|
|
|
|
Per Share |
|
|
Total |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Initial public offering price of common stock |
|
|
|
$ |
18.00 |
|
|
|
|
$ |
48,648,654 |
|
| ||
|
Underwriting discount(1) |
|
|
|
$ |
1.08 |
|
|
|
|
$ |
2,918,919 |
|
| ||
|
Proceeds to us, before expenses |
|
|
|
$ |
17.08 |
|
|
|
|
$ |
46,163,255 |
|
| ||
| | | | | | | |
|
SANDLER O’NEILL + PARTNERS, L.P. |
|
|
Keefe, Bruyette & Woods A Stifel Company |
|
| | | |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
At or For the Years Ended December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands, except per share data) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Statements of Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest and dividend income |
|
|
|
$ |
28,092 |
|
|
|
|
$ |
24,397 |
|
|
|
|
$ |
20,587 |
|
|
|
|
$ |
16,877 |
|
|
|
|
$ |
13,950 |
|
| |||||
|
Interest expense |
|
|
|
|
2,765 |
|
|
|
|
|
3,192 |
|
|
|
|
|
2,870 |
|
|
|
|
|
3,209 |
|
|
|
|
|
3,651 |
|
| |||||
|
Net interest income |
|
|
|
|
25,327 |
|
|
|
|
|
21,205 |
|
|
|
|
|
17,717 |
|
|
|
|
|
13,668 |
|
|
|
|
|
10,299 |
|
| |||||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
|
|
|
|
1,311 |
|
|
|
|
|
1,741 |
|
| |||||
|
Net interest income after provision for loan losses |
|
|
|
|
24,742 |
|
|
|
|
|
19,384 |
|
|
|
|
|
16,668 |
|
|
|
|
|
12,357 |
|
|
|
|
|
8,558 |
|
| |||||
|
Noninterest income |
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
|
|
|
|
1,695 |
|
|
|
|
|
896 |
|
| |||||
|
Noninterest expense |
|
|
|
|
22,119 |
|
|
|
|
|
17,858 |
|
|
|
|
|
14,601 |
|
|
|
|
|
13,331 |
|
|
|
|
|
10,555 |
|
| |||||
|
Income (loss) before income tax |
|
|
|
|
7,345 |
|
|
|
|
|
1,871 |
|
|
|
|
|
3,201 |
|
|
|
|
|
721 |
|
|
|
|
|
(1,101 |
) |
|
| ||||
|
Income tax expense (benefit) |
|
|
|
|
2,184 |
|
|
|
|
|
657 |
|
|
|
|
|
997 |
|
|
|
|
|
214 |
|
|
|
|
|
(271 |
) |
|
| ||||
|
Net income (loss) |
|
|
|
|
5,161 |
|
|
|
|
|
1,214 |
|
|
|
|
|
2,204 |
|
|
|
|
|
507 |
|
|
|
|
|
(830 |
) |
|
| ||||
|
Preferred stock dividends and net accretion |
|
|
|
|
111 |
|
|
|
|
|
132 |
|
|
|
|
|
206 |
|
|
|
|
|
261 |
|
|
|
|
|
427 |
|
| |||||
|
Net income (loss) available to common shareholders |
|
|
|
$ |
5,050 |
|
|
|
|
$ |
1,082 |
|
|
|
|
$ |
1,998 |
|
|
|
|
$ |
246 |
|
|
|
|
$ |
(1,257 |
) |
|
| ||||
|
Per Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Basic earnings (loss) per share |
|
|
|
$ |
1.46 |
|
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.72 |
|
|
|
|
$ |
0.10 |
|
|
|
|
$ |
(0.51 |
) |
|
| ||||
|
Diluted earnings (loss) per share |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
|
|
|
|
0.09 |
|
|
|
|
|
(0.50 |
) |
|
| ||||
|
Book value per share (end of period)(a) |
|
|
|
|
15.58 |
|
|
|
|
|
14.50 |
|
|
|
|
|
13.85 |
|
|
|
|
|
12.81 |
|
|
|
|
|
12.51 |
|
| |||||
|
Tangible book value per share (end of period)(a)(b) |
|
|
|
|
15.46 |
|
|
|
|
|
14.50 |
|
|
|
|
|
13.85 |
|
|
|
|
|
12.81 |
|
|
|
|
|
12.51 |
|
| |||||
|
Shares outstanding (end of period)(a) |
|
|
|
|
3,754,253 |
|
|
|
|
|
2,797,200 |
|
|
|
|
|
2,758,200 |
|
|
|
|
|
2,756,200 |
|
|
|
|
|
2,450,349 |
|
| |||||
|
Weighted average shares outstanding – basic |
|
|
|
|
3,395,779 |
|
|
|
|
|
2,768,000 |
|
|
|
|
|
2,757,000 |
|
|
|
|
|
2,531,000 |
|
|
|
|
|
2,447,000 |
|
| |||||
|
Weighted average shares outstanding – diluted |
|
|
|
|
3,451,393 |
|
|
|
|
|
2,865,000 |
|
|
|
|
|
2,811,000 |
|
|
|
|
|
2,588,000 |
|
|
|
|
|
2,492,000 |
|
| |||||
|
Performance Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Return on average assets(c) |
|
|
|
|
0.77 |
% |
|
|
|
|
|
0.22 |
% |
|
|
|
|
|
0.50 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
(0.29 |
)% |
|
|
|
Return on average common shareholders’ equity(b)(c) |
|
|
|
|
9.89 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
6.70 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
|
|
(4.04 |
)% |
|
|
|
Return on average shareholders’ equity(c) |
|
|
|
|
8.17 |
% |
|
|
|
|
|
2.40 |
% |
|
|
|
|
|
5.03 |
% |
|
|
|
|
|
1.33 |
% |
|
|
|
|
|
(2.47 |
)% |
|
|
|
Average shareholders’ equity to average assets |
|
|
|
|
9.32 |
% |
|
|
|
|
|
9.34 |
% |
|
|
|
|
|
10.01 |
% |
|
|
|
|
|
10.37 |
% |
|
|
|
|
|
11.70 |
% |
|
|
|
Net interest margin |
|
|
|
|
3.94 |
% |
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
4.27 |
% |
|
|
|
|
|
4.12 |
% |
|
|
|
|
|
3.73 |
% |
|
|
|
Efficiency ratio(b) |
|
|
|
|
75.72 |
% |
|
|
|
|
|
82.76 |
% |
|
|
|
|
|
78.50 |
% |
|
|
|
|
|
84.93 |
% |
|
|
|
|
|
94.28 |
% |
|
|
|
Asset Quality Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Total past due loans to total loans(d) |
|
|
|
|
0.73 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
2.68 |
% |
|
|
|
Nonperforming loans to total loans(d)(e) |
|
|
|
|
0.16 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
0.96 |
% |
|
|
|
Nonperforming assets to total assets(e) |
|
|
|
|
0.23 |
% |
|
|
|
|
|
0.81 |
% |
|
|
|
|
|
0.78 |
% |
|
|
|
|
|
0.57 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
|
|
835.69 |
% |
|
|
|
|
|
200.84 |
% |
|
|
|
|
|
171.88 |
% |
|
|
|
|
|
239.23 |
% |
|
|
|
|
|
177.83 |
% |
|
|
|
Allowance for loan losses to total loans(d) |
|
|
|
|
1.33 |
% |
|
|
|
|
|
1.50 |
% |
|
|
|
|
|
1.74 |
% |
|
|
|
|
|
1.87 |
% |
|
|
|
|
|
1.70 |
% |
|
|
|
Net charge-off’s to average loans(d) |
|
|
|
|
0.03 |
% |
|
|
|
|
|
0.07 |
% |
|
|
|
|
|
0.02 |
% |
|
|
|
|
|
0.09 |
% |
|
|
|
|
|
0.18 |
% |
|
|
|
Statements of Financial Condition: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Total assets |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
|
|
|
$ |
395,708 |
|
|
|
|
$ |
328,160 |
|
| |||||
|
Gross portfolio loans(d) |
|
|
|
|
632,012 |
|
|
|
|
|
530,050 |
|
|
|
|
|
369,294 |
|
|
|
|
|
288,425 |
|
|
|
|
|
257,268 |
|
| |||||
|
Investment securities |
|
|
|
|
42,413 |
|
|
|
|
|
46,412 |
|
|
|
|
|
94,972 |
|
|
|
|
|
58,152 |
|
|
|
|
|
34,060 |
|
| |||||
|
Deposits |
|
|
|
|
661,545 |
|
|
|
|
|
462,081 |
|
|
|
|
|
367,115 |
|
|
|
|
|
309,137 |
|
|
|
|
|
244,215 |
|
| |||||
|
Borrowings |
|
|
|
|
44,000 |
|
|
|
|
|
91,000 |
|
|
|
|
|
58,000 |
|
|
|
|
|
44,000 |
|
|
|
|
|
46,000 |
|
| |||||
|
Total equity |
|
|
|
|
69,485 |
|
|
|
|
|
51,534 |
|
|
|
|
|
49,188 |
|
|
|
|
|
40,354 |
|
|
|
|
|
35,695 |
|
| |||||
|
Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Tier 1 capital to average assets(f) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bankwell Bank |
|
|
|
|
7.91 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
The Bank of New Canaan |
|
|
|
|
— |
% |
|
|
|
|
|
7.88 |
% |
|
|
|
|
|
8.71 |
% |
|
|
|
|
|
8.15 |
% |
|
|
|
|
|
8.48 |
% |
|
|
|
The Bank of Fairfield |
|
|
|
|
— |
% |
|
|
|
|
|
8.39 |
% |
|
|
|
|
|
11.30 |
% |
|
|
|
|
|
13.25 |
% |
|
|
|
|
|
16.54 |
% |
|
|
|
Tier 1 capital to risk-weighted assets(f) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bankwell Bank |
|
|
|
|
9.49 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
The Bank of New Canaan |
|
|
|
|
— |
% |
|
|
|
|
|
9.09 |
% |
|
|
|
|
|
11.07 |
% |
|
|
|
|
|
11.86 |
% |
|
|
|
|
|
12.24 |
% |
|
|
|
The Bank of Fairfield |
|
|
|
|
— |
% |
|
|
|
|
|
10.80 |
% |
|
|
|
|
|
13.66 |
% |
|
|
|
|
|
16.41 |
% |
|
|
|
|
|
22.46 |
% |
|
|
|
Total capital to risk-weighted assets(f) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bankwell Bank |
|
|
|
|
10.74 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
The Bank of New Canaan |
|
|
|
|
— |
% |
|
|
|
|
|
10.34 |
% |
|
|
|
|
|
12.33 |
% |
|
|
|
|
|
13.12 |
% |
|
|
|
|
|
13.50 |
% |
|
|
|
The Bank of Fairfield |
|
|
|
|
— |
% |
|
|
|
|
|
12.05 |
% |
|
|
|
|
|
14.91 |
% |
|
|
|
|
|
17.10 |
% |
|
|
|
|
|
23.26 |
% |
|
|
|
Total shareholders’ equity to total assets |
|
|
|
|
8.91 |
% |
|
|
|
|
|
8.45 |
% |
|
|
|
|
|
10.30 |
% |
|
|
|
|
|
10.20 |
% |
|
|
|
|
|
10.88 |
% |
|
|
|
Tangible common equity ratio(b) |
|
|
|
|
7.45 |
% |
|
|
|
|
|
6.65 |
% |
|
|
|
|
|
8.00 |
% |
|
|
|
|
|
8.93 |
% |
|
|
|
|
|
9.34 |
% |
|
|
| | | | | | | | | | | | | | | | | |
|
|
|
|
At or For the Nine Months Ended September 30, |
|
|
At or For the Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands, except per share data) |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||||
|
Statements of Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Interest and dividend income |
|
|
|
$ |
1,278 |
|
|
|
|
$ |
1,497 |
|
|
|
|
$ |
1,954 |
|
|
|
|
$ |
2,034 |
|
|
|
|
$ |
2,619 |
|
|
|
|
$ |
4,364 |
|
| ||||||
|
Interest expense |
|
|
|
|
106 |
|
|
|
|
|
133 |
|
|
|
|
|
177 |
|
|
|
|
|
244 |
|
|
|
|
|
397 |
|
|
|
|
|
807 |
|
| ||||||
|
Net interest income |
|
|
|
|
1,172 |
|
|
|
|
|
1,364 |
|
|
|
|
|
1,777 |
|
|
|
|
|
1,790 |
|
|
|
|
|
2,222 |
|
|
|
|
|
3,557 |
|
| ||||||
|
Provision for loan losses |
|
|
|
|
— |
|
|
|
|
|
- |
|
|
|
|
|
— |
|
|
|
|
|
900 |
|
|
|
|
|
560 |
|
|
|
|
|
3,200 |
|
| ||||||
|
Net interest income after provision for loan losses |
|
|
|
|
1,172 |
|
|
|
|
|
1,364 |
|
|
|
|
|
1,777 |
|
|
|
|
|
890 |
|
|
|
|
|
1,662 |
|
|
|
|
|
357 |
|
| ||||||
|
Noninterest income |
|
|
|
|
194 |
|
|
|
|
|
205 |
|
|
|
|
|
278 |
|
|
|
|
|
1,061 |
|
|
|
|
|
273 |
|
|
|
|
|
276 |
|
| ||||||
|
Noninterest expense |
|
|
|
|
2,851 |
|
|
|
|
|
2,705 |
|
|
|
|
|
3,796 |
|
|
|
|
|
3,870 |
|
|
|
|
|
3,842 |
|
|
|
|
|
3,485 |
|
| ||||||
|
Loss before income tax |
|
|
|
|
(1,485 |
) |
|
|
|
|
|
(1,136 |
) |
|
|
|
|
|
(1,741 |
) |
|
|
|
|
|
(1,919 |
) |
|
|
|
|
|
(1,907 |
) |
|
|
|
|
|
(2,852 |
) |
|
|
|
Income tax expense (benefit) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,351 |
|
|
|
|
|
(391 |
) |
|
|
|
|
|
(1,124 |
) |
|
| ||||
|
Net loss |
|
|
|
$ |
(1,485 |
) |
|
|
|
|
$ |
(1,136 |
) |
|
|
|
|
$ |
(1,741 |
) |
|
|
|
|
$ |
(3,270 |
) |
|
|
|
|
$ |
(1,516 |
) |
|
|
|
|
$ |
(1,728 |
) |
|
|
|
Per Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Basic loss per share |
|
|
|
$ |
(3.98 |
) |
|
|
|
|
$ |
(3.05 |
) |
|
|
|
|
$ |
(4.67 |
) |
|
|
|
|
$ |
(8.77 |
) |
|
|
|
|
$ |
(4.07 |
) |
|
|
|
|
$ |
(4.61 |
) |
|
|
|
Diluted loss per share |
|
|
|
|
(3.98 |
) |
|
|
|
|
|
(3.05 |
) |
|
|
|
|
|
(4.67 |
) |
|
|
|
|
|
(8.77 |
) |
|
|
|
|
|
(4.07 |
) |
|
|
|
|
|
(4.61 |
) |
|
|
|
Book value per share (end of period) |
|
|
|
|
17.55 |
|
|
|
|
|
23.15 |
|
|
|
|
|
21.53 |
|
|
|
|
|
26.20 |
|
|
|
|
|
34.97 |
|
|
|
|
|
38.79 |
|
| ||||||
|
Shares outstanding (end of period) |
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
| ||||||
|
Weighted average shares outstanding – basic |
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
| ||||||
|
Weighted average shares outstanding – diluted |
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
375,260 |
|
| ||||||
|
Annualized Performance Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Return on average assets |
|
|
|
|
(2.70 |
)% |
|
|
|
|
|
(2.09 |
)% |
|
|
|
|
|
(2.38 |
)% |
|
|
|
|
|
(4.17 |
)% |
|
|
|
|
|
(1.66 |
)% |
|
|
|
|
|
(1.77 |
)% |
|
|
|
Return on average common shareholders’ equity |
|
|
|
|
(27.02 |
)% |
|
|
|
|
|
(16.49 |
)% |
|
|
|
|
|
(19.32 |
)% |
|
|
|
|
|
(28.85 |
)% |
|
|
|
|
|
(10.74 |
)% |
|
|
|
|
|
(10.97 |
)% |
|
|
|
Return on average shareholders’ equity |
|
|
|
|
(27.02 |
)% |
|
|
|
|
|
(16.49 |
)% |
|
|
|
|
|
(19.32 |
)% |
|
|
|
|
|
(28.85 |
)% |
|
|
|
|
|
(10.74 |
)% |
|
|
|
|
|
(10.97 |
)% |
|
|
|
Average shareholders’ equity to average assets |
|
|
|
|
9.99 |
% |
|
|
|
|
|
12.67 |
% |
|
|
|
|
|
12.34 |
% |
|
|
|
|
|
14.44 |
% |
|
|
|
|
|
15.44 |
% |
|
|
|
|
|
16.18 |
% |
|
|
|
Net interest margin |
|
|
|
|
2.42 |
% |
|
|
|
|
|
2.89 |
% |
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
2.57 |
% |
|
|
|
|
|
2.71 |
% |
|
|
|
|
|
4.06 |
% |
|
|
|
Asset Quality Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total past due loans to total loans(a) |
|
|
|
|
23.80 |
% |
|
|
|
|
|
23.87 |
% |
|
|
|
|
|
22.05 |
% |
|
|
|
|
|
31.50 |
% |
|
|
|
|
|
39.09 |
% |
|
|
|
|
|
12.91 |
% |
|
|
|
Nonperforming loans to total loans |
|
|
|
|
23.78 |
% |
|
|
|
|
|
23.67 |
% |
|
|
|
|
|
21.60 |
% |
|
|
|
|
|
31.37 |
% |
|
|
|
|
|
39.09 |
% |
|
|
|
|
|
12.91 |
% |
|
|
|
Nonperforming assets to total assets(b) |
|
|
|
|
12.92 |
% |
|
|
|
|
|
17.21 |
% |
|
|
|
|
|
13.85 |
% |
|
|
|
|
|
20.72 |
% |
|
|
|
|
|
25.26 |
% |
|
|
|
|
|
9.96 |
% |
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
|
|
12.42 |
% |
|
|
|
|
|
12.72 |
% |
|
|
|
|
|
15.31 |
% |
|
|
|
|
|
10.06 |
% |
|
|
|
|
|
10.39 |
% |
|
|
|
|
|
32.94 |
% |
|
|
|
Allowance for loan losses to total loans |
|
|
|
|
2.95 |
% |
|
|
|
|
|
3.01 |
% |
|
|
|
|
|
3.31 |
% |
|
|
|
|
|
3.16 |
% |
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
4.25 |
% |
|
|
|
Net charge-off’s to average loans |
|
|
|
|
0.73 |
% |
|
|
|
|
|
0.43 |
% |
|
|
|
|
|
0.50 |
% |
|
|
|
|
|
3.52 |
% |
|
|
|
|
|
2.29 |
% |
|
|
|
|
|
3.05 |
% |
|
|
|
Statements of Financial Condition: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
69,599 |
|
|
|
|
$ |
72,249 |
|
|
|
|
$ |
76,124 |
|
|
|
|
$ |
76,412 |
|
|
|
|
$ |
84,285 |
|
|
|
|
$ |
95,360 |
|
| ||||||
|
Gross portfolio loans |
|
|
|
|
29,857 |
|
|
|
|
|
37,766 |
|
|
|
|
|
33,656 |
|
|
|
|
|
41,330 |
|
|
|
|
|
50,067 |
|
|
|
|
|
66,199 |
|
| ||||||
|
Investment securities |
|
|
|
|
1,024 |
|
|
|
|
|
1,000 |
|
|
|
|
|
1,032 |
|
|
|
|
|
2,499 |
|
|
|
|
|
8,036 |
|
|
|
|
|
8,067 |
|
| ||||||
|
Deposits |
|
|
|
|
62,694 |
|
|
|
|
|
63,382 |
|
|
|
|
|
67,881 |
|
|
|
|
|
66,448 |
|
|
|
|
|
70,982 |
|
|
|
|
|
80,539 |
|
| ||||||
|
Borrowings |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total equity |
|
|
|
|
6,546 |
|
|
|
|
|
8,636 |
|
|
|
|
|
8,031 |
|
|
|
|
|
9,772 |
|
|
|
|
|
13,044 |
|
|
|
|
|
14,555 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
In thousands, except per share data |
|
|
Bankwell Financial Group |
|
|
The Wilton Bank |
|
|
Pro Forma Merger Adjustments |
|
|
Pro Forma Combined |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Interest and dividend income |
|
|
|
$ |
28,092 |
|
|
|
|
$ |
1,355 |
|
|
|
|
$ |
478 |
(1) |
|
|
|
|
$ |
29,925 |
|
| |||
|
Interest expense |
|
|
|
|
2,765 |
|
|
|
|
|
119 |
|
|
|
|
|
— |
|
|
|
|
|
2,884 |
|
| ||||
|
Net interest income |
|
|
|
|
25,327 |
|
|
|
|
|
1,236 |
|
|
|
|
|
478 |
|
|
|
|
|
27,041 |
|
| ||||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
585 |
|
| ||||
|
Net income after provision for loan losses |
|
|
|
|
24,742 |
|
|
|
|
|
1,236 |
|
|
|
|
|
478 |
|
|
|
|
|
26,456 |
|
| ||||
|
Noninterest income |
|
|
|
|
3,389 |
(2) |
|
|
|
|
|
369 |
|
|
|
|
|
— |
|
|
|
|
|
3,758 |
|
| |||
|
Noninterest expense |
|
|
|
|
21,211 |
(3) |
|
|
|
|
|
3,294 |
|
|
|
|
|
89 |
(4) |
|
|
|
|
|
24,594 |
|
| ||
|
Income (loss) before income tax expense |
|
|
|
|
6,920 |
|
|
|
|
|
(1,689 |
) |
|
|
|
|
|
389 |
|
|
|
|
|
5,620 |
|
| |||
|
Income tax expense (benefit) |
|
|
|
|
2,184 |
|
|
|
|
|
(574 |
)(5) |
|
|
|
|
|
132 |
(5) |
|
|
|
|
|
1,742 |
|
| ||
|
Net income (loss) |
|
|
|
$ |
4,736 |
|
|
|
|
$ |
(1,115 |
) |
|
|
|
|
$ |
257 |
|
|
|
|
$ |
3,878 |
|
| |||
|
Preferred stock dividends |
|
|
|
|
(111 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(111 |
) |
|
| ||
|
Net income (loss) attributable to common shareholders |
|
|
|
$ |
4,625 |
|
|
|
|
$ |
(1,115 |
) |
|
|
|
|
$ |
257 |
|
|
|
|
$ |
3,767 |
|
| |||
|
Weighted average shares outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic |
|
|
|
|
3,395 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
3,395 |
|
| ||||
|
Diluted |
|
|
|
|
3,451 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
3,451 |
|
| ||||
|
Net earnings (loss) per common share, pro forma |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic |
|
|
|
$ |
1.34 |
|
|
|
|
$ |
(2.99 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1.09 |
|
| |||
|
Diluted |
|
|
|
$ |
1.32 |
|
|
|
|
$ |
(2.99 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1.07 |
|
| |||
| | | | | | | | | | | | | | |
|
In thousands, except per share data |
|
|
Bankwell Financial Group |
|
|
The Wilton Bank |
|
|
Pro Forma Merger Adjustments |
|
|
Pro Forma Combined |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Interest and dividend income |
|
|
|
$ |
24,397 |
|
|
|
|
$ |
1,954 |
|
|
|
|
$ |
574 |
(1) |
|
|
|
|
$ |
26,925 |
|
| |||
|
Interest expense |
|
|
|
|
3,192 |
|
|
|
|
|
177 |
|
|
|
|
|
— |
|
|
|
|
|
3,369 |
|
| ||||
|
Net interest income |
|
|
|
|
21,205 |
|
|
|
|
|
1,777 |
|
|
|
|
|
574 |
|
|
|
|
|
23,556 |
|
| ||||
|
Provision for loan losses |
|
|
|
|
1,821 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,821 |
|
| ||||
|
Net income after provision for loan losses |
|
|
|
|
19,384 |
|
|
|
|
|
1,777 |
|
|
|
|
|
574 |
|
|
|
|
|
21,735 |
|
| ||||
|
Noninterest income |
|
|
|
|
345 |
|
|
|
|
|
278 |
|
|
|
|
|
— |
|
|
|
|
|
623 |
|
| ||||
|
Noninterest expense |
|
|
|
|
17,858 |
|
|
|
|
|
3,796 |
|
|
|
|
|
107 |
(2) |
|
|
|
|
|
21,761 |
|
| |||
|
Income (loss) before income tax expense |
|
|
|
|
1,871 |
|
|
|
|
|
(1,741 |
) |
|
|
|
|
|
467 |
|
|
|
|
|
597 |
|
| |||
|
Income tax expense (benefit) |
|
|
|
|
657 |
|
|
|
|
|
(592 |
)(3) |
|
|
|
|
|
159 |
(3) |
|
|
|
|
|
224 |
|
| ||
|
Net income (loss) |
|
|
|
$ |
1,214 |
|
|
|
|
$ |
(1,149 |
) |
|
|
|
|
$ |
308 |
|
|
|
|
$ |
373 |
|
| |||
|
Preferred stock dividends |
|
|
|
|
(132 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(132 |
) |
|
| ||
|
Net income (loss) attributable to common shareholders |
|
|
|
$ |
1,082 |
|
|
|
|
$ |
(1,149 |
) |
|
|
|
|
$ |
308 |
|
|
|
|
$ |
241 |
|
| |||
|
Weighted average shares outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic |
|
|
|
|
2,768 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
2,768 |
|
| ||||
|
Diluted |
|
|
|
|
2,865 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
2,865 |
|
| ||||
|
Net earnings (loss) per common share, pro forma |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic |
|
|
|
$ |
0.39 |
|
|
|
|
$ |
(3.08 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
0.09 |
|
| |||
|
Diluted |
|
|
|
$ |
0.38 |
|
|
|
|
$ |
(3.08 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
0.08 |
|
| |||
| | | | | | | | | | | | | | |
|
|
|
|
Year Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest expense, including deposits |
|
|
|
$ |
2,765 |
|
|
|
|
$ |
3,192 |
|
|
|
|
$ |
2,870 |
|
| |||
|
Estimate of interest in rental expense |
|
|
|
|
11 |
|
|
|
|
|
17 |
|
|
|
|
|
22 |
|
| |||
|
Preferred stock dividends(1) |
|
|
|
|
158 |
|
|
|
|
|
203 |
|
|
|
|
|
299 |
|
| |||
|
Total fixed charges |
|
|
|
$ |
2,934 |
|
|
|
|
$ |
3,412 |
|
|
|
|
$ |
3,191 |
|
| |||
|
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Income before provision for income taxes |
|
|
|
$ |
7,345 |
|
|
|
|
$ |
1,871 |
|
|
|
|
$ |
3,201 |
|
| |||
|
Add: Fixed charges |
|
|
|
|
2,934 |
|
|
|
|
|
3,412 |
|
|
|
|
|
3,191 |
|
| |||
|
Total earnings |
|
|
|
$ |
10,279 |
|
|
|
|
$ |
5,283 |
|
|
|
|
$ |
6,392 |
|
| |||
|
Ratio of earnings to combined fixed charges and preferred stock dividends, including deposit expense |
|
|
|
|
3.50 |
|
|
|
|
|
1.55 |
|
|
|
|
|
2.00 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Year Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest expense, excluding deposits |
|
|
|
$ |
532 |
|
|
|
|
$ |
825 |
|
|
|
|
$ |
847 |
|
| |||
|
Estimate of interest in rental expense |
|
|
|
|
11 |
|
|
|
|
|
17 |
|
|
|
|
|
22 |
|
| |||
|
Preferred stock dividends(1) |
|
|
|
|
158 |
|
|
|
|
|
203 |
|
|
|
|
|
299 |
|
| |||
|
Total fixed charges |
|
|
|
$ |
701 |
|
|
|
|
$ |
1,045 |
|
|
|
|
$ |
1,168 |
|
| |||
|
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Income before provision for income taxes |
|
|
|
$ |
7,345 |
|
|
|
|
$ |
1,871 |
|
|
|
|
$ |
3,201 |
|
| |||
|
Add: Fixed charges |
|
|
|
|
701 |
|
|
|
|
|
1,045 |
|
|
|
|
|
1,168 |
|
| |||
|
Total earnings |
|
|
|
$ |
8,046 |
|
|
|
|
$ |
2,916 |
|
|
|
|
$ |
4,369 |
|
| |||
|
Ratio of earnings to combined fixed charges and preferred stock dividends, excluding deposit expense |
|
|
|
|
11.48 |
|
|
|
|
|
2.79 |
|
|
|
|
|
3.74 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(Dollars in thousands, except per share data) |
| ||||||||||||||||||
|
Efficiency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Noninterest expense |
|
|
|
$ |
22,119 |
|
|
|
|
$ |
17,858 |
|
|
|
|
$ |
14,601 |
|
| |||
|
Less: foreclosed real estate expenses |
|
|
|
|
7 |
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
| |||
|
Less: merger and acquisition related expenses |
|
|
|
|
908 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Adjusted noninterest expense (numerator) |
|
|
|
$ |
21,204 |
|
|
|
|
$ |
17,849 |
|
|
|
|
$ |
14,601 |
|
| |||
|
Net interest income |
|
|
|
$ |
25,327 |
|
|
|
|
$ |
21,205 |
|
|
|
|
$ |
17,717 |
|
| |||
|
Noninterest income |
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
| |||
|
Less: gains (losses) on sales of securities |
|
|
|
|
648 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
250 |
|
| ||
|
Less: gains on sale of foreclosed real estate |
|
|
|
|
63 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Less: gain on bargain purchase |
|
|
|
|
1,333 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Adjusted operating revenue (denominator) |
|
|
|
$ |
28,005 |
|
|
|
|
$ |
21,568 |
|
|
|
|
$ |
18,601 |
|
| |||
|
Efficiency ratio |
|
|
|
|
75.72 |
% |
|
|
|
|
|
82.76 |
% |
|
|
|
|
|
78.50 |
% |
|
|
|
Tangible Common Equity and Tangible Common Equity/Tangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total shareholders’ equity |
|
|
|
$ |
69,485 |
|
|
|
|
$ |
51,534 |
|
|
|
|
$ |
49,188 |
|
| |||
|
Less: preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| |||
|
Common shareholders’ equity |
|
|
|
|
58,505 |
|
|
|
|
|
40,554 |
|
|
|
|
|
38,208 |
|
| |||
|
Less: Intangible assets |
|
|
|
|
481 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Tangible common shareholders’ equity |
|
|
|
$ |
58,024 |
|
|
|
|
$ |
40,554 |
|
|
|
|
$ |
38,208 |
|
| |||
|
Total assets |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
| |||
|
Less: Intangible assets |
|
|
|
|
481 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Tangible assets |
|
|
|
$ |
779,137 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
| |||
|
Tangible common shareholders’ equity to tangible assets |
|
|
|
|
7.45 |
% |
|
|
|
|
|
6.65 |
% |
|
|
|
|
|
8.00 |
% |
|
|
|
Tangible Book Value per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total shareholders’ equity |
|
|
|
$ |
69,485 |
|
|
|
|
$ |
51,534 |
|
|
|
|
$ |
49,188 |
|
| |||
|
Less: preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| |||
|
Common shareholders’ equity |
|
|
|
|
58,505 |
|
|
|
|
|
40,554 |
|
|
|
|
|
38,208 |
|
| |||
|
Less: Intangible assets |
|
|
|
|
481 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Tangible common shareholders’ equity |
|
|
|
$ |
58,024 |
|
|
|
|
$ |
40,554 |
|
|
|
|
$ |
38,208 |
|
| |||
|
Common shares issued |
|
|
|
|
3,876,393 |
|
|
|
|
|
2,846,700 |
|
|
|
|
|
2,788,200 |
|
| |||
|
Less: shares of unvested restricted stock |
|
|
|
|
122,140 |
|
|
|
|
|
49,500 |
|
|
|
|
|
30,000 |
