x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For the quarterly period ended September 30, 2008 | |
or
|
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the transition period from _____ to
_____
|
1ST CONSTITUTION BANCORP
|
||
(Exact Name of
Registrant as Specified in Its Charter)
|
New
Jersey
|
22-3665653
|
|
(State
of Other Jurisdiction
of
Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
2650
Route 130, P.O. Box 634, Cranbury, NJ
|
08512
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
(609)
655-4500
|
(Issuer’s Telephone Number, Including Area Code) |
(Former
name, former address and former fiscal year, if changed since last
report)
|
Large
accelerated filer
|
o |
Accelerated
filer
|
o |
Non-accelerated
filer
(Do
not check if a smaller reporting company)
|
o |
Smaller
reporting company
|
x |
Page | ||||||||
PART
I.
|
FINANCIAL
INFORMATION
|
|||||||
Item
1.
|
Financial
Statements
|
1
|
||||||
Consolidated
Balance Sheets
|
||||||||
(unaudited)
as of September 30, 2008
|
||||||||
and
December 31, 2007
|
1
|
|||||||
Consolidated
Statements of Income
|
||||||||
(unaudited)
for the Three Months and Nine Months Ended
|
||||||||
September
30, 2008 and September 30, 2007 (restated)
|
2
|
|||||||
Consolidated
Statements of Changes in Shareholders’ Equity
|
||||||||
(unaudited)
for the Nine Months Ended
|
|
|||||||
September
30, 2008 and September 30, 2007 (restated)
|
3
|
|||||||
Consolidated
Statements of Cash Flows
|
||||||||
(unaudited)
for the Nine Months Ended
|
||||||||
September
30, 2008 and September 30, 2007 (restated)
|
4
|
|||||||
Notes
to Consolidated Financial Statements (unaudited)
|
5
|
|||||||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition
|
|||||||
and
Results of Operations
|
13
|
|||||||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
32
|
||||||
Item
4.
|
Controls
and Procedures
|
32
|
||||||
PART
II.
|
OTHER
INFORMATION
|
|||||||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
32
|
||||||
Item
6.
|
Exhibits
|
33
|
||||||
SIGNATURES
|
34
|
September
30, 2008
|
December
31, 2007
|
|||||||
ASSETS
|
||||||||
CASH
AND DUE FROM BANKS
|
$ | 15,848,339 | $ | 7,517,158 | ||||
FEDERAL
FUNDS SOLD / SHORT-TERM INVESTMENTS
|
11,289 | 30,944 | ||||||
Total
cash and cash equivalents
|
15,859,628 | 7,548,102 | ||||||
INVESTMENT
SECURITIES:
|
||||||||
Available
for sale, at fair value
|
87,063,748 | 75,192,137 | ||||||
Held
to maturity (fair value of $15,374,652 and $23,411,269 in
2008
and 2007, respectively)
|
16,130,570 | 23,512,346 | ||||||
Total
investment securities
|
103,194,318 | 98,704,483 | ||||||
LOANS
HELD FOR SALE
|
13,522,252 | 10,322,005 | ||||||
LOANS
|
361,411,764 | 294,760,718 | ||||||
Less-
Allowance for loan losses
|
(3,728,609 | ) | (3,348,080 | ) | ||||
Net
loans
|
357,683,155 | 291,412,638 | ||||||
PREMISES
AND EQUIPMENT, net
|
2,421,343 | 2,760,203 | ||||||
ACCRUED
INTEREST RECEIVABLE
|
1,997,755 | 2,495,732 | ||||||
BANK-OWNED
LIFE INSURANCE
|
9,832,899 | 9,545,009 | ||||||
OTHER
REAL ESTATE OWNED
|
5,007,263 | 2,960,727 | ||||||
OTHER
ASSETS
|
4,043,009 | 3,402,640 | ||||||
Total
assets
|
$ | 513,561,622 | $ | 429,151,539 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
LIABILITIES:
|
||||||||
Deposits
|
||||||||
Non-interest
bearing
|
$ | 70,107,443 | $ | 59,055,803 | ||||
Interest
bearing
|
320,469,773 | 270,276,565 | ||||||
Total
deposits
|
390,577,216 | 329,332,368 | ||||||
BORROWINGS
|
57,200,000 | 35,600,000 | ||||||
REDEEMABLE
SUBORDINATED DEBENTURES
|
18,557,000 | 18,557,000 | ||||||
ACCRUED
INTEREST PAYABLE
|
1,880,610 | 1,992,187 | ||||||
ACCRUED
EXPENSES AND OTHER LIABILITIES
|
2,277,824 | 2,696,667 | ||||||
Total
liabilities
|
470,492,650 | 388,178,222 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS’
EQUITY:
|
||||||||
Common
stock, no par value; 30,000,000 shares authorized; 3,998,844
