|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Note 1 – Basis of Presentation
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. Embassy Holdings, LLC (the “LLC”) is a wholly-owned subsidiary of the Bank organized to engage in the holding of property acquired by the Bank in satisfaction of debts previously contracted. As such, the consolidated financial statements contained herein include the accounts of the Company, the Bank and the LLC. All significant intercompany transactions and balances have been eliminated.
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.
The accompanying unaudited financial statements have been prepared in accordance with United States of America generally accepted accounting principles (“US GAAP”) for interim financial information and in accordance with instructions for Form 10-Q and Rule 10-01 of the Securities and Exchange Commission Regulation S-X. Accordingly, they do not include all of the information and footnotes required by US GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.
The consolidated financial statements presented in this report should be read in conjunction with the audited consolidated financial statements and the accompanying notes for the year ended December 31, 2011, included in the Company’s Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 30, 2012.
In preparing these consolidated financial statements, the Company evaluated the events and transactions that occurred after September 30, 2012 through the date these consolidated financial statements were issued.
Certain amounts in the 2011 financial statements may have been reclassified to conform to 2012 presentation. These reclassifications had no effect on 2011 net income.
|
|||
Note 2 - Summary of Significant Accounting Policies
The significant accounting policies of the Company as applied in the interim financial statements presented are substantially the same as those followed on an annual basis as presented in the Company’s Form 10-K for the year ended December 31, 2011.
|
|||
Note 3 – Stockholders’ Equity
On November 11, 2008, the Company consummated its acquisition of Embassy Bank For The Lehigh Valley pursuant to a Plan of Merger and Reorganization dated April 18, 2008, pursuant to which the Bank was reorganized into a bank holding company structure. At the effective time of the reorganization, each share of common stock of Embassy Bank For The Lehigh Valley issued and outstanding was automatically converted into one share of Company common stock. The issuance of Company common stock in connection with the reorganization was exempt from registration pursuant to Section 3(a)(12) of the Securities Act of 1933, as amended.
|
|||
Note 4 – 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 Board of Directors believes that the SIP will encourage the designated participants to contribute materially to the growth of the Company. 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.
The aggregate number of shares available for issuance under the SIP is 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 February 2012, the Company granted 7,992 shares of restricted stock to certain members of its Board of Directors as compensation for their service in 2011 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, 2011. In February 2012, the Company also granted stock options to purchase 52,611 shares of stock to certain executive officers in accordance with their respective employment agreements. Stock compensation expense related to these options was $11 thousand and $28 thousand for the three and nine months ended September 30, 2012, respectively. At September 30, 2012, approximately $107 thousand unrecognized cost related to these stock options will be recognized over the next 2.4 years.
|
|||
Note 5 – Basic and Diluted 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands, except per share data) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,821 |
|
$ |
1,483 |
|
$ |
4,172 |
|
$ |
3,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
7,192 |
|
|
7,167 |
|
|
7,183 |
|
|
7,162 |
|
Dilutive effect of potential common shares, stock options |
|
|
22 |
|
|
34 |
|
|
26 |
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding |
|
|
7,214 |
|
|
7,201 |
|
|
7,209 |
|
|
7,202 |
|
Basic earnings per share |
|
$ |
0.25 |
|
$ |
0.21 |
|
$ |
0.58 |
|
$ |
0.52 |
|
Diluted earnings per share |
|
$ |
0.25 |
|
$ |
0.21 |
|
$ |
0.58 |
|
$ |
0.51 |
Stock options of 122,200 and 72,439 for the three and nine months ended September 30, 2012 and 2011, respectively, were not considered in computing diluted earnings per common share because they are not dilutive to earnings.
|
|||
Note 6 – Guarantees
The Company, through the Bank, does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Bank generally holds collateral and/or personal guarantees supporting these commitments. The Company had $5.0 million of standby letters of credit outstanding as of September 30, 2012. The approximate value of underlying collateral upon liquidation that would be expected to cover this maximum potential exposure was $4.6 million. Management does not consider the current amount of the liability as of September 30, 2012 for guarantees under standby letters of credit issued to be material.
|
|||
Note 7 – Short-term and Long-term Borrowings
Securities sold under agreements to repurchase, federal funds purchased and Federal Home Loan Bank of Pittsburgh (“FHLB”) short term advances generally represent overnight or less than twelve month borrowings. Long term advances from the FHLB are for periods of twelve months or more and are generally less than sixty months. The Bank has an agreement with the FHLB which allows for borrowings up to a percentage of qualifying assets. At September 30, 2012, the Bank had a maximum borrowing capacity for short-term and long-term advances of approximately $228.5 million, of which $7.9 million were outstanding in long-term loans. This borrowing capacity with the FHLB includes a line of credit of $25.0 million. Long-term loans with FHLB of $7.9 million were outstanding at December 31, 2011. There were no short-term advances outstanding from the FHLB at September 30, 2012 and December 31, 2011. All FHLB borrowings are secured by qualifying assets of the Bank.
The Bank has a federal funds line of credit with the Atlantic Central Bankers Bank (“ACBB”) of approximately $6.0 million, of which none was outstanding at September 30, 2012 and December 31, 2011. Advances from this line are unsecured.
The Company has two lines of credit with Univest Bank and Trust Co. (“Univest”) totaling $10 million. As of September 30, 2012 and December 31, 2011, the outstanding balance was $4.9 million and $5.2 million, respectively. Advances from these lines of credit are secured by 833,333 shares of Bank common stock. Under the terms of the loan agreement, the Bank is required to remain well capitalized. The proceeds of the loan were primarily used for the holding company’s investment in the Bank, thus providing additional capital to support the Bank’s growth.
|
|||
Note 8 – Securities Available For Sale
At September 30, 2012 and December 31, 2011, respectively, the amortized cost and fair values of securities available-for-sale were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
Gross |
|
|
|
||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
Fair |
||||
|
|
Cost |
|
Gains |
|
Losses |
|
Value |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
||||||||||
|
September 30, 2012 : |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
40,283 |
|
$ |
267 |
|
$ |
(3) |
|
$ |
40,547 |
|
Municipal bonds |
|
41,595 |
|
|
3,089 |
|
|
(11) |
|
|
44,673 |
|
U.S. Government Sponsored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
9,554 |
|
|
652 |
|
|
- |
|
|
10,206 |
|
Corporate Bonds |
|
3,256 |
|
|
41 |
|
|
(62) |
|
|
3,235 |
|
Total |
$ |
94,688 |
|
$ |
4,049 |
|
$ |
(76) |
|
$ |
98,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 : |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
33,399 |
|
$ |
297 |
|
$ |
(7) |
|
$ |
33,689 |
|
Municipal bonds |
|
37,415 |
|
|
2,633 |
|
|
- |
|
|
40,048 |
|
U.S. Government Sponsored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
13,164 |
|
|
677 |
|
|
- |
|
|
13,841 |
|
Corporate Bonds |
|
4,514 |
|
|
91 |
|
|
(73) |
|
|
4,532 |
|
Total |
$ |
88,492 |
|
$ |
3,698 |
|
$ |
(80) |
|
$ |
92,110 |
Note 8 – Securities Available For Sale (Continued)
The amortized cost and fair value of securities as of September 30, 2012, 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 |
|
$ |
22,341 |
|
$ |
22,451 |
|
|
Due after one year through five years |
|
|
20,308 |
|
|
20,592 |
|
|
Due after five years through ten years |
|
|
20,193 |
|
|
21,239 |
|
|
Due after ten years |
|
|
22,292 |
|
|
24,173 |
|
|
|
|
|
85,134 |
|
|
88,455 |
|
|
|
|
|
|
|
|
|
|
|
U.S. Government Sponsored Enterprise (GSE) - Mortgage-backed securites - residential |
|
|
9,554 |
|
|
10,206 |
|
|
|
|
$ |
94,688 |
|
$ |
98,661 |
|
|
|
|
|
|
|
|
|
|
Proceeds from the sales of securities for the three and nine months ended September 30, 2012 totaled $4.3 million, with gross gains of $633 thousand and gross losses of $0. Proceeds from the sales of securities for the three and nine months ended September 30, 2011 totaled $7 million, with gross gains of $487 thousand and gross losses of $0.