|
| |||
|
Common shares outstanding |
|
|
|
|
3,754,253 |
|
|
|
|
|
2,797,200 |
|
|
|
|
|
2,758,200 |
|
| |||
|
Book value per share |
|
|
|
$ |
15.58 |
|
|
|
|
$ |
14.50 |
|
|
|
|
$ |
13.85 |
|
| |||
|
Less: effects of intangible assets |
|
|
|
|
0.12 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Tangible book value per share |
|
|
|
$ |
15.46 |
|
|
|
|
$ |
14.50 |
|
|
|
|
$ |
13.85 |
|
| |||
|
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net interest income |
|
|
|
$ |
25,327 |
|
|
|
|
$ |
21,205 |
|
|
|
|
$ |
17,717 |
|
| |||
|
Add: noninterest income |
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
| |||
|
Total revenue |
|
|
|
$ |
30,049 |
|
|
|
|
$ |
21,550 |
|
|
|
|
$ |
18,851 |
|
| |||
|
Noninterest income as a percentage of total revenue |
|
|
|
|
15.71 |
% |
|
|
|
|
|
1.60 |
% |
|
|
|
|
|
6.02 |
% |
|
|
|
Return on Average Common Shareholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Total average shareholders’ equity |
|
|
|
$ |
63,142 |
|
|
|
|
$ |
50,572 |
|
|
|
|
$ |
43,852 |
|
| |||
|
Less: average preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| |||
|
Average common shareholders’ equity |
|
|
|
$ |
52,162 |
|
|
|
|
$ |
39,592 |
|
|
|
|
$ |
32,872 |
|
| |||
|
Return on average common shareholders’ equity |
|
|
|
|
9.89 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
6.70 |
% |
|
|
| | | | | | | | | | | |
|
|
|
|
As of December 31, 2013 |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholders’ equity: |
|
|
Actual |
|
|
As Adjusted |
| ||||||||
|
|
|
|
(Dollars in thousands, except per share data) |
| |||||||||||
|
Common stock, no par value, 10,000,000 shares authorized; 3,876,393 shares issued, and 6,579,096 shares issued, as adjusted |
|
|
|
|
52,105 |
|
|
|
|
|
97,018 |
|
| ||
|
Preferred Stock, no par value, 10,980 shares authorized Series C, 10,980 shares issued, actual and as adjusted |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| ||
|
Retained earnings |
|
|
|
|
5,976 |
|
|
|
|
|
5,976 |
|
| ||
|
Accumulated other comprehensive income |
|
|
|
|
424 |
|
|
|
|
|
424 |
|
| ||
|
Book value per share |
|
|
|
$ |
15.58 |
|
|
|
|
|
16.02 |
|
| ||
|
Tangible book value per share(1)(2) |
|
|
|
$ |
15.46 |
|
|
|
|
|
15.94 |
|
| ||
|
Total Shareholders’ Equity |
|
|
|
|
69,485 |
|
|
|
|
|
114,398 |
|
| ||
|
Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Total shareholders’ equity to total assets |
|
|
|
|
8.91 |
% |
|
|
|
|
|
13.87 |
% |
|
|
|
Tangible common equity to tangible assets(1) |
|
|
|
|
7.45 |
% |
|
|
|
|
|
12.49 |
% |
|
|
|
Tier 1 leverage capital ratio |
|
|
|
|
9.15 |
% |
|
|
|
|
|
14.83 |
% |
|
|
|
Tier 1 risk-based capital ratio |
|
|
|
|
11.07 |
% |
|
|
|
|
|
18.03 |
% |
|
|
|
Total risk-based capital ratio |
|
|
|
|
12.32 |
% |
|
|
|
|
|
19.28 |
% |
|
|
| | | | | | | | |
|
Initial public offering price |
|
|
|
|
|
|
|
|
|
$ |
18.00 |
|
| ||
|
Net tangible book value per common share as of December 31, 2013 |
|
|
|
$ |
15.46 |
|
|
|
|
|
|
|
| ||
|
Increase in net tangible book value per common share attributable to new investors |
|
|
|
$ |
0.48 |
|
|
|
|
|
|
|
| ||
|
As adjusted net tangible book value per common share |
|
|
|
|
|
|
|
|
|
$ |
15.94 |
|
| ||
|
Dilution per common share to new investors from offering |
|
|
|
|
|
|
|
|
|
$ |
2.06 |
|
| ||
| | | | | | | |
|
|
|
|
Shares Purchased/Issued |
|
|
Total Consideration |
|
|
Average Price per Share |
| ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number |
|
|
Percent |
|
|
Amount |
|
|
Percent |
| |||||||||||||||||||||||
|
Shareholders as of December 31, 2013 |
|
|
|
|
3,429,623 |
|
|
|
|
|
55.93 |
% |
|
|
|
|
$ |
47,838,378 |
|
|
|
|
|
49.58 |
% |
|
|
|
|
$ |
13.95 |
|
| |||
|
New investors in this offering |
|
|
|
|
2,702,703 |
|
|
|
|
|
44.07 |
% |
|
|
|
|
$ |
48,648,654 |
|
|
|
|
|
50.42 |
% |
|
|
|
|
$ |
18.00 |
|
| |||
|
Total |
|
|
|
|
6,132,326 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
96,487,032 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
15.73 |
|
| |||
| | | | | | | | | | | | | | | | | |
|
|
|
|
Beneficial Ownership Prior to the Offering(1) |
|
|
|
|
Beneficial Ownership After the Sale(1) |
| |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Preferred Shares Beneficially Owned |
|
|
|
|
Number of Preferred Shares Being Offered |
|
|
Number of Preferred Shares Beneficially Owned |
| ||||||||||||||||||||||||
|
Name and Address of Beneficial Owner |
|
|
Percent |
|
|
Percent |
| |||||||||||||||||||||||||||||
|
United States Department of the Treasury 1500 Pennsylvania Avenue, N.W. Washington, D.C. 20220 |
|
|
|
|
10,980 |
|
|
|
|
|
100 |
% |
|
|
|
|
|
10,980 |
|
|
|
|
|
0 |
|
|
|
|
|
0 |
% |
|
| |||
| | | | | | | | | | | | | | | | | |
|
|
|
|
Company Common Stock |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
High |
|
|
Low |
| ||||||||
|
2014 |
| | | | | | | | | | | | | | |
|
2nd Quarter through May 12 |
|
|
|
$ |
22.00 |
|
|
|
|
$ |
21.00 |
|
| ||
|
1st Quarter |
|
|
|
|
22.00 |
|
|
|
|
|
18.80 |
|
| ||
|
2013 |
| | | | | | | | | | | | | | |
|
4th Quarter |
|
|
|
|
22.00 |
|
|
|
|
|
19.00 |
|
| ||
|
3rd Quarter |
|
|
|
|
23.00 |
|
|
|
|
|
19.00 |
|
| ||
|
2nd Quarter |
|
|
|
|
23.00 |
|
|
|
|
|
20.00 |
|
| ||
|
1st Quarter |
|
|
|
|
22.00 |
|
|
|
|
|
13.50 |
|
| ||
|
2012 |
| | | | | | | | | | | | | | |
|
4th Quarter |
|
|
|
|
14.00 |
|
|
|
|
|
13.25 |
|
| ||
|
3rd Quarter |
|
|
|
|
13.80 |
|
|
|
|
|
12.50 |
|
| ||
|
2nd Quarter |
|
|
|
|
14.90 |
|
|
|
|
|
12.50 |
|
| ||
|
1st Quarter |
|
|
|
|
15.50 |
|
|
|
|
|
13.00 |
|
| ||
| | | | | | | |
|
Type |
|
|
Total Deposits (dollars in thousands) |
|
|
Number of Accounts |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Checking |
|
|
|
$ |
118,618 |
|
|
|
|
|
4,326 |
|
| ||
|
NOW |
|
|
|
|
73,652 |
|
|
|
|
|
1,053 |
|
| ||
|
Money Market |
|
|
|
|
164,579 |
|
|
|
|
|
1,744 |
|
| ||
|
Savings |
|
|
|
|
107,692 |
|
|
|
|
|
2,826 |
|
| ||
|
Time |
|
|
|
|
197,004 |
|
|
|
|
|
2,282 |
|
| ||
|
Total Deposits |
|
|
|
$ |
661,545 |
|
|
|
|
|
12,231 |
|
| ||
| | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Total Loans |
|
|
Number of Loans |
|
|
Total Loans |
|
|
Number of Loans |
| ||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
52,798 |
|
|
|
|
|
51 |
|
|
|
|
$ |
65,862 |
|
|
|
|
|
79 |
|
| ||||
|
Commercial |
|
|
|
|
100,075 |
|
|
|
|
|
80 |
|
|
|
|
|
133,956 |
|
|
|
|
|
92 |
|
| ||||
|
Construction |
|
|
|
|
46,237 |
|
|
|
|
|
30 |
|
|
|
|
|
21,064 |
|
|
|
|
|
13 |
|
| ||||
|
Home equity loans |
|
|
|
|
2,272 |
|
|
|
|
|
5 |
|
|
|
|
|
1,885 |
|
|
|
|
|
7 |
|
| ||||
|
|
|
|
|
|
201,382 |
|
|
|
|
|
166 |
|
|
|
|
|
222,767 |
|
|
|
|
|
191 |
|
| ||||
|
Commercial business loans |
|
|
|
|
75,622 |
|
|
|
|
|
70 |
|
|
|
|
|
58,131 |
|
|
|
|
|
73 |
|
| ||||
|
Consumer loans |
|
|
|
|
461 |
|
|
|
|
|
6 |
|
|
|
|
|
50 |
|
|
|
|
|
5 |
|
| ||||
|
Total loans |
|
|
|
$ |
277,465 |
|
|
|
|
|
242 |
|
|
|
|
$ |
280,948 |
|
|
|
|
|
269 |
|
| ||||
| | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
155,874 |
|
|
|
|
|
24.66 |
% |
|
|
|
|
$ |
144,288 |
|
|
|
|
|
27.22 |
% |
|
|
|
|
$ |
104,754 |
|
|
|
|
|
28.37 |
% |
|
| |||
|
Commercial |
|
|
|
|
316,533 |
|
|
|
|
|
50.08 |
|
|
|
|
|
284,763 |
|
|
|
|
|
53.72 |
|
|
|
|
|
173,951 |
|
|
|
|
|
47.10 |
|
| ||||||
|
Construction |
|
|
|
|
51,545 |
|
|
|
|
|
8.16 |
|
|
|
|
|
33,148 |
|
|
|
|
|
6.26 |
|
|
|
|
|
40,422 |
|
|
|
|
|
10.95 |
|
| ||||||
|
Home equity loans |
|
|
|
|
13,892 |
|
|
|
|
|
2.20 |
|
|
|
|
|
11,030 |
|
|
|
|
|
2.08 |
|
|
|
|
|
14,815 |
|
|
|
|
|
4.01 |
|
| ||||||
|
|
|
|
|
|
537,844 |
|
|
|
|
|
85.10 |
|
|
|
|
|
473,229 |
|
|
|
|
|
89.28 |
|
|
|
|
|
333,942 |
|
|
|
|
|
90.43 |
|
| ||||||
|
Commercial business loans |
|
|
|
|
93,566 |
|
|
|
|
|
14.80 |
|
|
|
|
|
56,764 |
|
|
|
|
|
10.71 |
|
|
|
|
|
35,041 |
|
|
|
|
|
9.49 |
|
| ||||||
|
Consumer loans |
|
|
|
|
602 |
|
|
|
|
|
0.10 |
|
|
|
|
|
57 |
|
|
|
|
|
0.01 |
|
|
|
|
|
311 |
|
|
|
|
|
0.08 |
|
| ||||||
|
Total loans |
|
|
|
$ |
632,012 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
530,050 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
369,294 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
104,053 |
|
|
|
|
|
36.08 |
% |
|
|
|
|
$ |
117,386 |
|
|
|
|
|
45.63 |
% |
|
| ||
|
Commercial |
|
|
|
|
111,271 |
|
|
|
|
|
38.58 |
|
|
|
|
|
71,829 |
|
|
|
|
|
27.92 |
|
| ||||
|
Construction |
|
|
|
|
38,072 |
|
|
|
|
|
13.20 |
|
|
|
|
|
41,703 |
|
|
|
|
|
16.21 |
|
| ||||
|
Home equity loans |
|
|
|
|
16,657 |
|
|
|
|
|
5.77 |
|
|
|
|
|
17,091 |
|
|
|
|
|
6.64 |
|
| ||||
|
|
|
|
|
|
270,053 |
|
|
|
|
|
93.63 |
|
|
|
|
|
248,009 |
|
|
|
|
|
96.40 |
|
| ||||
|
Commercial business loans |
|
|
|
|
17,713 |
|
|
|
|
|
6.14 |
|
|
|
|
|
9,016 |
|
|
|
|
|
3.51 |
|
| ||||
|
Consumer loans |
|
|
|
|
659 |
|
|
|
|
|
0.23 |
|
|
|
|
|
243 |
|
|
|
|
|
0.09 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||
|
Total loans |
|
|
|
$ |
288,425 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
257,268 |
|
|
|
|
|
100.00 |
% |
|
| ||
| | | | | | | | | | | | | | |
|
|
|
|
Key Financial Measures(a) |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At or For the Years Ended December 31, |
| ||||||||||||||||||
|
(Dollars in thousands, except per share data) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Selected balance sheet measures: |
| | | | | | | | | | | | | | | | | | | | | |
|
Total assets |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
| |||
|
Gross portfolio loans(b) |
|
|
|
|
632,012 |
|
|
|
|
|
530,050 |
|
|
|
|
|
369,294 |
|
| |||
|
Deposits |
|
|
|
|
661,545 |
|
|
|
|
|
462,081 |
|
|
|
|
|
367,115 |
|
| |||
|
Borrowings |
|
|
|
|
44,000 |
|
|
|
|
|
91,000 |
|
|
|
|
|
58,000 |
|
| |||
|
Total equity |
|
|
|
|
69,485 |
|
|
|
|
|
51,534 |
|
|
|
|
|
49,188 |
|
| |||
|
Selected statement of income measures: |
| | | | | | | | | | | | | | | | | | | | | |
|
Total revenue(c) |
|
|
|
|
30,049 |
|
|
|
|
|
21,550 |
|
|
|
|
|
18,851 |
|
| |||
|
Net interest income before provision for loan losses |
|
|
|
|
25,327 |
|
|
|
|
|
21,205 |
|
|
|
|
|
17,717 |
|
| |||
|
Income before income tax |
|
|
|
|
7,345 |
|
|
|
|
|
1,871 |
|
|
|
|
|
3,201 |
|
| |||
|
Net income |
|
|
|
|
5,161 |
|
|
|
|
|
1,214 |
|
|
|
|
|
2,204 |
|
| |||
|
Basic earnings per share |
|
|
|
|
1.46 |
|
|
|
|
|
0.39 |
|
|
|
|
|
0.72 |
|
| |||
|
Diluted earnings per share |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
| |||
|
Other financial measures and ratios: |
| | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets(d) |
|
|
|
|
0.77 |
% |
|
|
|
|
|
0.22 |
% |
|
|
|
|
|
0.50 |
% |
|
|
|
Return on average common shareholders’ equity(d) |
|
|
|
|
9.89 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
6.70 |
% |
|
|
|
Net interest margin |
|
|
|
|
3.94 |
% |
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
4.27 |
% |
|
|
|
Efficiency ratio(c) |
|
|
|
|
75.72 |
% |
|
|
|
|
|
82.76 |
% |
|
|
|
|
|
78.50 |
% |
|
|
|
Tangible book value per share (end of period)(c)(e) |
|
|
|
$ |
15.46 |
|
|
|
|
$ |
14.50 |
|
|
|
|
$ |
13.85 |
|
| |||
|
Net charge-off’s to average loans(b) |
|
|
|
|
0.03 |
% |
|
|
|
|
|
0.07 |
% |
|
|
|
|
|
0.02 |
% |
|
|
|
Nonperforming assets to total assets(f) |
|
|
|
|
0.23 |
% |
|
|
|
|
|
0.81 |
% |
|
|
|
|
|
0.78 |
% |
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
|
|
835.69 |
% |
|
|
|
|
|
200.84 |
% |
|
|
|
|
|
171.88 |
% |
|
|
|
Allowance for loan losses to total loans(b) |
|
|
|
|
1.33 |
% |
|
|
|
|
|
1.50 |
% |
|
|
|
|
|
1.74 |
% |
|
|
| | | | | | | | | | | |
|
|
|
|
Average Balance |
|
|
Change |
|
|
Rate |
|
|
Change |
| |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Years Ended December 31, |
|
|
2013 |
|
|
2012 |
|
|
$ |
|
|
% |
|
|
2013 |
|
|
2012 |
|
|
% |
| ||||||||||||||||||||||||||||
|
(Dollars in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Earning assets |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and Fed funds sold |
|
|
|
$ |
35,599 |
|
|
|
|
$ |
16,933 |
|
|
|
|
$ |
18,666 |
|
|
|
|
|
110 |
% |
|
|
|
|
|
0.24 |
% |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
0.03 |
% |
|
| |||
|
Securities(1) |
|
|
|
|
40,932 |
|
|
|
|
|
56,321 |
|
|
|
|
|
(15,389 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
4.31 |
|
|
|
|
|
4.20 |
|
|
|
|
|
0.11 |
|
| |||||
|
Loans:(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
|
299,142 |
|
|
|
|
|
236,934 |
|
|
|
|
|
62,208 |
|
|
|
|
|
26 |
|
|
|
|
|
5.06 |
|
|
|
|
|
5.45 |
|
|
|
|
|
(0.39 |
) |
|
| ||||||
|
Residential real estate |
|
|
|
|
152,498 |
|
|
|
|
|
119,960 |
|
|
|
|
|
32,538 |
|
|
|
|
|
27 |
|
|
|
|
|
3.66 |
|
|
|
|
|
4.02 |
|
|
|
|
|
(0.36 |
) |
|
| ||||||
|
Construction(3) |
|
|
|
|
38,073 |
|
|
|
|
|
34,177 |
|
|
|
|
|
3,896 |
|
|
|
|
|
11 |
|
|
|
|
|
4.63 |
|
|
|
|
|
5.13 |
|
|
|
|
|
(0.50 |
) |
|
| ||||||
|
Commercial business |
|
|
|
|
69,252 |
|
|
|
|
|
44,220 |
|
|
|
|
|
25,032 |
|
|
|
|
|
57 |
|
|
|
|
|
5.34 |
|
|
|
|
|
5.36 |
|
|
|
|
|
(0.02 |
) |
|
| ||||||
|
Home equity |
|
|
|
|
11,287 |
|
|
|
|
|
12,789 |
|
|
|
|
|
(1,502 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
3.74 |
|
|
|
|
|
3.64 |
|
|
|
|
|
0.10 |
|
| |||||
|
Consumer |
|
|
|
|
308 |
|
|
|
|
|
80 |
|
|
|
|
|
228 |
|
|
|
|
|
285 |
|
|
|
|
|
5.98 |
|
|
|
|
|
12.50 |
|
|
|
|
|
(6.52 |
) |
|
| ||||||
|
Total loans |
|
|
|
|
570,560 |
|
|
|
|
|
448,160 |
|
|
|
|
|
122,400 |
|
|
|
|
|
27 |
|
|
|
|
|
4.66 |
|
|
|
|
|
4.99 |
|
|
|
|
|
(0.33 |
) |
|
| ||||||
|
Federal Home Loan Bank stock |
|
|
|
|
4,624 |
|
|
|
|
|
3,615 |
|
|
|
|
|
1,009 |
|
|
|
|
|
28 |
|
|
|
|
|
0.36 |
|
|
|
|
|
0.49 |
|
|
|
|
|
(0.13 |
) |
|
| ||||||
|
Total earning assets |
|
|
|
$ |
651,715 |
|
|
|
|
$ |
525,029 |
|
|
|
|
$ |
126,686 |
|
|
|
|
|
24 |
% |
|
|
|
|
|
4.37 |
% |
|
|
|
|
|
4.72 |
% |
|
|
|
|
|
(0.35 |
)% |
|
| |||
|
Funding liabilities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW |
|
|
|
|
40,554 |
|
|
|
|
$ |
31,490 |
|
|
|
|
$ |
9,064 |
|
|
|
|
|
29 |
% |
|
|
|
|
|
0.12 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
(0.02 |
)% |
|
| |||
|
Money market |
|
|
|
|
116,323 |
|
|
|
|
|
90,342 |
|
|
|
|
|
25,981 |
|
|
|
|
|
29 |
|
|
|
|
|
0.45 |
|
|
|
|
|
0.68 |
|
|
|
|
|
(0.23 |
) |
|
| ||||||
|
Savings |
|
|
|
|
117,388 |
|
|
|
|
|
102,641 |
|
|
|
|
|
14,747 |
|
|
|
|
|
14 |
|
|
|
|
|
0.46 |
|
|
|
|
|
0.82 |
|
|
|
|
|
(0.36 |
) |
|
| ||||||
|
Time |
|
|
|
|
158,996 |
|
|
|
|
|
122,350 |
|
|
|
|
|
36,646 |
|
|
|
|
|
30 |
|
|
|
|
|
0.72 |
|
|
|
|
|
0.71 |
|
|
|
|
|
0.01 |
|
| |||||||
|
Total interest-bearing |
|
|
|
|
433,261 |
|
|
|
|
|
346,823 |
|
|
|
|
|
86,438 |
|
|
|
|
|
25 |
|
|
|
|
|
0.52 |
|
|
|
|
|
0.68 |
|
|
|
|
|
(0.16 |
) |
|
| ||||||
|
Noninterest-bearing |
|
|
|
|
96,009 |
|
|
|
|
|
78,453 |
|
|
|
|
|
17,556 |
|
|
|
|
|
22 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Total deposits |
|
|
|
|
529,270 |
|
|
|
|
|
425,276 |
|
|
|
|
|
103,994 |
|
|
|
|
|
24 |
|
|
|
|
|
0.43 |
|
|
|
|
|
0.56 |
|
|
|
|
|
(0.13 |
) |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
69,912 |
|
|
|
|
|
61,836 |
|
|
|
|
|
8,076 |
|
|
|
|
|
13 |
|
|
|
|
|
0.76 |
|
|
|
|
|
1.33 |
|
|
|
|
|
(0.57 |
) |
|
| ||||||
|
Total funding liabilities |
|
|
|
$ |
599,182 |
|
|
|
|
$ |
487,112 |
|
|
|
|
$ |
112,070 |
|
|
|
|
|
23 |
% |
|
|
|
|
|
0.47 |
% |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
(0.19 |
)% |
|
| |||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Average Balance |
|
|
Change |
|
|
Rate |
|
|
Change |
| |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Years Ended December 31, |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
2012 |
|
|
2011 |
|
|
% |
| ||||||||||||||||||||||||||||
|
(Dollars in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Earning assets |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and Fed funds sold |
|
|
|
$ |
16,933 |
|
|
|
|
$ |
17,401 |
|
|
|
|
$ |
(468 |
) |
|
|
|
|
|
(3 |
)% |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
0.27 |
% |
|
|
|
|
|
(0.06 |
)% |
|
| ||
|
Securities(1) |
|
|
|
|
56,321 |
|
|
|
|
|
80,586 |
|
|
|
|
|
(24,265 |
) |
|
|
|
|
|
(30 |
) |
|
|
|
|
|
4.20 |
|
|
|
|
|
4.03 |
|
|
|
|
|
0.17 |
|
| |||||
|
Loans:(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
|
236,934 |
|
|
|
|
|
140,536 |
|
|
|
|
|
96,398 |
|
|
|
|
|
69 |
|
|
|
|
|
5.45 |
|
|
|
|
|
6.00 |
|
|
|
|
|
(0.55 |
) |
|
| ||||||
|
Residential real estate |
|
|
|
|
119,960 |
|
|
|
|
|
96,244 |
|
|
|
|
|
23,716 |
|
|
|
|
|
25 |
|
|
|
|
|
4.02 |
|
|
|
|
|
4.95 |
|
|
|
|
|
(0.93 |
) |
|
| ||||||
|
Construction(3) |
|
|
|
|
34,177 |
|
|
|
|
|
34,118 |
|
|
|
|
|
59 |
|
|
|
|
|
0 |
|
|
|
|
|
5.13 |
|
|
|
|
|
5.57 |
|
|
|
|
|
(0.44 |
) |
|
| ||||||
|
Commercial business |
|
|
|
|
44,220 |
|
|
|
|
|
35,246 |
|
|
|
|
|
8,974 |
|
|
|
|
|
25 |
|
|
|
|
|
5.36 |
|
|
|
|
|
5.63 |
|
|
|
|
|
(0.27 |
) |
|
| ||||||
|
Home equity |
|
|
|
|
12,789 |
|
|
|
|
|
15,223 |
|
|
|
|
|
(2,434 |
) |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
3.64 |
|
|
|
|
|
3.36 |
|
|
|
|
|
0.28 |
|
| |||||
|
Consumer |
|
|
|
|
80 |
|
|
|
|
|
393 |
|
|
|
|
|
(313 |
) |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
12.50 |
|
|
|
|
|
10.43 |
|
|
|
|
|
2.07 |
|
| |||||
|
Total loans |
|
|
|
|
448,160 |
|
|
|
|
|
321,760 |
|
|
|
|
|
126,400 |
|
|
|
|
|
39 |
|
|
|
|
|
4.99 |
|
|
|
|
|
5.48 |
|
|
|
|
|
(0.49 |
) |
|
| ||||||
|
Federal Home Loan Bank stock |
|
|
|
|
3,615 |
|
|
|
|
|
3,364 |
|
|
|
|
|
251 |
|
|
|
|
|
7 |
|
|
|
|
|
0.49 |
|
|
|
|
|
0.30 |
|
|
|
|
|
0.19 |
|
| |||||||
|
Total earning assets |
|
|
|
$ |
525,029 |
|
|
|
|
$ |
423,111 |
|
|
|
|
$ |
101,918 |
|
|
|
|
|
24 |
% |
|
|
|
|
|
4.72 |
% |
|
|
|
|
|
4.95 |
% |
|
|
|
|
|
(0.23 |
)% |
|
| |||
|
Funding liabilities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW |
|
|
|
$ |
31,490 |
|
|
|
|
$ |
30,288 |
|
|
|
|
$ |
1,202 |
|
|
|
|
|
4 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
— |
% |
|
| |||
|
Money market |
|
|
|
|
90,342 |
|
|
|
|
|
60,941 |
|
|
|
|
|
29,401 |
|
|
|
|
|
48 |
|
|
|
|
|
0.68 |
|
|
|
|
|
0.83 |
|
|
|
|
|
(0.15 |
) |
|
| ||||||
|
Savings |
|
|
|
|
102,641 |
|
|
|
|
|
65,223 |
|
|
|
|
|
37,418 |
|
|
|
|
|
57 |
|
|
|
|
|
0.82 |
|
|
|
|
|
0.81 |
|
|
|
|
|
0.01 |
|
| |||||||
|
Time |
|
|
|
|
122,350 |
|
|
|
|
|
119,207 |
|
|
|
|
|
3,143 |
|
|
|
|
|
3 |
|
|
|
|
|
0.71 |
|
|
|
|
|
0.79 |
|
|
|
|
|
(0.08 |
) |
|
| ||||||
|
Total interest-bearing |
|
|
|
|
346,823 |
|
|
|
|
|
275,659 |
|
|
|
|
|
71,164 |
|
|
|
|
|
26 |
|
|
|
|
|
0.68 |
|
|
|
|
|
0.73 |
|
|
|
|
|
(0.05 |
) |
|
| ||||||
|
Noninterest-bearing |
|
|
|
|
78,453 |
|
|
|
|
|
70,964 |
|
|
|
|
|
7,489 |
|
|
|
|
|
11 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Total deposits |
|
|
|
|
425,276 |
|
|
|
|
|
346,623 |
|
|
|
|
|
78,653 |
|
|
|
|
|
23 |
|
|
|
|
|
0.56 |
|
|
|
|
|
0.58 |
|
|
|
|
|
(0.02 |
) |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
61,836 |
|
|
|
|
|
44,452 |
|
|
|
|
|
17,384 |
|
|
|
|
|
39 |
|
|
|
|
|
1.33 |
|
|
|
|
|
1.91 |
|
|
|
|
|
(0.58 |
) |
|
| ||||||
|
Total funding liabilities |
|
|
|
$ |
487,112 |
|
|
|
|
$ |
391,075 |
|
|
|
|
$ |
96,037 |
|
|
|
|
|
25 |
% |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
0.73 |
% |
|
|
|
|
|
(0.07 |
)% |
|
| |||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years ended December 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||||||||||||||
|
Assets: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and Fed funds sold |
|
|
|
$ |
35,599 |
|
|
|
|
$ |
84 |
|
|
|
|
|
0.24 |
% |
|
|
|
|
$ |
16,933 |
|
|
|
|
$ |
35 |
|
|
|
|
|
0.21 |
% |
|
|
|
|
$ |
17,401 |
|
|
|
|
$ |
47 |
|
|
|
|
|
0.27 |
% |
|
| ||||||
|
Securities(1) |
|
|
|
|
40,932 |
|
|
|
|
|
1,766 |
|
|
|
|
|
4.31 |
|
|
|
|
|
56,321 |
|
|
|
|
|
2,366 |
|
|
|
|
|
4.20 |
|
|
|
|
|
80,586 |
|
|
|
|
|
3,249 |
|
|
|
|
|
4.03 |
|
| |||||||||
|
Loans:(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
|
299,142 |
|
|
|
|
|
15,124 |
|
|
|
|
|
5.06 |
|
|
|
|
|
236,934 |
|
|
|
|
|
12,919 |
|
|
|
|
|
5.45 |
|
|
|
|
|
140,536 |
|
|
|
|
|
8,434 |
|
|
|
|
|
6.00 |
|
| |||||||||
|
Residential real estate |
|
|
|
|
152,498 |
|
|
|
|
|
5,577 |
|
|
|
|
|
3.66 |
|
|
|
|
|
119,960 |
|
|
|
|
|
4,826 |
|
|
|
|
|
4.02 |
|
|
|
|
|
96,244 |
|
|
|
|
|
4,766 |
|
|
|
|
|
4.95 |
|
| |||||||||
|
Construction(3) |
|
|
|
|
38,073 |
|
|
|
|
|
1,763 |
|
|
|
|
|
4.63 |
|
|
|
|
|
34,177 |
|
|
|
|
|
1,752 |
|
|
|
|
|
5.13 |
|
|
|
|
|
34,118 |
|
|
|
|
|
1,899 |
|
|
|
|
|
5.57 |
|
| |||||||||
|
Commercial business |
|
|
|
|
69,252 |
|
|
|
|
|
3,699 |
|
|
|
|
|
5.34 |
|
|
|
|
|
44,220 |
|
|
|
|
|
2,370 |
|
|
|
|
|
5.36 |
|
|
|
|
|
35,246 |
|
|
|
|
|
1,983 |
|
|
|
|
|
5.63 |
|
| |||||||||
|
Home equity |
|
|
|
|
11,287 |
|
|
|
|
|
423 |
|
|
|
|
|
3.74 |
|
|
|
|
|
12,789 |
|
|
|
|
|
465 |
|
|
|
|
|
3.64 |
|
|
|
|
|
15,223 |
|
|
|
|
|
511 |
|
|
|
|
|
3.36 |
|
| |||||||||
|
Consumer |
|
|
|
|
308 |
|
|
|
|
|
18 |
|
|
|
|
|
5.98 |
|
|
|
|
|
80 |
|
|
|
|
|
10 |
|
|
|
|
|
12.50 |
|
|
|
|
|
393 |
|
|
|
|
|
41 |
|
|
|
|
|
10.43 |
|
| |||||||||
|
Total loans |
|
|
|
|
570,560 |
|
|
|
|
|
26,604 |
|
|
|
|
|
4.66 |
|
|
|
|
|
448,160 |
|
|
|
|
|
22,342 |
|
|
|
|
|
4.99 |
|
|
|
|
|
321,760 |
|
|
|
|
|
17,634 |
|
|
|
|
|
5.48 |
|
| |||||||||
|
Federal Home Loan Bank stock |
|
|
|
|
4,624 |
|
|
|
|
|
17 |
|
|
|
|
|
0.36 |
|
|
|
|
|
3,615 |
|
|
|
|
|
18 |
|
|
|
|
|
0.49 |
|
|
|
|
|
3,364 |
|
|
|
|
|
10 |
|
|
|
|
|
0.30 |
|
| |||||||||
|
Total earning assets |
|
|
|
|
651,715 |
|
|
|
|
$ |
28,471 |
|
|
|
|
|
4.37 |
% |
|
|
|
|
|
525,029 |
|
|
|
|
$ |
24,761 |
|
|
|
|
|
4.72 |
% |
|
|
|
|
|
423,111 |
|
|
|
|
$ |
20,940 |
|
|
|
|
|
4.95 |
% |
|
| ||||||
|
Other assets |
|
|
|
|
17,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total assets |
|
|
|
$ |
669,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
541,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
438,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Liabilities and shareholders’ equity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing |
|
|
|
$ |
96,009 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
78,453 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
70,964 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||||
|
NOW |
|
|
|
|
40,554 |
|
|
|
|
|
49 |
|
|
|
|
|
0.12 |
|
|
|
|
|
31,490 |
|
|
|
|
|
45 |
|
|
|
|
|
0.14 |
|
|
|
|
|
30,288 |
|
|
|
|
|
44 |
|
|
|
|
|
0.14 |
|
| |||||||||
|
Money market |
|
|
|
|
116,323 |
|
|
|
|
|
498 |
|
|
|
|
|
0.45 |
|
|
|
|
|
90,342 |
|
|
|
|
|
612 |
|
|
|
|
|
0.68 |
|
|
|
|
|
60,941 |
|
|
|
|
|
506 |
|
|
|
|
|
0.83 |
|
| |||||||||
|
Savings |
|
|
|
|
117,388 |
|
|
|
|
|
543 |
|
|
|
|
|
0.46 |
|
|
|
|
|
102,641 |
|
|
|
|
|
846 |
|
|
|
|
|
0.82 |
|
|
|
|
|
65,223 |
|
|
|
|
|
527 |
|
|
|
|
|
0.81 |
|
| |||||||||
|
Time |
|
|
|
|
158,996 |
|
|
|
|
|
1,143 |
|
|
|
|
|
0.72 |
|
|
|
|
|
122,350 |
|
|
|
|
|
864 |
|
|
|
|
|
0.71 |
|
|
|
|
|
119,207 |
|
|
|
|
|
946 |
|
|
|
|
|
0.79 |
|
| |||||||||
|
Total deposits |
|
|
|
|
529,270 |
|
|
|
|
|
2,233 |
|
|
|
|
|
0.43 |
|
|
|
|
|
425,276 |
|
|
|
|
|