and
3,993,905 shares issued and 3,996,529 and 3,992,715 shares
outstanding
as of September 30, 2008 and December 31, 2007,
respectively
|
32,753,829 | 32,514,936 | ||||||
Retained
earnings
|
10,982,686 | 9,009,955 | ||||||
Treasury
Stock, shares at cost, 2,315 and 1,190 at September 30, 2008
and
December 31, 2007, respectively
|
(29,221 | ) | (18,388 | ) | ||||
Accumulated
other comprehensive loss
|
(638,322 | ) | (533,186 | ) | ||||
Total
shareholders’ equity
|
43,068,972 | 40,973,317 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 513,561,622 | $ | 429,151,539 |
1st
Constitution Bancorp and Subsidiaries
Consolidated
Statements of Income
(unaudited)
|
||||||||||||||||
|
||||||||||||||||
Three months ended September
30,
|
Nine months ended September
30,
|
|||||||||||||||
INTEREST
INCOME
|
2008
|
2007
(restated)
|
2008
|
2007
(restated)
|
||||||||||||
Loans,
including fees
|
$ | 6,199,531 | $ | 6,493,304 | $ | 18,335,949 | $ | 18,753,870 | ||||||||
Securities
|
||||||||||||||||
Taxable
|
992,777 | 1,098,844 | 2,884,520 | 3,175,138 | ||||||||||||
Tax-exempt
|
140,322 | 225,503 | 425,399 | 657,862 | ||||||||||||
Federal
funds sold and short-term investments
|
56,623 | 8,087 | 102,571 | 73,510 | ||||||||||||
Total
interest income
|
7,389,253 | 7,825,738 | 21,748,439 | 22,660,380 | ||||||||||||
INTEREST
EXPENSE
|
||||||||||||||||
Deposits
|
2,563,263 | 2,486,055 | 7,595,593 | 7,137,521 | ||||||||||||
Securities
sold under agreement to repurchase
and
other borrowed funds
|
372,555 | 498,681 | 1,151,511 | 1,131,093 | ||||||||||||
Redeemable
subordinated debentures
|
265,745 | 322,460 | 799,742 | 1,101,034 | ||||||||||||
Total
interest expense
|
3,201,563 | 3,307,196 | 9,546,846 | 9,369,648 | ||||||||||||
Net
interest income
|
4,187,690 | 4,518,542 | 12,201,593 | 13,290,732 | ||||||||||||
Provision for loan losses
|
175,000 | 30,000 | 535,000 | 100,000 | ||||||||||||
Net
interest income after provision for loan losses
|
4,012,690 | 4,488,542 | 11,666,593 | 13,190,732 | ||||||||||||
NON-INTEREST
INCOME
|
||||||||||||||||
Service
charges on deposit accounts
|
257,977 | 168,578 | 641,421 | 493,614 | ||||||||||||
Gain
on sale of loans
|
298,342 | 183,750 | 893,945 | 604,268 | ||||||||||||
Income
on bank-owned life insurance
|
97,901 | 95,446 | 282,546 | 274,027 | ||||||||||||
Other
income
|
321,991 | 197,932 | 749,580 | 565,961 | ||||||||||||
Total
non-interest income
|
976,211 | 645,706 | 2,567,492 | 1,937,870 | ||||||||||||
NON-INTEREST
EXPENSE
|
||||||||||||||||
Salaries
and employee benefits
|
2,177,318 | 1,810,573 | 6,228,445 | 5,361,491 | ||||||||||||
Occupancy
expense
|
459,958 | 431,888 | 1,324,396 | 1,233,948 | ||||||||||||
Data
Processing expenses
|
230,618 | 213,763 | 660,210 | 626,737 | ||||||||||||
Other
operating expenses
|
1,060,369 | 555,147 | 2,746,704 | 1,738,756 | ||||||||||||
Total
non-interest expenses
|
3,928,244 | 3,011,371 | 10,959,755 | 8,960,932 | ||||||||||||
Income
before income taxes
|
1,060,659 | 2,122,877 | 3,274,330 | 6,167,670 | ||||||||||||
INCOME
TAXES
|
278,244 | 687,147 | 971,893 | 1,987,948 | ||||||||||||
Net
income
|
$ | 782,394 | $ | 1,435,730 | $ | 2,302,437 | $ | 4,179,722 | ||||||||
NET
INCOME PER SHARE
|
||||||||||||||||
Basic
|
$ | 0.20 | $ | 0.36 | $ | 0.58 | $ | 1.05 | ||||||||
Diluted
|
$ | 0.19 | $ | 0.36 | $ | 0.57 | $ | 1.04 |
Common
Stock
|
Retained
Earnings
|
Treasury
Stock
|
Accumulated
Other
Comprehensive
Loss
|
Total
Shareholders’
Equity
|
||||||||||||||||
BALANCE,
January 1, 2007 (restated)
|
$ | 28,886,105 | $ | 7,010,211 | $ | (3,545 | ) | $ | (945,726 | ) | $ | 34,947,045 | ||||||||
Exercise
of stock options, net and issuance
of
vested shares under employee
benefit
programs
|
3,170 | -- | 232,060 | -- | 235,230 | |||||||||||||||
SFAS
123R share-based compensation
|
79,159 | -- | -- | -- | 79,159 | |||||||||||||||
