||||||
|
U.S. Government agency obligations |
$ |
27,191 |
$ |
118 |
$ |
(304) |
$ |
27,005 | |||
|
Municipal bonds |
32,220 | 902 | (222) | 32,900 | |||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
9,062 | 300 |
- |
9,362 | |||||||
|
Corporate bonds |
1,997 | 24 |
- |
2,021 | |||||||
|
Total |
$ |
70,470 |
$ |
1,344 |
$ |
(526) |
$ |
71,288 | |||
|
Amortized |
Fair |
||||||
|
Cost |
Value |
||||||
|
(In Thousands) |
|||||||
|
Due in one year or less |
$ |
4,563 |
$ |
4,610 | |||
|
Due after one year through five years |
32,779 | 32,696 | |||||
|
Due after five years through ten years |
12,933 | 13,677 | |||||
|
Due after ten years |
17,535 | 18,713 | |||||
| 67,810 | 69,696 | ||||||
|
U.S. Government Sponsored Enterprise (GSE) - Mortgage-backed securities - residential |
7,168 | 7,501 | |||||
|
$ |
74,978 |
$ |
77,197 | ||||
|
Less Than 12 Months |
12 Months or More |
Total |
|||||||||||||||
|
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||
|
December 31, 2014 : |
(In Thousands) |
||||||||||||||||
|
U.S. Government agency obligations |
$ |
11,074 |
$ |
(44) |
$ |
9,959 |
$ |
(118) |
$ |
21,033 |
$ |
(162) | |||||
|
Municipal bonds |
2,987 | (17) |
- |
- |
2,987 | (17) | |||||||||||
|
Corporate Bonds |
996 | (4) |
- |
- |
996 | (4) | |||||||||||
|
Total Temporarily Impaired Securities |
$ |
15,057 |
$ |
(65) |
$ |
9,959 |
$ |
(118) |
$ |
25,016 |
$ |
(183) | |||||
|
December 31, 2013 : |
|||||||||||||||||
|
U.S. Government agency obligations |
$ |
16,895 |
$ |
(304) |
$ |
- |
$ |
- |
$ |
16,895 |
$ |
(304) | |||||
|
Municipal bonds |
7,441 | (222) |
- |
- |
7,441 | (222) | |||||||||||
|
Total Temporarily Impaired Securities |
$ |
24,336 |
$ |
(526) |
$ |
- |
$ |
- |
$ |
24,336 |
$ |
(526) | |||||
|
|||
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Commercial real estate |
$ |
249,454 |
$ |
235,545 | |||
|
Commercial construction |
23,220 | 21,109 | |||||
|
Commercial |
34,182 | 28,017 | |||||
|
Residential real estate |
302,908 | 283,421 | |||||
|
Consumer |
972 | 846 | |||||
|
Total Loans |
610,736 | 568,938 | |||||
|
Unearned net loan origination fees |
(155) | (355) | |||||
|
Allowance for Loan Losses |
(5,614) | (5,326) | |||||
|
$ |
604,967 |
$ |
563,257 | ||||
|
|||
|
2014 |
2013 |
||||||
|
Allowance for loan losses: |
(In Thousands) |
||||||
|
Balance, beginning |
$ |
5,326 |
$ |
5,147 | |||
|
Provision for loan losses |
250 | 992 | |||||
|
Loans charged off |
(161) | (857) | |||||
|
Recoveries |
199 | 44 | |||||
|
Balance at end of year |
$ |
5,614 |
$ |
5,326 | |||
|
Pass |
Special Mention |
Substandard |
Doubtful |
Total |
||||||||||
|
December 31, 2014 |
(In Thousands) |
|||||||||||||
|
Commercial real estate |
$ |
244,805 |
$ |
1,989 |
$ |
2,660 |
$ |
- |
$ |
249,454 | ||||
|
Commercial construction |
21,844 |
- |
1,376 |
- |
23,220 | |||||||||
|
Commercial |
33,672 | 510 |
- |
- |
34,182 | |||||||||
|
Residential real estate |
302,533 | 154 | 221 |
- |
302,908 | |||||||||
|
Consumer |
972 |
- |
- |
- |
972 | |||||||||
|
Total |
$ |
603,826 |
$ |
2,653 |
$ |
4,257 |
$ |
- |
$ |
610,736 | ||||
|
December 31, 2013 |
||||||||||||||
|
Commercial real estate |
$ |
229,987 |
$ |
703 |
$ |
4,794 |
$ |
61 |
$ |
235,545 | ||||
|
Commercial construction |
18,091 | 902 | 2,116 |
- |
21,109 | |||||||||
|
Commercial |
27,499 | 480 | 38 |
- |
28,017 | |||||||||
|
Residential real estate |
282,296 | 644 | 481 |
- |
283,421 | |||||||||
|
Consumer |
846 |
- |
- |
- |
846 | |||||||||
|
Total |
$ |
558,719 |
$ |
2,729 |
$ |
7,429 |
$ |
61 |
$ |
568,938 | ||||
|
Year to Date |
||||||||||||||||
|
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||
|