2,367 |
|
|
|
|
|
0.56 |
|
|
|
|
|
346,623 |
|
|
|
|
|
2,023 |
|
|
|
|
|
0.58 |
|
| |||||||||
|
Federal Home Loan Bank advances |
|
|
|
|
69,912 |
|
|
|
|
|
532 |
|
|
|
|
|
0.76 |
|
|
|
|
|
61,836 |
|
|
|
|
|
825 |
|
|
|
|
|
1.33 |
|
|
|
|
|
44,452 |
|
|
|
|
|
847 |
|
|
|
|
|
1.91 |
|
| |||||||||
|
Total funding liabilities |
|
|
|
|
599,182 |
|
|
|
|
$ |
2,765 |
|
|
|
|
|
0.47 |
% |
|
|
|
|
|
487,112 |
|
|
|
|
$ |
3,192 |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
391,075 |
|
|
|
|
$ |
2,870 |
|
|
|
|
|
0.73 |
% |
|
| ||||||
|
Other liabilities |
|
|
|
|
7,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Shareholders’ equity |
|
|
|
|
63,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
669,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
541,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
438,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Net interest income(4) |
|
|
|
|
|
|
|
|
|
$ |
25,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
21,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
18,070 |
|
|
|
|
|
|
|
| |||||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.22 |
% |
|
| ||||||
|
Net interest margin(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.94 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.27 |
% |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Year Ended December 31, 2013 vs 2012 Increase (Decrease) |
|
|
Year Ended December 31, 2012 vs 2011 Increase (Decrease) |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||||||||||||||
|
Interest and dividend income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and Fed funds sold |
|
|
|
$ |
44 |
|
|
|
|
$ |
5 |
|
|
|
|
$ |
49 |
|
|
|
|
$ |
(1 |
) |
|
|
|
|
$ |
(11 |
) |
|
|
|
|
$ |
(12 |
) |
|
| |||
|
Securities |
|
|
|
|
(662 |
) |
|
|
|
|
|
62 |
|
|
|
|
|
(600 |
) |
|
|
|
|
|
(1,014 |
) |
|
|
|
|
|
131 |
|
|
|
|
|
(883 |
) |
|
| ||
|
Loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
|
3,198 |
|
|
|
|
|
(993 |
) |
|
|
|
|
|
2,205 |
|
|
|
|
|
5,318 |
|
|
|
|
|
(833 |
) |
|
|
|
|
|
4,485 |
|
| ||||
|
Residential real estate |
|
|
|
|
1,220 |
|
|
|
|
|
(469 |
) |
|
|
|
|
|
751 |
|
|
|
|
|
1,049 |
|
|
|
|
|
(989 |
) |
|
|
|
|
|
60 |
|
| ||||
|
Construction |
|
|
|
|
189 |
|
|
|
|
|
(178 |
) |
|
|
|
|
|
11 |
|
|
|
|
|
4 |
|
|
|
|
|
(151 |
) |
|
|
|
|
|
(147 |
) |
|
| |||
|
Commercial business |
|
|
|
|
1,337 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
1,329 |
|
|
|
|
|
485 |
|
|
|
|
|
(98 |
) |
|
|
|
|
|
387 |
|
| ||||
|
Home equity |
|
|
|
|
(56 |
) |
|
|
|
|
|
14 |
|
|
|
|
|
(42 |
) |
|
|
|
|
|
(86 |
) |
|
|
|
|
|
40 |
|
|
|
|
|
(46 |
) |
|
| ||
|
Consumer |
|
|
|
|
16 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
8 |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
7 |
|
|
|
|
|
(31 |
) |
|
| |||
|
Total loans |
|
|
|
|
5,904 |
|
|
|
|
|
(1,642 |
) |
|
|
|
|
|
4,262 |
|
|
|
|
|
6,732 |
|
|
|
|
|
(2,024 |
) |
|
|
|
|
|
4,708 |
|
| ||||
|
Federal Home Loan Bank stock |
|
|
|
|
4 |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
1 |
|
|
|
|
|
7 |
|
|
|
|
|
8 |
|
| ||||
|
Total change in interest and dividend income |
|
|
|
|
5,290 |
|
|
|
|
|
(1,580 |
) |
|
|
|
|
|
3,710 |
|
|
|
|
|
5,718 |
|
|
|
|
|
(1,897 |
) |
|
|
|
|
|
3,821 |
|
| ||||
|
Interest expense: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW |
|
|
|
|
12 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
4 |
|
|
|
|
|
2 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
1 |
|
| ||||
|
Money market |
|
|
|
|
148 |
|
|
|
|
|
(262 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
212 |
|
|
|
|
|
(106 |
) |
|
|
|
|
|
106 |
|
| |||
|
Savings |
|
|
|
|
108 |
|
|
|
|
|
(411 |
) |
|
|
|
|
|
(303 |
) |
|
|
|
|
|
308 |
|
|
|
|
|
11 |
|
|
|
|
|
319 |
|
| ||||
|
Time |
|
|
|
|
263 |
|
|
|
|
|
16 |
|
|
|
|
|
279 |
|
|
|
|
|
24 |
|
|
|
|
|
(106 |
) |
|
|
|
|
|
(82 |
) |
|
| ||||
|
Total deposits |
|
|
|
|
531 |
|
|
|
|
|
(665 |
) |
|
|
|
|
|
(134 |
) |
|
|
|
|
|
546 |
|
|
|
|
|
(202 |
) |
|
|
|
|
|
344 |
|
| |||
|
Federal Home Loan Bank advances |
|
|
|
|
97 |
|
|
|
|
|
(390 |
) |
|
|
|
|
|
(293 |
) |
|
|
|
|
|
275 |
|
|
|
|
|
(297 |
) |
|
|
|
|
|
(22 |
) |
|
| ||
|
Total change in interest expense |
|
|
|
|
628 |
|
|
|
|
|
(1,055 |
) |
|
|
|
|
|
(427 |
) |
|
|
|
|
|
821 |
|
|
|
|
|
(499 |
) |
|
|
|
|
|
322 |
|
| |||
|
Change in net interest income |
|
|
|
$ |
4,662 |
|
|
|
|
$ |
(525 |
) |
|
|
|
|
$ |
4,137 |
|
|
|
|
$ |
4,897 |
|
|
|
|
$ |
(1,398 |
) |
|
|
|
|
$ |
3,499 |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
|
|
2013 / 2012 Change |
|
|
2012 / 2011 Change |
| ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||
|
Service charges and fees |
|
|
|
$ |
495 |
|
|
|
|
$ |
345 |
|
|
|
|
$ |
337 |
|
|
|
|
$ |
150 |
|
|
|
|
|
43 |
% |
|
|
|
|
$ |
8 |
|
|
|
|
|
2 |
% |
|
| |||||
|
Gains and fees from sales and referrals of loans |
|
|
|
|
2,020 |
|
|
|
|
|
18 |
|
|
|
|
|
547 |
|
|
|
|
|
2,002 |
|
|
|
|
|
11,122 |
|
|
|
|
|
(529 |
) |
|
|
|
|
|
(97 |
) |
|
| |||||
|
Gain on bargain purchase |
|
|
|
|
1,333 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,333 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Net gain (loss) on available for sale securities |
|
|
|
|
648 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
250 |
|
|
|
|
|
666 |
|
|
|
|
|
3,700 |
|
|
|
|
|
(268 |
) |
|
|
|
|
|
(107 |
) |
|
| ||||
|
Gain on sale of foreclosed real estate |
|
|
|
|
63 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
63 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Other |
|
|
|
|
163 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
163 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Total noninterest income |
|
|
|
$ |
4,722 |
|
|
|
|
$ |
345 |
|
|
|
|
$ |
1,134 |
|
|
|
|
$ |
4,377 |
|
|
|
|
|
1,269 |
% |
|
|
|
|
$ |
(789 |
) |
|
|
|
|
|
(70 |
)% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
|
|
2013 / 2012 Change |
|
|
2012 / 2011 Change |
| ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||
|
Salaries and employee benefits |
|
|
|
$ |
11,565 |
|
|
|
|
$ |
9,426 |
|
|
|
|
$ |
8,506 |
|
|
|
|
$ |
2,139 |
|
|
|
|
|
23 |
% |
|
|
|
|
$ |
920 |
|
|
|
|
|
11 |
% |
|
| |||||
|
Occupancy and equipment |
|
|
|
|
3,707 |
|
|
|
|
|
3,004 |
|
|
|
|
|
2,428 |
|
|
|
|
|
703 |
|
|
|
|
|
23 |
|
|
|
|
|
576 |
|
|
|
|
|
24 |
|
| |||||||
|
Professional services |
|
|
|
|
1,595 |
|
|
|
|
|
1,546 |
|
|
|
|
|
715 |
|
|
|
|
|
49 |
|
|
|
|
|
3 |
|
|
|
|
|
831 |
|
|
|
|
|
116 |
|
| |||||||
|
Data Processing |
|
|
|
|
1,333 |
|
|
|
|
|
1,202 |
|
|
|
|
|
865 |
|
|
|
|
|
131 |
|
|
|
|
|
11 |
|
|
|
|
|
337 |
|
|
|
|
|
39 |
|
| |||||||
|
Marketing |
|
|
|
|
928 |
|
|
|
|
|
333 |
|
|
|
|
|
342 |
|
|
|
|
|
595 |
|
|
|
|
|
179 |
|
|
|
|
|
(9 |
) |
|
|
|
|
|
(3 |
) |
|
| |||||
|
Merger and acquisition related expenses |
|
|
|
|
908 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
908 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
FDIC insurance |
|
|
|
|
333 |
|
|
|
|
|
365 |
|
|
|
|
|
472 |
|
|
|
|
|
(32 |
) |
|
|
|
|
|
(9 |
) |
|
|
|
|
|
(107 |
) |
|
|
|
|
|
(23 |
) |
|
| |||
|
Director fees |
|
|
|
|
304 |
|
|
|
|
|
366 |
|
|
|
|
|
288 |
|
|
|
|
|
(62 |
) |
|
|
|
|
|
(17 |
) |
|
|
|
|
|
78 |
|
|
|
|
|
27 |
|
| |||||
|
Foreclosed real estate |
|
|
|
|
7 |
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(22 |
) |
|
|
|
|
|
9 |
|
|
|
|
|
100 |
|
| |||||
|
Amortization of intangibles |
|
|
|
|
18 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
18 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Other |
|
|
|
|
1,421 |
|
|
|
|
|
1,607 |
|
|
|
|
|
985 |
|
|
|
|
|
(186 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
622 |
|
|
|
|
|
63 |
|
| |||||
|
Total noninterest expense |
|
|
|
$ |
22,119 |
|
|
|
|
$ |
17,858 |
|
|
|
|
$ |
14,601 |
|
|
|
|
$ |
4,261 |
|
|
|
|
|
24 |
% |
|
|
|
|
$ |
3,257 |
|
|
|
|
|
22 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
|
|
2013 / 2012 Change |
|
|
2012 / 2011 Change |
| ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||||||
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
155,874 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
144,288 |
|
|
|
|
$ |
104,754 |
|
|
|
|
$ |
11,586 |
|
|
|
|
$ |
39,534 |
|
| |||||||
|
Commercial |
|
|
|
|
305,823 |
|
|
|
|
|
10,710 |
|
|
|
|
|
316,533 |
|
|
|
|
|
284,763 |
|
|
|
|
|
173,951 |
|
|
|
|
|
31,770 |
|
|
|
|
|
110,812 |
|
| |||||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
7,358 |
|
|
|
|
|
51,545 |
|
|
|
|
|
33,148 |
|
|
|
|
|
40,422 |
|
|
|
|
|
18,397 |
|
|
|
|
|
(7,274 |
) |
|
| ||||||
|
Home equity loans |
|
|
|
|
9,625 |
|
|
|
|
|
4,267 |
|
|
|
|
|
13,892 |
|
|
|
|
|
11,030 |
|
|
|
|
|
14,815 |
|
|
|
|
|
2,862 |
|
|
|
|
|
(3,785 |
) |
|
| ||||||
|
|
|
|
|
|
515,509 |
|
|
|
|
|
22,335 |
|
|
|
|
|
537,844 |
|
|
|
|
|
473,229 |
|
|
|
|
|
333,942 |
|
|
|
|
|
64,615 |
|
|
|
|
|
139,287 |
|
| |||||||
|
Commercial business loans |
|
|
|
|
92,173 |
|
|
|
|
|
1,393 |
|
|
|
|
|
93,566 |
|
|
|
|
|
56,764 |
|
|
|
|
|
35,041 |
|
|
|
|
|
36,802 |
|
|
|
|
|
21,723 |
|
| |||||||
|
Consumer loans |
|
|
|
|
225 |
|
|
|
|
|
377 |
|
|
|
|
|
602 |
|
|
|
|
|
57 |
|
|
|
|
|
311 |
|
|
|
|
|
545 |
|
|
|
|
|
(254 |
) |
|
| ||||||
|
Total loans |
|
|
|
$ |
607,907 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
632,012 |
|
|
|
|
$ |
530,050 |
|
|
|
|
$ |
369,294 |
|
|
|
|
$ |
101,962 |
|
|
|
|
$ |
160,756 |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Commercial real estate |
|
|
Construction |
|
|
Commercial business |
|
|
Total |
| ||||||||||||||||
|
Amounts due: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less |
|
|
|
$ |
16,645 |
|
|
|
|
$ |
15,598 |
|
|
|
|
$ |
14,706 |
|
|
|
|
$ |
46,949 |
|
| ||||
|
After one year: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to five years |
|
|
|
|
93,496 |
|
|
|
|
|
35,947 |
|
|
|
|
|
37,520 |
|
|
|
|
|
166,963 |
|
| ||||
|
Over five years |
|
|
|
|
206,392 |
|
|
|
|
|
— |
|
|
|
|
|
41,340 |
|
|
|
|
|
247,732 |
|
| ||||
|
Total due after one year |
|
|
|
|
299,888 |
|
|
|
|
|
35,947 |
|
|
|
|
|
78,860 |
|
|
|
|
|
414,695 |
|
| ||||
|
Total |
|
|
|
$ |
316,533 |
|
|
|
|
$ |
51,545 |
|
|
|
|
$ |
93,566 |
|
|
|
|
$ |
461,644 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Interest Rate |
| ||||||||||||||||||
|
(In thousands) |
|
|
Adjustable |
|
|
Fixed |
|
|
Total |
| ||||||||||||
|
Commercial real estate |
|
|
|
$ |
95,783 |
|
|
|
|
$ |
204,105 |
|
|
|
|
$ |
299,888 |
|
| |||
|
Construction |
|
|
|
|
14,154 |
|
|
|
|
|
21,793 |
|
|
|
|
|
35,947 |
|
| |||
|
Commercial business |
|
|
|
|
42,702 |
|
|
|
|
|
36,158 |
|
|
|
|
|
78,860 |
|
| |||
|
Total loans due after one year |
|
|
|
$ |
152,639 |
|
|
|
|
$ |
262,056 |
|
|
|
|
$ |
414,695 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
At December 31, 2013 |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
| ||||||||||||
|
Nonaccrual loans: |
| | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
| |||
|
Commercial |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Home equity loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Commercial business loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Consumer loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total non accrual loans |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
| |||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
— |
|
|
|
|
|
829 |
|
|
|
|
|
829 |
|
| |||
|
Total nonperforming assets |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
829 |
|
|
|
|
$ |
1,832 |
|
| |||
|
Nonperforming assets to total assets |
|
|
|
|
0.13 |
% |
|
|
|
|
|
0.11 |
% |
|
|
|
|
|
0.23 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
0.16 |
% |
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
0.16 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
0.16 |
% |
|
|
|
|
|
15.02 |
% |
|
|
|
|
|
0.73 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
3,620 |
|
|
|
|
$ |
3,620 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||
|
Nonaccrual loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,166 |
|
|
|
|
$ |
974 |
|
|
|
|
$ |
974 |
|
| ||||
|
Commercial |
|
|
|
|
1,817 |
|
|
|
|
|
307 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
1,175 |
|
|
|
|
|
1,300 |
|
|
|
|
|
1,489 |
|
| ||||
|
Home equity loans |
|
|
|
|
— |
|
|
|
|
|
90 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Commercial business loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Consumer loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total non accrual loans |
|
|
|
$ |
3,954 |
|
|
|
|
$ |
3,738 |
|
|
|
|
$ |
2,274 |
|
|
|
|
$ |
2,463 |
|
| ||||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
962 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total nonperforming assets |
|
|
|
$ |
4,916 |
|
|
|
|
$ |
3,738 |
|
|
|
|
$ |
2,274 |
|
|
|
|
$ |
2,463 |
|
| ||||
|
Nonperforming assets to total assets |
|
|
|
|
0.81 |
% |
|
|
|
|
|
0.78 |
% |
|
|
|
|
|
0.57 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
0.96 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
2.68 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||
| | | | | | | | | | | | | | |
|
(In thousands) |
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Originated Loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
1,003 |
|
| ||||
|
Total originated loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,003 |
|
|
|
|
|
1,003 |
|
| ||||
|
Acquired Loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
796 |
|
|
|
|
|
796 |
|
| ||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,508 |
|
|
|
|
|
2,508 |
|
| ||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
316 |
|
|
|
|
|
316 |
|
| ||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,620 |
|
|
|
|
|
3,620 |
|
| ||||
|
Total loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
4,623 |
|
| ||||
|
As of December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,137 |
|
| ||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,817 |
|
|
|
|
|
1,817 |
|
| ||||
|
Commercial business |
|
|
|
|
40 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
40 |
|
| ||||
|
Total |
|
|
|
$ |
40 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,954 |
|
|
|
|
$ |
3,994 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Accruing troubled debt restructured loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
864 |
|
|
|
|
$ |
864 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
194 |
|
|
|
|
|
203 |
|
|
|
|
|
2,218 |
|
|
|
|
|
5,403 |
|
| |||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,415 |
|
|
|
|
|
— |
|
| |||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
794 |
|
|
|
|
|
57 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Accruing troubled debt restructured loans |
|
|
|
|
1,603 |
|
|
|
|
|
1,852 |
|
|
|
|
|
260 |
|
|
|
|
|
3,633 |
|
|
|
|
|
5,403 |
|
| |||||
|
Nonaccrual troubled debt restructured loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,463 |
|
| |||||
|
Nonaccrual troubled debt restructured loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,463 |
|
| |||||
|
Total troubled debt restructured loans |
|
|
|
$ |
1,603 |
|
|
|
|
$ |
1,852 |
|
|
|
|
$ |
260 |
|
|
|
|
$ |
3,633 |
|
|
|
|
$ |
7,866 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Balance at beginning of period |
|
|
|
$ |
7,941 |
|
|
|
|
$ |
6,425 |
|
|
|
|
$ |
5,440 |
|
|
|
|
$ |
4,380 |
|
|
|
|
$ |
3,050 |
|
| |||||
|
Charge-offs: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
(261 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Commercial real estate |
|
|
|
|
(166 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
(254 |
) |
|
|
|
|
|
— |
|
| ||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(410 |
) |
|
| ||||
|
Consumer |
|
|
|
|
(4 |
) |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(6 |
) |
|
|
|
|
|
(7 |
) |
|
| |
|
Total charge-offs |
|
|
|
|
(170 |
) |
|
|
|
|
|
(326 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
(260 |
) |
|
|
|
|
|
(417 |
) |
|
|
|
Recoveries: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consumer |
|
|
|
|
26 |
|
|
|
|
|
21 |
|
|
|
|
|
20 |
|
|
|
|
|
9 |
|
|
|
|
|
6 |
|
| |||||
|
Total recoveries |
|
|
|
|
26 |
|
|
|
|
|
21 |
|
|
|
|
|
20 |
|
|
|
|
|
9 |
|
|
|
|
|
6 |
|
| |||||
|
Net charge-offs |
|
|
|
|
(144 |
) |
|
|
|
|
|
(305 |
) |
|
|
|
|
|
(64 |
) |
|
|
|
|
|
(251 |
) |
|
|
|
|
|
(411 |
) |
|
|
|
Provision charged to earnings |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
|
|
|
|
1,311 |
|
|
|
|
|
1,741 |
|
| |||||
|
Balance at end of period |
|
|
|
$ |
8,382 |
|
|
|
|
$ |
7,941 |
|
|
|
|
$ |
6,425 |
|
|
|
|
$ |
5,440 |
|
|
|
|
$ |
4,380 |
|
| |||||
|
Net charge-offs to average loans |
|
|
|
|
0.03 |
% |
|
|
|
|
|
0.07 |
% |
|
|
|
|
|
0.02 |
% |
|
|
|
|
|
0.10 |
% |
|
|
|
|
|
0.18 |
% |
|
|
| | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Residential real estate |
|
|
|
$ |
1,310 |
|
|
|
|
|
24.66 |
% |
|
|
|
|
$ |
1,230 |
|
|
|
|
|
27.22 |
% |
|
|
|
|
$ |
1,290 |
|
|
|
|
|
28.37 |
% |
|
| |||
|
Commercial real estate |
|
|
|
|
3,616 |
|
|
|
|
|
50.08 |
|
|
|
|
|
3,842 |
|
|
|
|
|
53.72 |
|
|
|
|
|
2,519 |
|
|
|
|
|
47.10 |
|
| ||||||
|
Construction |
|
|
|
|
1,032 |
|
|
|
|
|
8.16 |
|
|
|
|
|
929 |
|
|
|
|
|
6.25 |
|
|
|
|
|
1,007 |
|
|
|
|
|
10.95 |
|
| ||||||
|
Home equity |
|
|
|
|
190 |
|
|
|
|
|
2.20 |
|
|
|
|
|
220 |
|
|
|
|
|
2.08 |
|
|
|
|
|
274 |
|
|
|
|
|
4.01 |
|
| ||||||
|
Commercial business |
|
|
|
|
2,225 |
|
|
|
|
|
14.80 |
|
|
|
|
|
1,718 |
|
|
|
|
|
10.71 |
|
|
|
|
|
1,317 |
|
|
|
|
|
9.49 |
|
| ||||||
|
Consumer |
|
|
|
|
9 |
|
|
|
|
|
0.10 |
|
|
|
|
|
2 |
|
|
|
|
|
0.01 |
|
|
|
|
|
11 |
|
|
|
|
|
0.08 |
|
| ||||||
|
Unallocated |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
7 |
|
|
|
|
|
— |
|
| ||||||
|
Total allowance for loan losses |
|
|
|
$ |
8,382 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
7,941 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
6,425 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||
|
Residential real estate |
|
|
|
$ |
1,053 |
|
|
|
|
|
36.08 |
% |
|
|
|
|
$ |
627 |
|
|
|
|
|
45.63 |
% |
|
| ||
|
Commercial real estate |
|
|
|
|
1,806 |
|
|
|
|
|
38.58 |
|
|
|
|
|
906 |
|
|
|
|
|
27.92 |
|
| ||||
|
Construction |
|
|
|
|
951 |
|
|
|
|
|
13.20 |
|
|
|
|
|
974 |
|
|
|
|
|
16.21 |
|
| ||||
|
Home equity |
|
|
|
|
313 |
|
|
|
|
|
5.77 |
|
|
|
|
|
268 |
|
|
|
|
|
6.64 |
|
| ||||
|
Commercial business |
|
|
|
|
744 |
|
|
|
|
|
6.14 |
|
|
|
|
|
248 |
|
|
|
|
|
3.51 |
|
| ||||
|
Consumer |
|
|
|
|
20 |
|
|
|
|
|
0.23 |
|
|
|
|
|
4 |
|
|
|
|
|
0.09 |
|
| ||||
|
Unallocated |
|
|
|
|
553 |
|
|
|
|
|
— |
|
|
|
|
|
1,353 |
|
|
|
|
|
— |
|
| ||||
|
Total allowance for loan losses |
|
|
|
$ |
5,440 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
4,380 |
|
|
|
|
|
100.00 |
% |
|
| ||
| | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
(In thousands) |
|
|
Amortized Cost |
|
|
Fair Value |
|
|
Amortized Cost |
|
|
Fair Value |
|
|
Amortized Cost |
|
|
Fair Value |
| ||||||||||||||||||||||||
|
Securities available for sale: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S Government and agency obligations |
|
|
|
$ |
5,997 |
|
|
|
|
$ |
5,688 |
|
|
|
|
$ |
5,997 |
|
|
|
|
$ |
6,005 |
|
|
|
|
$ |
41,598 |
|
|
|
|
$ |
41,749 |
|
| ||||||
|
State agency and municipal obligations |
|
|
|
|
11,605 |
|
|
|
|
|
12,132 |
|
|
|
|
|
17,036 |
|
|
|
|
|
18,531 |
|
|
|
|
|
17,829 |
|
|
|
|
|
19,198 |
|
| ||||||
|
Corporate bonds |
|
|
|
|
9,166 |
|
|
|
|
|
9,566 |
|
|
|
|
|
13,681 |
|
|
|
|
|
14,556 |
|
|
|
|
|
25,365 |
|
|
|
|
|
24,981 |
|
| ||||||
|
Government mortgage-backed securities |
|
|
|
|
1,133 |
|
|
|
|
|
1,211 |
|
|
|
|
|
1,872 |
|
|
|
|
|
1,966 |
|
|
|
|
|
2,955 |
|
|
|
|
|
3,143 |
|
| ||||||
|
Total securities available for sale |
|
|
|
$ |
27,901 |
|
|
|
|
$ |
28,597 |
|
|
|
|
$ |
38,586 |
|
|
|
|
$ |
41,058 |
|
|
|
|
$ |
87,747 |
|
|
|
|
$ |
89,071 |
|
| ||||||
|
Securities held to maturity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S Government and agency obligations |
|
|
|
$ |
1,021 |
|
|
|
|
$ |
1,019 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||
|
State agency and municipal obligations |
|
|
|
|
11,461 |
|
|
|
|
|
11,461 |
|
|
|
|
|
3,903 |
|
|
|
|
|
3,903 |
|
|
|
|
|
3,962 |
|
|
|
|
|
3,962 |
|
| ||||||
|
Corporate bonds |
|
|
|
|
1,000 |
|
|
|
|
|
973 |
|
|
|
|
|
1,000 |
|
|
|
|
|
904 |
|
|
|
|
|
1,000 |
|
|
|
|
|
843 |
|
| ||||||
|
Government mortgage-backed securities |
|
|
|
|
334 |
|
|
|
|
|
362 |
|
|
|
|
|
451 |
|
|
|
|
|
485 |
|
|
|
|
|
939 |
|
|
|
|
|
999 |
|
| ||||||
|
Total securities held to maturity |
|
|
|
$ |
13,816 |
|
|
|
|
$ |
13,815 |
|
|
|
|
$ |
5,354 |
|
|
|
|
$ |
5,292 |
|
|
|
|
$ |
5,901 |
|
|
|
|
$ |
5,804 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2013 |
|
|
Due Within 1 Year |
|
|
Due 1 – 5 Years |
|
|
Due 5 – 10 Years |
|
|
Due After 10 Years |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
| ||||||||||||||||||||||||||||||||
|
Available for Sale: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,000 |
|
|
|
|
|
1.29 |
% |
|
|
|
|
$ |
4,997 |
|
|
|
|
|
1.51 |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,125 |
|
|
|
|
|
4.07 |
|
|
|
|
|
8,480 |
|
|
|
|
|
4.20 |
|
| ||||||||
|
Corporate bonds |
|
|
|
|
1,019 |
|
|
|
|
|
6.38 |
|
|
|
|
|
8,147 |
|
|
|
|
|
4.05 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,133 |
|
|
|
|
|
5.23 |
|
| ||||||||
|
Total available for sale securities |
|
|
|
$ |
1,019 |
|
|
|
|
|
6.38 |
% |
|
|
|
|
$ |
9,147 |
|
|
|
|
|
3.74 |
% |
|
|
|
|
$ |
8,122 |
|
|
|
|
|
2.49 |
% |
|
|
|
|
$ |
9,613 |
|
|
|
|
|
4.32 |
% |
|
| ||||
|
Held to Maturity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,021 |
|
|
|
|
|
1.38 |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,461 |
|
|
|
|
|
4.50 |
|
| ||||||||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,000 |
|
|
|
|
|
2.90 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
334 |
|
|
|
|
|
5.50 |
|
| ||||||||
|
Total held to maturity securities |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,021 |
|
|
|
|
|
1.38 |
% |
|
|
|
|
$ |
1,000 |
|
|
|
|
|
2.90 |
% |
|
|
|
|
$ |
11,795 |
|
|
|
|
|
4.53 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2012 |
|
|
Due Within 1 Year |
|
|
Due 1 – 5 Years |
|
|
Due 5 – 10 Years |
|
|
Due After 10 Years |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
| ||||||||||||||||||||||||||||||||
|
Available for Sale: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
5,997 |
|
|
|
|
|
1.47 |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,631 |
|
|
|
|
|
3.92 |
|
|
|
|
|
13,405 |
|
|
|
|
|
4.25 |
|
| ||||||||
|
Corporate bonds |
|
|
|
|
499 |
|
|
|
|
|
4.80 |
|
|
|
|
|
11,113 |
|
|
|
|
|
3.72 |
|
|
|
|
|
2,069 |
|
|
|
|
|
4.97 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,872 |
|
|
|
|
|
5.12 |
|
| ||||||||
|
Total available for sale securities |
|
|
|
$ |
499 |
|
|
|
|
|
4.80 |
% |
|
|
|
|
$ |
11,113 |
|
|
|
|
|
3.72 |
% |
|
|
|
|
$ |
11,697 |