Treasury
stock, shares acquired at cost
|
-- | -- | (240,623 | ) | -- | (240,623 | ) | |||||||||||||
Comprehensive
Income:
Net
Income for the nine months
ended
September 30, 2007 (restated)
|
-- | 4,179,722 | -- | -- | 4,179,722 | |||||||||||||||
Change
in unrealized loss on securities
available
for sale net of tax of $10,194
(restated)
|
-- | -- | -- | 21,663 | 21,663 | |||||||||||||||
Comprehensive
Income (restated)
|
-- | -- | -- | -- | 4,201,386 | |||||||||||||||
Balance,
September 30, 2007 (restated)
|
$ | 28,968,434 | $ | 11,189,933 | $ | (12,108 | ) | $ | (924,063 | ) | $ | 39,222,196 | ||||||||
Balance,
January 1, 2008
|
$ | 32,514,936 | $ | 9,009,955 | $ | (18,388 | ) | $ | (533,186 | ) | $ | 40,973,317 | ||||||||
Adjustment
to initially apply EITF 06-4
|
-- | (329,706 | ) | -- | -- | (329,706 | ) | |||||||||||||
Exercise
of stock options, net and issuance
of
vested shares under employee
benefit
programs
|
146,711 | -- | 35,584 | -- | 182,295 | |||||||||||||||
SFAS
123R share-based compensation
|
92,182 | -- | -- | -- | 92,182 | |||||||||||||||
Treasury
stock, shares acquired at cost
|
-- | -- | (46,417 | ) | -- | (46,417 | ) | |||||||||||||
Comprehensive
Income:
Net
Income for the nine months
ended
September 30, 2008
|
-- | 2,302,437 | -- | -- | 2,302,437 | |||||||||||||||
Change
in unrealized loss on securities
available
for sale net of tax benefit of $13,722
|
-- | -- | -- | (19,319 | ) | (19,319 | ) | |||||||||||||
Unrealized
loss on interest rate
swap
contract net of tax benefit of $104,408
|
-- | -- | -- | (158,355 | ) | (158,355 | ) | |||||||||||||
Minimum
pension liability net of tax benefit
of
$48,229
|
-- | -- | -- | 72,538 | 72,538 | |||||||||||||||
Comprehensive
Income
|
-- | -- | -- | -- | 2,197,301 | |||||||||||||||
BALANCE,
September 30, 2008
|
$ | 32,753,829 | $ | 10,982,686 | $ | (29,221 | ) | $ | (638,322 | ) | $ | 43,068,972 |
Nine
Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
(restated)
|
||||||||
OPERATING
ACTIVITIES:
|
||||||||
Net income
|
$ | 2,302,437 | $ | 4,179,722 | ||||
Adjustments to reconcile net income
|
||||||||
to net cash provided by (used in) operating
activities-
|
||||||||
Provision for loan losses
|
535,000 | 100,000 | ||||||
Depreciation and amortization
|
530,000 | 552,770 | ||||||
Net amortization of premiums on securities
|
69,011 | 14,227 | ||||||
Gain on sales of loans held for sale
|
(893,945 | ) | (604,268 | ) | ||||
Originations of loans held for sale
|
(65,535,874 | ) | (53,206,385 | ) | ||||
Proceeds from sales of loans held for sale
|
63,229,572 | 54,718,049 | ||||||
Income on Bank – owned life insurance
|
(282,546 | ) | (274,027 | ) | ||||
Share-based
compensation expense
|
243,827 | 358,359 | ||||||
Decrease (increase) in accrued interest
receivable
|
497,977 | (414,271 | ) | |||||
Increase in other assets
|
(606,656 | ) | (171,925 | ) | ||||
(Decrease) increase in accrued interest
payable
|
(111,577 | ) | 178,143 | |||||
(Decrease) increase in accrued expenses and
other liabilities
|
(1,042,190 | ) | 2,096,097 | |||||
Net
cash (used in) provided by operating activities
|
(1,064,964 | ) | 7,526,491 | |||||
INVESTING
ACTIVITIES:
|
||||||||
Purchases of securities -
|
||||||||
Available for sale
|
(33,765,333 | ) | (15,776,240 | ) | ||||
Held to maturity
|
- | (7,677,917 | ) | |||||
Proceeds from maturities and prepayments of securities -
|
||||||||
Available for sale
|
21,813,162 | 6,353,098 | ||||||
Held to maturity
|
7,363,599 | 794,939 | ||||||
Net increase in loans
|
(68,194,698 | ) | (22,000,838 | ) | ||||
Additional investment in other real estate
owned
|
(1,706,937 | ) | - | |||||
Capital expenditures
|
(163,611 | ) | (431,468 | ) | ||||
Proceeds from sales of other real estate
owned
|
1,049,582 | - | ||||||
Cash consideration paid to acquire branch
|
- | (747,330 | ) | |||||