December 31, 2014 |
(In Thousands) |
|||||||||||||||
|
With no related allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
4,649 |
$ |
4,984 |
$ |
5,729 |
$ |
172 | ||||||||
|
Commercial construction |
1,376 | 1,376 | 2,197 | 78 | ||||||||||||
|
Commercial |
4 | 4 | 48 | 1 | ||||||||||||
|
Residential real estate |
413 | 431 | 488 | 8 | ||||||||||||
|
Consumer |
- |
- |
- |
- |
||||||||||||
|
With an allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
555 |
$ |
555 |
$ |
76 |
$ |
575 |
$ |
108 | ||||||
|
Commercial construction |
- |
- |
- |
- |
- |
|||||||||||
|
Commercial |
326 | 326 | 119 | 229 | 9 | |||||||||||
|
Residential real estate |
858 | 858 | 202 | 925 | 15 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
Total: |
||||||||||||||||
|
Commercial real estate |
$ |
5,204 |
$ |
5,539 |
$ |
76 |
$ |
6,304 |
$ |
280 | ||||||
|
Commercial construction |
1,376 | 1,376 |
- |
2,197 | 78 | |||||||||||
|
Commercial |
330 | 330 | 119 | 277 | 10 | |||||||||||
|
Residential real estate |
1,271 | 1,289 | 202 | 1,413 | 23 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
$ |
8,181 |
$ |
8,534 |
$ |
397 |
$ |
10,191 |
$ |
391 | |||||||
|
December 31, 2013 |
||||||||||||||||
|
With no related allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
6,383 |
$ |
6,737 |
$ |
6,321 |
$ |
302 | ||||||||
|
Commercial construction |
3,017 | 3,215 | 2,992 | 106 | ||||||||||||
|
Commercial |
171 | 170 | 241 | 8 | ||||||||||||
|
Residential real estate |
618 | 656 | 465 | 26 | ||||||||||||
|
Consumer |
- |
- |
- |
- |
||||||||||||
|
With an allowance recorded: |
||||||||||||||||
|
Commercial real estate |
$ |
623 |
$ |
623 |
$ |
82 |
$ |
881 |
$ |
114 | ||||||
|
Commercial construction |
- |
- |
- |
325 |
- |
|||||||||||
|
Commercial |
38 | 38 | 1 | 15 | 2 | |||||||||||
|
Residential real estate |
1,113 | 1,113 | 322 | 985 | 37 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
Total: |
||||||||||||||||
|
Commercial real estate |
$ |
7,006 |
$ |
7,360 |
$ |
82 |
$ |
7,202 |
$ |
416 | ||||||
|
Commercial construction |
3,017 | 3,215 |
- |
3,317 | 106 | |||||||||||
|
Commercial |
209 | 208 | 1 | 256 | 10 | |||||||||||
|
Residential real estate |
1,731 | 1,769 | 322 | 1,450 | 63 | |||||||||||
|
Consumer |
- |
- |
- |
- |
- |
|||||||||||
|
$ |
11,963 |
$ |
12,552 |
$ |
405 |
$ |
12,225 |
$ |
595 | |||||||
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Commercial real estate |
$ |
1,251 |
$ |
1,635 | |||
|
Commercial construction |
- |
- |
|||||
|
Commercial |
66 | 189 | |||||
|
Residential real estate |
366 | 481 | |||||
|
Consumer |
- |
- |
|||||
|
Total |
$ |
1,683 |
$ |
2,305 | |||
|
30-59 Days Past Due |
60-89 Days Past Due |
Greater than 90 Days Past Due |
Total Past Due |
Current |
Total Loan |
Loan Receivables > 90 Days and Accruing |
||||||||||||||
|
December 31, 2014 |
(In Thousands) |
|||||||||||||||||||
|
Commercial real estate |
$ |
1,018 |
$ |
182 |
$ |
937 |
$ |
2,137 |
$ |
247,317 |
$ |
249,454 |
$ |
- |
||||||
|
Commercial construction |
1,061 |
- |
- |
1,061 | 22,159 | 23,220 |
- |
|||||||||||||
|
Commercial |
- |
- |
66 | 66 | 34,116 | 34,182 |
- |
|||||||||||||
|
Residential real estate |
540 | 154 | 366 | 1,060 | 301,848 | 302,908 |
- |
|||||||||||||
|
Consumer |
25 |
- |
- |
25 | 947 | 972 |
- |
|||||||||||||
|
Total |
$ |
2,644 |
$ |
336 |
$ |
1,369 |
$ |
4,349 |
$ |
606,387 |
$ |
610,736 |
$ |
- |
||||||
|
December 31, 2013 |
||||||||||||||||||||
|
Commercial real estate |
$ |
776 |
$ |
415 |
$ |
2,049 |
$ |
3,240 |
$ |
232,305 |
$ |
235,545 |
$ |
763 | ||||||
|
Commercial construction |
- |
2,622 |
- |
2,622 | 18,487 | 21,109 |
- |
|||||||||||||
|