|
|
|
|
|
2.85 |
% |
|
|
|
|
$ |
15,277 |
|
|
|
|
|
4.36 |
% |
|
| ||||
|
Held to Maturity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State agency and municipal obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
3,903 |
|
|
|
|
|
4.25 |
% |
|
| ||||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,000 |
|
|
|
|
|
2.00 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
451 |
|
|
|
|
|
5.50 |
|
| ||||||||
|
Total held to maturity securities |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,000 |
|
|
|
|
|
2.00 |
% |
|
|
|
|
$ |
4,354 |
|
|
|
|
|
4.38 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
| ||||||||||||||||||||||||||||||||
|
Noninterest-bearing demand |
|
|
|
$ |
102,530 |
|
|
|
|
$ |
16,088 |
|
|
|
|
$ |
118,618 |
|
|
|
|
|
17.93 |
% |
|
|
|
|
$ |
78,120 |
|
|
|
|
|
16.91 |
% |
|
|
|
|
$ |
74,735 |
|
|
|
|
|
20.36 |
% |
|
| |||||
|
NOW |
|
|
|
|
61,560 |
|
|
|
|
|
12,092 |
|
|
|
|
|
73,652 |
|
|
|
|
|
11.13 |
|
|
|
|
|
33,722 |
|
|
|
|
|
7.30 |
|
|
|
|
|
29,036 |
|
|
|
|
|
7.91 |
|
| ||||||||
|
Money Market |
|
|
|
|
143,033 |
|
|
|
|
|
21,546 |
|
|
|
|
|
164,579 |
|
|
|
|
|
24.88 |
|
|
|
|
|
94,090 |
|
|
|
|
|
20.36 |
|
|
|
|
|
81,202 |
|
|
|
|
|
22.12 |
|
| ||||||||
|
Savings |
|
|
|
|
99,225 |
|
|
|
|
|
8,467 |
|
|
|
|
|
107,692 |
|
|
|
|
|
16.28 |
|
|
|
|
|
136,101 |
|
|
|
|
|
29.45 |
|
|
|
|
|
61,864 |
|
|
|
|
|
16.85 |
|
| ||||||||
|
Time certificates of deposit |
|
|
|
|
158,071 |
|
|
|
|
|
9,369 |
|
|
|
|
|
167,440 |
|
|
|
|
|
25.31 |
|
|
|
|
|
75,466 |
|
|
|
|
|
16.33 |
|
|
|
|
|
83,346 |
|
|
|
|
|
22.70 |
|
| ||||||||
|
CDARS |
|
|
|
|
29,564 |
|
|
|
|
|
— |
|
|
|
|
|
29,564 |
|
|
|
|
|
4.47 |
|
|
|
|
|
44,582 |
|
|
|
|
|
9.65 |
|
|
|
|
|
36,932 |
|
|
|
|
|
10.06 |
|
| ||||||||
|
Total deposits |
|
|
|
$ |
593,983 |
|
|
|
|
$ |
67,562 |
|
|
|
|
$ |
661,545 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
462,081 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
367,115 |
|
|
|
|
|
100.00 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
Maturing:
|
|
|
|
$ |
71,221 |
|
|
|
|
$ |
59,060 |
|
| ||
|
After 3 but within 6 months |
|
|
|
|
22,236 |
|
|
|
|
|
6,062 |
|
| ||
|
After 6 months but within 1 year |
|
|
|
|
40,204 |
|
|
|
|
|
11,505 |
|
| ||
|
After 1 year |
|
|
|
|
17,152 |
|
|
|
|
|
15,038 |
|
| ||
|
|
|
|
|
$ |
150,813 |
|
|
|
|
$ |
91,665 |
|
| ||
| | | | | | | | |
|
(Dollars in thousands) |
|
|
Year Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of and for the period ending: |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Average amount outstanding during the period |
|
|
|
$ |
39,167 |
|
|
|
|
$ |
29,250 |
|
|
|
|
$ |
10,417 |
|
| |||
|
Amount outstanding at end of period |
|
|
|
|
12,000 |
|
|
|
|
|
51,000 |
|
|
|
|
|
29,000 |
|
| |||
|
Highest month end balance during the period |
|
|
|
|
60,000 |
|
|
|
|
|
51,000 |
|
|
|
|
|
36,000 |
|
| |||
|
Weighted average interest rate at end of period |
|
|
|
|
0.41 |
% |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
0.17 |
% |
|
|
|
Weighted average interest rate during the period |
|
|
|
|
0.28 |
% |
|
|
|
|
|
0.23 |
% |
|
|
|
|
|
0.24 |
% |
|
|
| | | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Available cash |
|
|
|
$ |
81,888 |
|
|
|
|
$ |
28,777 |
|
|
|
|
$ |
6,941 |
|
| |||
|
Unpledged investment securities |
|
|
|
|
2,536 |
|
|
|
|
|
5,426 |
|
|
|
|
|
34,737 |
|
| |||
|
Net borrowing capacity |
|
|
|
|
339,681 |
|
|
|
|
|
159,801 |
|
|
|
|
|
83,464 |
|
| |||
|
Total liquidity |
|
|
|
$ |
424,105 |
|
|
|
|
$ |
194,004 |
|
|
|
|
$ |
125,142 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Payments Due by Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Contractual Obligations: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances |
|
|
|
$ |
44,000 |
|
|
|
|
$ |
22,000 |
|
|
|
|
$ |
2,000 |
|
|
|
|
$ |
20,000 |
|
|
|
|
$ |
— |
|
| |||||
|
Operating lease agreements |
|
|
|
|
10,897 |
|
|
|
|
|
1,718 |
|
|
|
|
|
2,910 |
|
|
|
|
|
2,079 |
|
|
|
|
|
4,190 |
|
| |||||
|
Time deposits with stated maturity dates |
|
|
|
|
197,004 |
|
|
|
|
|
173,265 |
|
|
|
|
|
18,001 |
|
|
|
|
|
5,738 |
|
|
|
|
|
— |
|
| |||||
|
Total contractual obligations |
|
|
|
$ |
251,901 |
|
|
|
|
$ |
196,983 |
|
|
|
|
$ |
22,911 |
|
|
|
|
$ |
27,817 |
|
|
|
|
$ |
4,190 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
As of December 31, 2013 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Other Commitments: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loan commitments |
|
|
|
$ |
61,633 |
|
|
|
|
$ |
35,236 |
|
|
|
|
$ |
7,528 |
|
|
|
|
$ |
5,267 |
|
|
|
|
$ |
13,602 |
|
| |||||
|
Undisbursed construction loans |
|
|
|
|
44,670 |
|
|
|
|
|
7,613 |
|
|
|
|
|
6,600 |
|
|
|
|
|
— |
|
|
|
|
|
30,457 |
|
| |||||
|
Unused home equity lines of credit |
|
|
|
|
11,575 |
|
|
|
|
|
143 |
|
|
|
|
|
823 |
|
|
|
|
|
1,061 |
|
|
|
|
|
9,548 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
117,878 |
|
|
|
|
$ |
42,992 |
|
|
|
|
$ |
14,951 |
|
|
|
|
$ |
6,328 |
|
|
|
|
$ |
53,607 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
As of December 31, 2012 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Other Commitments: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loan commitments |
|
|
|
$ |
39,339 |
|
|
|
|
$ |
11,828 |
|
|
|
|
$ |
4,679 |
|
|
|
|
$ |
7,077 |
|
|
|
|
$ |
15,755 |
|
| |||||
|
Undisbursed construction loans |
|
|
|
|
54,705 |
|
|
|
|
|
26,601 |
|
|
|
|
|
6,350 |
|
|
|
|
|
5,748 |
|
|
|
|
|
16,006 |
|
| |||||
|
Unused home equity lines of credit |
|
|
|
|
10,714 |
|
|
|
|
|
127 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,587 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
104,758 |
|
|
|
|
$ |
38,556 |
|
|
|
|
$ |
11,029 |
|
|
|
|
$ |
12,825 |
|
|
|
|
$ |
42,348 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
Parallel Ramp |
|
|
Estimated Percent Change in Net Interest Income |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, |
| |||||||||||
|
Rate Changes (basis points) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
-100 |
|
|
|
|
(0.73 |
)% |
|
|
|
|
|
(0.58 |
)% |
|
|
|
+200 |
|
|
|
|
(3.63 |
) |
|
|
|
|
|
(5.69 |
) |
|
|
| | | | | | | | |
|
Parallel Shock |
|
|
Estimated Percent Change in Net Interest Income |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, |
| |||||||||||
|
Rate Changes (basis points) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
-100 |
|
|
|
|
(1.97 |
)% |
|
|
|
|
|
(1.55 |
)% |
|
|
|
+100 |
|
|
|
|
(3.18 |
) |
|
|
|
|
|
(5.10 |
) |
|
|
|
+200 |
|
|
|
|
(5.93 |
) |
|
|
|
|
|
(9.92 |
) |
|
|
|
+300 |
|
|
|
|
(10.20 |
) |
|
|
|
|
|
(16.56 |
) |
|
|
| | | | | | | | |
|
Parallel Shock |
|
|
Estimated Percent Change in Economic Value of Equity |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, |
| |||||||||||
|
Rate Changes (basis points) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
-100 |
|
|
|
|
(4.30 |
)% |
|
|
|
|
|
(4.39 |
)% |
|
|
|
+100 |
|
|
|
|
(9.30 |
) |
|
|
|
|
|
(17.06 |
) |
|
|
|
+200 |
|
|
|
|
(20.10 |
) |
|
|
|
|
|
(34.69 |
) |
|
|
|
+300 |
|
|
|
|
(29.20 |
) |
|
|
|
|
|
(51.07 |
) |
|
|
| | | | | | | | |
|
|
|
|
Nine months ended September 30, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||
|
(Dollars in thousands) |
| ||||||||||||||||||||||||||||||||||||||||||
|
Assets: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks |
|
|
|
$ |
1,979 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,758 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
Interest earning deposits |
|
|
|
|
32,003 |
|
|
|
|
|
117 |
|
|
|
|
|
0.49 |
|
|
|
|
|
23,198 |
|
|
|
|
|
99 |
|
|
|
|
|
0.57 |
|
| ||||||
|
Securities(1) |
|
|
|
|
1,028 |
|
|
|
|
|
2 |
|
|
|
|
|
0.26 |
|
|
|
|
|
1,246 |
|
|
|
|
|
11 |
|
|
|
|
|
1.18 |
|
| ||||||
|
Loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by non-residential properties |
|
|
|
|
9,010 |
|
|
|
|
|
310 |
|
|
|
|
|
4.60 |
|
|
|
|
|
10,580 |
|
|
|
|
|
408 |
|
|
|
|
|
5.15 |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
7,498 |
|
|
|
|
|
369 |
|
|
|
|
|
6.58 |
|
|
|
|
|
7,771 |
|
|
|
|
|
328 |
|
|
|
|
|
5.64 |
|
| ||||||
|
Construction, development and land loans(2) |
|
|
|
|
11,369 |
|
|
|
|
|
311 |
|
|
|
|
|
3.66 |
|
|
|
|
|
16,052 |
|
|
|
|
|
428 |
|
|
|
|
|
3.56 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
2,538 |
|
|
|
|
|
105 |
|
|
|
|
|
5.53 |
|
|
|
|
|
3,292 |
|
|
|
|
|
167 |
|
|
|
|
|
6.78 |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
1,249 |
|
|
|
|
|
64 |
|
|
|
|
|
6.85 |
|
|
|
|
|
976 |
|
|
|
|
|
56 |
|
|
|
|
|
7.66 |
|
| ||||||
|
Total loans |
|
|
|
|
31,664 |
|
|
|
|
|
1,159 |
|
|
|
|
|
4.89 |
|
|
|
|
|
38,671 |
|
|
|
|
|
1,387 |
|
|
|
|
|
4.79 |
|
| ||||||
|
Total earning assets |
|
|
|
|
64,695 |
|
|
|
|
$ |
1,278 |
|
|
|
|
|
2.64 |
% |
|
|
|
|
|
63,115 |
|
|
|
|
$ |
1,497 |
|
|
|
|
|
3.17 |
% |
|
| ||||
|
Other assets |
|
|
|
|
6,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
73,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
72,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Liabilities and shareholders’ equity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing |
|
|
|
$ |
14,473 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
13,894 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
NOW |
|
|
|
|
12,943 |
|
|
|
|
|
5 |
|
|
|
|
|
0.08 |
|
|
|
|
|
11,577 |
|
|
|
|
|
6 |
|
|
|
|
|
0.10 |
|
| ||||||
|
Money market |
|
|
|
|
22,061 |
|
|
|
|
|
49 |
|
|
|
|
|
0.45 |
|
|
|
|
|
20,468 |
|
|
|
|
|
54 |
|
|
|
|
|
0.53 |
|
| ||||||
|
Savings |
|
|
|
|
5,085 |
|
|
|
|
|
3 |
|
|
|
|
|
0.12 |
|
|
|
|
|
5,018 |
|
|
|
|
|
8 |
|
|
|
|
|
0.32 |
|
| ||||||
|
Time |
|
|
|
|
11,391 |
|
|
|
|
|
49 |
|
|
|
|
|
0.87 |
|
|
|
|
|
12,264 |
|
|
|
|
|
65 |
|
|
|
|
|
1.06 |
|
| ||||||
|
Total deposits |
|
|
|
|
65,953 |
|
|
|
|
|
106 |
|
|
|
|
|
0.32 |
|
|
|
|
|
63,221 |
|
|
|
|
|
133 |
|
|
|
|
|
0.42 |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total funding liabilities |
|
|
|
|
65,953 |
|
|
|
|
$ |
106 |
|
|
|
|
|
0.32 |
% |
|
|
|
|
|
63,221 |
|
|
|
|
$ |
133 |
|
|
|
|
|
0.42 |
% |
|
| ||||
|
Other liabilities |
|
|
|
|
209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Shareholders’ equity |
|
|
|
|
7,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
73,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
72,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net interest income |
|
|
|
|
|
|
|
|
|
$ |
1,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,364 |
|
|
|
|
|
|
|
| ||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.75 |
% |
|
| ||||
|
Net interest margin(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.89 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years ended December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||
|
(Dollars in thousands) |
| ||||||||||||||||||||||||||||||||||||||||||
|
Assets: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks |
|
|
|
$ |
1,824 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,650 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
Interest earning deposits |
|
|
|
|
24,076 |
|
|
|
|
|
134 |
|
|
|
|
|
0.56 |
|
|
|
|
|
17,514 |
|
|
|
|
|
92 |
|
|
|
|
|
0.53 |
|
| ||||||
|
Securities(1) |
|
|
|
|
1,222 |
|
|
|
|
|
14 |
|
|
|
|
|
1.15 |
|
|
|
|
|
6,019 |
|
|
|
|
|
62 |
|
|
|
|
|
1.03 |
|
| ||||||
|
Loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by non-residential properties |
|
|
|
|
10,526 |
|
|
|
|
|
541 |
|
|
|
|
|
5.14 |
|
|
|
|
|
10,129 |
|
|
|
|
|
575 |
|
|
|
|
|
5.68 |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
7,883 |
|
|
|
|
|
411 |
|
|
|
|
|
5.21 |
|
|
|
|
|
9,600 |
|
|
|
|
|
397 |
|
|
|
|
|
4.14 |
|
| ||||||
|
Construction, development and land loans(2) |
|
|
|
|
15,510 |
|
|
|
|
|
558 |
|
|
|
|
|
3.60 |
|
|
|
|
|
21,173 |
|
|
|
|
|
536 |
|
|
|
|
|
2.53 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
3,196 |
|
|
|
|
|
214 |
|
|
|
|
|
6.70 |
|
|
|
|
|
4,444 |
|
|
|
|
|
300 |
|
|
|
|
|
6.75 |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
1,093 |
|
|
|
|
|
82 |
|
|
|
|
|
7.50 |
|
|
|
|
|
905 |
|
|
|
|
|
72 |
|
|
|
|
|
7.96 |
|
| ||||||
|
Total loans |
|
|
|
|
38,208 |
|
|
|
|
|
1,806 |
|
|
|
|
|
4.73 |
|
|
|
|
|
46,251 |
|
|
|
|
|
1,880 |
|
|
|
|
|
4.06 |
|
| ||||||
|
Total earning assets |
|
|
|
|
63,506 |
|
|
|
|
$ |
1,954 |
|
|
|
|
|
3.08 |
% |
|
|
|
|
|
69,784 |
|
|
|
|
$ |
2,034 |
|
|
|
|
|
2.91 |
% |
|
| ||||
|
Other assets |
|
|
|
|
7,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
73,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
78,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Liabilities and shareholders’ equity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing |
|
|
|
$ |
14,009 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
13,056 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
NOW |
|
|
|
|
11,669 |
|
|
|
|
|
9 |
|
|
|
|
|
0.08 |
|
|
|
|
|
13,099 |
|
|
|
|
|
10 |
|
|
|
|
|
0.08 |
|
| ||||||
|
Money market |
|
|
|
|
20,755 |
|
|
|
|
|
73 |
|
|
|
|
|
0.35 |
|
|
|
|
|
22,365 |
|
|
|
|
|
100 |
|
|
|
|
|
0.45 |
|
| ||||||
|
Savings |
|
|
|
|
5,057 |
|
|
|
|
|
10 |
|
|
|
|
|
0.20 |
|
|
|
|
|
4,560 |
|
|
|
|
|
12 |
|
|
|
|
|
0.26 |
|
| ||||||
|
Time |
|
|
|
|
12,319 |
|
|
|
|
|
85 |
|
|
|
|
|
0.69 |
|
|
|
|
|
13,806 |
|
|
|
|
|
122 |
|
|
|
|
|
0.88 |
|
| ||||||
|
Total deposits |
|
|
|
|
63,809 |
|
|
|
|
|
177 |
|
|
|
|
|
0.28 |
|
|
|
|
|
66,886 |
|
|
|
|
|
244 |
|
|
|
|
|
0.36 |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total funding liabilities |
|
|
|
|
63,809 |
|
|
|
|
$ |
177 |
|
|
|
|
|
0.28 |
% |
|
|
|
|
|
66,886 |
|
|
|
|
$ |
244 |
|
|
|
|
|
0.36 |
% |
|
| ||||
|
Other liabilities |
|
|
|
|
222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Shareholders’ equity |
|
|
|
|
9,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
73,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
78,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net interest income |
|
|
|
|
|
|
|
|
|
$ |
1,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,790 |
|
|
|
|
|
|
|
| ||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.55 |
% |
|
| ||||
|
Net interest margin(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.57 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months Ended Sept. 30, 2013 vs 2012 Increase (Decrease) |
|
|
Year Ended December 31, 2012 vs 2011 Increase (Decrease) |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||||||||||||||
|
Interest and dividend income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest earning deposits |
|
|
|
$ |
29 |
|
|
|
|
$ |
(11 |
) |
|
|
|
|
$ |
18 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
6 |
|
|
|
|
$ |
42 |
|
| |||||
|
Securities |
|
|
|
|
(2 |
) |
|
|
|
|
|
(7 |
) |
|
|
|
|
|
(9 |
) |
|
|
|
|
|
(56 |
) |
|
|
|
|
|
8 |
|
|
|
|
|
(48 |
) |
|
| |
|
Loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by non-residential properties |
|
|
|
|
(57 |
) |
|
|
|
|
|
(41 |
) |
|
|
|
|
|
(98 |
) |
|
|
|
|
|
24 |
|
|
|
|
|
(58 |
) |
|
|
|
|
|
(34 |
) |
|
| |
|
Loans secured by residential properties |
|
|
|
|
(13 |
) |
|
|
|
|
|
54 |
|
|
|
|
|
41 |
|
|
|
|
|
(50 |
) |
|
|
|
|
|
64 |
|
|
|
|
|
14 |
|
| ||||
|
Construction, development and land loans |
|
|
|
|
(118 |
) |
|
|
|
|
|
1 |
|
|
|
|
|
(117 |
) |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
60 |
|
|
|
|
|
22 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
(34 |
) |
|
|
|
|
|
(28 |
) |
|
|
|
|
|
(62 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(86 |
) |
|
|
|
Consumer, personal and other loans |
|
|
|
|
13 |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
8 |
|
|
|
|
|
14 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
10 |
|
| ||||
|
Total loans |
|
|
|
|
(209 |
) |
|
|
|
|
|
(19 |
) |
|
|
|
|
|
(228 |
) |
|
|
|
|
|
(134 |
) |
|
|
|
|
|
60 |
|
|
|
|
|
(74 |
) |
|
| |
|
Total change in interest and dividend income |
|
|
|
|
(182 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
|
|
(219 |
) |
|
|
|
|
|
(154 |
) |
|
|
|
|
|
74 |
|
|
|
|
|
(80 |
) |
|
| |
|
Interest expense: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW |
|
|
|
|
1 |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1 |
) |
|
| ||
|
Money market |
|
|
|
|
5 |
|
|
|
|
|
(10 |
) |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
(7 |
) |
|
|
|
|
|
(20 |
) |
|
|
|
|
|
(27 |
) |
|
| |
|
Savings |
|
|
|
|
— |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
2 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
(2 |
) |
|
| ||
|
Time |
|
|
|
|
(4 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(25 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
Total deposits |
|
|
|
|
2 |
|
|
|
|
|
(29 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(49 |
) |
|
|
|
|
|
(67 |
) |
|
| |
|
Total change in interest expense |
|
|
|
|
2 |
|
|
|
|
|
(29 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(49 |
) |
|
|
|
|
|
(67 |
) |
|
| |
|
Change in net interest income |
|
|
|
$ |
(184 |
) |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
(192 |
) |
|
|
|
|
$ |
(136 |
) |
|
|
|
|
$ |
123 |
|
|
|
|
$ |
(13 |
) |
|
| |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months Ended September 30, |
|
|
Years Ended December 31, |
|
|
2013 / 2012 Nine Months Change |
|
|
2012 / 2011 Year Change |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||||||
|
Service charges and fees |
|
|
|
$ |
65 |
|
|
|
|
$ |
74 |
|
|
|
|
$ |
101 |
|
|
|
|
$ |
93 |
|
|
|
|
$ |
(9 |
) |
|
|
|
|
|
(12 |
)% |
|
|
|
|
$ |
8 |
|
|
|
|
|
9 |
% |
|
| |||||
|
Recovery from legal settlement |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
796 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(796 |
) |
|
|
|
|
|
(100 |
) |
|
| ||||||
|
Other |
|
|
|
|
129 |
|
|
|
|
|
130 |
|
|
|
|
|
177 |
|
|
|
|
|
172 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
5 |
|
|
|
|
|
3 |
|
| ||||||
|
Total noninterest income |
|
|
|
$ |
194 |
|
|
|
|
$ |
204 |
|
|
|
|
$ |
278 |
|
|
|
|
$ |
1,061 |
|
|
|
|
$ |
(10 |
) |
|
|
|
|
|
(5 |
)% |
|
|
|
|
$ |
(783 |
) |
|
|
|
|
|
(74 |
)% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months Ended September 30, |
|
|
Years Ended December 31, |
|
|
2013 / 2012 Nine Months Change |
|
|
2012 / 2011 Year Change |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||||||
|
Salaries and employee benefits |
|
|
|
$ |
1,241 |
|
|
|
|
$ |
1,232 |
|
|
|
|
$ |
1,624 |
|
|
|
|
$ |
1,758 |
|
|
|
|
$ |
9 |
|
|
|
|
|
1 |
% |
|
|
|
|
$ |
(134 |
) |
|
|
|
|
|
(8 |
)% |
|
| |||||
|
Loss and expenses on foreclosed real estate, net |
|
|
|
|
192 |
|
|
|
|
|
251 |
|
|
|
|
|
495 |
|
|
|
|
|
335 |
|
|
|
|
|
(59 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
160 |
|
|
|
|
|
48 |
|
| ||||||
|
Professional services |
|
|
|
|
427 |
|
|
|
|
|
253 |
|
|
|
|
|
394 |
|
|
|
|
|
397 |
|
|
|
|
|
174 |
|
|
|
|
|
69 |
|
|
|
|
|
(3 |
) |
|
|
|
|
|
(1 |
) |
|
| ||||||
|
Occupancy and equipment |
|
|
|
|
245 |
|
|
|
|
|
253 |
|
|
|
|
|
339 |
|
|
|
|
|
327 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
(3 |
) |
|
|
|
|
|
12 |
|
|
|
|
|
4 |
|
| ||||||
|
Insurance |
|
|
|
|
163 |
|
|
|
|
|
150 |
|
|
|
|
|
201 |
|
|
|
|
|
203 |
|
|
|
|
|
13 |
|
|
|
|
|
9 |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(1 |
) |
|
| ||||||
|
Data processing |
|
|
|
|
150 |
|
|
|
|
|
120 |
|
|
|
|
|
161 |
|
|
|
|
|
151 |
|
|
|
|
|
30 |
|
|
|
|
|
25 |
|
|
|
|
|
10 |
|
|
|
|
|
7 |
|
| ||||||||
|
FDIC insurance |
|
|
|
|
116 |
|
|
|
|
|
117 |
|
|
|
|
|
154 |
|
|
|
|
|
178 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
(13 |
) |
|
| ||||
|
Non-accrual loan expenses, net of recoveries |
|
|
|
|
2 |
|
|
|
|
|
(26 |
) |
|
|
|
|
|
(22 |
) |
|
|
|
|
|
56 |
|
|
|
|
|
28 |
|
|
|
|
|
108 |
|
|
|
|
|
(78 |
) |
|
|
|
|
|
(139 |
) |
|
| ||||
|
Other |
|
|
|
|
315 |
|
|
|
|
|
355 |
|
|
|
|
|
450 |
|
|
|
|
|
465 |
|
|
|
|
|
(40 |
) |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
(3 |
) |
|
| ||||
|
Total noninterest expense |
|
|
|
$ |
2,851 |
|
|
|
|
$ |
2,705 |
|
|
|
|
$ |
3,796 |
|
|
|
|
$ |
3,870 |
|
|
|
|
$ |
146 |
|
|
|
|
|
5 |
% |
|
|
|
|
$ |
(74 |
) |
|
|
|
|
|
(2 |
)% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At September 30, 2013 |
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by residential properties |
|
|
|
$ |
6,861 |
|
|
|
|
|
22.98 |
% |
|
|
|
|
$ |
7,951 |
|
|
|
|
|
23.62 |
% |
|
|
|
|
$ |
8,129 |
|
|
|
|
|
19.67 |
% |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
8,873 |
|
|
|
|
|
29.72 |
|
|
|
|
|
10,298 |
|
|
|
|
|
30.60 |
|
|
|
|
|
10,684 |
|
|
|
|
|
25.85 |
|
| ||||||
|
Construction, development and land loans |
|
|
|
|
10,539 |
|
|
|
|
|
35.30 |
|
|
|
|
|
11,347 |
|
|
|
|
|
33.71 |
|
|
|
|
|
18,204 |
|
|
|
|
|
44.04 |
|
| ||||||
|
|
|
|
|
|
26,273 |
|
|
|
|
|
88.00 |
|
|
|
|
|
29,596 |
|
|
|
|
|
87.93 |
|
|
|
|
|
37,017 |
|
|
|
|
|
89.56 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
2,400 |
|
|
|
|
|
8.04 |
|
|
|
|
|
2,692 |
|
|
|
|
|
8.00 |
|
|
|
|
|
3,599 |
|
|
|
|
|
8.71 |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
1,184 |
|
|
|
|
|
3.96 |
|
|
|
|
|
1,368 |
|
|
|
|
|
4.07 |
|
|
|
|
|
714 |
|
|
|
|
|
1.73 |
|
| ||||||
|
Total loans |
|
|
|
$ |
29,857 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
33,656 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
41,330 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Loans Secured by Non- Residential Properties |
|
|
Construction, Development and Land Loans |
|
|
Commercial and Industrial Loans |
|
|
Total |
| ||||||||||||||||
|
Amounts due: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less |
|
|
|
$ |
417 |
|
|
|
|
$ |
7,604 |
|
|
|
|
$ |
1,334 |
|
|
|
|
$ |
9,355 |
|
| ||||
|
After one year: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to five years |
|
|
|
|
711 |
|
|
|
|
|
900 |
|
|
|
|
|
1,066 |
|
|
|
|
|
2,677 |
|
| ||||
|
Over five years |
|
|
|
|
7,745 |
|
|
|
|
|
2,035 |
|
|
|
|
|
— |
|
|
|
|
|
9,780 |
|
| ||||
|
Total due after one year |
|
|
|
|
8,456 |
|
|
|
|
|
2,935 |
|
|
|
|
|
1,066 |
|
|
|
|
|
12,457 |
|
| ||||
|
Total |
|
|
|
$ |
8,873 |
|
|
|
|
$ |
10,539 |
|
|
|
|
$ |
2,400 |
|
|
|
|
$ |
21,812 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
December 31, 2012 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Loans Secured by Non- Residential Properties |
|
|
Construction, Development and Land Loans |
|
|
Commercial and Industrial Loans |
|
|
Total |
| ||||||||||||||||
|
Amounts due: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less |
|
|
|
$ |
1,113 |
|
|
|
|
$ |
7,667 |
|
|
|
|
$ |
1,131 |
|
|
|
|
$ |
9,911 |
|
| ||||
|
After one year: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to five years |
|
|
|
|
631 |
|
|
|
|
|
1,473 |
|
|
|
|
|
1,561 |
|
|
|
|
|
3,665 |
|
| ||||
|
Over five years |
|
|
|
|
8,554 |
|
|
|
|
|
2,207 |
|
|
|
|
|
— |
|
|
|
|
|
10,761 |
|
| ||||
|
Total due after one year |
|
|
|
|
9,185 |
|
|
|
|
|
3,680 |
|
|
|
|
|
1,561 |
|
|
|
|
|
14,426 |
|
| ||||
|
Total |
|
|
|
$ |
10,298 |
|
|
|
|
$ |
11,347 |
|
|
|
|
$ |