Securities with a carrying value of $50 million and $47.7 million at September 30, 2012 and December 31, 2011, respectively, were subject to agreements to repurchase, pledged to secure public deposits, or pledged for other purposes required or permitted by law.
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 September 30, 2012 and December 31, 2011, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
|||||||||
|
|
Fair Value |
|
Unrealized Losses |
|
Fair Value |
|
Unrealized Losses |
|
Fair Value |
|
Unrealized Losses |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 : |
(In Thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obigations |
$ |
5,052 |
|
$ |
(3) |
|
$ |
- |
|
$ |
- |
|
$ |
5,052 |
|
$ |
(3) |
|
Municipal bonds |
|
1,070 |
|
|
(11) |
|
|
- |
|
|
- |
|
|
1,070 |
|
|
(11) |
|
Corporate Bonds |
|
942 |
|
|
(54) |
|
|
991 |
|
|
(8) |
|
|
1,933 |
|
|
(62) |
|
Total Temporarily Impaired Securities |
$ |
7,064 |
|
$ |
(68) |
|
$ |
991 |
|
$ |
(8) |
|
$ |
8,055 |
|
$ |
(76) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
2,007 |
|
$ |
(7) |
|
$ |
- |
|
$ |
- |
|
$ |
2,007 |
|
$ |
(7) |
|
Corporate Bonds |
|
1,922 |
|
|
(73) |
|
|
- |
|
|
- |
|
|
1,922 |
|
|
(73) |
|
Total Temporarily Impaired Securities |
$ |
3,929 |
|
$ |
(80) |
|
$ |
- |
|
$ |
- |
|
$ |
3,929 |
|
$ |
(80) |
The Company had eight (8) securities in an unrealized loss position at September 30, 2012. The unrealized losses are due only to market rate fluctuations. As of September 30, 2012, 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.
|
|||
Note 9 – Restricted Investment in Bank Stock
Restricted investments in bank stock consist of Federal Home Loan Bank of Pittsburgh (“FHLB”) stock and Atlantic Central 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 2012, 2011 and 2010, 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. In connection with this program, the Bank had stock at a carrying value of $187 thousand and $281 thousand repurchased during the nine months ended September 30, 2012 and 2011, respectively. Any future capital stock repurchases are expected to be made on a quarterly basis if conditions warrant such repurchases. In February 2012, the FHLB announced that dividend payments would resume in 2012.
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.
Based upon its evaluation of the foregoing criteria, management believes no impairment charge is necessary related to the FHLB stock as of September 30, 2012.
|
|||
Note 10 – Loans Receivable and Credit Quality
The following table presents the composition of loans receivable at September 30, 2012 and December 31, 2011, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
December 31, 2011 |
||||||
|
|
|
|
Percentage of |
|
|
|
Percentage of |
||
|
|
Balance |
|
total Loans |
|
Balance |
|
total Loans |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands) |
|||||||
|
Commercial real estate |
$ |
192,030 |
|
39.67% |
|
$ |
171,792 |
|
40.56% |
|
Commercial construction |
|
17,547 |
|
3.62% |
|
|
13,414 |
|
3.17% |
|
Commercial |
|
29,927 |
|
6.18% |
|
|
26,879 |
|
6.35% |
|
Residential real estate |
|
238,513 |
|
49.27% |
|
|
210,361 |
|
49.65% |
|
Consumer |
|
6,081 |
|
1.26% |
|
|
1,140 |
|
0.27% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross loans |
|
484,098 |
|
100.00% |
|
|
423,586 |
|
100.00% |
|
Unearned origination fees |
|
(319) |
|
|
|
|
(245) |
|
|
|
Allowance for loan losses |
|
(4,820) |
|
|
|
|
(4,215) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
478,959 |
|
|
|
$ |
419,126 |
|
|
Note 10 – Loans Receivable and Credit Quality (Continued)
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 September 30, 2012 and December 31, 2011, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
Special Mention |
|
Substandard |
|
Doubtful |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
(In Thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
184,588 |
|
$ |
876 |
|
$ |
6,194 |
|
$ |
372 |
|
$ |
192,030 |
|
Commercial construction |
|
13,932 |
|
|
341 |
|
|
3,274 |
|
|
- |
|
|
17,547 |
|
Commercial |
|
29,813 |
|
|
39 |
|
|
75 |
|
|
- |
|
|
29,927 |
|
Residential real estate |
|
237,391 |
|
|
157 |
|
|
664 |
|
|
301 |
|
|
238,513 |
|
Consumer |
|
6,081 |
|
|
- |
|
|
- |
|
|
- |
|
|
6,081 |
|
Total |
$ |
471,805 |
|
$ |
1,413 |
|
$ |
10,207 |
|
$ |
673 |
|
$ |
484,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
163,828 |
|
$ |
865 |
|
$ |
7,099 |
|
$ |
- |
|
$ |
171,792 |
|
Commercial construction |
|
9,090 |
|
|
- |
|
|
4,324 |
|
|
- |
|
|
13,414 |
|
Commercial |
|
26,612 |
|
|
194 |
|
|
73 |
|
|
- |
|
|
26,879 |
|
Residential real estate |
|
209,810 |
|
|
282 |
|
|
269 |
|
|
- |
|
|
210,361 |
|
Consumer |
|
1,140 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,140 |
|
Total |
$ |
410,480 |
|
$ |
1,341 |
|
$ |
11,765 |
|
$ |
- |
|
$ |
423,586 |
Note 10 – Loans Receivable and Credit Quality (Continued)
The following table summarizes information in regards to impaired loans by loan portfolio class as of, and for the periods ended, September 30, 2012 and December 31, 2011, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter to Date |
|
Year to Date |
|
||||||||
|
September 30, 2012 |
|
Recorded Investment |
|
Unpaid Principal Balance |
|
Related Allowance |
|
Average Recorded Investment |
|
Interest Income Recognized |
|
Average Recorded Investment |
|
Interest Income Recognized |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
||||||||||||||||||
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
6,367 |
|
$ |
6,470 |
|
|
|
|
$ |
6,187 |
|
$ |
78 |
|
$ |
6,489 |
|
$ |
246 |
|
|
Commercial construction |
|
|
2,117 |
|
|
2,117 |
|
|
|
|
|
3,216 |
|
|
(12) |
|
|
3,682 |
|
|
58 |
|
|
Commercial |
|
|
306 |
|
|
306 |
|
|
|
|
|
304 |
|
|
(2) |
|
|
319 |
|
|
5 |
|
|
Residential real estate |
|
|
458 |
|
|
458 |
|
|
|
|
|
368 |
|
|
11 |
|
|
401 |
|
|
18 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
|
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
1,674 |
|
$ |
1,674 |
|
$ |
440 |
|
$ |
1,932 |
|
$ |
17 |
|
$ |
1,658 |
|
$ |
123 |
|
|
Commercial construction |
|
|
1,498 |
|
|
1,498 |
|
|
198 |
|
|
749 |
|
|
33 |
|
|
375 |
|
|
33 |
|
|
Commercial |
|
|
12 |
|
|
61 |
|
|
10 |
|
|
7 |
|
|
- |
|
|
19 |
|
|
- |
|
|
Residential real estate |
|
|
664 |
|
|
664 |
|
|
130 |
|
|
690 |
|
|
4 |
|
|
524 |
|
|
12 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
8,041 |
|
$ |
8,144 |
|
$ |
440 |
|
$ |
8,119 |
|
$ |
95 |
|
$ |
8,147 |
|
$ |
369 |
|
|
Commercial construction |
|
|
3,615 |
|
|
3,615 |
|
|
198 |
|
|
3,965 |
|
|
21 |
|
|
4,057 |
|
|
91 |
|
|
Commercial |
|
|
318 |
|
|
367 |
|
|
10 |
|
|
311 |
|
|
(2) |
|
|
338 |
|
|
5 |
|
|
Residential real estate |
|
|
1,122 |
|
|
1,122 |
|
|
130 |
|
|
1,058 |
|
|
15 |
|
|
925 |
|
|
30 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
$ |
13,096 |
|
$ |
13,248 |
|
$ |
778 |
|
$ |
13,453 |
|
$ |
129 |
|