Commercial |
- |
- |
189 | 189 | 27,828 | 28,017 |
- |
|||||||||||||
|
Residential real estate |
- |
- |
481 | 481 | 282,940 | 283,421 |
- |
|||||||||||||
|
Consumer |
- |
- |
- |
- |
846 | 846 |
- |
|||||||||||||
|
Total |
$ |
776 |
$ |
3,037 |
$ |
2,719 |
$ |
6,532 |
$ |
562,406 |
$ |
568,938 |
$ |
763 | ||||||
|
Commercial Real Estate |
Commercial Construction |
Commercial |
Residential Real Estate |
Consumer |
Unallocated |
Total |
|||||||||||||||
|
Allowance for loan losses |
|||||||||||||||||||||
|
Year Ending December 31, 2014 |
|||||||||||||||||||||
|
Beginning Balance - December 31, 2013 |
$ |
1,791 |
$ |
495 |
$ |
349 |
$ |
2,068 |
$ |
24 |
$ |
599 |
$ |
5,326 | |||||||
|
Charge-offs |
(10) | (50) | (38) | (63) |
- |
- |
(161) | ||||||||||||||
|
Recoveries |
- |
198 | 1 |
- |
- |
- |
199 | ||||||||||||||
|
Provisions |
(77) | (242) | 95 | (50) | (2) | 526 | 250 | ||||||||||||||
|
Ending Balance - December 31, 2014 |
$ |
1,704 |
$ |
401 |
$ |
407 |
$ |
1,955 |
$ |
22 |
$ |
1,125 |
$ |
5,614 | |||||||
|
Year Ending December 31, 2013 |
|||||||||||||||||||||
|
Beginning Balance - December 31, 2012 |
$ |
2,007 |
$ |
660 |
$ |
394 |
$ |
1,677 |
$ |
33 |
$ |
376 |
$ |
5,147 | |||||||
|
Charge-offs |
(530) | (197) | (13) | (112) | (5) |
- |
(857) | ||||||||||||||
|
Recoveries |
13 |
- |
3 | 28 |
- |
- |
44 | ||||||||||||||
|
Provisions |
301 | 32 | (35) | 475 | (4) | 223 | 992 | ||||||||||||||
|
Ending Balance - December 31, 2013 |
$ |
1,791 |
$ |
495 |
$ |
349 |
$ |
2,068 |
$ |
24 |
$ |
599 |
$ |
5,326 | |||||||
|
Commercial Real Estate |
Commercial Construction |
Commercial |
Residential Real Estate |
Consumer |
Unallocated |
Total |
||||||||||||||
|
(In Thousands) |
||||||||||||||||||||
|
December 31, 2014 |
||||||||||||||||||||
|
Allowance for Loan Losses |
||||||||||||||||||||
|
Ending Balance |
$ |
1,704 |
$ |
401 |
$ |
407 |
$ |
1,955 |
$ |
22 |
$ |
1,125 |
$ |
5,614 | ||||||
|
Ending balance: individually evaluated for impairment |
$ |
76 |
$ |
- |
$ |
119 |
$ |
202 |
$ |
- |
$ |
- |
$ |
397 | ||||||
|
Ending balance: collectively evaluated for impairment |
$ |
1,628 |
$ |
401 |
$ |
288 |
$ |
1,753 |
$ |
22 |
$ |
1,125 |
$ |
5,217 | ||||||
|
Loans receivables: |
||||||||||||||||||||
|
Ending balance |
$ |
249,454 |
$ |
23,220 |
$ |
34,182 |
$ |
302,908 |
$ |
972 |
$ |
610,736 | ||||||||
|
Ending balance: individually evaluated for impairment |
$ |
5,204 |
$ |
1,376 |
$ |
330 |
$ |
1,271 |
$ |
- |
$ |
8,181 | ||||||||
|
Ending balance: collectively evaluated for impairment |
$ |
244,250 |
$ |
21,844 |
$ |
33,852 |
$ |
301,637 |
$ |
972 |
$ |
602,555 | ||||||||
|
December 31, 2013 |
||||||||||||||||||||
|
Allowance for Loan Losses |
||||||||||||||||||||
|
Ending Balance |
$ |
1,791 |
$ |
495 |
$ |
349 |
$ |
2,068 |
$ |
24 |
$ |
599 |
$ |
5,326 | ||||||
|
Ending balance: individually evaluated for impairment |
$ |
82 |
$ |
- |
$ |
1 |
$ |
322 |
$ |
- |
$ |
- |
$ |
405 | ||||||
|
Ending balance: collectively evaluated for impairment |
$ |
1,709 |
$ |
495 |
$ |
348 |
$ |
1,746 |
$ |
24 |
$ |
599 |
$ |
4,921 | ||||||
|
Loans receivables: |
||||||||||||||||||||
|
Ending balance |
$ |
235,545 |
$ |
21,109 |
$ |
28,017 |
$ |
283,421 |
$ |
846 |
$ |
568,938 | ||||||||
|
Ending balance: individually evaluated for impairment |
$ |
7,006 |
$ |
3,017 |
$ |
209 |
$ |
1,731 |
$ |
- |
$ |
11,963 | ||||||||
|
Ending balance: collectively evaluated for impairment |
$ |
228,539 |
$ |
18,092 |
$ |
27,808 |
$ |
281,690 |
$ |
846 |
$ |
556,975 | ||||||||
|
December 31, 2014 |
||||||||||
|
Accrual Loans |
Non-Accrual Loans |
Total Modifications |
||||||||
|
(In Thousands) |
||||||||||
|