2,692 |
|
|
|
|
$ |
24,337 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, 2012 |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Interest Rate |
|
|
Total |
|
|
Interest Rate |
|
|
Total |
| ||||||||||||||||||||||||||||||
|
(In thousands) |
|
|
Adjustable |
|
|
Fixed |
|
|
Adjustable |
|
|
Fixed |
| ||||||||||||||||||||||||||||||
|
Loans secured by non-residential properties |
|
|
|
$ |
5,092 |
|
|
|
|
$ |
3,364 |
|
|
|
|
$ |
8,456 |
|
|
|
|
$ |
5,288 |
|
|
|
|
$ |
3,897 |
|
|
|
|
$ |
9,185 |
|
| ||||||
|
Construction, development and and land loans |
|
|
|
|
2,935 |
|
|
|
|
|
— |
|
|
|
|
|
2,935 |
|
|
|
|
|
3,613 |
|
|
|
|
|
67 |
|
|
|
|
|
3,680 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
1,066 |
|
|
|
|
|
1,066 |
|
|
|
|
|
— |
|
|
|
|
|
1,561 |
|
|
|
|
|
1,561 |
|
| ||||||
|
Total loans due after one year |
|
|
|
$ |
8,027 |
|
|
|
|
$ |
4,430 |
|
|
|
|
$ |
12,457 |
|
|
|
|
$ |
8,901 |
|
|
|
|
$ |
5,525 |
|
|
|
|
$ |
14,426 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At September 30, 2013 |
|
|
At December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
Nonaccrual loans: |
| | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by residential properties |
|
|
|
$ |
1,398 |
|
|
|
|
$ |
1,083 |
|
|
|
|
$ |
1,550 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
453 |
|
|
|
|
|
520 |
|
| |||
|
Construction, development and land loans |
|
|
|
|
4,573 |
|
|
|
|
|
5,387 |
|
|
|
|
|
10,540 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
554 |
|
|
|
|
|
348 |
|
|
|
|
|
357 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
73 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total non accrual loans |
|
|
|
$ |
7,100 |
|
|
|
|
$ |
7,271 |
|
|
|
|
$ |
12,967 |
|
| |||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
1,895 |
|
|
|
|
|
3,270 |
|
|
|
|
|
2,869 |
|
| |||
|
Total nonperforming assets |
|
|
|
$ |
8,995 |
|
|
|
|
$ |
10,541 |
|
|
|
|
$ |
15,836 |
|
| |||
|
Nonperforming assets to total assets |
|
|
|
|
12.92 |
% |
|
|
|
|
|
13.85 |
% |
|
|
|
|
|
20.72 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
23.78 |
% |
|
|
|
|
|
21.60 |
% |
|
|
|
|
|
31.37 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
11.12 |
% |
|
|
|
|
|
10.24 |
% |
|
|
|
|
|
15.27 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||
| | | | | | | | | | | |
|
(In thousands) |
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days (Nonaccrual) |
|
|
Total Past Due |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of September 30, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,746 |
|
|
|
|
$ |
1,746 |
|
| ||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
779 |
|
|
|
|
|
779 |
|
| ||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
435 |
|
|
|
|
|
435 |
|
| ||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
280 |
|
|
|
|
|
280 |
|
| ||||
|
Consumer, personal and other loans |
|
|
|
|
7 |
|
|
|
|
|
— |
|
|
|
|
|
73 |
|
|
|
|
|
80 |
|
| ||||
|
Total |
|
|
|
$ |
7 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,313 |
|
|
|
|
$ |
3,320 |
|
| ||||
|
As of December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,248 |
|
|
|
|
$ |
2,248 |
|
| ||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
748 |
|
|
|
|
|
748 |
|
| ||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Commercial and industrial loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
|
|
|
|
375 |
|
| ||||
|
Consumer, personal and other loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
75 |
|
| ||||
|
Total |
|
|
|
$ |
150 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,296 |
|
|
|
|
$ |
3,446 |
|
| ||||
|
As of December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
1,400 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
5,136 |
|
| ||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
718 |
|
|
|
|
|
718 |
|
| ||||
|
Loans secured by non-residential properties |
|
|
|
|
53 |
|
|
|
|
|
103 |
|
|
|
|
|
— |
|
|
|
|
|
156 |
|
| ||||
|
Commercial and industrial loans |
|
|
|
|
300 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
| ||||
|
Consumer, personal and other loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total |
|
|
|
$ |
353 |
|
|
|
|
$ |
1,503 |
|
|
|
|
$ |
4,454 |
|
|
|
|
$ |
6,310 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
At Sept. 30, 2013 |
|
|
At December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
Accruing troubled debt restructured loans: |
| | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by residential properties |
|
|
|
$ |
— |
|
|
|
|
$ |
652 |
|
|
|
|
$ |
— |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
78 |
|
|
|
|
|
93 |
|
| |||
|
Construction, development and land loans |
|
|
|
|
224 |
|
|
|
|
|
229 |
|
|
|
|
|
483 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
252 |
|
|
|
|
|
278 |
|
|
|
|
|
— |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
176 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
| |||
|
Accruing troubled debt restructured loans |
|
|
|
|
652 |
|
|
|
|
|
1,337 |
|
|
|
|
|
576 |
|
| |||
|
Nonaccrual troubled debt restructured loans: |
| | | | | | | | | | | | | | | | | | | | | |
|
Loans secured by residential properties |
|
|
|
|
1,336 |
|
|
|
|
|
743 |
|
|
|
|
|
786 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
453 |
|
|
|
|
|
418 |
|
| |||
|
Construction, development and land loans |
|
|
|
|
3,038 |
|
|
|
|
|
3,144 |
|
|
|
|
|
6,804 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
43 |
|
|
|
|
|
48 |
|
|
|
|
|
57 |
|
| |||
|
Nonaccrual troubled debt restructured loans |
|
|
|
|
4,919 |
|
|
|
|
|
4,388 |
|
|
|
|
|
8,065 |
|
| |||
|
Total troubled debt restructured loans |
|
|
|
$ |
5,571 |
|
|
|
|
$ |
5,725 |
|
|
|
|
$ |
8,641 |
|
| |||
| | | | | | | | | | | |
|
(In thousands) |
|
|
Construction, Development and Land Loans |
|
|
Loans Secured by Residential Properties |
|
|
Loans Secured by Non- Residential Properties |
|
|
Commercial and Industrial Loans |
|
|
Consumer, Personal and Other Loans |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Beginning balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(225 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(86 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(311 |
) |
|
| ||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
80 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
80 |
|
| |||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(113 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
140 |
|
|
|
|
|
64 |
|
|
|
|
|
(57 |
) |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
138 |
|
|
|
|
$ |
70 |
|
|
|
|
$ |
136 |
|
|
|
|
$ |
168 |
|
|
|
|
$ |
100 |
|
|
|
|
$ |
270 |
|
|
|
|
$ |
882 |
|
| |||||||
|
Ratio of net charge-offs to average loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.73 |
% |
|
| ||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(89 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(193 |
) |
|
| |||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
| |||||||
|
Provisions |
|
|
|
|
(103 |
) |
|
|
|
|
|
(117 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Ratio of net charge-offs to average loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.50 |
% |
|
| ||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
617 |
|
|
|
|
$ |
338 |
|
|
|
|
$ |
234 |
|
|
|
|
$ |
739 |
|
|
|
|
$ |
59 |
|
|
|
|
$ |
47 |
|
|
|
|
$ |
2,034 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(1,191 |
) |
|
|
|
|
|
(55 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(388 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,634 |
) |
|
| |||
|
Recoveries |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3 |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
| |||||||
|
Provisions |
|
|
|
|
1,048 |
|
|
|
|
|
(39 |
) |
|
|
|
|
|
34 |
|
|
|
|
|
(167 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
55 |
|
|
|
|
|
900 |
|
| ||||
|
Ending balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Ratio of net charge-offs to average loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.52 |
% |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At September 30, 2013 |
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
| ||||||||||||||||||||||||
|
Noninterest-bearing demand |
|
|
|
$ |
13,422 |
|
|
|
|
|
21.41 |
% |
|
|
|
|
$ |
14,086 |
|
|
|
|
|
20.75 |
% |
|
|
|
|
$ |
15,533 |
|
|
|
|
|
23.38 |
% |
|
| |||
|
Interest bearing accounts: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW, money market and savings |
|
|
|
|
38,831 |
|
|
|
|
|
61.94 |
|
|
|
|
|
41,481 |
|
|
|
|
|
61.11 |
|
|
|
|
|
38,745 |
|
|
|
|
|
58.31 |
|
| ||||||
|
Time certificates of deposit |
|
|
|
|
10,441 |
|
|
|
|
|
16.65 |
|
|
|
|
|
12,314 |
|
|
|
|
|
18.14 |
|
|
|
|
|
12,170 |
|
|
|
|
|
18.32 |
|
| ||||||
|
Total deposits |
|
|
|
$ |
62,694 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
67,881 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
66,448 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
As of September 30, 2013 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Commitments to extend credit: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Undisbursed home equity lines of credit |
|
|
|
$ |
3,381 |
|
|
|
|
$ |
207 |
|
|
|
|
$ |
490 |
|
|
|
|
$ |
1,478 |
|
|
|
|
$ |
1,206 |
|
| |||||
|
Undisbursed loans secured by real estate |
|
|
|
|
1,982 |
|
|
|
|
|
676 |
|
|
|
|
|
800 |
|
|
|
|
|
— |
|
|
|
|
|
506 |
|
| |||||
|
Future loan commitments |
|
|
|
|
481 |
|
|
|
|
|
248 |
|
|
|
|
|
233 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Undisbursed commercial lines of credit |
|
|
|
|
1,699 |
|
|
|
|
|
1,669 |
|
|
|
|
|
30 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Overdraft protection lines |
|
|
|
|
565 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
565 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
8,108 |
|
|
|
|
$ |
2,800 |
|
|
|
|
$ |
1,553 |
|
|
|
|
$ |
1,478 |
|
|
|
|
$ |
2,277 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
As of December 31, 2012 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Commitments to extend credit: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Undisbursed home equity lines of credit |
|
|
|
$ |
3,037 |
|
|
|
|
$ |
67 |
|
|
|
|
$ |
363 |
|
|
|
|
$ |
808 |
|
|
|
|
$ |
1,799 |
|
| |||||
|
Undisbursed loans secured by real estate |
|
|
|
|
2,830 |
|
|
|
|
|
444 |
|
|
|
|
|
1,798 |
|
|
|
|
|
— |
|
|
|
|
|
588 |
|
| |||||
|
Future loan commitments |
|
|
|
|
2,710 |
|
|
|
|
|
2,710 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Undisbursed commercial lines of credit |
|
|
|
|
1,912 |
|
|
|
|
|
1,912 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Overdraft protection lines |
|
|
|
|
596 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
596 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
11,085 |
|
|
|
|
$ |
5,133 |
|
|
|
|
$ |
2,161 |
|
|
|
|
$ |
808 |
|
|
|
|
$ |
2,983 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
Name |
|
|
Age |
|
|
Position with Bankwell Financial Group, Inc. |
|
|
Position with Bankwell Bank |
|
|
Director of the Company Since |
|
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Frederick R. Afragola |
|
|
72 |
|
|
Director |
|
|
Director |
|
|
2013(1) |
|
|
George P. Bauer |
|
|
82 |
|
|
Director |
|
|
Director |
|
|
2012 |
|
|
Gail E.D. Brathwaite |
|
|
54 |
|
|
Executive Vice President and Chief Operating Officer |
|
|
Executive Vice President and Chief Operating Officer |
|
|
n/a |
|
|
Richard Castiglioni |
|
|
62 |
|
|
Director |
|
|
Director |
|
|
2013(2) |
|
|
Eric J. Dale |
|
|
49 |
|
|
Director |
|
|
Director |
|
|
2008(3) |
|
|
Heidi DeWyngaert |
|
|
58 |
|
|
Executive Vice President and Chief Lending Officer |
|
|
President |
|
|
n/a |
|
|
Blake S. Drexler |
|
|
56 |
|
|
Director |
|
|
Director |
|
|
2007(1) |
|
|
James A. Fieber |
|
|
59 |
|
|
Director |
|
|
Director |
|
|
2007(1) |
|
|
Mark Fitzgibbon |
|
|
44 |
|
|
Director |
|
|
Director |
|
|
2009(2) |
|
|
William J. Fitzpatrick III |
|
|
64 |
|
|
Director |
|
|
Director |
|
|
2008(3) |
|
|
Hugh Halsell III |
|
|
70 |
|
|
Director |
|
|
Director |
|
|
2013(1) |
|
|
Daniel S. Jones |
|
|
75 |
|
|
Director |
|
|
Director |
|
|
2007(1) |
|
|
Carl R. Kuehner, III |
|
|
50 |
|
|
Director |
|
|
Director |
|
|
2007(1) |
|
|
Todd Lampert |
|
|
50 |
|
|
Director and Corporate Secretary |
|
|
Director |
|
|
2007(1) |
|
|
Victor S. Liss |
|
|
77 |
|
|
Director |
|
|
Director |
|
|
2008(3) |
|
|
Peyton R. Patterson |
|
|
57 |
|
|
Director, President and Chief Executive Officer |
|
|
Director and Chief Executive Officer |
|
|
2012 |
|
|
Ernest J. Verrico, Sr. |
|
|
58 |
|
|
Executive Vice President and Chief Financial Officer |
|
|
Executive Vice President and Chief Financial Officer |
|
|
n/a |
|
| | | | | | | | | |
|
Name and Principal Position |
|
|
Year |
|
|
Salary ($) |
|
|
Bonus ($) |
|
|
Stock Awards ($)(1) |
|
|
Option Awards ($)(1) |
|
|
Non-Equity Incentive Plan Compensation ($)(2) |
|
|
Nonqualified Deferred Compensation Earnings ($) |
|
|
All Other Compensation ($)(3) |
|
|
Total ($) |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Peyton R. Patterson Chief Executive Officer and President (Company)(4) Chief Executive Officer (Bank) |
|
|
|
|
2013 |
|
|
|
|
|
500,000 |
|
|
|
|
|
0 |
|
|
|
|
|
335,000 |
|
|
|
|
|
0 |
|
|
|
|
|
231,823 |
|
|
|
|
|
0 |
|
|
|
|
|
11,687 |
|
|
|
|
|
1,078,510 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
|
240,385 |
|
|
|
|
|
0 |
|
|
|
|
|
600,000 |
|
|
|
|
|
0 |
|
|
|
|
|
0 |
|
|
|
|
|
0 |
|
|
|
|
|
7,299 |
|
|
|
|
|
847,684 |
|
| ||||||||||||
|
Ernest J. Verrico, Sr. EVP and CFO (Company and Bank) |
|
|
|
|
2013 |
|
|
|
|
|
186,962 |
|
|
|
|
|
25,000 |
|
|
|
|
|
108,875 |
|
|
|
|
|
0 |
|
|
|
|
|
63,254 |
|
|
|
|
|
0 |
|
|
|
|
|
13,656 |
|
|
|
|
|
397,747 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
|
181,635 |
|
|
|
|
|
0 |
|
|
|
|
|
60,000 |
|
|
|
|
|
0 |
|
|
|
|
|
39,680 |
|
|
|
|
|
0 |
|
|
|
|
|
10,912 |
|
|
|
|
|
292,227 |
|
| ||||||||||||
|
Gail E.D. Brathwaite(5) EVP and COO (Company and Bank) |
|
|
|
|
2013 |
|
|
|
|
|
188,269 |
|
|
|
|
|
0 |
|
|
|
|
|
301,500 |
|
|
|
|
|
0 |
|
|
|
|
|
68,305 |
|
|
|
|
|
0 |
|
|
|
|
|
24,979 |
|
|
|
|
|
583,053 |
|
| |||||||||
|
Heidi DeWyngaert EVP and CLO (Company) President (Bank) |
|
|
|
|
2013 |
|
|
|
|
|
239,635 |
|
|
|
|
|
0 |
|
|
|
|
|
180,125 |
|
|
|
|
|
0 |
|
|
|
|
|
75,852 |
|
|
|
|
|
0 |
|
|
|
|
|
13,815 |
|
|
|
|
|
509,427 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
|
230,596 |
|
|
|
|
|
0 |
|
|
|
|
|
82,500 |
|
|
|
|
|
0 |
|
|
|
|
|
51,048 |
|
|
|
|
|
0 |
|
|
|
|
|
10,167 |
|
|
|
|
|
374,311 |
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
Option awards |
|
|
Stock awards |
| ||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name |
|
|
Grant Date |
|
|
Number of securities underlying unexercised options (#) exercisable |
|
|
Option exercise price ($) |
|
|
Option expiration date |
|
|
Number of shares or units of stock that have not vested (#) |
|
|
Market value of shares or units of stock that have not vested ($)(5) |
| ||||||||||||||||||||||||
|
Peyton R. Patterson(1) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
44,000 |
|
|
|
|
$ |
919,600 |
|
| ||||||
|
Ernest J. Verrico(2) |
|
|
|
|
3/4/10 |
|
|
|
|
|
2,400 |
|
|
|
|
$ |
11.00 |
|
|
|
|
|
3/4/2020 |
|
|
|
|
|
12,700 |
|
|
|
|
$ |
265,430 |
|
| ||||||
|
Gail E.D. Brathwaite(3) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
18,000 |
|
|
|
|
$ |
376,200 |
|
| ||||||
|
Heidi DeWyngaert(4) |
|
|
|
|
7/6/04 |
|
|
|
|
|
6,000 |
|
|
|
|
$ |
10.00 |
|
|
|
|
|
7/6/2014 |
|
|
|
|
|
17,900 |
|
|
|
|
$ |
374,110 |
|
| ||||||
|
|
|
3/1/05 |
|
|
|
|
|
1,500 |
|
|
|
|
$ |
14.50 |
|
|
|
|
|
3/1/2015 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||||
|
|
|
3/29/06 |
|
|
|
|
|
2,000 |
|
|
|
|
$ |
16.00 |
|
|
|
|
|
3/29/2016 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||||
|
|
|
1/2/08 |
|
|
|
|
|
4,000 |
|
|
|
|
$ |
20.70 |
|
|
|
|
|
1/2/2018 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||||
|
|
|
3/26/08 |
|
|
|
|
|
8,574 |
|
|
|
|
$ |
20.70 |
|
|
|
|
|
3/26/2018 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||||
|
|
|
6/23/09 |
|
|
|
|
|
1,200 |
|
|
|
|
$ |
12.64 |
|
|
|
|
|
6/23/2019 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Options outstanding at beginning of year |
|
|
|
|
272,358 |
|
|
|
|
|
277,558 |
|
|
|
|
|
273,628 |
|
|
|
|
|
262,998 |
|
|
|
|
|
252,788 |
|
| |||||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
9,650 |
|
|
|
|
|
10,000 |
|
|
|
|
|
12,250 |
|
|
|
|
|
14,950 |
|
| |||||
|
Forfeited |
|
|
|
|
(4,080 |
) |
|
|
|
|
|
(14,850 |
) |
|
|
|
|
|
(4,070 |
) |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
(2,740 |
) |
|
|
|
Exercised |
|
|
|
|
(46,640 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(2,000 |
) |
|
|
|
|
|
(520 |
) |
|
|
|
|
|
(2,000 |
) |
|
| |
|
Expired |
|
|
|
|
(13,070 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Options outstanding at end of period |
|
|
|
|
208,568 |
|
|
|
|
|
272,358 |
|
|
|
|
|
277,558 |
|
|
|
|
|
273,628 |
|
|
|
|
|
262,998 |
|
| |||||
|
Weighted average exercise price |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Granted |
|
|
|
$ |
— |
|
|
|
|
$ |
15.00 |
|
|
|
|
$ |
15.00 |
|
|
|
|
$ |
11.00 |
|
|
|
|
$ |
12.64 |
|
| |||||
|
Forfeited |
|
|
|
|
17.42 |
|
|
|
|
|
13.13 |
|
|
|
|
|
16.20 |
|
|
|
|
|
14.56 |
|
|
|
|
|
16.31 |
|
| |||||
|
Exercised |
|
|
|
|
10.02 |
|
|
|
|
|
— |
|
|
|
|
|
10.00 |
|
|
|
|
|
12.19 |
|
|
|
|
|
10.00 |
|
| |||||
|
Expired |
|
|
|
|
10.00 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Options outstanding at end of period |
|
|
|
|
16.67 |
|
|
|
|
|
15.23 |
|
|
|
|
|
14.60 |
|
|
|
|
|
14.58 |
|
|
|
|
|
14.74 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
Name |
|
|
Fees Earned or Paid in Cash ($) |
|
|
Stock Awards(1) |
|
|
Total Compensation ($)(2) |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Frederick R. Afragola |
|
|
|
|
17,700 |
|
|
|
|
|
6,700 |
|
|
|
|
|
24,400 |
|
| |||
|
George P. Bauer |
|
|
|
|
10,000 |
|
|
|
|
|
13,400 |
|
|
|
|
|
23,400 |
|
| |||
|
Richard Castiglioni |
|
|
|
|
15,500 |
|
|
|
|
|
6,700 |
|
|
|
|
|
22,200 |
|
| |||
|
Eric J. Dale |
|
|
|
|
21,100 |
|
|
|
|
|
20,100 |
|
|
|
|
|
41,200 |
|
| |||
|
Blake S. Drexler |
|
|
|
|
63,700 |
|
|
|
|
|
58,625 |
|
|
|
|
|
122,325 |
|
| |||
|
James A. Fieber |
|
|
|
|
40,600 |
|
|
|
|
|
46,900 |
|
|
|
|
|
87,500 |
|
| |||
|
Mark Fitzgibbon |
|
|
|
|
17,900 |
|
|
|
|
|
21,775 |
|
|
|
|
|
39,675 |
|
| |||
|
William J. Fitzpatrick, III |
|
|
|
|
16,200 |
|
|
|
|
|
6,700 |
|
|
|
|
|
22,900 |
|
| |||
|
Merrill J. Forgotson(3) |
|
|
|
|
19,800 |
|
|
|
|
|
6,700 |
|
|
|
|
|
26,500 |
|
| |||
|
Hugh Halsell |
|
|
|
|
18,700 |
|
|
|
|
|
13,400 |
|
|
|
|
|
32,100 |
|
| |||
|
Daniel S. Jones |
|
|
|
|
23,200 |
|
|
|
|
|
21,775 |
|
|
|
|
|
44,975 |
|
| |||
|
Carl R. Kuehner |
|
|
|
|
11,600 |
|
|
|
|
|
20,100 |
|
|
|
|
|
31,700 |
|
| |||
|
Todd Lampert |
|
|
|
|
33,300 |
|
|
|
|
|
23,450 |
|
|
|
|
|
56,750 |
(4) |
|
| ||
|
Victor S. Liss |
|
|
|
|
25,100 |
|
|
|
|
|
6,700 |
|
|
|
|
|
31,800 |
|
| |||
|
Total |
|
|
|
|
334,400 |
|
|
|
|
|
273,025 |
|
|
|
|
|
607,425 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Beneficial Ownership(1) Before this Offering |
|
|
Beneficial Ownership After this Offering |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name of Beneficial Owner |
|
|
Number of Shares |
|
|
% |
|
|
Number of Shares |
|
|
% |
| ||||||||||||||||
|
5% Shareholder: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Wellington Management Company, LLP(2) 280 Congress St. Boston, MA 02210 |
|
|
|
|
370,000 |
|
|
|
|
|
9.51 |
|
|
|
|
|
370,000 |
|
|
|
|
|
5.62 |
|
| ||||
|
Bauer Foundation |
|
|
|
|
315,098 |
|
|
|
|
|
8.10 |
|
|
|
|
|
315,098 |
|
|
|
|
|
4.79 |
|
| ||||
|
Directors and Executive Officers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Frederick R. Afragola |
|
|
|
|
47,612 |
(3) |
|
|
|
|
|
1.22 |
|
|
|
|
|
47,612 |
|
|
|
|
|
* |
|
| |||
|
George P. Bauer |
|
|
|
|
315,098 |
(4) |
|
|
|
|
|
8.10 |
|
|
|
|
|
315,098 |
|
|
|
|
|
4.79 |
|
| |||
|
Richard Castiglioni |
|
|
|
|
3,600 |
|
|
|
|
|
* |
|
|
|
|
|
3.600 |
|
|
|
|
|
* |
|
| ||||
|
Eric J. Dale |
|
|
|
|
14,583 |
|
|
|
|
|
* |
|
|
|
|
|
14,583 |
|
|
|
|
|
* |
|
| ||||
|
Blake S. Drexler |
|
|
|
|
166,542 |
(5) |
|
|
|
|
|
4.27 |
|
|
|
|
|
166,542 |
|
|
|
|
|
2.53 |
|
| |||
|
James A. Fieber |
|
|
|
|
354,016 |
(6) |
|
|
|
|
|
9.08 |
|
|
|
|
|
354,016 |
|
|
|
|
|
5.38 |
|
| |||
|
Mark Fitzgibbon |
|
|
|
|
152,632 |
|
|
|
|
|
3.92 |
|
|
|
|
|
152,632 |
|
|
|
|
|
2.32 |
|
| ||||
|
William J. Fitzpatrick |
|
|
|
|
5,400 |
|
|
|
|
|
* |
|
|
|
|
|
5,400 |
|
|
|
|
|
* |
|
| ||||
|
Hugh Halsell, III |
|
|
|
|
173,219 |
(7) |
|
|
|
|
|
4.45 |
|
|
|
|
|
173,219 |
|
|
|
|
|
2.63 |
|
| |||
|
Daniel S. Jones |
|
|
|
|
190,894 |
(8) |
|
|
|
|
|
4.90 |
|
|
|
|
|
190,894 |
|
|
|
|
|
2.90 |
|
| |||
|
Carl R. Kuehner, III |
|
|
|
|
278,258 |
(9) |
|
|
|
|
|
7.13 |
|
|
|
|
|
278,258 |
|
|
|
|
|
4.23 |
|
| |||
|
Todd Lampert |
|
|
|
|
41,054 |
(10) |
|
|
|
|
|
1.05 |
|
|
|
|
|
41,054 |
|
|
|
|
|
* |
|
| |||
|
Victor S. Liss |
|
|
|
|
17,400 |
|
|
|
|
|
* |
|
|
|
|
|
17,400 |
|
|
|
|
|
* |
|
| ||||
|
Gail E.D. Brathwaite |
|
|
|
|
18,000 |
|
|
|
|
|
* |
|
|
|
|
|
18,000 |
|
|
|
|
|
* |
|
| ||||
|
Heidi DeWyngaert |
|
|
|
|
57,139 |
(11) |
|
|
|
|
|
1.46 |
|
|
|
|
|
57,139 |
|
|
|
|
|
* |
|
| |||
|
Peyton R. Patterson |
|
|
|
|
60,000 |
(12) |
|
|
|
|
|
1.54 |
|
|
|
|
|
60,000 |
|
|
|
|
|
* |
|
| |||
|
Ernest J. Verrico |
|
|
|
|
20,700 |
(13) |
|
|
|
|
|
* |
|
|
|
|
|
20,700 |
|
|
|
|
|
* |
|
| |||
|
All directors and executive officers as a group (17 persons) |
|
|
|
|
1,916,147 |
|
|
|
|
|
49.24 |
% |
|
|
|
|
|
1,916,147 |
|
|
|
|
|
29.12 |
%(14) |
|
| ||
| | | | | | | | | | | | | | |
|
Underwriter |
|
|
Number of Shares |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Sandler O’Neill + Partners, L.P. |
|
|
|
|
1,756,757 |
|
| |
|
Keefe, Bruyette & Woods, Inc. |
|
|
|
|
945,946 |
|
| |
|
Total |
|
|
|
|
2,702,703 |
|
| |
| | | | |
|
|
|
|
Shares to the Public |
|
|
Shares to Directors and Officers, Including Under DSP |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Per Share |
|
|
Total |
|
|
Per Share |
|
|
Total |
| ||||||||||||||||
|
Public offering price |
|
|
|
$ |
18.00 |
|
|
|
|
$ |
39,978,252 |
|
|
|
|
$ |
18.00 |
|
|
|
|
$ |
8,670,402 |
|
| ||||
|
Underwriting discounts and commissions paid by us |
|
|
|
$ |
1.08 |
|
|
|
|
$ |
2,398,695 |
|
|
|
|
$ |
0.18 |
|
|
|
|
$ |
86,704 |
|
| ||||
|
Proceeds to us, before expenses |
|
|
|
$ |
16.92 |
|
|
|
|
$ |
37,579,557 |
|
|
|
|
$ |
17.82 |
|
|
|
|
$ |
8,583,698 |
|
| ||||
| | | | | | | | | | | | | | |
|
Index to Financial Statements of Bankwell Financial Group, Inc. |
|
|
|
|
Page |
|
| |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
Index to Financial Statements of The Wilton Bank |