Cash and cash equivalents acquired from branch
|
- | 19,514,239 | ||||||
Net
cash used in investing activities
|
(73,604,236 | ) | (19,971,517 | ) | ||||
FINANCING
ACTIVITIES:
|
||||||||
Issuance
of common stock, net
|
182,295 | 235,230 | ||||||
Purchase of treasury stock
|
(46,417 | ) | (240,623 | ) | ||||
Net increase in demand, savings and time deposits
|
61,244,848 | 706,396 | ||||||
Repayment
of redeemable subordinated debentures
|
- | (5,155,000 | ) | |||||
Net increase in other borrowings
|
21,600,000 | 16,100,000 | ||||||
Net
cash provided by financing activities
|
82,980,726 | 11,646,003 | ||||||
Increase
(decrease) in cash and cash equivalents
|
8,311,526 | (799,023 | ) | |||||
CASH
AND CASH EQUIVALENTS
|
||||||||
AT BEGINNING OF PERIOD
|
7,548,102 | 10,361,812 | ||||||
CASH
AND CASH EQUIVALENTS
|
||||||||
AT END OF PERIOD
|
$ | 15,859,628 | $ | 9,562,789 | ||||
SUPPLEMENTAL
DISCLOSURES
|
||||||||
OF CASH FLOW INFORMATION:
|
||||||||
Cash paid during the period for -
|
||||||||
Interest
|
$ | 9,658,423 | $ | 9,191,505 | ||||
Income
taxes
|
2,380,200 | 1,821,600 | ||||||
Non-cash
investing activities
|
||||||||
Real
estate acquired in full satisfaction of loans in
foreclosure
|
1,389,181 | - |
Three
Months Ended September 30, 2008
|
||||||||||||
Income
|
Weighted-
average
shares
|
Per
share
amount
|
||||||||||
Basic
EPS
|
||||||||||||
Net
income available to common stockholders
|
$ | 782,394 | 3,997,217 | $ | 0.20 | |||||||
Effect
of dilutive securities
|
||||||||||||
Stock
options and unvested stock awards
|
- | 35,681 | (0.01 | ) | ||||||||
Diluted
EPS
|
||||||||||||
Net
income available to common shareholders
plus
assumed conversion
|
$ | 782,394 | 4,032,898 | $ | 0.19 |
Three
Months Ended September 30, 2007
(restated)
|
||||||||||||
Income
|
Weighted-
average
shares
|
Per
share
Amount
|
||||||||||
Basic
EPS
|
||||||||||||
Net
income available to common stockholders
|
$ | 1,435,730 | 3,968,936 | $ | 0.36 | |||||||
Effect
of dilutive securities
|
||||||||||||
Stock
options and unvested stock awards
|
- | 50,180 | - | |||||||||
Diluted
EPS
|
||||||||||||
Net
income available to common stockholders
plus
assumed conversion
|
$ | 1,435,730 | 4,019,116 | $ | 0.36 |
Nine
Months Ended September 30, 2008
|
||||||||||||
Income
|
Weighted-
average
shares
|
Per
share
Amount
|
||||||||||
Basic
EPS
|
||||||||||||
Net
income available to common stockholders
|
$ | 2,302,437 | 3,992,232 | $ | 0.58 | |||||||
Effect
of dilutive securities
|
||||||||||||
Stock
options and unvested stock awards
|
- | 42,384 | (0.01 | ) | ||||||||
Diluted
EPS
|
||||||||||||
Net
income available to common shareholders
plus
assumed conversion
|
$ | 2,302,437 | 4,034,616 | $ | 0.57 |
Nine
Months Ended September 30, 2007
(restated)
|
||||||||||||
Income
|
Weighted-
average
Shares
|
Per
share
Amount
|
||||||||||
Basic
EPS
|
||||||||||||
Net
income available to common stockholders
|
$ | 4,179,722 | 3,965,021 | $ | 1.05 | |||||||
Effect
of dilutive securities
|
||||||||||||
Stock
options and unvested stock awards
|
- | 54,476 | (0.01 | ) | ||||||||
Diluted
EPS
|
||||||||||||
Net
income available to common shareholders
plus
assumed conversion
|
$ | 4,179,722 | 4,019,497 | $ | 1.04 |
Stock
Options
|
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
(years)
|
Aggregate
Intrinsic
Value
|
||||||||||||
Outstanding
at January 1, 2008
|
156,838 | $ | 10.43 | |||||||||||||
Options
Granted
|
- | - | ||||||||||||||
Options
Exercised
|
324 | 3.24 | ||||||||||||||
Options
Forfeited
|
- | - | ||||||||||||||
Options
Expired
|
- | - | ||||||||||||||
Outstanding
at September 30, 2008
|
156,514 | $ | 10.44 | 4.5 | $ | 263,524 | ||||||||||
Exercisable
at September 30, 2008
|
121,789 | $ | 8.94 | 3.5 | $ | 263,524 |
Stock
Awards
|
Number
of
Shares
|
Average
Grant Date
Fair
Value
|
||||||
Non-vested
stock awards at January 1, 2008