Commercial real estate |
$ |
3,401 |
$ |
314 |
$ |
3,715 | ||||
|
Commercial construction |
260 |
- |
260 | |||||||
|
Commercial |
264 |
- |
264 | |||||||
|
Residential real estate |
1,050 |
- |
1,050 | |||||||
|
Consumer |
- |
- |
- |
|||||||
|
$ |
4,975 |
$ |
314 |
$ |
5,289 | |||||
|
Number of Loans |
Pre-Modification Outstanding Balance |
Post- Modification Outstanding Balance |
|||||||||
|
Year Ending December 31, 2014 |
|||||||||||
|
Commercial |
1 |
$ |
262 |
$ |
260 | ||||||
|
1 |
$ |
262 |
$ |
260 | |||||||
|
Year Ending December 31, 2013 |
|||||||||||
|
Residential real estate |
3 |
$ |
344 |
$ |
344 | ||||||
|
3 |
$ |
344 |
$ |
344 | |||||||
|
|||
|
2014 |
2013 |
||||
|
(In Thousands) |
|||||
|
Furniture, fixtures and equipment |
$ |
2,499 |
$ |
2,480 | |
|
Leasehold improvements |
2,225 | 2,125 | |||
|
Computer equipment and data processing software |
1,756 | 1,529 | |||
|
Automobiles |
166 | 166 | |||
|
Construction in progress |
- |
70 | |||
| 6,646 | 6,370 | ||||
|
Accumulated depreciation |
(5,131) | (4,488) | |||
|
$ |
1,515 |
$ |
1,882 | ||
|
|||
|
December 31, |
December 31, |
||||
|
2014 |
2013 |
||||
|
(In Thousands) |
|||||
|
Demand, non-interest bearing |
$ |
68,467 |
$ |
58,705 | |
|
Demand, NOW and money market, interest bearing |
63,263 | 59,451 | |||
|
Savings |
405,964 | 389,613 | |||
|
Time, $100 and over |
42,122 | 26,488 | |||
|
Time, other |
31,852 | 34,780 | |||
|
Total deposits |
$ |
611,668 |
$ |
569,037 | |
|
2015 |
$ |
45,424 | ||
|
2016 |
12,324 | |||
|
2017 |
6,537 | |||
|
2018 |
2,154 | |||
|
2019 |
7,535 | |||
|
$ |
73,974 | |||
|
|||
|
2014 |
2013 |
|||||||
|
(Dollars In Thousands) |
||||||||
|
Balance outstanding at December 31 |
$ |
30,304 |
$ |
30,418 | ||||
|
Weighted average interest rate at the end of the year |
0.065 |
% |
0.057 |
% |
||||
|
Average daily balance during the year |
$ |
30,597 |
$ |
29,687 | ||||
|
Weighted average interest rate during the year |
0.056 |
% |
0.057 |
% |
||||
|
Maximum month-end balance during the year |
$ |
31,923 |
$ |
33,982 | ||||
|
|||
|
2014 |
2013 |
||||||||
|
(Dollars in Thousands) |
|||||||||
|
Maturity Date |
Interest |
Outstanding |
Interest |
Outstanding |
|||||
|
November 2015 |
7.50% |
$ |
1,900 |
7.50% |
$ |
3,900 | |||
|
|||
|
Related |
Third |
Total |
||||||||
|
(In Thousands) |
||||||||||
|
2015 |
410 | 778 | 1,189 | |||||||
|
2016 |
403 | 795 | 1,198 | |||||||
|
2017 |
62 | 821 | 883 | |||||||
|
2018 |
- |
842 | 842 | |||||||
|
2019 |
- |
644 | 644 | |||||||
|
Thereafter |
- |
90 | 90 | |||||||
|
$ |
875 |
$ |
3,970 |
$ |
4,846 | |||||
|
|||
|
Number of |
Weighted |
||||
|
Outstanding, December 31, 2012 |
175,712 |
$ |
7.96 | ||
|
Granted |
29,742 | 7.00 | |||
|
Exercised |
(43,617) | 6.40 | |||
|
Forfeited |
(12,145) | 6.40 | |||
|
Outstanding, December 31, 2013 |
149,692 |
$ |
8.35 | ||
|
Granted |
29,663 | 7.51 | |||
|
Exercised |
(33,874) | 10.00 | |||
|
Forfeited |
(33,465) | 10.00 | |||
|
Outstanding, December 31, 2014 |
112,016 |
$ |
7.14 | ||
|
Exercisable, December 31, 2014 |
44,989 |
$ |
7.00 |
|
Range of Exercise |
Weighted |
Number |
Weighted Average Remaining Contractual Life (Years) |
Number |
|||||||
|
$6.33 to $7.39 |
$ |
7.00 | 82,353 | 6.50 | 44,989 | ||||||
|
$7.39 to $8.44 |
$ |
7.51 | 29,663 | 8.05 |
- |
||||||
| 112,016 | 6.91 | 44,989 | |||||||||
|
|||
|
Year Ended December 31, |
||||||||||||||||||
|
2014 |
2013 |
|||||||||||||||||
|
(In Thousands) |
||||||||||||||||||
|
Before |
Tax |
Net of |
Before |
Tax |
Net of |
|||||||||||||
|
Tax |
Effect |
Tax |
Tax |
Effect |
Tax |
|||||||||||||
|
Change in accumulated other comprehensive income (loss): |