| | | | | | | |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
Report of Independent Auditors To The Board of Directors and Stockholders Bankwell Financial Group, Inc. New Canaan, Connecticut |
|
|
| |
| | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash and due from banks (Note 3) |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
28,927 |
|
| ||
|
Held to maturity investment securities, at amortized cost (Note 6) |
|
|
|
|
13,816 |
|
|
|
|
|
5,354 |
|
| ||
|
Available for sale investment securities, at fair value (Note 6) |
|
|
|
|
28,597 |
|
|
|
|
|
41,058 |
|
| ||
|
Loans held for sale |
|
|
|
|
100 |
|
|
|
|
|
— |
|
| ||
|
Loans receivable (net of allowance for loan losses of $8,382 and $7,941 at December 31, 2013 and 2012, respectively) (Notes 7 and 18) |
|
|
|
|
621,830 |
|
|
|
|
|
520,792 |
|
| ||
|
Foreclosed real estate |
|
|
|
|
829 |
|
|
|
|
|
962 |
|
| ||
|
Accrued interest receivable |
|
|
|
|
2,360 |
|
|
|
|
|
2,109 |
|
| ||
|
Federal Home Loan Bank stock, at cost (Note 10) |
|
|
|
|
4,834 |
|
|
|
|
|
4,442 |
|
| ||
|
Premises and equipment, net (Note 8) |
|
|
|
|
7,060 |
|
|
|
|
|
2,518 |
|
| ||
|
Bank-owned life insurance |
|
|
|
|
10,031 |
|
|
|
|
|
— |
|
| ||
|
Other intangible assets |
|
|
|
|
481 |
|
|
|
|
|
— |
|
| ||
|
Deferred income taxes, net (Note 12) |
|
|
|
|
5,845 |
|
|
|
|
|
2,798 |
|
| ||
|
Other assets |
|
|
|
|
1,822 |
|
|
|
|
|
1,056 |
|
| ||
|
Total assets |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
| ||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Deposits (Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Noninterest bearing deposits |
|
|
|
$ |
118,618 |
|
|
|
|
$ |
78,120 |
|
| ||
|
Interest bearing deposits |
|
|
|
|
542,927 |
|
|
|
|
|
383,961 |
|
| ||
|
Total deposits |
|
|
|
|
661,545 |
|
|
|
|
|
462,081 |
|
| ||
|
Advances from the Federal Home Loan Bank (Note 10) |
|
|
|
|
44,000 |
|
|
|
|
|
91,000 |
|
| ||
|
Accrued expenses and other liabilities |
|
|
|
|
4,588 |
|
|
|
|
|
5,401 |
|
| ||
|
Total liabilities |
|
|
|
|
710,133 |
|
|
|
|
|
558,482 |
|
| ||
|
Commitments and contingencies (Note 11) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Stockholders’ equity (Notes 2, 14 and 17) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Preferred stock, senior noncumulative perpetual, Series C, no par; 10,980 shares issued at December 31, 2013 and 2012, respectively; liquidation value of $1,000 per share |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| ||
|
Common stock, no par value; 10,000,000 shares authorized, 3,876,393 and 2,846,700 shares issued, at December 31, 2013 and 2012, respectively |
|
|
|
|
52,105 |
|
|
|
|
|
38,117 |
|
| ||
|
Retained earnings |
|
|
|
|
5,976 |
|
|
|
|
|
926 |
|
| ||
|
Accumulated other comprehensive income – net unrealized gains on available for sale securities, net of taxes |
|
|
|
|
424 |
|
|
|
|
|
1,511 |
|
| ||
|
Total stockholders’ equity |
|
|
|
|
69,485 |
|
|
|
|
|
51,534 |
|
| ||
|
Total liabilities and stockholders’ equity |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
| ||
| | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest and fees on loans |
|
|
|
$ |
26,599 |
|
|
|
|
$ |
22,329 |
|
|
|
|
$ |
17,621 |
|
| |||
|
Interest and dividends on securities |
|
|
|
|
1,409 |
|
|
|
|
|
2,033 |
|
|
|
|
|
2,919 |
|
| |||
|
Interest on cash and cash equivalents |
|
|
|
|
84 |
|
|
|
|
|
35 |
|
|
|
|
|
47 |
|
| |||
|
Total interest income |
|
|
|
|
28,092 |
|
|
|
|
|
24,397 |
|
|
|
|
|
20,587 |
|
| |||
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest expense on deposits |
|
|
|
|
2,233 |
|
|
|
|
|
2,367 |
|
|
|
|
|
2,023 |
|
| |||
|
Interest on Federal Home Loan Bank advances |
|
|
|
|
532 |
|
|
|
|
|
825 |
|
|
|
|
|
847 |
|
| |||
|
Total interest expense |
|
|
|
|
2,765 |
|
|
|
|
|
3,192 |
|
|
|
|
|
2,870 |
|
| |||
|
Net interest income |
|
|
|
|
25,327 |
|
|
|
|
|
21,205 |
|
|
|
|
|
17,717 |
|
| |||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
| |||
|
Net interest income after provision for loan losses |
|
|
|
|
24,742 |
|
|
|
|
|
19,384 |
|
|
|
|
|
16,668 |
|
| |||
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gains and fees from sales of loans |
|
|
|
|
2,020 |
|
|
|
|
|
18 |
|
|
|
|
|
547 |
|
| |||
|
Gain on bargain purchase |
|
|
|
|
1,333 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net gain (loss) on sale of available for sale securities |
|
|
|
|
648 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
250 |
|
| ||
|
Service charges and fees |
|
|
|
|
495 |
|
|
|
|
|
345 |
|
|
|
|
|
337 |
|
| |||
|
Gain on sale of foreclosed real estate, net |
|
|
|
|
63 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Other |
|
|
|
|
163 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total noninterest income |
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
| |||
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Salaries and employee benefits |
|
|
|
|
11,565 |
|
|
|
|
|
9,426 |
|
|
|
|
|
8,506 |
|
| |||
|
Occupancy and equipment |
|
|
|
|
3,707 |
|
|
|
|
|
3,004 |
|
|
|
|
|
2,428 |
|
| |||
|
Professional services |
|
|
|
|
1,595 |
|
|
|
|
|
1,546 |
|
|
|
|
|
715 |
|
| |||
|
Data processing |
|
|
|
|
1,333 |
|
|
|
|
|
1,202 |
|
|
|
|
|
865 |
|
| |||
|
Marketing |
|
|
|
|
928 |
|
|
|
|
|
333 |
|
|
|
|
|
342 |
|
| |||
|
Merger and acquisition related expenses |
|
|
|
|
908 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
FDIC insurance |
|
|
|
|
333 |
|
|
|
|
|
365 |
|
|
|
|
|
472 |
|
| |||
|
Director fees |
|
|
|
|
304 |
|
|
|
|
|
366 |
|
|
|
|
|
288 |
|
| |||
|
Amortization of intangibles |
|
|
|
|
18 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Foreclosed real estate |
|
|
|
|
7 |
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
| |||
|
Other |
|
|
|
|
1,421 |
|
|
|
|
|
1,607 |
|
|
|
|
|
985 |
|
| |||
|
Total noninterest expense |
|
|
|
|
22,119 |
|
|
|
|
|
17,858 |
|
|
|
|
|
14,601 |
|
| |||
|
Income before income tax expense |
|
|
|
|
7,345 |
|
|
|
|
|
1,871 |
|
|
|
|
|
3,201 |
|
| |||
|
Income tax expense |
|
|
|
|
2,184 |
|
|
|
|
|
657 |
|
|
|
|
|
997 |
|
| |||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Preferred stock dividends |
|
|
|
|
(111 |
) |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
(206 |
) |
|
|
|
Net income attributable to common stockholders |
|
|
|
$ |
5,050 |
|
|
|
|
$ |
1,082 |
|
|
|
|
$ |
1,998 |
|
| |||
|
Earnings per common share – basic |
|
|
|
$ |
1.46 |
|
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.72 |
|
| |||
|
Earnings per common share – diluted |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Net unrealized holding (loss) gain on available for sale securities during the period |
|
|
|
|
(1,129 |
) |
|
|
|
|
|
1,130 |
|
|
|
|
|
1,272 |
|
| ||
|
Reclassification adjustment for (gain) loss realized in income |
|
|
|
|
(648 |
) |
|
|
|
|
|
18 |
|
|
|
|
|
(250 |
) |
|
| |
|
Net change in unrealized (loss) gain |
|
|
|
|
(1,777 |
) |
|
|
|
|
|
1,148 |
|
|
|
|
|
1,022 |
|
| ||
|
Tax effect |
|
|
|
|
690 |
|
|
|
|
|
(447 |
) |
|
|
|
|
|
(397 |
) |
|
| |
|
Other comprehensive income |
|
|
|
|
(1,087 |
) |
|
|
|
|
|
701 |
|
|
|
|
|
625 |
|
| ||
|
Total comprehensive income |
|
|
|
$ |
4,074 |
|
|
|
|
$ |
1,915 |
|
|
|
|
$ |
2,829 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Preferred Stock |
|
|
Common Stock |
|
|
Retained Earnings (Accumulated Deficit) |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Total |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at January 1, 2011 |
|
|
|
$ |
5,037 |
|
|
|
|
$ |
37,286 |
|
|
|
|
$ |
(2,154 |
) |
|
|
|
|
$ |
185 |
|
|
|
|
$ |
40,354 |
|
| ||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,204 |
|
|
|
|
|
— |
|
|
|
|
|
2,204 |
|
| |||||
|
Other comprehensive income, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
625 |
|
|
|
|
|
625 |
|
| |||||
|
Issuance of Series C preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,980 |
|
| |||||
|
Redemption of Series A preferred stock |
|
|
|
|
(4,797 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4,797 |
) |
|
| |||
|
Redemption of Series B preferred stock |
|
|
|
|
(240 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(240 |
) |
|
| |||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(206 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(206 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
250 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
250 |
|
| |||||
|
Capital from exercise of stock options |
|
|
|
|
— |
|
|
|
|
|
18 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
18 |
|
| |||||
|
Balance at December 31, 2011 |
|
|
|
|
10,980 |
|
|
|
|
|
37,554 |
|
|
|
|
|
(156 |
) |
|
|
|
|
|
810 |
|
|
|
|
|
49,188 |
|
| ||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,214 |
|
|
|
|
|
— |
|
|
|
|
|
1,214 |
|
| |||||
|
Other comprehensive income, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
701 |
|
|
|
|
|
701 |
|
| |||||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(132 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
563 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
563 |
|
| |||||
|
Balance at December 31, 2012 |
|
|
|
|
10,980 |
|
|
|
|
|
38,117 |
|
|
|
|
|
926 |
|
|
|
|
|
1,511 |
|
|
|
|
|
51,534 |
|
| |||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
5,161 |
|
|
|
|
|
— |
|
|
|
|
|
5,161 |
|
| |||||
|
Other comprehensive loss, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,087 |
) |
|
|
|
|
|
(1,087 |
) |
|
| |||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(111 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(111 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
343 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
343 |
|
| |||||
|
Capital from exercise of stock options |
|
|
|
|
— |
|
|
|
|
|
467 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
467 |
|
| |||||
|
Capital from private placement |
|
|
|
|
— |
|
|
|
|
|
13,178 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
13,178 |
|
| |||||
|
Balance at December 31, 2013 |
|
|
|
$ |
10,980 |
|
|
|
|
$ |
52,105 |
|
|
|
|
$ |
5,976 |
|
|
|
|
$ |
424 |
|
|
|
|
$ |
69,485 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net amortization of premiums and discounts on investment securities |
|
|
|
|
97 |
|
|
|
|
|
130 |
|
|
|
|
|
126 |
|
| |||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
| |||
|
Benefit from deferred taxes |
|
|
|
|
(357 |
) |
|
|
|
|
|
(777 |
) |
|
|
|
|
|
(404 |
) |
|
|
|
Net (gain) loss on sales of available for sale securities |
|
|
|
|
(648 |
) |
|
|
|
|
|
18 |
|
|
|
|
|
(250 |
) |
|
| |
|
Depreciation and amortization |
|
|
|
|
666 |
|
|
|
|
|
612 |
|
|
|
|
|
541 |
|
| |||
|
Loan principal sold |
|
|
|
|
(72,589 |
) |
|
|
|
|
|
(575 |
) |
|
|
|
|
|
(46,035 |
) |
|
|
|
Proceeds from sales of loans |
|
|
|
|
74,509 |
|
|
|
|
|
1,765 |
|
|
|
|
|
48,823 |
|
| |||
|
Net gain on sales of loans |
|
|
|
|
(2,020 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(547 |
) |
|
|
|
Equity-based compensation |
|
|
|
|
343 |
|
|
|
|
|
563 |
|
|
|
|
|
250 |
|
| |||
|
Net amortization (accretion) of purchase accounting adjustments |
|
|
|
|
(80 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Gain on sale of foreclosed real estate |
|
|
|
|
(63 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Gain on bargain purchase |
|
|
|
|
(1,333 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Net change in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Deferred loan fees |
|
|
|
|
479 |
|
|
|
|
|
539 |
|
|
|
|
|
344 |
|
| |||
|
Accrued interest receivable |
|
|
|
|
(185 |
) |
|
|
|
|
|
206 |
|
|
|
|
|
(745 |
) |
|
| |
|
Other assets |
|
|
|
|
(502 |
) |
|
|
|
|
|
(1,432 |
) |
|
|
|
|
|
274 |
|
| |
|
Accrued expenses and other liabilities |
|
|
|
|
(1,114 |
) |
|
|
|
|
|
4,101 |
|
|
|
|
|
835 |
|
| ||
|
Net cash provided by operating activities |
|
|
|
|
2,949 |
|
|
|
|
|
8,167 |
|
|
|
|
|
6,465 |
|
| |||
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Proceeds from principal repayments on available for sale securities |
|
|
|
|
723 |
|
|
|
|
|
1,103 |
|
|
|
|
|
1,143 |
|
| |||
|
Proceeds from principal repayments on held to maturity securities |
|
|
|
|
180 |
|
|
|
|
|
480 |
|
|
|
|
|
233 |
|
| |||
|
Net proceeds from sales and calls of available for sale securities |
|
|
|
|
10,514 |
|
|
|
|
|
54,973 |
|
|
|
|
|
31,979 |
|
| |||
|
Purchases of available for sale securities |
|
|
|
|
— |
|
|
|
|
|
(6,997 |
) |
|
|
|
|
|
(69,026 |
) |
|
| |
|
Purchase of held to maturity securities |
|
|
|
|
(7,623 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Purchase of bank-owned life insurance |
|
|
|
|
(10,031 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Acquisition, net of cash paid |
|
|
|
|
30,883 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net increase in loans |
|
|
|
|
(77,004 |
) |
|
|
|
|
|
(162,026 |
) |
|
|
|
|
|
(80,704 |
) |
|
|
|
Purchases of premises and equipment |
|
|
|
|
(908 |
) |
|
|
|
|
|
(684 |
) |
|
|
|
|
|
(96 |
) |
|
|
|
Purchase of Federal Home Loan Bank stock |
|
|
|
|
(134 |
) |
|
|
|
|
|
(1,034 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
Proceeds from sale of foreclosed real estate |
|
|
|
|
1,693 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net cash used by investing activities |
|
|
|
|
(51,707 |
) |
|
|
|
|
|
(114,185 |
) |
|
|
|
|
|
(116,555 |
) |
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net change in time certificates of deposit |
|
|
|
$ |
66,538 |
|
|
|
|
$ |
(230 |
) |
|
|
|
|
$ |
(1,265 |
) |
|
| |
|
Net change in other deposits |
|
|
|
|
68,772 |
|
|
|
|
|
95,216 |
|
|
|
|
|
59,243 |
|
| |||
|
Net (repayments) proceeds from short term FHLB advances |
|
|
|
|
(47,000 |
) |
|
|
|
|
|
33,000 |
|
|
|
|
|
14,000 |
|
| ||
|
Proceeds from issuance of Series C preferred stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,980 |
|
| |||
|
Redemption of Series A preferred stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4,797 |
) |
|
| ||
|
Redemption of Series B preferred stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(240 |
) |
|
| ||
|
Proceeds from issuance of common stock |
|
|
|
|
13,178 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Exercise of options |
|
|
|
|
467 |
|
|
|
|
|
— |
|
|
|
|
|
18 |
|
| |||
|
Dividends paid on preferred stock |
|
|
|
|
(111 |
) |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
(206 |
) |
|
|
|
Net cash provided by financing activities |
|
|
|
|
101,844 |
|
|
|
|
|
127,854 |
|
|
|
|
|
77,733 |
|
| |||
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
53,086 |
|
|
|
|
|
21,836 |
|
|
|
|
|
(32,357 |
) |
|
| ||
|
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Beginning of year |
|
|
|
|
28,927 |
|
|
|
|
|
7,091 |
|
|
|
|
|
39,448 |
|
| |||
|
End of period |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
28,927 |
|
|
|
|
$ |
7,091 |
|
| |||
|
Supplemental disclosures of cash flows information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Cash paid for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest |
|
|
|
$ |
2,527 |
|
|
|
|
$ |
3,208 |
|
|
|
|
$ |
2,952 |
|
| |||
|
Income taxes |
|
|
|
|
2,872 |
|
|
|
|
|
1,984 |
|
|
|
|
|
866 |
|
| |||
|
Acquisition of noncash assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Assets acquired |
|
|
|
|
34,869 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Liabilities assumed |
|
|
|
|
(64,446 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Noncash investing and financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Loans transferred to foreclosed real estate |
|
|
|
|
52 |
|
|
|
|
|
962 |
|
|
|
|
|
— |
|
| |||
| | | | | | | | | | | |
|
(In thousands) |
|
|
Amount |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Cash consideration paid to Wilton shareholders |
|
|
|
$ |
5,035 |
|
| |
| | | | | |
|
(In thousands) |
|
|
As Acquired |
|
|
Fair Value Adjustments |
|
|
As Recorded at Acquisition |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash |
|
|
|
$ |
35,919 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
35,919 |
|
| |||
|
Held to maturity investments securities |
|
|
|
|
1,022 |
|
|
|
|
|
— |
|
|
|
|
|
1,022 |
|
| |||
|
Loans |
|
|
|
|
27,097 |
|
|
|
|
|
(2,008 |
)(a) |
|
|
|
|
|
25,089 |
|
| ||
|
Premises and equipment |
|
|
|
|
4,303 |
|
|
|
|
|
— |
|
|
|
|
|
4,303 |
|
| |||
|
Other real estate owned |
|
|
|
|
1,895 |
|
|
|
|
|
(450 |
)(b) |
|
|
|
|
|
1,445 |
|
| ||
|
Core deposit intangibles |
|
|
|
|
— |
|
|
|
|
|
499 |
(c) |
|
|
|
|
|
499 |
|
| ||
|
Deferred tax assets, net |
|
|
|
|
— |
|
|
|
|
|
1,997 |
(d) |
|
|
|
|
|
1,997 |
|
| ||
|
Other assets |
|
|
|
|
587 |
|
|
|
|
|
— |
|
|
|
|
|
587 |
|
| |||
|
Deposits |
|
|
|
|
(64,145 |
) |
|
|
|
|
|
(12 |
)(e) |
|
|
|
|
|
(64,157 |
) |
|
|
|
Other liabilities |
|
|
|
|
(336 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(336 |
) |
|
| |
|
Total identifiable net assets |
|
|
|
$ |
6,342 |
|
|
|
|
$ |
26 |
|
|
|
|
$ |
6,368 |
|
| |||
|
Gain on purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,333 |
) |
|
| ||
| | | | | | | | | | | |
|
(In thousands) |
|
|
November 5, 2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Contractually required principal and interest at acquisition |
|
|
|
$ |
14,528 |
|
| |
|
Contractual cash flows not expected to be collected (nonaccretable discount) |
|
|
|
|
(1,412 |
) |
|
|
|
Expected cash flows at acquisition |
|
|
|
|
13,116 |
|
| |
|
Interest component of expected cash flows (accretable discount) |
|
|
|
|
(1,513 |
) |
|
|
|
Fair value of acquired loans |
|
|
|
$ |
11,603 |
|
| |
| | | | |
|
|
|
|
Pro Forma (Unaudited) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Twelve Months Ended December 31, |
| |||||||||||
|
(In thousands, except per share amounts) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
Net interest income |
|
|
|
$ |
26,456 |
|
|
|
|
$ |
21,735 |
|
| ||
|
Noninterest income |
|
|
|
|
3,758 |
|
|
|
|
|
623 |
|
| ||
|
Net income (loss) attributable to common shareholders |
|
|
|
|
3,767 |
|
|
|
|
|
241 |
|
| ||
|
Pro forma earnings (loss) per share |
| | | | | | | | | | | | | | |
|
Basic |
|
|
|
$ |
1.09 |
|
|
|
|
$ |
0.09 |
|
| ||
|
Diluted |
|
|
|
$ |
1.07 |
|
|
|
|
$ |
0.08 |
|
| ||
| | | | | | | |
|
|
|
|
Gross Intangible Asset |
|
|
Accumulated Amortization |
|
|
Net Intangible Asset |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | |
|
Core deposit intangible |
|
|
|
$ |
499 |
|
|
|
|
$ |
18 |
|
|
|
|
$ |
481 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized |
|
|
Fair Value |
| |||||||||||||||||||
|
|
|
|
Gains |
|
|
Losses |
| ||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Available for sale securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
$ |
1,000 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(17 |
) |
|
|
|
|
$ |
983 |
|
| |||
|
Due from five through ten years |
|
|
|
|
4,997 |
|
|
|
|
|
— |
|
|
|
|
|
(292 |
) |
|
|
|
|
|
4,705 |
|
| |||
|
|
|
|
|
|
5,997 |
|
|
|
|
|
— |
|
|
|
|
|
(309 |
) |
|
|
|
|
|
5,688 |
|
| |||
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
3,125 |
|
|
|
|
|
152 |
|
|
|
|
|
— |
|
|
|
|
|
3,277 |
|
| ||||
|
Due after ten years |
|
|
|
|
8,480 |
|
|
|
|
|
375 |
|
|
|
|
|
— |
|
|
|
|
|
8,855 |
|
| ||||
|
|
|
|
|
|
11,605 |
|
|
|
|
|
527 |
|
|
|
|
|
— |
|
|
|
|
|
12,132 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
|
9,166 |
|
|
|
|
|
411 |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
9,566 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
1,133 |
|
|
|
|
|
78 |
|
|
|
|
|
— |
|
|
|
|
|
1,211 |
|
| ||||
|
Total available for sale securities |
|
|
|
$ |
27,901 |
|
|
|
|
$ |
1,016 |
|
|
|
|
$ |
(320 |
) |
|
|
|
|
$ |
28,597 |
|
| |||
|
Held to maturity securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
$ |
1,021 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2 |
) |
|
|
|
|
$ |
1,019 |
|
| |||
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due after ten years |
|
|
|
|
11,461 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,461 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
1,000 |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
973 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
334 |
|
|
|
|
|
28 |
|
|
|
|
|
— |
|
|
|
|
|
362 |
|
| ||||
|
Total held to maturity securities |
|
|
|
$ |
13,816 |
|
|
|
|
$ |
28 |
|
|
|
|
$ |
(29 |
) |
|
|
|
|
$ |
13,815 |
|
| |||
| | | | | | | | | | | | | |
|
|
|
|
December 31, 2012 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized |
|
|
Fair Value |
| |||||||||||||||||||
|
|
|
|
Gains |
|
|
Losses |
| ||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Available for sale securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
$ |
5,997 |
|
|
|
|
$ |
16 |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
6,005 |
|
| |||
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
3,631 |
|
|
|
|
|
286 |
|
|
|
|
|
— |
|
|
|
|
|
3,917 |
|
| ||||
|
Due after ten years |
|
|
|
|
13,405 |
|
|
|
|
|
1,209 |
|
|
|
|
|
— |
|
|
|
|
|
14,614 |
|
| ||||
|
|
|
|
|
|
17,036 |
|
|
|
|
|
1,495 |
|
|
|
|
|
— |
|
|
|
|
|
18,531 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
|
11,612 |
|
|
|
|
|
657 |
|
|
|
|
|
(14 |
) |
|
|
|
|
|
12,255 |
|
| |||
|
Due from five through ten years |
|
|
|
|
2,069 |
|
|
|
|
|
232 |
|
|
|
|
|
— |
|
|
|
|
|
2,301 |
|
| ||||
|
|
|
|
|
|
13,681 |
|
|
|
|
|
889 |
|
|
|
|
|
(14 |
) |
|
|
|
|
|
14,556 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
1,872 |
|
|
|
|
|
94 |
|
|
|
|
|
— |
|
|
|
|
|
1,966 |
|
| ||||
|
Total available for sale securities |
|
|
|
$ |
38,586 |
|
|
|
|
$ |
2,494 |
|
|
|
|
$ |
(22 |
) |
|
|
|
|
$ |
41,058 |
|
| |||
|
Held to maturity securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due after ten years |
|
|
|
$ |
3,903 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,903 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
1,000 |
|
|
|
|
|
— |
|
|
|
|
|
(96 |
) |
|
|
|
|
|
904 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
451 |
|
|
|
|
|
34 |
|
|
|
|
|
— |
|
|
|
|
|
485 |
|
| ||||
|
Total held to maturity securities |
|
|
|
$ |
5,354 |
|
|
|
|
$ |
34 |
|
|
|
|
$ |
(96 |
) |
|
|
|
|
$ |
5,292 |
|
| |||
| | | | | | | | | | | | | |
|
|
|
|
Length of Time in Continuous Unrealized Loss Position |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
5,797 |
|
|
|
|
$ |
(222 |
) |
|
|
|
|
$ |
910 |
|
|
|
|
$ |
(89 |
) |
|
|
|
|
$ |
6,707 |
|
|
|
|
$ |
(311 |
) |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,961 |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
1,961 |
|
|
|
|
|
(38 |
) |
|
| ||||
|
Total investment securities |
|
|
|
$ |
5,797 |
|
|
|
|
$ |
(222 |
) |
|
|
|
|
$ |
2,871 |
|
|
|
|
$ |
(127 |
) |
|
|
|
|
$ |
8,668 |
|
|
|
|
$ |
(349 |
) |
|
| |||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
1,991 |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,991 |
|
|
|
|
$ |
(8 |
) |
|
| ||||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,889 |
|
|
|
|
|
(110 |
) |
|
|
|
|
|