$ |
13,467 |
|
$ |
495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Commercial real estate |
|
$ |
7,814 |
|
$ |
7,863 |
|
|
|
|
|
|
|
|
|
|
$ |
5,787 |
|
$ |
492 |
|
|
Commercial construction |
|
|
3,974 |
|
|
3,974 |
|
|
|
|
|
|
|
|
|
|
|
3,360 |
|
|
156 |
|
|
Commercial |
|
|
362 |
|
|
362 |
|
|
|
|
|
|
|
|
|
|
|
363 |
|
|
15 |
|
|
Residential real estate |
|
|
552 |
|
|
552 |
|
|
|
|
|
|
|
|
|
|
|
498 |
|
|
24 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
670 |
|
$ |
670 |
|
$ |
107 |
|
|
|
|
|
|
|
$ |
463 |
|
$ |
42 |
|
|
Commercial construction |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
- |
|
|
- |
|
|
Commercial |
|
|
55 |
|
|
55 |
|
|
19 |
|
|
|
|
|
|
|
|
61 |
|
|
4 |
|
|
Residential real estate |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
- |
|
|
- |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
8,484 |
|
$ |
8,533 |
|
$ |
107 |
|
|
|
|
|
|
|
$ |
6,250 |
|
$ |
534 |
|
|
Commercial construction |
|
|
3,974 |
|
|
3,974 |
|
|
- |
|
|
|
|
|
|
|
|
3,360 |
|
|
156 |
|
|
Commercial |
|
|
417 |
|
|
417 |
|
|
19 |
|
|
|
|
|
|
|
|
424 |
|
|
19 |
|
|
Residential real estate |
|
|
552 |
|
|
552 |
|
|
- |
|
|
|
|
|
|
|
|
498 |
|
|
24 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
- |
|
|
- |
|
|
|
|
$ |
13,427 |
|
$ |
13,476 |
|
$ |
126 |
|
|
|
|
|
|
|
$ |
10,532 |
|
$ |
733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 10 – Loans Receivable and Credit Quality (Continued)
The following table presents nonaccrual loans by classes of the loan portfolio as of September 30, 2012 and December 31, 2011, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
December 31, 2011 |
|
||
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
||||
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
2,373 |
|
$ |
1,869 |
|
|
Commercial construction |
|
- |
|
|
- |
|
|
Commercial |
|
- |
|
|
- |
|
|
Residential real estate |
|
301 |
|
|
- |
|
|
Consumer |
|
- |
|
|
- |
|
|
Total |
$ |
2,674 |
|
$ |
1,869 |
|
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 September 30, 2012 and December 31, 2011, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
30-59 Days Past Due |
|
60-89 Days Past Due |
|
Greater than 90 Days |
|
Total Past Due |
|
Current |
|
Total Loan |
|
Loan Receivables > 90 Days and Accruing |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
||||||||||||||||||
|
Commercial real estate |
$ |
127 |
|
$ |
1,683 |
|
$ |
1,627 |
|
$ |
3,437 |
|
$ |
188,593 |
|
$ |
192,030 |
|
$ |
- |
|
Commercial construction |
|
260 |
|
|
2,559 |
|
|
- |
|
|
2,819 |
|
|
14,728 |
|
|
17,547 |
|
|
- |
|
Commercial |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
29,927 |
|
|
29,927 |
|
|
- |
|
Residential real estate |
|
313 |
|
|
- |
|
|
301 |
|
|
614 |
|
|
237,899 |
|
|
238,513 |
|
|
- |
|
Consumer |
|
- |
|
|
16 |
|
|
- |
|
|
16 |
|
|
6,065 |
|
|
6,081 |
|
|
- |
|
Total |
$ |
700 |
|
$ |
4,258 |
|
$ |
1,928 |
|
$ |
6,886 |
|
$ |
477,212 |
|
$ |
484,098 |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
300 |
|
$ |
1,222 |
|
$ |
2,074 |
|
$ |
3,596 |
|
$ |
168,196 |
|
$ |
171,792 |
|
$ |
205 |
|
Commercial construction |
|
- |
|
|
1,412 |
|
|
- |
|
|
1,412 |
|
|
12,002 |
|
|
13,414 |
|
|
- |
|
Commercial |
|
- |
|
|
- |
|
|
61 |
|
|
61 |
|
|
26,818 |
|
|
26,879 |
|
|
61 |
|
Residential real estate |
|
- |
|
|
269 |
|
|
- |
|
|
269 |
|
|
210,092 |
|
|
210,361 |
|
|
- |
|
Consumer |
|
22 |
|
|
- |
|
|
- |
|
|
22 |
|
|
1,118 |
|
|
1,140 |
|
|
- |
|
Total |
$ |
322 |
|
$ |
2,903 |
|
$ |
2,135 |
|
$ |
5,360 |
|
$ |
418,226 |
|
$ |
423,586 |
|
$ |
266 |
Note 10 – Loans Receivable and Credit Quality (Continued)
The following tables detail the activity in the allowance for loan losses for the three and nine months ended September 30, 2012 and 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
Commercial Construction |
|
Commercial |
|
Residential Real Estate |
|
Consumer |
|
Unallocated |
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
(In Thousands) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - June 30, 2012 |
|
$ |
1,951 |
|
$ |
440 |
|
$ |
408 |
|
$ |
1,886 |
|
$ |
50 |
|
$ |
25 |
|
$ |
4,760 |
|
Charge-offs |
|
|
(176) |
|
|
- |
|
|
- |
|
|
(4) |
|
|
- |
|
|
- |
|
|
(180) |
|
Recoveries |
|
|
1 |
|
|
- |
|
|
- |
|
|
4 |
|
|
- |
|
|
- |
|
|
5 |
|
Provisions |
|
|
187 |
|
|
167 |
|
|
(5) |
|
|
(245) |
|
|
(17) |
|
|
148 |
|
|
235 |
|
Ending Balance - September 30, 2012 |
|
$ |
1,963 |
|
$ |
607 |
|
$ |
403 |
|
$ |
1,641 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ending September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - December 31, 2011 |
|
$ |
1,264 |
|
$ |
352 |
|
$ |
423 |
|
$ |
1,691 |
|
$ |
40 |
|
$ |
445 |
|
$ |
4,215 |
|
Charge-offs |
|
|
(179) |
|
|
- |
|
|
- |
|
|
(39) |
|
|
- |
|
|
- |
|
|
(218) |
|
Recoveries |
|
|
1 |
|
|
- |
|
|
- |
|
|
12 |
|
|
- |
|
|
- |
|
|
13 |
|
Provisions |
|
|
877 |
|
|
255 |
|
|
(20) |
|
|
(23) |
|
|
(7) |
|
|
(272) |
|
|
810 |
|
Ending Balance - September 30, 2012 |
|
$ |
1,963 |
|
$ |
607 |
|
$ |
403 |
|
$ |
1,641 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - June 30, 2011 |
|
|
1,384 |
|
|
340 |
|
|
309 |
|
|
1,413 |
|
|
53 |
|
|
413 |
|
|
3,912 |
|
Charge-offs |
|
|
(50) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(50) |
|
Recoveries |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4 |
|
|
- |
|
|
4 |
|
Provisions |
|
|
(40) |
|
|
54 |
|
|
98 |
|
|
72 |
|
|
(12) |
|
|
66 |
|
|
238 |
|
Ending Balance - September 30, 2011 |
|
$ |
1,294 |
|
$ |
394 |
|
$ |
407 |
|
$ |
1,485 |
|
$ |
45 |
|
$ |
479 |
|
$ |
4,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ending September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - December 31, 2010 |
|
$ |
1,014 |
|
$ |
443 |
|
$ |
325 |
|
$ |
1,309 |
|
$ |
35 |
|
$ |
583 |
|
$ |
3,709 |
|
Charge-offs |
|
|
(137) |
|
|
- |
|
|
(1) |
|
|
(25) |
|
|
- |
|
|
- |
|
|
(163) |
|
Recoveries |
|
|
1 |
|
|
- |
|
|
4 |
|
|
|
|
|
12 |
|
|
- |
|
|
17 |
|
Provisions |
|
|
416 |
|
|
(49) |
|
|
79 |
|
|
201 |
|
|
(2) |
|
|
(104) |
|
|
541 |
|
Ending Balance - September 30, 2011 |
|
$ |
1,294 |
|
$ |
394 |
|
$ |
407 |
|
$ |
1,485 |
|
$ |
45 |
|
$ |
479 |
|
$ |
4,104 |
Note 10 – Loans Receivable and Credit Quality (Continued)
The following tables represent the allocation of the allocation for loan losses and the related loan portfolio disaggregated based on impairment methodology at September 30, 2012 and December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
Commercial Construction |
|
Commercial |
|
Residential Real Estate |
|
Consumer |
|
Unallocated |
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|||||||||||||||||||
|
September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
$ |
1,963 |
|
$ |
607 |
|
$ |
403 |
|
$ |
1,641 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,820 |
|
Ending balance: individually evaluated for impairment |
$ |
440 |
|
$ |
198 |
|
$ |
10 |
|