|
47,993 | $ | 15.35 | |||||
Shares granted
|
- | - | ||||||
Shares vested
|
13,812 | $ | 14.95 | |||||
Shares forfeited
|
- | - | ||||||
Non-vested
stock awards at September 30, 2008
|
34,181 | $ | 15.49 |
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Service
cost
|
$ | 57,637 | $ | 56,791 | $ | 172,911 | $ | 170,373 | ||||||||
Interest
cost
|
39,830 | 32,889 | 119,490 | 98,667 | ||||||||||||
Actuarial
loss recognized
|
15,375 | 6,217 | 46,125 | 18,651 | ||||||||||||
Prior
service cost recognized
|
24,858 | 24,858 | 74,574 | 74,574 | ||||||||||||
$ | 137,700 | $ | 120,755 | $ | 413,100 | $ | 362,265 |
September
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Unrealized
holding losses (gains) on
|
||||||||
securities
available for sale
|
$ | (2,478 | ) | $ | 30,563 | |||
Related
income tax effect
|
842 | (12,880 | ) | |||||
(1,636 | ) | 17,683 | ||||||
Unrealized
loss on interest rate
|
||||||||
swap
contract
|
(362,517 | ) | (99,754 | ) | ||||
Related
income tax effect
|
144,250 | 39,842 | ||||||
(218,267 | ) | (59,912 | ) | |||||
Pension
liability
|
(697,576 | ) | (818,343 | ) | ||||
Related
income tax effect
|
279,157 | 327,386 | ||||||
(418,419 | ) | (490,957 | ) | |||||
Accumulated
Other Comprehensive Loss
|
$ | (638,322 | ) | $ | (533,186 | ) |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Unrealized
gains (losses) on
|
||||||||||||||||
securities
available for sale
|
$ | 767,537 | $ | 723,622 | $ | (33,041 | ) | $ | 31,857 | |||||||
Related
income tax effect
|
(258,475 | ) | (207,594 | ) | 13,722 | (10,194 | ) | |||||||||
509,062 | 516,028 | (19,319 | ) | 21,663 | ||||||||||||
Unrealized
(loss) on interest rate
|
||||||||||||||||
swap
contract
|
(151,326 | ) | - | (262,763 | ) | - | ||||||||||
Related
income tax effect
|
60,441 | - | 104,408 | - | ||||||||||||
(90,885 | ) | - | (158,355 | ) | - | |||||||||||
Pension
liability amortization
|
40,300 | - | 120,767 | |||||||||||||
Related
income tax effect
|
(16,101 | ) | - | (48,229 | ) | |||||||||||
24,199 | - | 72,538 | ||||||||||||||
Other
Comprehensive Income (Loss)
|
$ | 442,376 | $ | 516,028 | $ | (105,136 | ) | $ | 21,663 |
|
·
|
Level
1 Inputs – Unadjusted quoted prices in active markets for identical assets
or liabilities that the reporting entity has the ability to access at the
measurement date.
|
|
·
|
Level
2 Inputs – Inputs other than quoted prices included in Level 1 that are
observable for the asset or liability, either directly or
indirectly. These might include quoted prices for similar
assets or liabilities in active markets, quoted prices for identical or
similar assets or liabilities in markets that are not active, inputs other
than quoted prices that are observable for the asset or liability (such as
interest rates, volatilities, prepayment speeds, credit risks, etc.) or
inputs that are derived principally from or corroborated by market data by
correlation or other means.
|
|
·
|
Level
3 Inputs – Unobservable inputs for determining the fair values of assets
or liabilities that reflect an entity’s own assumptions about the
assumptions that market participants would use in pricing the assets or
liabilities.
|
Level
1
Inputs
|
Level
2
Inputs
|
Level
3
Inputs
|
Total Fair
Value
|
|||||||||||||
Securities
available for sale
|
$ | - | $ | 87,063,748 | $ | - | $ | 87,063,748 | ||||||||
Derivative
liabilities
|
- | 362,517 | - | 362,517 | ||||||||||||
Impaired
Loans
|
- | - | 1,447,000 | 1,447,000 |
Three
months ended September 30,
|
||||||||
Non-interest
Expenses
|
2008
|
2007
|
||||||
Salaries
and employee benefits
|
$ | 2,177,318 | $ | 1,810,573 | ||||
Occupancy
expenses
|
459,958 | 431,888 | ||||||
Equipment
expense
|
167,544 | 109,336 | ||||||
Marketing
|
63,825 | 27,141 | ||||||
Data
processing expenses
|
230,618 | 213,763 | ||||||
Regulatory,
professional and other fees