||||||||||||||||||
|
Unrealized holding gains (losses) on securities |
$ |
1,434 |
$ |
(484) |
$ |
950 |
$ |
(2,302) |
$ |
783 |
$ |
(1,519) | ||||||
|
Reclassification adjustments for gains on securities |
(33) | 8 | (25) | (337) | 114 | (223) | ||||||||||||
|
Total other comprehensive income (loss) |
$ |
1,401 |
$ |
(476) |
$ |
925 |
$ |
(2,639) |
$ |
897 |
$ |
(1,742) | ||||||
|
(A) Realized gains on securities transactions included in gain on sales of securities, net, in the accompanying Consolidated Statements of Income. |
||||||||||||||||||
|
(B) Tax effect included in income tax expense in the accompanying Consolidated Statements of Income. |
||||||||||||||||||
|
Year Ended |
||||||
|
December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
Securities available for sale: |
||||||
|
Realized gains on securities transactions |
$ |
(33) |
$ |
(337) | ||
|
Income taxes |
8 | 114 | ||||
|
Net of tax |
$ |
(25) |
$ |
(223) | ||
|
Securities |
|||
|
Available |
|||
|
for Sale |
|||
|
Year Ended December 31, 2014 and 2013 |
|||
|
Balance January 1, 2014 |
$ |
540 | |
|
Other comprehensive income before reclassifications |
950 | ||
|
Amounts reclassified from accumulated other |
(25) | ||
|
Net other comprehensive income during the period |
925 | ||
|
Balance December 31, 2014 |
$ |
1,465 | |
|
Balance January 1, 2013 |
$ |
2,282 | |
|
Other comprehensive loss before reclassifications |
(2,639) | ||
|
Amounts reclassified from accumulated other |
897 | ||
|
Net other comprehensive loss during the period |
(1,742) | ||
|
Balance December 31, 2013 |
$ |
540 | |
|
|||
|
2014 |
2013 |
|||||||
|
(In Thousands) |
||||||||
|
Current |
$ |
2,939 |
$ |
2,597 | ||||
|
Deferred |
(460) | (456) | ||||||
|
$ |
2,479 |
$ |
2,141 | |||||
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Federal income tax at statutory rate |
$ |
3,021 |
$ |
2,606 | |||
|
Tax free interest |
(510) | (437) | |||||
|
Other |
(32) | (28) | |||||
|
$ |
2,479 |
$ |
2,141 | ||||
|
2014 |
2013 |
||||
|
(In Thousands) |
|||||
|
Deferred tax assets: |
|||||
|
Allowance for loan losses |
$ |
1,909 |
$ |
1,765 | |
|
Accrued SERP |
1,031 | 757 | |||
|
Other |
502 | 368 | |||
|
- |
|||||
|
Total Deferred Tax Assets |
3,442 | 2,890 | |||
|
Deferred tax liabilities: |
|||||
|
Premises and equipment |
- |
44 | |||
|
Prepaid assets |
303 | 245 | |||
|
Deferred loan costs |
373 | 295 | |||
|
Unrealized gain on securities available for sale |
754 | 278 | |||
|
Total Deferred Tax Liabilities |
$ |
1,430 |
$ |
862 | |
|
Net Deferred Tax Asset |
$ |
2,012 |
$ |
2,028 | |
|
|||
|
2014 |
2013 |
||||||
|
(In Thousands) |
|||||||
|
Commitments to grant loans, fixed |
$ |
5,696 |
$ |
6,195 | |||
|
Commitments to grant loans, variable |
200 | 2,324 | |||||
|
Unfunded commitments under lines of credit, fixed |
14,921 | 14,152 | |||||
|
Unfunded commitments under lines of credit, variable |
57,310 | 57,481 | |||||
|
Standby letters of credit |
4,417 | 4,748 | |||||
|
$ |
82,544 |
$ |
84,900 | ||||
|
|||
The Bank’s actual capital amounts and ratios at December 31, 2014 and 2013 are presented below:
|
Actual |
For Capital Adequacy |
To be Well Capitalized under |
||||||||||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||||||
|
(Dollar Amounts in Thousands) |
||||||||||||||||||||||
|
December 31, 2014: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
67,124 | 13.5 |
% |
$ |
≥ |
39,849 |
≥ |
8.0 |
% |
$ |
≥ |
49,811 |
≥ |
10.0 |
% |
||||||
|
Tier 1 capital (to risk-weighted assets) |
61,510 | 12.4 |
≥ |
19,925 |
≥ |
4.0 |
≥ |
29,887 |
≥ |
6.0 | ||||||||||||
|
Tier 1 capital (to average assets) |
61,510 | 8.5 |
≥ |
28,846 |
≥ |