$ |
130 |
|
$ |
- |
|
$ |
- |
|
$ |
778 |
|
Ending balance: collectively evaluated for impairment |
$ |
1,523 |
|
$ |
409 |
|
$ |
393 |
|
$ |
1,511 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
$ |
192,030 |
|
$ |
17,547 |
|
$ |
29,927 |
|
$ |
238,513 |
|
$ |
6,081 |
|
|
|
|
$ |
484,098 |
|
Ending balance: individually evaluated for impairment |
$ |
8,041 |
|
$ |
3,615 |
|
$ |
318 |
|
$ |
1,122 |
|
$ |
- |
|
|
|
|
$ |
13,096 |
|
Ending balance: collectively evaluated for impairment |
$ |
183,989 |
|
$ |
13,932 |
|
$ |
29,609 |
|
$ |
237,391 |
|
$ |
6,081 |
|
|
|
|
$ |
471,002 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
$ |
1,264 |
|
$ |
352 |
|
$ |
423 |
|
$ |
1,691 |
|
$ |
40 |
|
$ |
445 |
|
$ |
4,215 |
|
Ending balance: individually evaluated for impairment |
$ |
107 |
|
$ |
- |
|
$ |
19 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
126 |
|
Ending balance: collectively evaluted for impairment |
$ |
1,157 |
|
$ |
352 |
|
$ |
404 |
|
$ |
1,691 |
|
$ |
40 |
|
$ |
445 |
|
$ |
4,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
$ |
171,792 |
|
$ |
13,414 |
|
$ |
26,879 |
|
$ |
210,361 |
|
$ |
1,140 |
|
|
|
|
$ |
423,586 |
|
Ending balance: individually evaluted for impairment |
$ |
8,484 |
|
$ |
3,974 |
|
$ |
417 |
|
$ |
552 |
|
$ |
- |
|
|
|
|
$ |
13,427 |
|
Ending balance: collectively evaluated for impairment |
$ |
163,308 |
|
$ |
9,440 |
|
$ |
26,462 |
|
$ |
209,809 |
|
$ |
1,140 |
|
|
|
|
$ |
410,159 |
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.
Note 10 – Loans Receivable and Credit Quality (Continued)
The following table presents TDRs outstanding as of September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
|||||||
|
|
Accrual Loans |
|
Non-Accrual Loans |
|
Total Modifications |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
|||||||
|
Commercial real estate |
$ |
5,107 |
|
$ |
650 |
|
$ |
5,757 |
|
|
Commercial construction |
|
2,099 |
|
|
- |
|
|
2,099 |
|
|
Commercial |
|
194 |
|
|
- |
|
|
194 |
|
|
Residential real estate |
|
821 |
|
|
- |
|
|
821 |
|
|
Consumer |
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,221 |
|
$ |
650 |
|
$ |
8,871 |
|
As of September 30, 2012, no available commitments were outstanding on TDRs.
The following table presents newly restructured loans that occurred during the nine months ended September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Loans |
|
Pre-Modification Outstanding Balance |
|
Post- Modification Outstanding Balance |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands) |
|
||||||
|
Nine Months Ending September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
4 |
|
$ |
1,259 |
|
$ |
1,259 |
|
|
Commercial construction |
|
1 |
|
|
341 |
|
|
341 |
|
|
Residential real estate |
|
1 |
|
|
670 |
|
|
670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
$ |
2,270 |
|
$ |
2,270 |
|
Of the TDRs described above, two loans required an impairment reserve of $206 thousand recorded in the allowance for loan losses for the nine months ended September 30, 2012. For the three months ended September 30, 2012 there were no newly restructured loans.
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) for the period ended September 30, 2012.
|
|||
Note 11 – Fair Value Measurements
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.
Note 11 – Fair Value Measurements (Continued)
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 September 30, 2012 and December 31, 2011, respectively, 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 |
$ |
- |
|
$ |
40,547 |
|
$ |
- |
|
$ |
40,547 |
|
Municipal Bonds |
|
- |
|
|
44,673 |
|
|
- |
|
|
44,673 |
|
U.S. Government Sponored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
- |
|
|
10,206 |
|
|
- |
|
|
10,206 |
|
Corporate bonds |
|
- |
|
|
3,235 |
|
|
- |
|
|
3,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 Securities available for sale |
$ |
- |
|
$ |
98,661 |
|
$ |
- |
|
$ |
98,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
- |
|
$ |
33,689 |
|
$ |
- |
|
$ |
33,689 |
|
Municipal Bonds |
|
- |
|
|
40,048 |
|
|
- |
|
|
40,048 |
|
U.S. Government Sponored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
- |
|
|
13,841 |
|
|
- |
|
|
13,841 |
|
Corporate bonds |
|
- |
|
|
4,532 |
|
|
- |
|
|
4,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 Securities available for sale |
$ |
- |
|
$ |
92,110 |
|
$ |
- |
|
$ |
92,110 |
Note 11 – Fair Value Measurements (Continued)
For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2012 and December 31, 2011, respectively, 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) |
|
|||||||||
|
September 30, 2012 Impaired loans (1) |
$ |
- |
|
$ |
- |
|
$ |
3,070 |
|
$ |
3,070 |
|
|
September 30, 2012 Other real estate owned (2) |
$ |
- |
|
$ |
- |
|
$ |
2,869 |
|
$ |
2,869 |
|
|
December 31, 2011 Impaired loans (1) |
$ |
- |
|
$ |
- |
|
$ |
599 |
|
$ |
599 |
|
|
December 31, 2011 Other real estate owned (2) |
$ |
- |
|
$ |
- |
|
$ |
3,388 |
|
$ |
3,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Fair Value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not |
||||||||||||
|
identifiable. Fair values may also include qualitative adjustments by management based on economic conditions and liquidation expenses. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Fair Value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not |
||||||||||||
|
identifiable. Fair values may also include qualitative adjustments by management and estimated liquidation expenses. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
At September 30, 2012, of the impaired loans having an aggregate balance of $13.1 million, $9.3 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 $3.8 million in impaired loans, an aggregate valuation allowance of $778 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.
Note 11 – Fair Value Measurements (Continued)
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 Estimate |
|
Valuation Techniques |
|
Unobservable Input |
|
Range (Weighted Average) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands) |
|
||||||
|
September 30, 2012 Impaired loans |
$ |
3,070 |
|
Appraisal of collateral (1) |
|
Appraisal adjustments (2) |
|
0% to -25% (-17.5%) |
|
|
|
|
|
|
|
|
|
|
Liquidation expenses (3) |
|
-7 to -10% (-8.3%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 Other real estate owned |
$ |
2,869 |
|
Pending agreement of sale (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 a pending agreements of sale, of a portion of the real estate. |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
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 September 30, 2012 and December 31, 2011:
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.
Note 11 – Fair Value Measurements (Continued)
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 Federal Funds Purchased (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.