|
323,062 | 112,286 | ||||||
Office
expense
|
183,764 | 142,749 | ||||||
All
other expenses
|
322,155 | 163,635 | ||||||
Total
|
$ | 3,928,244 | $ | 3,011,371 | ||||
Average
Balance Sheets with Resultant Interest and Rates
|
||||||||||||||||||||||||
(yields
and costs on a tax-equivalent basis)
|
Nine
months ended September 30, 2008
|
Nine
months ended September 30, 2007
|
||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Yield/Cost
|
Average
Balance
|
Interest
|
Average
Yield/Cost
|
|||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Federal
Funds Sold/Short-Term Investments
|
$ | 5,984,401 | $ | 102,571 | 2.28 | % | $ | 1,896,548 | $ | 73,510 | 5.18 | % | ||||||||||||
Investment
Securities:
|
||||||||||||||||||||||||
Taxable
|
77,102,296 | 2,884,520 | 4.98 | % | 81,190,767 | 3,175,138 | 5.21 | % | ||||||||||||||||
Tax-exempt
|
14,724,025 | 629,592 | 5.70 | % | 22,953,730 | 973,635 | 5.66 | % | ||||||||||||||||
Total
|
91,826,321 | 3,514,112 | 5.10 | % | 104,144,497 | 4,148,773 | 5.31 | % | ||||||||||||||||
Loan
Portfolio:
|
||||||||||||||||||||||||
Construction
|
120,390,986 | 6,420,158 | 7.10 | % | 128,836,323 | 8,714,805 | 9.04 | % | ||||||||||||||||
Residential
Real Estate
|
10,396,339 | 490,967 | 6.29 | % | 8,457,815 | 499,148 | 7.89 | % | ||||||||||||||||
Home
Equity
|
15,187,852 | 734,246 | 6.44 | % | 14,023,750 | 800,678 | 7.63 | % | ||||||||||||||||
Commercial
and commercial real estate
|
125,655,843 | 6,922,897 | 7.34 | % | 115,293,035 | 6,734,658 | 7.81 | % | ||||||||||||||||
Mortgage
warehouse lines
|
51,543,319 | 1,870,119 | 4.83 | % | - | - | - | |||||||||||||||||
Installment
|
1,338,486 | 79,240 | 7.89 | % | 1,551,403 | 98,140 | 8.46 | % | ||||||||||||||||
All
Other Loans
|
26,743,585 | 1,818,322 | 9.06 | % | 21,540,462 | 1,906,441 | 11.83 | % | ||||||||||||||||
Total
|
351,256,410 | 18,335,949 | 6.95 | % | 289,702,788 | 18,753,870 | 8.66 | % | ||||||||||||||||
Total
Interest-Earning Assets
|
449,067,132 | 21,952,632 | 6.51 | % | 395,743,833 | 22,976,153 | 7.76 | % | ||||||||||||||||
Allowance
for Loan Losses
|
(3,565,315 | ) | (3,248,097 | ) | ||||||||||||||||||||
Cash
and Due From Bank
|
11,661,357 | 9,912,262 | ||||||||||||||||||||||
Other
Assets
|
21,976,659 | 17,362,502 | ||||||||||||||||||||||
Total
Assets
|
$ | 479,139,833 | $ | 419,770,500 | ||||||||||||||||||||
Liabilities
and Shareholders’ Equity:
|
||||||||||||||||||||||||
Interest-Bearing
Liabilities:
|
||||||||||||||||||||||||
Money
Market and NOW Accounts
|
88,728,412 | 1,661,505 | 2.49 | % | 83,618,465 | 1,268,455 | 2.05 | % | ||||||||||||||||
Savings
Accounts
|
78,154,933 | 1,465,495 | 2.50 | % | 65,739,735 | 1,512,053 | 3.12 | % | ||||||||||||||||
Certificates
of Deposit
|
143,165,745 | 4,468,593 | 4.16 | % | 120,391,470 | 4,357,012 | 4.84 | % | ||||||||||||||||
Other
Borrowed Funds
|
33,553,650 | 1,151,511 | 4.57 | % | 28,815,385 | 1,131,093 | 5.25 | % | ||||||||||||||||
Trust
Preferred Securities
|
18,000,000 | 799,742 | 5.92 | % | 20,051,282 | 1,101,034 | 7.34 | % | ||||||||||||||||
Total
Interest-Bearing Liabilities
|
361,602,740 | 9,546,846 | 3.52 | % | 316,616,337 | 9,369,647 | 3.96 | % | ||||||||||||||||
Net
Interest Spread
|
2.99 | % | 3.80 | % | ||||||||||||||||||||
Demand
Deposits
|
70,568,752 | 60,993,033 | ||||||||||||||||||||||
Other
Liabilities
|
5,194,861 | 4,994,721 | ||||||||||||||||||||||
Total
Liabilities
|
437,366,353 | 382,604,091 | ||||||||||||||||||||||
Shareholders'
Equity
|
41,773,481 | 37,166,409 | ||||||||||||||||||||||
Total
Liabilities and Shareholders' Equity
|
$ | 479,139,834 | $ | 419,770,500 | ||||||||||||||||||||
Net
Interest Margin
|
$ | 12,405,786 | 3.69 | % | $ | 13,606,506 | 4.60 | % | ||||||||||||||||
Nine
months ended September 30,
|
||||||||
2008
|
2007
|
|||||||
Non-interest
Expenses
|
||||||||
Salaries
and employee benefits