4.0 |
≥ |
36,057 |
≥ |
5.0 | ||||||||||||
|
December 31, 2013: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
62,146 | 13.2 |
% |
$ |
≥ |
37,748 |
≥ |
8.0 |
% |
$ |
≥ |
47,185 |
≥ |
10.0 |
% |
||||||
|
Tier 1 capital (to risk-weighted assets) |
56,820 | 12.0 |
≥ |
18,874 |
≥ |
4.0 |
≥ |
28,311 |
≥ |
6.0 | ||||||||||||
|
Tier 1 capital (to average assets) |
56,820 | 8.5 |
≥ |
26,736 |
≥ |
4.0 |
≥ |
33,420 |
≥ |
5.0 | ||||||||||||
The Company’s actual capital amounts and ratios at December 31, 2014 and 2013 are presented below:
|
Actual |
For Capital Adequacy |
|||||||||||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||||||||
|
(Dollar Amounts in Thousands) |
||||||||||||||||||||||
|
December 31, 2014: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
65,482 | 13.2 |
% |
$ |
≥ |
39,851 |
≥ |
8.0 |
% |
||||||||||||
|
Tier 1 capital (to risk-weighted assets) |
59,868 | 12.0 |
≥ |
19,926 |
≥ |
4.0 | ||||||||||||||||
|
Tier 1 capital (to average assets) |
59,868 | 8.2 |
≥ |
29,092 |
≥ |
4.0 | ||||||||||||||||
|
December 31, 2013: |
||||||||||||||||||||||
|
Total capital (to risk-weighted assets) |
$ |
58,841 | 12.5 |
% |
$ |
≥ |
37,526 |
≥ |
8.0 |
% |
||||||||||||
|
Tier 1 capital (to risk-weighted assets) |
53,515 | 11.3 |
≥ |
18,763 |
≥ |
4.0 | ||||||||||||||||
|
Tier 1 capital (to average assets) |
53,515 | 7.9 |
≥ |
26,943 |
≥ |
4.0 | ||||||||||||||||
|
|||
|
Net Amounts |
||||||||||||||||||
|
Gross |
Gross Amounts |
of Liabilities |
||||||||||||||||
|
Amounts of |
Offset in the |
Presented in the |
||||||||||||||||
|
Recognized |
Consolidated |
Consolidated |
Financial |
Cash Collateral |
||||||||||||||
|
Liabilities |
Balance Sheet |
Balance Sheet |
Instruments |
Pledged |
Net Amount |
|||||||||||||
|
(In Thousands) |
||||||||||||||||||
|
December 31, 2014 |
||||||||||||||||||
|
Repurchase Agreements: |
||||||||||||||||||
|
Corporate Institutions |
$ |
30,304 |
$ |
- |
$ |
30,304 |
$ |
(30,304) |
$ |
- |
$ |
- |
||||||
|
December 31, 2013 |
||||||||||||||||||
|
Repurchase Agreements: |
||||||||||||||||||
|
Corporate Institutions |
$ |
30,418 |
$ |
- |
$ |
30,418 |
$ |
(30,418) |
$ |
- |
$ |
- |
||||||
|
|||
|
Description |
(Level 1) Quoted Prices in Active Markets for Identical Assets |
(Level 2) Significant Other Observable Inputs |
(Level 3) Significant Unobservable Inputs |
Total |
||||||||
|
(In Thousands) |
||||||||||||
|
U.S. Government agency obligations |
$ |
- |
$ |
30,076 |
$ |
- |
$ |
30,076 | ||||
|
Municipal bonds |
- |
38,624 |
- |
38,624 | ||||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
||||||||||||
|
Mortgage-backed securities - residential |
- |
7,501 |
- |
7,501 | ||||||||
|
Corporate bonds |
- |
996 |
- |
996 | ||||||||
|
December 31, 2014 Securities available for sale |
$ |
- |
$ |
77,197 |
$ |
- |
$ |
77,197 | ||||
|
U.S. Government agency obligations |
$ |
- |
$ |
27,005 |
$ |
- |
$ |
27,005 | ||||
|
Municipal bonds |
- |
32,900 |
- |
32,900 | ||||||||
|
U.S. Government Sponsored Enterprise (GSE) - |
||||||||||||
|
Mortgage-backed securities - residential |
- |
9,362 |
- |
9,362 | ||||||||
|
Corporate bonds |
- |
2,021 |
- |
2,021 | ||||||||
|
December 31, 2013 Securities available for sale |
$ |
- |
$ |
71,288 |
$ |
- |
$ |
71,288 | ||||
|
Description |
(Level 1) Quoted Prices in Active Markets for Identical Assets |
(Level 2) Significant Other Observable Inputs |
(Level 3) Significant Unobservable Inputs |
Total |
|||||||||
|
(In Thousands) |
|||||||||||||
|
December 31, 2014 Impaired loans (1) |
$ |
- |
$ |
- |
$ |
863 |
$ |
863 | |||||
|
December 31, 2014 Impaired loans (2) |
$ |
- |
$ |
- |
$ |
479 |
$ |
479 | |||||
|