Note 11 – Fair Value Measurements (Continued)
The estimated fair values of the Company’s financial instruments were as follows at September 30, 2012 and December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|||||||||||||
|
|
|
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) |
|||||||||||||
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
51,064 |
|
$ |
51,064 |
|
$ |
51,064 |
|
$ |
- |
|
$ |
- |
|
Interest bearing time deposits |
|
5,906 |
|
|
5,969 |
|
|
- |
|
|
5,969 |
|
|
- |
|
Securities available-for-sale |
|
98,661 |
|
|
98,661 |
|
|
- |
|
|
98,661 |
|
|
- |
|
Loans receivable, net of allowance |
|
478,959 |
|
|
491,108 |
|
|
- |
|
|
- |
|
|
491,108 |
|
Restricted investments in bank stock |
|
1,454 |
|
|
1,454 |
|
|
1,454 |
|
|
- |
|
|
- |
|
Accrued interest receivable |
|
1,747 |
|
|
1,747 |
|
|
1,747 |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
543,407 |
|
|
544,000 |
|
|
481,613 |
|
|
62,387 |
|
|
- |
|
Securities sold under agreements to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
repurchase and federal funds purchased |
|
36,971 |
|
|
36,971 |
|
|
36,971 |
|
|
- |
|
|
- |
|
Long-term borrowings |
|
12,786 |
|
|
12,969 |
|
|
- |
|
|
- |
|
|
12,969 |
|
Accrued interest payable |
|
391 |
|
|
391 |
|
|
391 |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet finanacial instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to grant loans |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Unfunded commitments under lines of credit |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Standby letters of credit |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|||
|
|
|
Carrying |
|
|
Fair Value |
|
|
|
|
|
|
Amount |
|
|
Estimate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
|
|
|||
|
Financial assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
46,135 |
|
$ |
46,135 |
|
|
|
|
Interest bearing time deposits |
|
7,698 |
|
|
7,720 |
|
|
|
|
Securities available-for-sale |
|
92,110 |
|
|
92,110 |
|
|
|
|
Loans receivable, net of allowance |
|
419,126 |
|
|
427,861 |
|
|
|
|
Restricted investments in bank stock |
|
1,641 |
|
|
1,641 |
|
|
|
|
Accrued interest receivable |
|
1,568 |
|
|
1,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
Deposits |
|
481,775 |
|
|
482,344 |
|
|
|
|
Securities sold under agreements to |
|
|
|
|
|
|
|
|
|
repurchase and federal funds purchased |
|
33,953 |
|
|
33,953 |
|
|
|
|
Long-term borrowings |
|
13,086 |
|
|
13,422 |
|
|
|
|
Accrued interest payable |
|
582 |
|
|
582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet financial instruments: |
|
|
|
|
|
|
|
|
|
Commitments to grant loans |
|
- |
|
|
- |
|
|
|
|
Unfunded commitments under lines of credit |
|
- |
|
|
- |
|
|
|
|
Standby letters of credit |
|
- |
|
|
- |
|
|
|
|
|||
Note 12 – New Accounting Standards
ASU 2011-04 (Fair Value Measurement: Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs):
In May 2011, the FASB issued ASU No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. This update amends FASB ASC Topic 820, Fair Value Measurements, to bring U.S. GAAP for fair value measurements in line with International Accounting Standards. The Update clarifies existing guidance for items such as: the application of the highest and best use concept to non-financial assets and liabilities; the application of fair value measurement to financial instruments classified in a reporting entity’s stockholder’s equity; and disclosure requirements regarding quantitative information about unobservable inputs used in the fair value measurements of level 3 assets. The Update also creates an exception to Topic 820 for entities which carry financial instruments within a portfolio or group, under which the entity is now permitted to base the price used for fair valuation upon a price that would be received to sell the net asset position or transfer a net liability position in an orderly transaction. The Update also allows for the application of premiums and discounts in a fair value measurement if the financial instrument is categorized in level 2 or 3 of the fair value hierarchy. Lastly, the ASU contains new disclosure requirements regarding fair value amounts categorized as level 3 in the fair value hierarchy such as: disclosure of the valuation process used; effects of and relationships between unobservable inputs; usage of nonfinancial assets for purposes other than their highest and best use when that is the basis of the disclosed fair value; and categorization by level of items disclosed at fair value, but not measured at fair value for financial statement purposes. For public entities, this Update is effective for interim and annual periods beginning after December 15, 2011. Early adoption was not permitted. The Company adopted this update on January 1, 2012 and the new disclosures are included in Note 11.
ASU 2011-05 (Comprehensive Income: Presentation of Comprehensive Income):
In June 2011, the FASB issued ASU No. 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income. The provisions of this update amend FASB ASC Topic 220, Comprehensive Income, to facilitate the continued alignment of U.S. GAAP with International Accounting Standards. The Update prohibits the presentation of the components of comprehensive income in the statement of stockholder’s equity. Reporting entities are allowed to present either: a statement of comprehensive income, which reports both net income and other comprehensive income; or separate statements of net income and other comprehensive income. Under previous GAAP, all 3 presentations were acceptable. Regardless of the presentation selected, the Reporting Entity is required to present all reclassifications between other comprehensive and net income on the face of the new statement or statements. The provisions of this Update were effective for fiscal years and interim periods beginning after December 31, 2011 for public entities. The Company adopted this update on January 1, 2012, and the new Consolidated Statements of Comprehensive Income is included in these financial statements.
|
|||
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. Embassy Holdings, LLC (the “LLC”) is a wholly-owned subsidiary of the Bank organized to engage in the holding of property acquired by the Bank in satisfaction of debts previously contracted. As such, the consolidated financial statements contained herein include the accounts of the Company, the Bank and the LLC. All significant intercompany transactions and balances have been eliminated.
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.
The accompanying unaudited financial statements have been prepared in accordance with United States of America generally accepted accounting principles (“US GAAP”) for interim financial information and in accordance with instructions for Form 10-Q and Rule 10-01 of the Securities and Exchange Commission Regulation S-X. Accordingly, they do not include all of the information and footnotes required by US GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.
|
|||
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 Board of Directors believes that the SIP will encourage the designated participants to contribute materially to the growth of the Company. 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.
The aggregate number of shares available for issuance under the SIP is 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 February 2012, the Company granted 7,992 shares of restricted stock to certain members of its Board of Directors as compensation for their service in 2011 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, 2011. In February 2012, the Company also granted stock options to purchase 52,611 shares of stock to certain executive officers in accordance with their respective employment agreements. Stock compensation expense related to these options was $11 thousand and $28 thousand for the three and nine months ended September 30, 2012, respectively. At September 30, 2012, approximately $107 thousand unrecognized cost related to these stock options will be recognized over the next 2.4 years
|
|||
The Company, through the Bank, does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Bank generally holds collateral and/or personal guarantees supporting these commitments. The Company had $5.0 million of standby letters of credit outstanding as of September 30, 2012. The approximate value of underlying collateral upon liquidation that would be expected to cover this maximum potential exposure was $4.6 million. Management does not consider the current amount of the liability as of September 30, 2012 for guarantees under standby letters of credit issued to be material.
|
|||
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.