|
$ | 6,228,445 | $ | 5,361,491 | ||||
Occupancy
expense
|
1,324,396 | 1,233,948 | ||||||
Equipment
expense
|
458,919 | 355,545 | ||||||
Marketing
|
203,359 | 74,167 | ||||||
Data
processing expenses
|
660,210 | 626,737 | ||||||
Regulatory,
professional and other fees
|
814,606 | 294,392 | ||||||
Office
expense
|
469,461 | 437,531 | ||||||
All
other expenses
|
800,359 | 577,121 | ||||||
$ | 10,959,755 | $ | 8,960,932 | |||||
Loan
Portfolio Composition
|
September
30, 2008
|
December
31, 2007
|
||||||||||||||
Component
|
Amount
|
%
of
total
|
Amount
|
%
of
total
|
||||||||||||
Construction
loans
|
$ | 107,324,873 | 30 | % | $ | 132,735,920 | 45 | % | ||||||||
Residential
real estate loans
|
10,131,858 | 3 | % | 10,088,515 | 3 | % | ||||||||||
Commercial
and commercial real estate
|
140,135,082 | 39 | % | 135,128,642 | 46 | % | ||||||||||
Mortgage
warehouse lines
|
85,153,706 | 24 | % | -0- | 0 | % | ||||||||||
Loans
to individuals
|
17,833,277 | 5 | % | 16,324,817 | 6 | % | ||||||||||
Deferred
loan fees and costs
|
606,277 | 0 | % | 302,818 | 0 | % | ||||||||||
All
other loans
|
226,691 | 0 | % | 180,006 | 0 | % | ||||||||||
$ | 361,411,764 | 100 | % | $ | 294,760,718 | 100 | % |
|
||||||||
Non-Performing
Assets and Loans
|
September
30,
|
December
31,
|
||||||
2008
|
2007
|
|||||||
Non-Performing
loans:
|
||||||||
Loans
90 days or more past due and still accruing
|
$ | 0 | $ | 0 | ||||
Non-accrual
loans
|
2,482,015 | 2,036,858 | ||||||
Total
non-performing loans
|
2,482,015 | 2,036,858 | ||||||
Other
real estate owned
|
5,007,263 | 2,960,727 | ||||||
Total
non-performing assets
|
$ | 7,489,278 | $ | 4,997,585 | ||||
Non-performing
loans to total loans
|
0.66 | % | 0.67 | % | ||||
Non-performing
assets to total assets
|
1.46 | % | 1.16 | % |
|
·
|
General
economic conditions.
|
|
·
|
Trends
in charge-offs.
|
|
·
|
Trends
and levels of delinquent loans.
|
|
·
|
Trends
and levels of non-performing loans, including loans over 90 days
delinquent.
|
|
·
|
Trends
in volume and terms of loans.
|
|
·
|
Levels
of allowance for specific classified
loans.
|
|
·
|
Credit
concentrations.
|
Allowance
for Loan Losses
|
Nine
Months
Ended
September
30,
2008
|
Year
Ended
December
31,
2007
|
Nine
Months
Ended
September
30,
2007
|
|||||||||
Balance,
beginning of period
|
$ | 3,348,080 | $ | 3,228,360 | $ | 3,228,360 | ||||||
Provision
charged to operating expenses
|
535,000 | 130,000 | 100,000 | |||||||||
Loans
charged off:
|
||||||||||||
Construction
loans
|
(53,946 | ) | - | - | ||||||||
Residential
real estate loans
|
(31,865 | ) | - | - | ||||||||
Commercial
and commercial real estate
|
(71,437 | ) | (88,891 | ) | (88,891 | ) | ||||||
Loans
to individuals
|
0 | (1,614 | ) | (1,614 | ) | |||||||
Lease
financing
|
0 | (478 | ) | (478 | ) | |||||||
All
other loans
|
- | - | - | |||||||||
(157,247 | ) | (90,983 | ) | (90,983 | ) | |||||||
Recoveries:
|
||||||||||||
Construction
loans
|
0 | 75,000 | 75,000 | |||||||||
Residential
real estate loans
|
- | - | - | |||||||||
Commercial
and commercial real estate
|
2,776 | - | - | |||||||||
Loans
to individuals
|
0 | 5,703 | 5,703 | |||||||||
Lease
financing
|
- | - | - | |||||||||
All
other loans
|
- | - | - | |||||||||
2,776 | 80,703 | 80,703 | ||||||||||
Net
(charge offs) / recoveries
|
(154,471 | ) | (10,280 | ) | 10,280 | |||||||
Balance,
end of period
|
$ | 3,728,609 | $ | 3,348,080 | $ | 3,318,080 | ||||||
Loans:
|
||||||||||||
At
period end
|
$ | 374,934,016 | $ | 305,082,723 | $ | 299,834,417 | ||||||
Average
during the period
|
351,256,410 | 292,371,351 | 289,702,788 | |||||||||
Net
annualized charge offs to average loans outstanding
|
(0.06 | ) | (0.00 | %) | 0.00 | % | ||||||
Allowance
for loan losses to:
|
||||||||||||
Total
loans at period end
|
0.99 | % | 1.10 | % | 1.11 | % | ||||||
Non-performing
loans
|