1,889 |
|
|
|
|
|
(110 |
) |
|
| ||||
|
Total investment securities |
|
|
|
$ |
1,991 |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
1,889 |
|
|
|
|
$ |
(110 |
) |
|
|
|
|
$ |
3,880 |
|
|
|
|
$ |
(118 |
) |
|
| |||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
|
|
December 31, 2012 |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Total |
| ||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
155,874 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
144,288 |
|
| ||||
|
Commercial |
|
|
|
|
305,823 |
|
|
|
|
|
10,710 |
|
|
|
|
|
316,533 |
|
|
|
|
|
284,763 |
|
| ||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
7,358 |
|
|
|
|
|
51,545 |
|
|
|
|
|
33,148 |
|
| ||||
|
Home equity |
|
|
|
|
9,625 |
|
|
|
|
|
4,267 |
|
|
|
|
|
13,892 |
|
|
|
|
|
11,030 |
|
| ||||
|
|
|
|
|
|
515,509 |
|
|
|
|
|
22,335 |
|
|
|
|
|
537,844 |
|
|
|
|
|
473,229 |
|
| ||||
|
Commercial business |
|
|
|
|
92,173 |
|
|
|
|
|
1,393 |
|
|
|
|
|
93,566 |
|
|
|
|
|
56,764 |
|
| ||||
|
Consumer |
|
|
|
|
225 |
|
|
|
|
|
377 |
|
|
|
|
|
602 |
|
|
|
|
|
57 |
|
| ||||
|
Total loans |
|
|
|
|
607,907 |
|
|
|
|
|
24,105 |
|
|
|
|
|
632,012 |
|
|
|
|
|
530,050 |
|
| ||||
|
Allowance for loan losses |
|
|
|
|
(8,382 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(8,382 |
) |
|
|
|
|
|
(7,941 |
) |
|
| |
|
Deferred loan origination fees, net |
|
|
|
|
(1,785 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
(1,816 |
) |
|
|
|
|
|
(1,338 |
) |
|
|
|
Unamortized loan premiums |
|
|
|
|
16 |
|
|
|
|
|
— |
|
|
|
|
|
16 |
|
|
|
|
|
21 |
|
| ||||
|
Loans receivable, net |
|
|
|
$ |
597,756 |
|
|
|
|
$ |
24,074 |
|
|
|
|
$ |
621,830 |
|
|
|
|
$ |
520,792 |
|
| ||||
| | | | | | | | | | | | | |
|
(In thousands) |
|
|
2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Balance at beginning of period |
|
|
|
$ |
— |
|
| |
|
Acquisition |
|
|
|
|
1,513 |
|
| |
|
Accretion |
|
|
|
|
(95 |
) |
|
|
|
Reclassification from nonaccretable difference for loans with improved cash flows(a) |
|
|
|
|
— |
|
| |
|
Other changes in expected cash flows(b) |
|
|
|
|
— |
|
| |
|
Balance at end of period |
|
|
|
$ |
1,418 |
|
| |
| | | | |
|
|
|
|
Residential Real Estate |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Home Equity |
|
|
Commercial Business |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Originated |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
(166 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(170 |
) |
|
| |||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
| ||||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
103 |
|
|
|
|
|
(30 |
) |
|
|
|
|
|
507 |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
— |
|
|
|
|
|
585 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,310 |
|
|
|
|
$ |
3,616 |
|
|
|
|
$ |
1,032 |
|
|
|
|
$ |
190 |
|
|
|
|
$ |
2,225 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,382 |
|
| ||||||||
|
Acquired |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Provisions |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Ending balance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||||
|
Total |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
(166 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(170 |
) |
|
| |||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
| ||||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
103 |
|
|
|
|
|
(30 |
) |
|
|
|
|
|
507 |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
— |
|
|
|
|
|
585 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,310 |
|
|
|
|
$ |
3,616 |
|
|
|
|
$ |
1,032 |
|
|
|
|
$ |
190 |
|
|
|
|
$ |
2,225 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,382 |
|
| ||||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,290 |
|
|
|
|
$ |
2,519 |
|
|
|
|
$ |
1,007 |
|
|
|
|
$ |
274 |
|
|
|
|
$ |
1,317 |
|
|
|
|
$ |
11 |
|
|
|
|
$ |
7 |
|
|
|
|
$ |
6,425 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
(261 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(326 |
) |
|
| ||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
21 |
|
|
|
|
|
— |
|
|
|
|
|
21 |
|
| ||||||||
|
Provisions |
|
|
|
|
201 |
|
|
|
|
|
1,323 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(54 |
) |
|
|
|
|
|
401 |
|
|
|
|
|
(25 |
) |
|
|
|
|
|
(7 |
) |
|
|
|
|
|
1,821 |
|
| ||||
|
Ending balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,053 |
|
|
|
|
$ |
1,806 |
|
|
|
|
$ |
951 |
|
|
|
|
$ |
313 |
|
|
|
|
$ |
744 |
|
|
|
|
$ |
20 |
|
|
|
|
$ |
553 |
|
|
|
|
$ |
5,440 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(84 |
) |
|
| ||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
20 |
|
|
|
|
|
— |
|
|
|
|
|
20 |
|
| ||||||||
|
Provisions |
|
|
|
|
237 |
|
|
|
|
|
713 |
|
|
|
|
|
140 |
|
|
|
|
|
(39 |
) |
|
|
|
|
|
573 |
|
|
|
|
|
(29 |
) |
|
|
|
|
|
(546 |
) |
|
|
|
|
|
1,049 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,290 |
|
|
|
|
$ |
2,519 |
|
|
|
|
$ |
1,007 |
|
|
|
|
$ |
274 |
|
|
|
|
$ |
1,317 |
|
|
|
|
$ |
11 |
|
|
|
|
$ |
7 |
|
|
|
|
$ |
6,425 |
|
| ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Originated Loans |
|
|
Acquired Loans |
|
|
Total |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
1,867 |
|
|
|
|
$ |
73 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,867 |
|
|
|
|
$ |
73 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
| ||||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
12 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
642 |
|
|
|
|
|
12 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Subtotal |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,723 |
|
|
|
|
$ |
145 |
|
| ||||||
|
Loans collectively evaluated for impairment: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
154,007 |
|
|
|
|
$ |
1,237 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
154,007 |
|
|
|
|
$ |
1,237 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
304,706 |
|
|
|
|
|
3,560 |
|
|
|
|
|
10,710 |
|
|
|
|
|
— |
|
|
|
|
|
315,416 |
|
|
|
|
|
3,560 |
|
| ||||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
1,032 |
|
|
|
|
|
7,358 |
|
|
|
|
|
— |
|
|
|
|
|
51,545 |
|
|
|
|
|
1,032 |
|
| ||||||
|
Home equity |
|
|
|
|
9,528 |
|
|
|
|
|
187 |
|
|
|
|
|
4,267 |
|
|
|
|
|
— |
|
|
|
|
|
13,795 |
|
|
|
|
|
187 |
|
| ||||||
|
Commercial business |
|
|
|
|
91,531 |
|
|
|
|
|
2,212 |
|
|
|
|
|
1,393 |
|
|
|
|
|
— |
|
|
|
|
|
92,924 |
|
|
|
|
|
2,212 |
|
| ||||||
|
Consumer |
|
|
|
|
225 |
|
|
|
|
|
9 |
|
|
|
|
|
377 |
|
|
|
|
|
— |
|
|
|
|
|
602 |
|
|
|
|
|
9 |
|
| ||||||
|
Subtotal |
|
|
|
$ |
604,184 |
|
|
|
|
$ |
8,237 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
628,289 |
|
|
|
|
$ |
8,237 |
|
| ||||||
|
Total |
|
|
|
$ |
607,907 |
|
|
|
|
$ |
8,382 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
632,012 |
|
|
|
|
$ |
8,382 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
Total |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Portfolio |
|
|
Allowance |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment: |
| | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
2,137 |
|
|
|
|
$ |
— |
|
| ||
|
Commercial real estate |
|
|
|
|
1,817 |
|
|
|
|
|
249 |
|
| ||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Commercial business |
|
|
|
|
194 |
|
|
|
|
|
9 |
|
| ||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Subtotal |
|
|
|
$ |
4,148 |
|
|
|
|
$ |
258 |
|
| ||
|
Loans collectively evaluated for impairment: |
| | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
142,151 |
|
|
|
|
$ |
1,230 |
|
| ||
|
Commercial real estate |
|
|
|
|
282,946 |
|
|
|
|
|
3,593 |
|
| ||
|
Construction |
|
|
|
|
33,148 |
|
|
|
|
|
929 |
|
| ||
|
Home equity |
|
|
|
|
11,030 |
|
|
|
|
|
220 |
|
| ||
|
Commercial business |
|
|
|
|
56,570 |
|
|
|
|
|
1,709 |
|
| ||
|
Consumer |
|
|
|
|
57 |
|
|
|
|
|
2 |
|
| ||
|
Subtotal |
|
|
|
$ |
525,902 |
|
|
|
|
$ |
7,683 |
|
| ||
|
Total |
|
|
|
$ |
530,050 |
|
|
|
|
$ |
7,941 |
|
| ||
| | | | | | | |
|
|
|
|
Commercial Credit Quality Indicators |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, 2013 |
|
|
At December 31, 2012 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Commercial Business |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Commercial Business |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
$ |
304,469 |
|
|
|
|
$ |
44,187 |
|
|
|
|
$ |
91,093 |
|
|
|
|
$ |
282,697 |
|
|
|
|
$ |
33,148 |
|
|
|
|
$ |
55,447 |
|
| ||||||
|
Special mention |
|
|
|
|
237 |
|
|
|
|
|
— |
|
|
|
|
|
438 |
|
|
|
|
|
249 |
|
|
|
|
|
— |
|
|
|
|
|
1,123 |
|
| ||||||
|
Substandard |
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
|
|
|
|
642 |
|
|
|
|
|
1,817 |
|
|
|
|
|
— |
|
|
|
|
|
194 |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
305,823 |
|
|
|
|
|
44,187 |
|
|
|
|
|
92,173 |
|
|
|
|
|
284,763 |
|
|
|
|
|
33,148 |
|
|
|
|
|
56,764 |
|
| ||||||
|
Acquired loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
|
10,351 |
|
|
|
|
|
4,689 |
|
|
|
|
|
825 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Special mention |
|
|
|
|
24 |
|
|
|
|
|
161 |
|
|
|
|
|
252 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
335 |
|
|
|
|
|
2,508 |
|
|
|
|
|
316 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
10,710 |
|
|
|
|
|
7,358 |
|
|
|
|
|
1,393 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
316,533 |
|
|
|
|
$ |
51,545 |
|
|
|
|
$ |
93,566 |
|
|
|
|
$ |
284,763 |
|
|
|
|
$ |
33,148 |
|
|
|
|
$ |
56,764 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Residential and Consumer Credit Quality Indicators |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, 2013 |
|
|
At December 31, 2012 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
$ |
153,443 |
|
|
|
|
$ |
9,447 |
|
|
|
|
$ |
225 |
|
|
|
|
$ |
142,151 |
|
|
|
|
$ |
11,030 |
|
|
|
|
$ |
57 |
|
| ||||||
|
Special mention |
|
|
|
|
2,431 |
|
|
|
|
|
178 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,137 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
155,874 |
|
|
|
|
|
9,625 |
|
|
|
|
|
225 |
|
|
|
|
|
144,288 |
|
|
|
|
|
11,030 |
|
|
|
|
|
57 |
|
| ||||||
|
Acquired loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
|
— |
|
|
|
|
|
4,221 |
|
|
|
|
|
234 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
143 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
— |
|
|
|
|
|
46 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
4,267 |
|
|
|
|
|
377 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
155,874 |
|
|
|
|
$ |
13,892 |
|
|
|
|
$ |
602 |
|
|
|
|
$ |
144,288 |
|
|
|
|
$ |
11,030 |
|
|
|
|
$ |
57 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
As of December 31, 2013 |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Carrying Amount > 90 Days and Accruing |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated Loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
154,871 |
|
|
|
|
$ |
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
305,823 |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
44,187 |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
9,625 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
92,173 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,003 |
|
|
|
|
|
1,003 |
|
|
|
|
|
606,904 |
|
|
|
|
|
— |
|
| ||||||
|
Acquired Loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
797 |
|
|
|
|
|
797 |
|
|
|
|
|
9,913 |
|
|
|
|
|
797 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,508 |
|
|
|
|
|
2,508 |
|
|
|
|
|
4,850 |
|
|
|
|
|
2,508 |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
4,267 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
315 |
|
|
|
|
|
315 |
|
|
|
|
|
1,078 |
|
|
|
|
|
315 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
377 |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,620 |
|
|
|
|
|
3,620 |
|
|
|
|
|
20,485 |
|
|
|
|
|
3,620 |
|
| ||||||
|
Total loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
627,389 |
|
|
|
|
$ |
3,620 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
As of December 31, 2012 |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Carrying Amount > 90 Days and Accruing |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
142,151 |
|
|
|
|
$ |
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,817 |
|
|
|
|
|
1,817 |
|
|
|
|
|
282,946 |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
33,148 |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,030 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
40 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
40 |
|
|
|
|
|
56,724 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
57 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
40 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,954 |
|
|
|
|
$ |
3,994 |
|
|
|
|
$ |
526,056 |
|
|
|
|
$ |
— |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Residential real estate |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
2,137 |
|
| ||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
1,817 |
|
| ||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Total |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
3,954 |
|
| ||
| | | | | | | |
|
|
|
|
As of and for the Year Ended December 31, 2013 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
|
Originated |
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
1,867 |
|
|
|
|
$ |
1,880 |
|
|
|
|
$ |
73 |
|
|
|
|
$ |
1,896 |
|
|
|
|
$ |
36 |
|
| |||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
1,127 |
|
|
|
|
|
56 |
|
| |||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
221 |
|
|
|
|
|
7 |
|
| |||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
642 |
|
|
|
|
|
12 |
|
|
|
|
|
680 |
|
|
|
|
|
37 |
|
| |||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
3,924 |
|
|
|
|
$ |
136 |
|
| |||||
|
Total originated impaired loans |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
3,924 |
|
|
|
|
$ |
136 |
|
| |||||
|
Acquired |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Total acquired impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
As of and for the Year Ended December 31, 2012 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,273 |
|
|
|
|
$ |
47 |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
$ |
1,817 |
|
|
|
|
$ |
1,817 |
|
|
|
|
$ |
249 |
|
|
|
|
$ |
2,461 |
|
|
|
|
$ |
44 |
|
| |||||
|
Commercial business |
|
|
|
|
194 |
|
|
|
|
|
194 |
|
|
|
|
|
9 |
|
|
|
|
|
198 |
|
|
|
|
|
14 |
|
| |||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
2,011 |
|
|
|
|
$ |
2,011 |
|
|
|
|
$ |
258 |
|
|
|
|
$ |
2,659 |
|
|
|
|
$ |
58 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
4,148 |
|
|
|
|
$ |
4,148 |
|
|
|
|
$ |
258 |
|
|
|
|
$ |
4,932 |
|
|
|
|
$ |
105 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
As of and for the Year Ended December 31, 2011 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
$ |
307 |
|
|
|
|
$ |
307 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
310 |
|
|
|
|
$ |
16 |
|
| |||||
|
Home equity loans |
|
|
|
|
90 |
|
|
|
|
|
90 |
|
|
|
|
|
— |
|
|
|
|
|
90 |
|
|
|
|
|
1 |
|
| |||||
|
Commercial business |
|
|
|
|
203 |
|
|
|
|
|
203 |
|
|
|
|
|
— |
|
|
|
|
|
206 |
|
|
|
|
|
15 |
|
| |||||
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
600 |
|
|
|
|
$ |
600 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
606 |
|
|
|
|
$ |
32 |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
2,166 |
|
|
|
|
$ |
2,166 |
|
|
|
|
$ |
275 |
|
|
|
|
$ |
2,166 |
|
|
|
|
$ |
58 |
|
| |||||
|
Commercial real estate |
|
|
|
|
2,500 |
|
|
|
|
|
2,500 |
|
|
|
|
|
222 |
|
|
|
|
|
2,520 |
|
|
|
|
|
178 |
|
| |||||
|
Construction |
|
|
|
|
1,175 |
|
|
|
|
|
1,557 |
|
|
|
|
|
164 |
|
|
|
|
|
1,248 |
|
|
|
|
|
— |
|
| |||||
|
Commercial business |
|
|
|
|
57 |
|
|
|
|
|
57 |
|
|
|
|
|
2 |
|
|
|
|
|
65 |
|
|
|
|
|
4 |
|
| |||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
5,898 |
|
|
|
|
$ |
6,280 |
|
|
|
|
$ |
663 |
|
|
|
|
$ |
5,999 |
|
|
|
|
$ |
240 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
6,498 |
|
|
|
|
$ |
6,880 |
|
|
|
|
$ |
663 |
|
|
|
|
$ |
6,605 |
|
|
|
|
$ |
272 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
Outstanding Recorded Investment |
| |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Loans |
|
|
Pre-Modification |
|
|
Post-Modification |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||
|
Years ended December 31, |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,026 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
864 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
194 |
|
|
|
|
|
— |
|
|
|
|
|
194 |
|
| ||||||
|
Home equity |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
2 |
|
|
|
|
|
— |
|
|
|
|
|
794 |
|
|
|
|
|
— |
|
|
|
|
|
794 |
|
| ||||||
|
Total |
|
|
|
|
1 |
|
|
|
|
|
4 |
|
|
|
|
$ |
97 |
|
|
|
|
$ |
2,014 |
|
|
|
|
$ |
97 |
|
|
|
|
$ |
1,852 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Maturity/amortization concession |
|
|
|
$ |
97 |
|
|
|
|
$ |
264 |
|
| ||
|
Below market interest rate concession |
|
|
|
|
— |
|
|
|
|
|
1,588 |
|
| ||
|
Total |
|
|
|
$ |
97 |
|
|
|
|
$ |
1,852 |
|
| ||
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Land |
|
|
|
$ |
1,450 |
|
|
|
|
$ |
— |
|
| ||
|
Building |
|
|
|
|
3,544 |
|
|
|
|
|
— |
|
| ||
|
Leasehold improvements |
|
|
|
|
3,157 |
|
|
|
|
|
3,187 |
|
| ||
|
Furniture and fixtures |
|
|
|
|
1,456 |
|
|
|
|
|
661 |
|
| ||
|
Equipment |
|
|
|
|
2,090 |
|
|
|
|
|
1,775 |
|
| ||
|
|
|
|
|
|
11,697 |
|
|
|
|
|
5,623 |
|
| ||
|
Accumulated depreciation and amortization |
|
|
|
|
(4,637 |
) |
|
|
|
|
|
(3,105 |
) |
|
|
|
Premises and equipment, net |
|
|
|
$ |
7,060 |
|
|
|
|
$ |
2,518 |
|
| ||
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Noninterest bearing demand deposit accounts |
|
|
|
$ |
118,618 |
|
|
|
|
$ |
78,120 |
|
| ||
|
Interest bearing accounts: |
| | | | | | | | | | | | | | |
|
NOW and money market |
|
|
|
|
238,231 |
|
|
|
|
|
127,812 |
|
| ||
|
Savings |
|
|
|
|
107,692 |
|
|
|
|
|
136,101 |
|
| ||
|
Time certificates of deposit |
|
|
|
|
197,004 |
|
|
|
|
|
120,048 |
|
| ||
|
Total interest bearing accounts |
|
|
|
|
542,927 |
|
|
|
|
|
383,961 |
|
| ||
|
Total deposits |
|
|
|
$ |
661,545 |
|
|
|
|
$ |
462,081 |
|
| ||
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
2013 |
|
|
|
$ |
— |
|
|
|
|
$ |
97,401 |
|
| ||
|
2014 |
|
|
|
|
173,265 |
|
|
|
|
|
12,480 |
|
| ||
|
2015 |
|
|
|
|
12,294 |
|
|
|
|
|
4,054 |
|
| ||
|
2016 |
|
|
|
|
5,707 |
|
|
|
|
|
3,018 |
|
| ||
|
2017 |
|
|
|
|
5,738 |
|
|
|
|
|
3,095 |
|
| ||
|
|
|
|
|
$ |
197,004 |
|
|
|
|
$ |
120,048 |
|
| ||
| | | | | | | |
|
|
|
|
Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
NOW and money market |
|
|
|
$ |
547 |
|
|
|
|
$ |
657 |
|
|
|
|
$ |
550 |
|
| |||
|
Savings |
|
|
|
|
543 |
|
|
|
|
|
846 |
|
|
|
|
|
527 |
|
| |||
|
Time certificates of deposit |
|
|
|
|
1,143 |
|
|
|
|
|
864 |
|
|
|
|
|
946 |
|
| |||
|
Total interest expense on deposits |
|
|
|
$ |
2,233 |
|
|
|
|
$ |
2,367 |
|
|
|
|
$ |
2,023 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount Due |
|
|
Weighted Average Rate |
|
|
Amount Due |
|
|
Weighted Average Rate |
| ||||||||||||||||
|
Year of Maturity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2013 |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
67,000 |
|
|
|
|
|
0.86 |
% |
|
| ||
|
2014 |
|
|
|
|
22,000 |
|
|
|
|
|
0.50 |
|
|
|
|
|
2,000 |
|
|
|
|
|
3.24 |
|
| ||||
|
2015 |
|
|
|
|
2,000 |
|
|
|
|
|
2.75 |
|
|
|
|
|
2,000 |
|
|
|
|
|
2.75 |
|
| ||||
|
2017 |
|
|
|
|
20,000 |
|
|
|
|
|
0.99 |
|
|
|
|
|
20,000 |
|
|
|
|
|
0.99 |
|
| ||||
|
Total advances |
|
|
|
$ |
44,000 |
|
|
|
|
|
0.83 |
% |
|
|
|
|
$ |
91,000 |
|
|
|
|
|
0.98 |
% |
|
| ||
| | | | | | | | | | | | | | |
|
Period Ending December 31, |
|
|
December 31, 2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||
|
2014 |
|
|
|
$ |
1,718 |
|
| |
|
2015 |
|
|
|
|
1,714 |
|
| |
|
2016 |
|
|
|
|
1,196 |
|
| |
|
2017 |
|
|
|
|
1,165 |
|
| |
|
2018 |
|
|
|
|
914 |
|
| |
|
Thereafter |
|
|
|
|
4,190 |
|
| |
|
|
|
|
|
$ |
10,897 |
|
| |
| | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Commitments to extend credit: |
| | | | | | | | | | | | | | |
|
Loan commitments |
|
|
|
$ |
61,633 |
|
|
|
|
$ |
39,339 |
|
| ||
|
Undisbursed construction loans |
|
|
|
|
44,670 |
|
|
|
|
|
54,705 |
|
| ||
|
Unused home equity lines of credit |
|
|
|
|
11,575 |
|
|
|
|
|
10,714 |
|
| ||
|
|
|
|
|
$ |
117,878 |
|
|
|
|
$ |
104,758 |
|
| ||
| | | | | | | |
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Current provision: |
| | | | | | | | | | | | | | | | | | | | | |
|
Federal |
|
|
|
$ |
1,944 |
|
|
|
|
$ |
1,018 |
|
|
|
|
$ |
1,176 |
|
| |||
|
State |
|
|
|
|
597 |
|
|
|
|
|
416 |
|
|
|
|
|
225 |
|
| |||
|
Total current |
|
|
|
|
2,541 |
|
|
|
|
|
1,434 |
|
|
|
|
|
1,401 |
|
| |||
|
Deferred provision: |
| | | | | | | | | | | | | | | | | | | | | |
|
Federal |
|
|
|
|
(385 |
) |
|
|
|
|
|
(508 |
) |
|
|
|
|
|
(218 |
) |
|
|
|
State |
|
|
|
|
28 |
|
|
|
|
|
(269 |
) |
|
|
|
|
|
(186 |
) |
|
| |
|
Total deferred |
|
|
|
|
(357 |
) |
|
|
|
|
|
(777 |
) |
|
|
|
|
|
(404 |
) |
|
|
|
Total income tax expense |
|
|
|
$ |
2,184 |
|
|
|
|
$ |
657 |
|
|
|
|
$ |
997 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Income tax expense at statutory federal rate |
|
|
|
$ |
2,497 |
|
|
|
|
$ |
636 |
|
|
|
|
$ |
1,089 |
|
| |||
|
State tax expense, net of federal tax effect |
|
|
|
|
239 |
|
|
|
|
|
161 |
|
|
|
|
|
150 |
|
| |||
|
Restricted stock options |
|
|
|
|
28 |
|
|
|
|
|
191 |
|
|
|
|
|
85 |
|
| |||
|
Gain from bargain purchase |
|
|
|
|
(453 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Income exempt from tax |
|
|
|
|
(294 |
) |
|
|
|
|
|
(281 |
) |
|
|
|
|
|
(271 |
) |
|
|
|
Other items, net |
|
|
|
|
(7 |
) |
|
|
|
|
|
14 |
|
|
|
|
|
14 |
|
| ||
|
Income tax expense before change in valuation allowance |
|
|
|
|
2,010 |
|
|
|
|
|
721 |
|
|
|
|
|
1,067 |
|
| |||
|
Change in valuation allowance |
|
|
|
|
174 |
|
|
|
|
|
(64 |
) |
|
|
|
|
|
(70 |
) |
|
| |
|
Income tax expense |
|
|
|
$ |
2,184 |
|
|
|
|
$ |
657 |
|
|
|
|
$ |
997 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Deferred tax assets: |
| | | | | | | | | | | | | | |
|
Allowance for loan losses |
|
|
|
$ |
3,348 |
|
|
|
|
$ |
3,093 |
|
| ||
|
Net operating loss carryforwards |
|
|
|
|
1,479 |
|
|
|
|
|
236 |
|
| ||
|
Purchase accounting adjustments |
|
|
|
|
1,094 |
|
|
|
|
|
— |
|
| ||
|
Deferred fees |
|
|
|
|
707 |
|
|
|
|
|
521 |
|
| ||
|
Start-up costs |
|
|
|
|
484 |
|
|
|
|
|
266 |
|
| ||
|
Other |
|
|
|
|
512 |
|
|
|
|
|
76 |
|
| ||
|
Gross deferred tax assets |
|
|
|
|
7,624 |
|
|
|
|
|
4,192 |
|
| ||
|
Valuation allowance |
|
|
|
|
(682 |
) |
|
|
|
|
|
(182 |
) |
|
|
|
Deferred tax receivable, net of valuation allowance |
|
|
|
|
6,942 |
|
|
|
|
|
4,010 |
|
| ||
|
Deferred tax liabilities: |
| | | | | | | | | | | | | | |
|
Tax bad debt reserve |
|
|
|
|
499 |
|
|
|
|
|
98 |
|
| ||
|
Depreciation |
|
|
|
|
327 |
|
|
|
|
|
151 |
|
| ||
|
Unrealized gain on available for sale securities |