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands, except per share data) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,821 |
|
$ |
1,483 |
|
$ |
4,172 |
|
$ |
3,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
7,192 |
|
|
7,167 |
|
|
7,183 |
|
|
7,162 |
|
Dilutive effect of potential common shares, stock options |
|
|
22 |
|
|
34 |
|
|
26 |
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding |
|
|
7,214 |
|
|
7,201 |
|
|
7,209 |
|
|
7,202 |
|
Basic earnings per share |
|
$ |
0.25 |
|
$ |
0.21 |
|
$ |
0.58 |
|
$ |
0.52 |
|
Diluted earnings per share |
|
$ |
0.25 |
|
$ |
0.21 |
|
$ |
0.58 |
|
$ |
0.51 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
Gross |
|
|
|
||
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
Fair |
||||
|
|
Cost |
|
Gains |
|
Losses |
|
Value |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
||||||||||
|
September 30, 2012 : |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
40,283 |
|
$ |
267 |
|
$ |
(3) |
|
$ |
40,547 |
|
Municipal bonds |
|
41,595 |
|
|
3,089 |
|
|
(11) |
|
|
44,673 |
|
U.S. Government Sponsored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
9,554 |
|
|
652 |
|
|
- |
|
|
10,206 |
|
Corporate Bonds |
|
3,256 |
|
|
41 |
|
|
(62) |
|
|
3,235 |
|
Total |
$ |
94,688 |
|
$ |
4,049 |
|
$ |
(76) |
|
$ |
98,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 : |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
33,399 |
|
$ |
297 |
|
$ |
(7) |
|
$ |
33,689 |
|
Municipal bonds |
|
37,415 |
|
|
2,633 |
|
|
- |
|
|
40,048 |
|
U.S. Government Sponsored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
13,164 |
|
|
677 |
|
|
- |
|
|
13,841 |
|
Corporate Bonds |
|
4,514 |
|
|
91 |
|
|
(73) |
|
|
4,532 |
|
Total |
$ |
88,492 |
|
$ |
3,698 |
|
$ |
(80) |
|
$ |
92,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Fair |
|
|
|
|
|
Cost |
|
|
Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
||||
|
|
|
|
|
|
|
|
|
|
Due in one year or less |
|
$ |
22,341 |
|
$ |
22,451 |
|
|
Due after one year through five years |
|
|
20,308 |
|
|
20,592 |
|
|
Due after five years through ten years |
|
|
20,193 |
|
|
21,239 |
|
|
Due after ten years |
|
|
22,292 |
|
|
24,173 |
|
|
|
|
|
85,134 |
|
|
88,455 |
|
|
|
|
|
|
|
|
|
|
|
U.S. Government Sponsored Enterprise (GSE) - Mortgage-backed securites - residential |
|
|
9,554 |
|
|
10,206 |
|
|
|
|
$ |
94,688 |
|
$ |
98,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
|||||||||
|
|
Fair Value |
|
Unrealized Losses |
|
Fair Value |
|
Unrealized Losses |
|
Fair Value |
|
Unrealized Losses |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 : |
(In Thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obigations |
$ |
5,052 |
|
$ |
(3) |
|
$ |
- |
|
$ |
- |
|
$ |
5,052 |
|
$ |
(3) |
|
Municipal bonds |
|
1,070 |
|
|
(11) |
|
|
- |
|
|
- |
|
|
1,070 |
|
|
(11) |
|
Corporate Bonds |
|
942 |
|
|
(54) |
|
|
991 |
|
|
(8) |
|
|
1,933 |
|
|
(62) |
|
Total Temporarily Impaired Securities |
$ |
7,064 |
|
$ |
(68) |
|
$ |
991 |
|
$ |
(8) |
|
$ |
8,055 |
|
$ |
(76) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
2,007 |
|
$ |
(7) |
|
$ |
- |
|
$ |
- |
|
$ |
2,007 |
|
$ |
(7) |
|
Corporate Bonds |
|
1,922 |
|
|
(73) |
|
|
- |
|
|
- |
|
|
1,922 |
|
|
(73) |
|
Total Temporarily Impaired Securities |
$ |
3,929 |
|
$ |
(80) |
|
$ |
- |
|
$ |
- |
|
$ |
3,929 |
|
$ |
(80) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
December 31, 2011 |
||||||
|
|
|
|
Percentage of |
|
|
|
Percentage of |
||
|
|
Balance |
|
total Loans |
|
Balance |
|
total Loans |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands) |
|||||||
|
Commercial real estate |
$ |
192,030 |
|
39.67% |
|
$ |
171,792 |
|
40.56% |
|
Commercial construction |
|
17,547 |
|
3.62% |
|
|
13,414 |
|
3.17% |
|
Commercial |
|
29,927 |
|
6.18% |
|
|
26,879 |
|
6.35% |
|
Residential real estate |
|
238,513 |
|
49.27% |
|
|
210,361 |
|
49.65% |
|
Consumer |
|
6,081 |
|
1.26% |
|
|
1,140 |
|
0.27% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross loans |
|
484,098 |
|
100.00% |
|
|
423,586 |
|
100.00% |
|
Unearned origination fees |
|
(319) |
|
|
|
|
(245) |
|
|
|
Allowance for loan losses |
|
(4,820) |
|
|
|
|
(4,215) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
478,959 |
|
|
|
$ |
419,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass |
|
Special Mention |
|
Substandard |
|
Doubtful |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
(In Thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
184,588 |
|
$ |
876 |
|
$ |
6,194 |
|
$ |
372 |
|
$ |
192,030 |
|
Commercial construction |
|
13,932 |
|
|
341 |
|
|
3,274 |
|
|
- |
|
|
17,547 |
|
Commercial |
|
29,813 |
|
|
39 |
|
|
75 |
|
|
- |
|
|
29,927 |
|
Residential real estate |
|
237,391 |
|
|
157 |
|
|
664 |
|
|
301 |
|
|
238,513 |
|
Consumer |
|
6,081 |
|
|
- |
|
|
- |
|
|
- |
|
|
6,081 |
|
Total |
$ |
471,805 |
|
$ |
1,413 |
|
$ |
10,207 |
|
$ |
673 |
|
$ |
484,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
163,828 |
|
$ |
865 |
|
$ |
7,099 |
|
$ |
- |
|
$ |
171,792 |
|
Commercial construction |
|
9,090 |
|
|
- |
|
|
4,324 |
|
|
- |
|
|
13,414 |
|
Commercial |
|
26,612 |
|
|
194 |
|
|
73 |
|
|
- |
|
|
26,879 |
|
Residential real estate |
|
209,810 |
|
|
282 |
|
|
269 |
|
|
- |
|
|
210,361 |
|
Consumer |
|
1,140 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,140 |
|
Total |
$ |
410,480 |
|
$ |
1,341 |
|
$ |
11,765 |
|
$ |
- |
|
$ |
423,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter to Date |
|
Year to Date |
|
||||||||
|
September 30, 2012 |
|
Recorded Investment |
|
Unpaid Principal Balance |
|
Related Allowance |
|
Average Recorded Investment |
|
Interest Income Recognized |
|
Average Recorded Investment |
|
Interest Income Recognized |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
||||||||||||||||||
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
6,367 |
|
$ |
6,470 |
|
|
|
|
$ |
6,187 |
|
$ |
78 |
|
$ |
6,489 |
|
$ |
246 |
|
|
Commercial construction |
|
|
2,117 |
|
|
2,117 |
|
|
|
|
|
3,216 |
|
|
(12) |
|
|
3,682 |
|
|
58 |
|
|
Commercial |
|
|
306 |
|
|
306 |
|
|
|
|
|
304 |
|
|
(2) |
|
|
319 |
|
|
5 |
|
|
Residential real estate |
|
|
458 |
|
|
458 |
|
|
|
|
|
368 |
|
|
11 |
|
|
401 |
|
|
18 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
|
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
1,674 |
|
$ |
1,674 |
|
$ |
440 |
|
$ |
1,932 |
|
$ |
17 |
|
$ |
1,658 |
|
$ |
123 |
|
|
Commercial construction |
|
|
1,498 |
|
|
1,498 |
|
|
198 |
|
|
749 |
|
|
33 |
|
|
375 |
|
|
33 |
|
|
Commercial |
|
|
12 |
|
|
61 |
|
|
10 |
|
|
7 |
|
|
- |
|
|
19 |
|
|
- |
|
|
Residential real estate |
|
|
664 |
|
|
664 |
|
|
130 |
|
|
690 |
|
|
4 |
|
|
524 |
|
|
12 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
8,041 |
|
$ |
8,144 |
|
$ |
440 |
|
$ |
8,119 |
|
$ |
95 |
|
$ |
8,147 |
|
$ |
369 |
|
|
Commercial construction |