150.23 | % | 164.37 | % | 82.52 | % | ||||||
September
30,
2008
|
December
31,
2007
|
|||||||
Demand
|
||||||||
Non-interest
bearing
|
$ | 70,107,443 | $ | 59,055,803 | ||||
Interest
bearing
|
90,375,600 | 86,168,444 | ||||||
Savings
|
82,416,751 | 62,094,432 | ||||||
Time
|
147,677,422 | 122,013,689 | ||||||
$ | 390,577,216 | $ | 329,332,368 | |||||
Actual
|
For
Capital
Adequacy
Purposes
|
To
Be Well
Capitalized
Under
Prompt
Corrective
Action
Provision
|
||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||
As
of September 30, 2008
|
||||||||||||||||||
Company
|
||||||||||||||||||
Total
Capital to Risk Weighted Assets
|
$ | 64,104,766 | 15.58 | % | $ | 32,910,560 |
>8%
|
$ | 41,138,200 |
>10%
|
||||||||
Tier
1 Capital to Risk Weighted Assets
|
56,717,940 | 13.79 | % | 16,455,280 |
>4%
|
24,682,920 |
>6%
|
|||||||||||
Tier
1 Capital to Average Assets
|
56,717,940 | 11.35 | % | 19,985,859 |
>4%
|
24,982,324 |
>5%
|
|||||||||||
Bank
|
||||||||||||||||||
Total
Capital to Risk Weighted Assets
|
$ | 62,501,918 | 15.19 | % | $ | 32,910,560 |
>8%
|
$ | 41,138,200 |
>10%
|
||||||||
Tier
1 Capital to Risk Weighted Assets
|
58,773,309 | 14.29 | % | 16,455,280 |
>4%
|
24,682,920 |
>6%
|
|||||||||||
Tier
1 Capital to Average Assets
|
58,773,309 | 11.80 | % | 19,927,440 |
>4%
|
24,909,300 |
>5%
|
As
of December 31, 2007
|
||||||||||||||||||
Company
|
||||||||||||||||||
Total
Capital to Risk Weighted Assets
|
$ | 62,006,573 | 17.75 | % | $ | 27,949,600 |
>8%
|
$ | 34,937,000 |
>10%
|
||||||||
Tier
1 Capital to Risk Weighted Assets
|
54,437,463 | 15.58 | % | 13,974,800 |
>4%
|
20,962,200 |
>6%
|
|||||||||||
Tier
1 Capital to Average Assets
|
54,437,463 | 12.66 | % | 17,196,222 |
>4%
|
21,495,277 |
>5%
|
|||||||||||
Bank
|
||||||||||||||||||
Total
Capital to Risk Weighted Assets
|
$ | 59,961,320 | 17.16 | % | $ | 27,949,600 |
>8%
|
$ | 34,937,000 |
>10%
|
||||||||
Tier
1 Capital to Risk Weighted Assets
|
56,613,240 | 16.20 | % | 13,974,800 |
>4%
|
20,962,200 |
>6%
|
|||||||||||
Tier
1 Capital to Average Assets
|
56,613,240 | 13.20 | % | 17,152,520 |
>4%
|
21,440,650 |
>5%
|
|||||||||||
Period
|
Total
Number
of
Shares
Purchased
|
Average
Price
Paid
Per
Share
|
Total
Number of
Shares
Purchased
As
Part of Publicly
Announced
Plan or
Program
|
Maximum
Number
of
Shares That
May
Yet be
Purchased
Under
the
Plan or
Program
|
|
Beginning
|
Ending
|
||||
July
1, 2008
|
July
31, 2008
|
267
|
$11.55
|
267
|
159,229
|
Aug.
1, 2008
|
Aug
31, 2008
|
1,361
|
$11.12
|
1,361
|
157,868
|
Sept.
1, 2008
|
Sept.
30, 2008
|
-
|
-
|
-
|
157,868
|
Total
|
1,628
|
$11.19
|
1,628
|
157,868
|
(1)
|
The
Company’s common stock repurchase program covers a maximum of 185,787
shares of common stock of the Company, representing 5% of the outstanding
common stock of the Company on July 21, 2005, as adjusted
for the annual stock dividends, including the 6% stock dividend declared
on December 20, 2007 paid on February 6,
2008.
|
Item 6. | Exhibits. | ||
31.1
|
*
|
Certification
of Robert F. Mangano, principal executive officer of the Company, pursuant
to Securities Exchange Act Rule 13a-14(a)
|
|
31.2
|
*
|
Certification
of Joseph M. Reardon, principal financial officer of the Company, pursuant
to Securities Exchange Act Rule 13a-14(a)
|
|
32
|
*
|
Certifications
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
The Sarbanes-Oxley Act of 2002, signed by Robert F. Mangano, principal
executive officer of the Company, and Joseph M. Reardon, principal
financial officer of the
Company
|
1ST CONSTITUTION BANCORP | |||
Date:
November 14, 2008
|
By:
|
/s/ ROBERT F. MANGANO | |
Robert F. Mangano | |||
President
and Chief Executive Officer
(Principal
Executive Officer)
|
Date:
November 14, 2008
|
By:
|
/s/ JOSEPH M. REARDON | |
Joseph M. Reardon | |||
Senior
Vice President and Treasurer
(Principal
Financial and Accounting Officer)
|
|||