December 31, 2014 Other real estate owned (1) |
$ |
- |
$ |
- |
$ |
1,106 |
$ |
1,106 | |||||
|
December 31, 2013 Impaired loans (1) |
$ |
- |
$ |
- |
$ |
870 |
$ |
870 | |||||
|
December 31, 2013 Impaired loans (2) |
$ |
- |
$ |
- |
$ |
499 |
$ |
499 | |||||
|
December 31, 2013 Other real estate owned (1) |
$ |
- |
$ |
- |
$ |
659 |
$ |
659 | |||||
|
(1) Fair Value is generally determined through independent appraisals of the underlying collateral, which generally include various |
|||||||||||||
|
Level 3 input which are not identifiable. Fair values may also include qualitative adjustments by management based on economic |
|||||||||||||
|
conditions and liquidation expenses. |
|||||||||||||
|
(2) Fair Value determined using the debt service of the borrower. |
|||||||||||||
|
Quantitative Information about Level 3 Fair Value Measurements |
||||||||||
|
Description |
Fair Value |
Valuation Techniques |
Unobservable Input |
Range |
||||||
|
(Dollars In Thousands) |
||||||||||
|
December 31, 2014: |
||||||||||
|
Impaired loans |
$ |
863 |
Appraisal of collateral (1) |
Appraisal adjustments (2) |
0% to -25% (-17.6%) |
|||||
|
Liquidation expenses (3) |
0 to -8.5% (-8.2%) |
|||||||||
|
Impaired loans |
$ |
479 |
Discounted Cash Flows (5) |
|||||||
|
Other real estate owned |
$ |
1,106 |
Listings, Letters of Intent & Third Party Evaluations (4) |
Liquidation expenses (3) |
-5% (-5%) |
|||||
|
(1) |
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various |
|||||||||
|
Level 3 inputs which are not identifiable. |
||||||||||
|
(2) |
Appraisals may be adjusted by management for qualitative factors including economic conditions and the age of the appraisal. |
|||||||||
|
The range and weighted average of appraisal adjustments are presented as a percent of the appraisal. |
||||||||||
|
(3) |
Appraisals and pending agreements of sale are adjusted by management for liquidation expenses. The range and weighted average |
|||||||||
|
of liquidation expense adjustments are presented as a percent of the appraisal or pending agreement of sale. |
||||||||||
|
(4) |
Fair value is determined by listings, letters of intent or third-party evaluations. |
|||||||||
|
(5) |
Fair value is determined using the debt service of the borrower. |
|||||||||
|
Carrying Amount |
Fair Value Estimate |
(Level 1) Quoted Prices in Active Markets for Identical Assets |
(Level 2) Significant Other Observable Inputs |
(Level 3) Significant Unobservable Inputs |
|||||||||||
|
(In Thousands) |
|||||||||||||||
|
December 31, 2014: |
|||||||||||||||
|
Financial assets: |
|||||||||||||||
|
Cash and cash equivalents |
$ |
16,390 |
$ |
16,390 |
$ |
16,390 |
$ |
- |
$ |
- |
|||||
|
Interest bearing time deposits |
250 | 251 |
- |
251 |
- |
||||||||||
|
Securities available-for-sale |
77,197 | 77,197 |
- |
77,197 |
- |
||||||||||
|
Loans receivable, net of allowance |
604,697 | 611,256 |
- |
- |
611,256 | ||||||||||
|
Restricted investments in bank stock |
784 | 784 |
- |
784 |
- |
||||||||||
|
Accrued interest receivable |
1,599 | 1,599 |
- |
1,599 |
- |
||||||||||
|
Financial liabilities: |
|||||||||||||||
|
Deposits |
611,668 | 611,975 |
- |
611,975 |
- |
||||||||||
|
Securities sold under agreements to |
|||||||||||||||
|
repurchase and federal funds purchased |
30,304 | 30,302 |
- |
30,302 |
- |
||||||||||
|
Short-term borrowings |
9,000 | 9,000 |
- |
9,000 |
- |
||||||||||
|
Long-term borrowings |
1,900 | 1,877 |
- |
- |
1,877 | ||||||||||
|
Accrued interest payable |
349 | 349 |
- |
349 |
- |
||||||||||
|
Off-balance sheet financial instruments: |
|||||||||||||||
|
Commitments to grant loans |
- |
- |
- |
- |
- |