|
|
3,615 |
|
|
3,615 |
|
|
198 |
|
|
3,965 |
|
|
21 |
|
|
4,057 |
|
|
91 |
|
|
Commercial |
|
|
318 |
|
|
367 |
|
|
10 |
|
|
311 |
|
|
(2) |
|
|
338 |
|
|
5 |
|
|
Residential real estate |
|
|
1,122 |
|
|
1,122 |
|
|
130 |
|
|
1,058 |
|
|
15 |
|
|
925 |
|
|
30 |
|
|
Consumer |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
$ |
13,096 |
|
$ |
13,248 |
|
$ |
778 |
|
$ |
13,453 |
|
$ |
129 |
|
$ |
13,467 |
|
$ |
495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
December 31, 2011 |
|
||
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
||||
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
2,373 |
|
$ |
1,869 |
|
|
Commercial construction |
|
- |
|
|
- |
|
|
Commercial |
|
- |
|
|
- |
|
|
Residential real estate |
|
301 |
|
|
- |
|
|
Consumer |
|
- |
|
|
- |
|
|
Total |
$ |
2,674 |
|
$ |
1,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
30-59 Days Past Due |
|
60-89 Days Past Due |
|
Greater than 90 Days |
|
Total Past Due |
|
Current |
|
Total Loan |
|
Loan Receivables > 90 Days and Accruing |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
||||||||||||||||||
|
Commercial real estate |
$ |
127 |
|
$ |
1,683 |
|
$ |
1,627 |
|
$ |
3,437 |
|
$ |
188,593 |
|
$ |
192,030 |
|
$ |
- |
|
Commercial construction |
|
260 |
|
|
2,559 |
|
|
- |
|
|
2,819 |
|
|
14,728 |
|
|
17,547 |
|
|
- |
|
Commercial |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
29,927 |
|
|
29,927 |
|
|
- |
|
Residential real estate |
|
313 |
|
|
- |
|
|
301 |
|
|
614 |
|
|
237,899 |
|
|
238,513 |
|
|
- |
|
Consumer |
|
- |
|
|
16 |
|
|
- |
|
|
16 |
|
|
6,065 |
|
|
6,081 |
|
|
- |
|
Total |
$ |
700 |
|
$ |
4,258 |
|
$ |
1,928 |
|
$ |
6,886 |
|
$ |
477,212 |
|
$ |
484,098 |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
$ |
300 |
|
$ |
1,222 |
|
$ |
2,074 |
|
$ |
3,596 |
|
$ |
168,196 |
|
$ |
171,792 |
|
$ |
205 |
|
Commercial construction |
|
- |
|
|
1,412 |
|
|
- |
|
|
1,412 |
|
|
12,002 |
|
|
13,414 |
|
|
- |
|
Commercial |
|
- |
|
|
- |
|
|
61 |
|
|
61 |
|
|
26,818 |
|
|
26,879 |
|
|
61 |
|
Residential real estate |
|
- |
|
|
269 |
|
|
- |
|
|
269 |
|
|
210,092 |
|
|
210,361 |
|
|
- |
|
Consumer |
|
22 |
|
|
- |
|
|
- |
|
|
22 |
|
|
1,118 |
|
|
1,140 |
|
|
- |
|
Total |
$ |
322 |
|
$ |
2,903 |
|
$ |
2,135 |
|
$ |
5,360 |
|
$ |
418,226 |
|
$ |
423,586 |
|
$ |
266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
Commercial Construction |
|
Commercial |
|
Residential Real Estate |
|
Consumer |
|
Unallocated |
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
|
(In Thousands) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - June 30, 2012 |
|
$ |
1,951 |
|
$ |
440 |
|
$ |
408 |
|
$ |
1,886 |
|
$ |
50 |
|
$ |
25 |
|
$ |
4,760 |
|
Charge-offs |
|
|
(176) |
|
|
- |
|
|
- |
|
|
(4) |
|
|
- |
|
|
- |
|
|
(180) |
|
Recoveries |
|
|
1 |
|
|
- |
|
|
- |
|
|
4 |
|
|
- |
|
|
- |
|
|
5 |
|
Provisions |
|
|
187 |
|
|
167 |
|
|
(5) |
|
|
(245) |
|
|
(17) |
|
|
148 |
|
|
235 |
|
Ending Balance - September 30, 2012 |
|
$ |
1,963 |
|
$ |
607 |
|
$ |
403 |
|
$ |
1,641 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ending September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - December 31, 2011 |
|
$ |
1,264 |
|
$ |
352 |
|
$ |
423 |
|
$ |
1,691 |
|
$ |
40 |
|
$ |
445 |
|
$ |
4,215 |
|
Charge-offs |
|
|
(179) |
|
|
- |
|
|
- |
|
|
(39) |
|
|
- |
|
|
- |
|
|
(218) |
|
Recoveries |
|
|
1 |
|
|
- |
|
|
- |
|
|
12 |
|
|
- |
|
|
- |
|
|
13 |
|
Provisions |
|
|
877 |
|
|
255 |
|
|
(20) |
|
|
(23) |
|
|
(7) |
|
|
(272) |
|
|
810 |
|
Ending Balance - September 30, 2012 |
|
$ |
1,963 |
|
$ |
607 |
|
$ |
403 |
|
$ |
1,641 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - June 30, 2011 |
|
|
1,384 |
|
|
340 |
|
|
309 |
|
|
1,413 |
|
|
53 |
|
|
413 |
|
|
3,912 |
|
Charge-offs |
|
|
(50) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(50) |
|
Recoveries |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4 |
|
|
- |
|
|
4 |
|
Provisions |
|
|
(40) |
|
|
54 |
|
|
98 |
|
|
72 |
|
|
(12) |
|
|
66 |
|
|
238 |
|
Ending Balance - September 30, 2011 |
|
$ |
1,294 |
|
$ |
394 |
|
$ |
407 |
|
$ |
1,485 |
|
$ |
45 |
|
$ |
479 |
|
$ |
4,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ending September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance - December 31, 2010 |
|
$ |
1,014 |
|
$ |
443 |
|
$ |
325 |
|
$ |
1,309 |
|
$ |
35 |
|
$ |
583 |
|
$ |
3,709 |
|
Charge-offs |
|
|
(137) |
|
|
- |
|
|
(1) |
|
|
(25) |
|
|
- |
|
|
- |
|
|
(163) |
|
Recoveries |
|
|
1 |
|
|
- |
|
|
4 |
|
|
|
|
|
12 |
|
|
- |
|
|
17 |
|
Provisions |
|
|
416 |
|
|
(49) |
|
|
79 |
|
|
201 |
|
|
(2) |
|
|
(104) |
|
|
541 |
|
Ending Balance - September 30, 2011 |
|
$ |
1,294 |
|
$ |
394 |
|
$ |
407 |
|
$ |
1,485 |
|
$ |
45 |
|
$ |
479 |
|
$ |
4,104 |
Note 10 – Loans Receivable and Credit Quality (Continued)
The following tables represent the allocation of the allocation for loan losses and the related loan portfolio disaggregated based on impairment methodology at September 30, 2012 and December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate |
|
Commercial Construction |
|
Commercial |
|
Residential Real Estate |
|
Consumer |
|
Unallocated |
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|||||||||||||||||||
|
September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
$ |
1,963 |
|
$ |
607 |
|
$ |
403 |
|
$ |
1,641 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,820 |
|
Ending balance: individually evaluated for impairment |
$ |
440 |
|
$ |
198 |
|
$ |
10 |
|
$ |
130 |
|
$ |
- |
|
$ |
- |
|
$ |
778 |
|
Ending balance: collectively evaluated for impairment |
$ |
1,523 |
|
$ |
409 |
|
$ |
393 |
|
$ |
1,511 |
|
$ |
33 |
|
$ |
173 |
|
$ |
4,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
$ |
192,030 |
|
$ |
17,547 |
|
$ |
29,927 |
|
$ |
238,513 |
|
$ |
6,081 |
|
|
|
|
$ |
484,098 |
|
Ending balance: individually evaluated for impairment |
$ |
8,041 |
|
$ |
3,615 |
|
$ |
318 |
|
$ |
1,122 |
|
$ |
- |
|
|
|
|
$ |
13,096 |
|
Ending balance: collectively evaluated for impairment |
$ |
183,989 |
|
$ |
13,932 |
|
$ |
29,609 |
|
$ |
237,391 |
|
$ |
6,081 |
|
|
|
|
$ |
471,002 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
$ |
1,264 |
|
$ |
352 |
|
$ |
423 |
|
$ |
1,691 |
|
$ |
40 |
|
$ |
445 |
|
$ |
4,215 |
|
Ending balance: individually evaluated for impairment |
$ |
107 |
|
$ |
- |
|
$ |
19 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
126 |
|
Ending balance: collectively evaluted for impairment |
$ |
1,157 |
|
$ |
352 |
|
$ |
404 |
|
$ |
1,691 |
|
$ |
40 |
|
$ |
445 |
|
$ |
4,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
$ |
171,792 |
|
$ |
13,414 |
|
$ |
26,879 |
|
$ |
210,361 |
|
$ |
1,140 |
|
|
|
|
$ |
423,586 |
|
Ending balance: individually evaluted for impairment |
$ |
8,484 |
|
$ |
3,974 |
|
$ |
417 |
|
$ |
552 |
|
$ |
- |
|
|
|
|
$ |
13,427 |
|