||||||||||
|
Unfunded commitments under lines of credit |
- |
- |
- |
- |
- |
||||||||||
|
Standby letters of credit |
- |
- |
- |
- |
- |
||||||||||
|
December 31, 2013: |
|||||||||||||||
|
Financial assets: |
|||||||||||||||
|
Cash and cash equivalents |
$ |
17,831 |
$ |
17,831 |
$ |
17,831 |
$ |
- |
$ |
- |
|||||
|
Interest bearing time deposits |
1,822 | 1,830 |
- |
1,830 |
- |
||||||||||
|
Securities available-for-sale |
71,288 | 71,288 |
- |
71,288 |
- |
||||||||||
|
Loans receivable, net of allowance |
563,257 | 563,444 |
- |
- |
563,444 | ||||||||||
|
Restricted investments in bank stock |
2,157 | 2,157 |
- |
2,157 |
- |
||||||||||
|
Accrued interest receivable |
1,533 | 1,533 |
- |
1,533 |
- |
||||||||||
|
Financial liabilities: |
|||||||||||||||
|
Deposits |
569,037 | 569,400 |
- |
569,400 |
- |
||||||||||
|
Securities sold under agreements to |
|||||||||||||||
|
repurchase and federal funds purchased |
30,418 | 30,415 |
- |
30,415 |
- |
||||||||||
|
Short-term borrowings |
10,000 | 10,000 | 10,000 | ||||||||||||
|
Long-term borrowings |
3,900 | 3,797 |
- |
- |
3,797 | ||||||||||
|
Accrued interest payable |
235 | 235 |
- |
235 |
- |
||||||||||
|
Off-balance sheet financial instruments: |
|||||||||||||||
|
Commitments to grant loans |
- |
- |
- |
- |
- |
||||||||||
|
Unfunded commitments under lines of credit |
- |
- |
- |
- |
- |
||||||||||
|
Standby letters of credit |
- |
- |
- |
- |
- |
||||||||||
|
|||
|
As of December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
ASSETS |
||||||
|
Cash |
$ |
410 |
$ |
749 | ||
|
Other assets |
26 | 16 | ||||
|
Investment in subsidiary |
62,972 | 57,359 | ||||
|
Total Assets |
$ |
63,408 |
$ |
58,124 | ||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||
|
Long-term borrowings |
$ |
1,900 |
$ |
3,900 | ||
|
Other liabilities |
178 | 169 | ||||
|
Stockholders’ equity |
61,330 | 54,055 | ||||
|
Total Liabilities and Stockholders’ Equity |
$ |
63,408 |
$ |
58,124 | ||
|
Years Ending December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
Interest expense on borrowings |
$ |
(258) |
$ |
(334) | ||
|
Other expenses |
(291) | (313) | ||||
|
Equity in net income of banking subsidiary |
6,776 | 5,958 | ||||
|
Income before income taxes |
6,227 | 5,311 | ||||
|
Income tax benefit |
178 | 212 | ||||
|
Net income |
$ |
6,405 |
$ |
5,523 | ||
|
Equity in other comprehensive loss of banking subsidiary |
(1,742) | (1,742) | ||||
|
Comprehensive income |
$ |
4,663 |
$ |
3,781 | ||
|
Years Ending December 31, |
||||||
|
2014 |
2013 |
|||||
|
(In Thousands) |
||||||
|
Cash Flows from Operating Activities: |
||||||
|
Net income |
$ |
6,405 |
$ |
5,523 | ||
|
Adjustments to reconcile net income to net cash provided |
||||||
|
by operating activities: |
||||||
|
Net change in other assets and liabilities |
(1) | 94 | ||||
|
Equity in net income of banking subsidiary |
(6,776) | (5,958) | ||||
|
Net Cash Used in Operating Activities |
(372) | (341) | ||||
|
Cash Flows from Investing Activities: |
||||||
|
Dividend from banking subsidiary |
2,185 | 1,250 | ||||
|
Net Cash Provided by Investing Activities |
2,185 | 1,250 | ||||
|
Cash Flows from Financing Activities: |
||||||
|
Repayment of long-term borrowings |
(2,000) | (800) | ||||
|
Exercise of stock options, net of payment stock tendered |
||||||
|
and proceeds from DRIP |
288 | 483 | ||||
|
Dividends Paid |
(440) | (363) | ||||
|
Net Cash Used in Financing Activities |
(2,152) | (680) | ||||
|
Net (Decrease) Increase in Cash |
(339) | 229 | ||||
|
Cash – Beginning |
749 | 520 | ||||
|
Cash - Ending |
$ |
410 |
$ |
749 | ||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||