Ending balance: collectively evaluated for impairment |
$ |
163,308 |
|
$ |
9,440 |
|
$ |
26,462 |
|
$ |
209,809 |
|
$ |
1,140 |
|
|
|
|
$ |
410,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
|||||||
|
|
Accrual Loans |
|
Non-Accrual Loans |
|
Total Modifications |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
|||||||
|
Commercial real estate |
$ |
5,107 |
|
$ |
650 |
|
$ |
5,757 |
|
|
Commercial construction |
|
2,099 |
|
|
- |
|
|
2,099 |
|
|
Commercial |
|
194 |
|
|
- |
|
|
194 |
|
|
Residential real estate |
|
821 |
|
|
- |
|
|
821 |
|
|
Consumer |
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,221 |
|
$ |
650 |
|
$ |
8,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Loans |
|
Pre-Modification Outstanding Balance |
|
Post- Modification Outstanding Balance |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands) |
|
||||||
|
Nine Months Ending September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
4 |
|
$ |
1,259 |
|
$ |
1,259 |
|
|
Commercial construction |
|
1 |
|
|
341 |
|
|
341 |
|
|
Residential real estate |
|
1 |
|
|
670 |
|
|
670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
$ |
2,270 |
|
$ |
2,270 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$ |
- |
|
$ |
40,547 |
|
$ |
- |
|
$ |
40,547 |
|
Municipal Bonds |
|
- |
|
|
44,673 |
|
|
- |
|
|
44,673 |
|
U.S. Government Sponored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
- |
|
|
10,206 |
|
|
- |
|
|
10,206 |
|
Corporate bonds |
|
- |
|
|
3,235 |
|
|
- |
|
|
3,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 Securities available for sale |
$ |
- |
|
$ |
98,661 |
|
$ |
- |
|
$ |
98,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency obligations |
$ |
- |
|
$ |
33,689 |
|
$ |
- |
|
$ |
33,689 |
|
Municipal Bonds |
|
- |
|
|
40,048 |
|
|
- |
|
|
40,048 |
|
U.S. Government Sponored Enterprise (GSE) - |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - residential |
|
- |
|
|
13,841 |
|
|
- |
|
|
13,841 |
|
Corporate bonds |
|
- |
|
|
4,532 |
|
|
- |
|
|
4,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 Securities available for sale |
$ |
- |
|
$ |
92,110 |
|
$ |
- |
|
$ |
92,110 |
Note 11 – Fair Value Measurements (Continued)
For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2012 and December 31, 2011, respectively, 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) |
|
|||||||||
|
September 30, 2012 Impaired loans (1) |
$ |
- |
|
$ |
- |
|
$ |
3,070 |
|
$ |
3,070 |
|
|
September 30, 2012 Other real estate owned (2) |
$ |
- |
|
$ |
- |
|
$ |
2,869 |
|
$ |
2,869 |
|
|
December 31, 2011 Impaired loans (1) |
$ |
- |
|
$ |
- |
|
$ |
599 |
|
$ |
599 |
|
|
December 31, 2011 Other real estate owned (2) |
$ |
- |
|
$ |
- |
|
$ |
3,388 |
|
$ |
3,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Fair Value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not |
||||||||||||
|
identifiable. Fair values may also include qualitative adjustments by management based on economic conditions and liquidation expenses. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Fair Value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not |
||||||||||||
|
identifiable. Fair values may also include qualitative adjustments by management and estimated liquidation expenses. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 11 – Fair Value Measurements (Continued)
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 Estimate |
|
Valuation Techniques |
|
Unobservable Input |
|
Range (Weighted Average) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands) |
|
||||||
|
September 30, 2012 Impaired loans |
$ |
3,070 |
|
Appraisal of collateral (1) |
|
Appraisal adjustments (2) |
|
0% to -25% (-17.5%) |
|
|
|
|
|
|
|
|
|
|
Liquidation expenses (3) |
|
-7 to -10% (-8.3%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 Other real estate owned |
$ |
2,869 |
|
Pending agreement of sale (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 a pending agreements of sale, of a portion of the real estate. |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The estimated fair values of the Company’s financial instruments were as follows at September 30, 2012 and December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|||||||||||||
|
|
|
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) |
|||||||||||||
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
51,064 |
|
$ |
51,064 |
|
$ |
51,064 |
|
$ |
- |
|
$ |
- |
|
Interest bearing time deposits |
|
5,906 |
|
|
5,969 |
|
|
- |
|
|
5,969 |
|
|
- |
|
Securities available-for-sale |
|
98,661 |
|
|
98,661 |
|
|
- |
|
|
98,661 |
|
|
- |
|
Loans receivable, net of allowance |
|
478,959 |
|
|
491,108 |
|
|
- |
|
|
- |
|
|
491,108 |
|
Restricted investments in bank stock |
|
1,454 |
|
|
1,454 |
|
|
1,454 |
|
|
- |
|
|
- |
|
Accrued interest receivable |
|
1,747 |
|
|
1,747 |
|
|
1,747 |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
543,407 |
|
|
544,000 |
|
|
481,613 |
|
|
62,387 |
|
|
- |
|
Securities sold under agreements to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
repurchase and federal funds purchased |
|
36,971 |
|
|
36,971 |
|
|
36,971 |
|
|
- |
|
|
- |
|
Long-term borrowings |
|
12,786 |
|
|
12,969 |
|
|
- |
|
|
- |
|
|
12,969 |
|
Accrued interest payable |
|
391 |
|
|
391 |
|
|
391 |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet finanacial instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to grant loans |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Unfunded commitments under lines of credit |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Standby letters of credit |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
|
|
|||
|
|
|
Carrying |
|
|
Fair Value |
|
|
|
|
|
|
Amount |
|
|
Estimate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Thousands) |
|
|
|
|||
|
Financial assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
46,135 |
|
$ |
46,135 |
|
|
|
|
Interest bearing time deposits |
|
7,698 |
|
|
7,720 |
|
|
|
|
Securities available-for-sale |
|
92,110 |
|
|
92,110 |
|
|
|
|
Loans receivable, net of allowance |
|
419,126 |
|
|
427,861 |
|
|
|
|
Restricted investments in bank stock |
|
1,641 |
|
|
1,641 |
|
|
|
|
Accrued interest receivable |
|
1,568 |
|
|
1,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
Deposits |
|
481,775 |
|
|
482,344 |
|
|
|
|
Securities sold under agreements to |
|
|
|
|
|
|
|
|
|
repurchase and federal funds purchased |
|
33,953 |
|
|
33,953 |
|
|
|
|
Long-term borrowings |
|
13,086 |
|
|
13,422 |
|
|
|
|
Accrued interest payable |
|
582 |
|
|
582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet financial instruments: |
|
|
|
|
|
|
|
|
|
Commitments to grant loans |
|
- |
|
|
- |
|
|
|
|
Unfunded commitments under lines of credit |
|
- |
|
|
- |
|
|
|
|
Standby letters of credit |
|
- |
|
|
- |
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||