|
|
|
|
271 |
|
|
|
|
|
963 |
|
| ||
|
Gross deferred tax liabilities |
|
|
|
|
1,097 |
|
|
|
|
|
1,212 |
|
| ||
|
Net deferred tax asset |
|
|
|
$ |
5,845 |
|
|
|
|
$ |
2,798 |
|
| ||
| | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands, except per share data) |
| ||||||||||||||||||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Preferred stock dividends and net accretion |
|
|
|
|
(111 |
) |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
(206 |
) |
|
|
|
Dividends and undistributed earnings allocated to participating securities |
|
|
|
|
(89 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Net income available to common shareholders |
|
|
|
$ |
4,961 |
|
|
|
|
$ |
1,082 |
|
|
|
|
$ |
1,998 |
|
| |||
|
Weighted average shares outstanding, basic |
|
|
|
|
3,395 |
|
|
|
|
|
2,768 |
|
|
|
|
|
2,757 |
|
| |||
|
Effect of dilutive equity-based awards |
|
|
|
|
56 |
|
|
|
|
|
97 |
|
|
|
|
|
54 |
|
| |||
|
Weighted average shares outstanding, diluted |
|
|
|
|
3,451 |
|
|
|
|
|
2,865 |
|
|
|
|
|
2,811 |
|
| |||
|
Net earnings per common share: |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share |
|
|
|
$ |
1.46 |
|
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.72 |
|
| |||
|
Diluted earnings per common share |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||
|
Weighted average expected lives, in years |
|
|
|
|
7.5 |
|
|
|
|
|
7.5 |
|
| ||
|
Risk-free interest rate |
|
|
|
|
1.81 |
% |
|
|
|
|
|
2.83 |
% |
|
|
|
Expected stock price volatility |
|
|
|
|
35.00 |
% |
|
|
|
|
|
34.84 |
% |
|
|
|
Expected annual forfeiture rate |
|
|
|
|
6.00 |
% |
|
|
|
|
|
10.76 |
% |
|
|
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
| ||||||||||||||||||||||||
|
Options outstanding at beginning of period |
|
|
|
|
272,358 |
|
|
|
|
$ |
15.23 |
|
|
|
|
|
277,558 |
|
|
|
|
$ |
14.60 |
|
|
|
|
|
273,628 |
|
|
|
|
$ |
14.58 |
|
| ||||||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
9,650 |
|
|
|
|
|
15.00 |
|
|
|
|
|
10,000 |
|
|
|
|
|
15.00 |
|
| ||||||
|
Forfeited |
|
|
|
|
(4,080 |
) |
|
|
|
|
|
17.42 |
|
|
|
|
|
(14,850 |
) |
|
|
|
|
|
13.13 |
|
|
|
|
|
(4,070 |
) |
|
|
|
|
|
16.20 |
|
| |||
|
Exercised |
|
|
|
|
(46,640 |
) |
|
|
|
|
|
10.02 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2,000 |
) |
|
|
|
|
|
10.00 |
|
| ||||
|
Expired |
|
|
|
|
(13,070 |
) |
|
|
|
|
|
10.00 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
|
| |||||
|
Options outstanding at end of period |
|
|
|
|
208,568 |
|
|
|
|
|
16.67 |
|
|
|
|
|
272,358 |
|
|
|
|
|
15.23 |
|
|
|
|
|
277,558 |
|
|
|
|
|
14.60 |
|
| ||||||
|
Options exercisable at end of period |
|
|
|
|
188,852 |
|
|
|
|
|
16.84 |
|
|
|
|
|
241,237 |
|
|
|
|
|
15.23 |
|
|
|
|
|
239,632 |
|
|
|
|
|
15.21 |
|
| ||||||
|
Weighted-average fair value of options granted during the period |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
$ |
6.54 |
|
|
|
|
|
|
|
|
|
|
$ |
5.81 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Options Outstanding |
|
|
Options Exercisable |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Exercise Price Ranges |
|
|
Number of Shares |
|
|
Weighted Average Remaining Life (Years) |
|
|
Weighted Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted Average Remaining Life (Years) |
|
|
Weighted Average Exercise Price |
| ||||||||||||||||||||||||
|
$ 0.00 to $10.00 |
|
|
|
|
18,885 |
|
|
|
|
|
0.36 |
|
|
|
|
$ |
10.00 |
|
|
|
|
|
18,885 |
|
|
|
|
|
0.36 |
|
|
|
|
$ |
10.00 |
|
| ||||||
|
$10.01 to $14.50 |
|
|
|
|
38,615 |
|
|
|
|
|
2.98 |
|
|
|
|
$ |
13.39 |
|
|
|
|
|
33,925 |
|
|
|
|
|
2.57 |
|
|
|
|
$ |
13.68 |
|
| ||||||
|
$14.51 to $16.00 |
|
|
|
|
39,970 |
|
|
|
|
|
4.42 |
|
|
|
|
$ |
15.42 |
|
|
|
|
|
28,370 |
|
|
|
|
|
3.07 |
|
|
|
|
$ |
15.60 |
|
| ||||||
|
$16.01 to $17.50 |
|
|
|
|
41,100 |
|
|
|
|
|
2.95 |
|
|
|
|
$ |
17.50 |
|
|
|
|
|
41,100 |
|
|
|
|
|
2.95 |
|
|
|
|
$ |
17.50 |
|
| ||||||
|
$17.51 to $20.81 |
|
|
|
|
69,998 |
|
|
|
|
|
3.96 |
|
|
|
|
$ |
20.52 |
|
|
|
|
|
66,572 |
|
|
|
|
|
3.94 |
|
|
|
|
$ |
20.51 |
|
| ||||||
|
|
|
|
|
|
208,568 |
|
|
|
|
|
3.34 |
|
|
|
|
$ |
16.67 |
|
|
|
|
|
188,852 |
|
|
|
|
|
2.99 |
|
|
|
|
$ |
16.84 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
| ||||||||||||||||||||||||
|
Unvested at beginning of period |
|
|
|
|
49,500 |
|
|
|
|
$ |
15.00 |
|
|
|
|
|
30,000 |
|
|
|
|
$ |
15.96 |
|
|
|
|
|
20,000 |
|
|
|
|
$ |
16.92 |
|
| ||||||
|
Granted |
|
|
|
|
87,456 |
|
|
|
|
|
16.38 |
|
|
|
|
|
49,500 |
|
|
|
|
|
15.00 |
|
|
|
|
|
15,000 |
|
|
|
|
|
15.00 |
|
| ||||||
|
Vested |
|
|
|
|
(12,900 |
) |
|
|
|
|
|
14.92 |
|
|
|
|
|
(30,000 |
) |
|
|
|
|
|
15.96 |
|
|
|
|
|
(5,000 |
) |
|
|
|
|
|
16.92 |
|
| |||
|
Forfeited |
|
|
|
|
(1,916 |
) |
|
|
|
|
|
15.95 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Unvested at end of period |
|
|
|
|
122,140 |
|
|
|
|
|
15.98 |
|
|
|
|
|
49,500 |
|
|
|
|
|
15.00 |
|
|
|
|
|
30,000 |
|
|
|
|
|
15.96 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||
|
|
|
|
Carrying Value |
|
|
Fair Value |
|
|
Carrying Value |
|
|
Fair Value |
| ||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Financial Assets: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
82,013 |
|
|
|
|
$ |
28,927 |
|
|
|
|
$ |
28,927 |
|
| ||||
|
Available for sale securities |
|
|
|
|
28,597 |
|
|
|
|
|
28,597 |
|
|
|
|
|
41,058 |
|
|
|
|
|
41,058 |
|
| ||||
|
Held to maturity securities |
|
|
|
|
13,816 |
|
|
|
|
|
13,815 |
|
|
|
|
|
5,354 |
|
|
|
|
|
5,292 |
|
| ||||
|
Loans held for sale |
|
|
|
|
100 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Loans receivable, net |
|
|
|
|
621,830 |
|
|
|
|
|
623,876 |
|
|
|
|
|
520,792 |
|
|
|
|
|
528,199 |
|
| ||||
|
Accrued interest receivable |
|
|
|
|
2,360 |
|
|
|
|
|
2,360 |
|
|
|
|
|
2,109 |
|
|
|
|
|
2,109 |
|
| ||||
|
FHLB stock |
|
|
|
|
4,834 |
|
|
|
|
|
4,834 |
|
|
|
|
|
4,442 |
|
|
|
|
|
4,442 |
|
| ||||
|
Financial Liabilities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand deposits |
|
|
|
|
118,618 |
|
|
|
|
|
118,618 |
|
|
|
|
|
78,120 |
|
|
|
|
|
78,120 |
|
| ||||
|
NOW and money market |
|
|
|
|
238,231 |
|
|
|
|
|
238,231 |
|
|
|
|
|
127,812 |
|
|
|
|
|
127,812 |
|
| ||||
|
Savings |
|
|
|
|
107,692 |
|
|
|
|
|
107,692 |
|
|
|
|
|
136,121 |
|
|
|
|
|
136,121 |
|
| ||||
|
Time deposits |
|
|
|
|
197,004 |
|
|
|
|
|
197,762 |
|
|
|
|
|
120,048 |
|
|
|
|
|
121,029 |
|
| ||||
|
Advances from the FHLB |
|
|
|
|
44,000 |
|
|
|
|
|
43,902 |
|
|
|
|
|
91,000 |
|
|
|
|
|
91,407 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Fair Value |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||
|
December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale investment securities: |
| | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
5,688 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
12,132 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
9,566 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
1,211 |
|
|
|
|
|
— |
|
| |||
|
December 31, 2012: |
| | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale investment securities: |
| | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
6,005 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
18,531 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
14,556 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
1,966 |
|
|
|
|
|
— |
|
| |||
|
December 31, 2011: |
| | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale investment securities: |
| | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
41,749 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
19,198 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
24,981 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
3,143 |
|
|
|
|
|
— |
|
| |||
| | | | | | | | | | |
|
|
|
|
Fair Value |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||
|
December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,723 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
829 |
|
| |||
|
December 31, 2012: |
| | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,148 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
962 |
|
| |||
| | | | | | | | | | |
|
(Dollars in thousands) |
|
|
Fair Value |
|
|
Valuation Methodology |
|
|
Unobservable Input |
|
|
Range (Weighted Average) |
| ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
December 31, 2013: |
| | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
3,723 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
3.5% to 5.0% |
| |
|
|
|
|
|
|
|
|
|
|
Discounted cash flows |
|
|
Discount rate |
|
|
1.9% |
| |
|
Foreclosed real estate |
|
|
|
$ |
829 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
29.4% to 46.0% |
| |
|
December 31, 2012: |
| | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
4,148 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
0% to 13.7% |
| |
|
|
|
|
|
|
|
|
|
|
Discounted cash flows |
|
|
Discount rate |
|
|
5.0% |
| |
|
Foreclosed real estate |
|
|
|
$ |
962 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
6.0% to 10.0% |
| |
| | | | | | | | | | | | | | |
|
|
|
|
Actual Capital |
|
|
For Capital Adequacy Purposes |
|
|
To be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
Bankwell Bank |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
66,674 |
|
|
|
|
|
10.74 |
% |
|
|
|
|
$ |
49,682 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
62,103 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
58,908 |
|
|
|
|
|
9.49 |
% |
|
|
|
|
|
24,841 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,262 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
58,908 |
|
|
|
|
|
7.91 |
% |
|
|
|
|
|
29,772 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,215 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
Bankwell Financial Group, Inc. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
76,537 |
|
|
|
|
|
12.32 |
% |
|
|
|
|
$ |
49,683 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
62,103 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
68,766 |
|
|
|
|
|
11.07 |
% |
|
|
|
|
|
24,841 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,262 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
68,766 |
|
|
|
|
|
9.15 |
% |
|
|
|
|
|
3,068 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,585 |
|
|
|
|
|
5.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Actual Capital |
|
|
For Capital Adequacy Purposes |
|
|
To be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
The Bank of New Canaan |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
38,849 |
|
|
|
|
|
10.34 |
% |
|
|
|
|
$ |
30,048 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
37,560 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
34,138 |
|
|
|
|
|
9.09 |
% |
|
|
|
|
|
15,024 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
22,536 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
34,138 |
|
|
|
|
|
7.88 |
% |
|
|
|
|
|
17,325 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
21,656 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
The Bank of Fairfield |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
14,809 |
|
|
|
|
|
12.05 |
% |
|
|
|
|
$ |
9,829 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
12,287 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
13,268 |
|
|
|
|
|
10.80 |
% |
|
|
|
|
|
4,915 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
7,372 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
13,268 |
|
|
|
|
|
8.39 |
% |
|
|
|
|
|
6,327 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
7,909 |
|
|
|
|
|
5.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Balance, beginning of year |
|
|
|
$ |
5,260 |
|
|
|
|
$ |
5,098 |
|
|
|
|
$ |
5,315 |
|
| |||
|
Additional loans |
|
|
|
|
13,775 |
|
|
|
|
|
3,769 |
|
|
|
|
|
218 |
|
| |||
|
Repayments and changes in status |
|
|
|
|
(11,689 |
) |
|
|
|
|
|
(3,607 |
) |
|
|
|
|
|
(435 |
) |
|
|
|
Balance, end of year |
|
|
|
$ |
7,346 |
|
|
|
|
$ |
5,260 |
|
|
|
|
$ |
5,098 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Cash and due from banks (Note 2) |
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
21,482,956 |
|
| |||
|
Certificates of deposit |
|
|
|
|
3,500,000 |
|
|
|
|
|
5,750,000 |
|
|
|
|
|
4,000,000 |
|
| |||
|
Held-to-maturity securities (fair values of $1,021,410, $1,029,380 and $2,511,560 at September 30, 2013 and December 31, 2012 and 2011, respectively) (Note 3) |
|
|
|
|
1,023,934 |
|
|
|
|
|
1,032,219 |
|
|
|
|
|
2,499,457 |
|
| |||
|
Loans receivable (net of allowance for loan losses of $881,886, $1,112,932 and $1,304,722 at September 30, 2013 and December 31, 2012 and 2011, respectively) (Note 4) |
|
|
|
|
28,938,703 |
|
|
|
|
|
32,495,420 |
|
|
|
|
|
39,960,305 |
|
| |||
|
Accrued interest receivable |
|
|
|
|
79,133 |
|
|
|
|
|
107,858 |
|
|
|
|
|
119,088 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
1,894,779 |
|
|
|
|
|
3,269,863 |
|
|
|
|
|
2,868,547 |
|
| |||
|
Federal Home Loan Bank of Boston stock, at cost (Note 8) |
|
|
|
|
257,600 |
|
|
|
|
|
391,500 |
|
|
|
|
|
530,800 |
|
| |||
|
Premises and equipment, net (Note 5) |
|
|
|
|
4,312,543 |
|
|
|
|
|
4,391,976 |
|
|
|
|
|
4,496,950 |
|
| |||
|
Other assets |
|
|
|
|
306,183 |
|
|
|
|
|
309,929 |
|
|
|
|
|
454,293 |
|
| |||
|
Total assets |
|
|
|
$ |
69,599,052 |
|
|
|
|
$ |
76,123,527 |
|
|
|
|
$ |
76,412,396 |
|
| |||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Deposits (Note 6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Noninterest bearing deposits |
|
|
|
$ |
13,421,916 |
|
|
|
|
$ |
14,085,959 |
|
|
|
|
$ |
15,533,054 |
|
| |||
|
Interest bearing deposits |
|
|
|
|
49,272,073 |
|
|
|
|
|
53,795,219 |
|
|
|
|
|
50,914,503 |
|
| |||
|
Total deposits |
|
|
|
|
62,693,989 |
|
|
|
|
|
67,881,178 |
|
|
|
|
|
66,447,557 |
|
| |||
|
Accrued expenses and other liabilities |
|
|
|
|
359,278 |
|
|
|
|
|
211,743 |
|
|
|
|
|
192,906 |
|
| |||
|
Total liabilities |
|
|
|
|
63,053,267 |
|
|
|
|
|
68,092,921 |
|
|
|
|
|
66,640,463 |
|
| |||
|
Commitments and contingencies (Notes 7, 13 and 15) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Shareholders’ equity (Notes 11 and 12) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Common stock, par value $5; 1,000,000 shares authorized; 481,245 issued and oustanding at September 30, 2013 and December 31, 2012 and 2011 |
|
|
|
|
2,406,225 |
|
|
|
|
|
2,406,225 |
|
|
|
|
|
2,406,225 |
|
| |||
|
Additional paid-in capital |
|
|
|
|
2,868,421 |
|
|
|
|
|
2,868,421 |
|
|
|
|
|
2,868,421 |
|
| |||
|
Less: Treasury stock at cost, 108,260 shares |
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
Retained earnings |
|
|
|
|
6,819,382 |
|
|
|
|
|
8,304,203 |
|
|
|
|
|
10,045,530 |
|
| |||
|
Total shareholders’ equity |
|
|
|
|
6,545,785 |
|
|
|
|
|
8,030,606 |
|
|
|
|
|
9,771,933 |
|
| |||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
69,599,052 |
|
|
|
|
$ |
76,123,527 |
|
|
|
|
$ |
76,412,396 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
September 30, |
|
|
December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
| |||||||||||||||||||||||||
|
Interest income |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans |
|
|
|
$ |
1,159,534 |
|
|
|
|
$ |
1,386,691 |
|
|
|
|
$ |
1,806,030 |
|
|
|
|
$ |
1,879,845 |
|
| ||||
|
Interest on securities |
|
|
|
|
2,027 |
|
|
|
|
|
11,932 |
|
|
|
|
|
13,941 |
|
|
|
|
|
62,246 |
|
| ||||
|
Other |
|
|
|
|
116,925 |
|
|
|
|
|
99,166 |
|
|
|
|
|
133,895 |
|
|
|
|
|
92,096 |
|
| ||||
|
Total interest income |
|
|
|
|
1,278,486 |
|
|
|
|
|
1,497,789 |
|
|
|
|
|
1,953,866 |
|
|
|
|
|
2,034,187 |
|
| ||||
|
Interest expense |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on deposits |
|
|
|
|
106,325 |
|
|
|
|
|
133,111 |
|
|
|
|
|
177,227 |
|
|
|
|
|
243,842 |
|
| ||||
|
Total interest expense |
|
|
|
|
106,325 |
|
|
|
|
|
133,111 |
|
|
|
|
|
177,227 |
|
|
|
|
|
243,842 |
|
| ||||
|
Net interest income |
|
|
|
|
1,172,161 |
|
|
|
|
|
1,364,678 |
|
|
|
|
|
1,776,639 |
|
|
|
|
|
1,790,345 |
|
| ||||
|
Provision for loan losses (Note 4) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
900,000 |
|
| ||||
|
Net interest income after provision for loan losses |
|
|
|
|
1,172,161 |
|
|
|
|
|
1,364,678 |
|
|
|
|
|
1,776,639 |
|
|
|
|
|
890,345 |
|
| ||||
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Service charges and fees |
|
|
|
|
65,016 |
|
|
|
|
|
74,362 |
|
|
|
|
|
100,537 |
|
|
|
|
|
93,250 |
|
| ||||
|
Recovery from legal settlement |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
795,698 |
|
| ||||
|
Other |
|
|
|
|
128,964 |
|
|
|
|
|
129,637 |
|
|
|
|
|
177,396 |
|
|
|
|
|
171,594 |
|
| ||||
|
Total noninterest income |
|
|
|
|
193,980 |
|
|
|
|
|
203,999 |
|
|
|
|
|
277,933 |
|
|
|
|
|
1,060,542 |
|
| ||||
|
Noninterest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Salaries and employee benefits (Note 10) |
|
|
|
|
1,240,481 |
|
|
|
|
|
1,231,982 |
|
|
|
|
|
1,623,925 |
|
|
|
|
|
1,757,499 |
|
| ||||
|
Loss and expenses on foreclosed real estate, net |
|
|
|
|
191,791 |
|
|
|
|
|
251,320 |
|
|
|
|
|
494,832 |
|
|
|
|
|
334,998 |
|
| ||||
|
Professional services |
|
|
|
|
427,455 |
|
|
|
|
|
253,033 |
|
|
|
|
|
393,663 |
|
|
|
|
|
397,000 |
|
| ||||
|
Occupancy and equipment |
|
|
|
|
244,913 |
|
|
|
|
|
252,524 |
|
|
|
|
|
338,792 |
|
|
|
|
|
327,248 |
|
| ||||
|
Insurance |
|
|
|
|
162,960 |
|
|
|
|
|
150,498 |
|
|
|
|
|
201,223 |
|
|
|
|
|
202,863 |
|
| ||||
|
Data processing |
|
|
|
|
150,302 |
|
|
|
|
|
120,294 |
|
|
|
|
|
160,986 |
|
|
|
|
|
151,420 |
|
| ||||
|
FDIC deposit insurance |
|
|
|
|
116,166 |
|
|
|
|
|
116,949 |
|
|
|
|
|
153,848 |
|
|
|
|
|
177,569 |
|
| ||||
|
Non-accrual loan expenses, net of recoveries |
|
|
|
|
2,429 |
|
|
|
|
|
(26,116 |
) |
|
|
|
|
|
(21,642 |
) |
|
|
|
|
|
55,805 |
|
| ||
|
Other |
|
|
|
|
314,465 |
|
|
|
|
|
354,463 |
|
|
|
|
|
450,272 |
|
|
|
|
|
465,433 |
|
| ||||
|
Total noninterest expenses |
|
|
|
|
2,850,962 |
|
|
|
|
|
2,704,947 |
|
|
|
|
|
3,795,899 |
|
|
|
|
|
3,869,835 |
|
| ||||
|
Loss before income taxes |
|
|
|
|
(1,484,821 |
) |
|
|
|
|
|
(1,136,270 |
) |
|
|
|
|
|
(1,741,327 |
) |
|
|
|
|
|
(1,918,948 |
) |
|
|
|
Provision (benefit) for income taxes (Note 9) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,350,771 |
|
| ||||
|
Net loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,269,719 |
) |
|
|
|
Basic loss per share (Note 11) |
|
|
|
$ |
(3.98 |
) |
|
|
|
|
$ |
(3.05 |
) |
|
|
|
|
$ |
(4.67 |
) |
|
|
|
|
$ |
(8.77 |
) |
|
|
|
Diluted loss per share (Note 11) |
|
|
|
|
(3.98 |
) |
|
|
|
|
|
(3.05 |
) |
|
|
|
|
|
(4.67 |
) |
|
|
|
|
|
(8.77 |
) |
|
|
|
Dividends per share |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
September 30, |
|
|
December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
| |||||||||||||||||||||||||
|
Net loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,269,719 |
) |
|
|
|
Other comprehensive losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Unrealized holding losses on securities available-for-sale |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(3,705 |
) |
|
| |||
|
Income tax benefit related to items of other comprehensive loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,445 |
|
| ||||
|
Total other comprehensive loss net of income tax benefit |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2,260 |
) |
|
| |||
|
Comprehensive loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,271,979 |
) |
|
|
| | | | | | | | | | | | | | |
|
|
|
|
Shares of Common Stock |
|
|
Common Stock |
|
|
Additional Paid-In Capital |
|
|
Retained Earnings |
|
|
Treasury Stock |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Total |
| ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance January 1, 2011 |
|
|
|
|
372,985 |
|
|
|
|
$ |
2,406,225 |
|
|
|
|
$ |
2,868,421 |
|
|
|
|
$ |
13,315,249 |
|
|
|
|
$ |
(5,548,243 |
) |
|
|
|
|
$ |
2,260 |
|
|
|
|
$ |
13,043,912 |
|
| ||||||
|
Net loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(3,269,719 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(3,269,719 |
) |
|
| |||||
|
Unrealized holding loss on available for-sale securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2,260 |
) |
|
|
|
|
|
(2,260 |
) |
|
| |||||
|
Balance December 31, 2011 |
|
|
|
|
372,985 |
|
|
|
|
|
2,406,225 |
|
|
|
|
|
2,868,421 |
|
|
|
|
|
10,045,530 |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
— |
|
|
|
|
|
9,771,933 |
|
| ||||||
|
Net loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,741,327 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,741,327 |
) |
|
| |||||
|
Balance December 31, 2012 |
|
|
|
|
372,985 |
|
|
|
|
|
2,406,225 |
|
|
|
|
|
2,868,421 |
|
|
|
|
|
8,304,203 |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
— |
|
|
|
|
|
8,030,606 |
|
| ||||||
|
Net loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,484,821 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,484,821 |
) |
|
| |||||
|
Balance September 30, 2013 (Unaudited) |
|
|
|
|
372,985 |
|
|
|
|
$ |
2,406,225 |
|
|
|
|
$ |
2,868,421 |
|
|
|
|
$ |
6,819,382 |
|
|
|
|
$ |
(5,548,243 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
6,545,785 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
For the Nine Months Ended September 30, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
| |||||||||||||||||||||||||
|
Cash flows from operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,271 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,269,719 |
) |
|
|
|
Adjustments to reconcile net loss to net cash (used) provided by operating activities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization and accretion of premiums and discounts on investments, net |
|
|
|
|
8,285 |
|
|
|
|
|
(274 |
) |
|
|
|
|
|
377 |
|
|
|
|
|
32,713 |
|
| |||
|
Provision for loan losses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
900,000 |
|
| ||||
|
Net loss (gain) on sale and provision for foreclosed real estate losses |
|
|
|
|
40,787 |
|
|
|
|
|
(8,434 |
) |
|
|
|
|
|
218,316 |
|
|
|
|
|
280,731 |
|
| |||
|
Depreciation and amortization |
|
|
|
|
85,837 |
|
|
|
|
|
92,647 |
|
|
|
|
|
122,142 |
|
|
|
|
|
126,553 |
|
| ||||
|
Deferred income taxes |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,332,472 |
|
| ||||
|
Changes in assets and liabilities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in deferred loan fees |
|
|
|
|
(11,284 |
) |
|
|
|
|
|
(8,560 |
) |
|
|
|
|
|
(17,501 |
) |
|
|
|
|
|
(10,156 |
) |
|
|
|
Decrease in accrued interest receivable |
|
|
|
|
28,725 |
|
|
|
|
|
(4,253 |
) |
|
|
|
|
|
11,230 |
|
|
|
|
|
43,972 |
|
| |||
|
Decrease (increase) in other assets |
|
|
|
|
3,745 |
|
|
|
|
|
(2,603 |
) |
|
|
|
|
|
144,364 |
|
|
|
|
|
808,708 |
|
| |||
|
Increase (decrease) in accrued expenses and other liabilities |
|
|
|
|
147,536 |
|
|
|
|
|
38,232 |
|
|
|
|
|
18,836 |
|
|
|
|
|
(66,060 |
) |
|
| |||
|
Net cash (used) provided by operating activities |
|
|
|
|
(1,181,190 |
) |
|
|
|
|
|
(1,029,516 |
) |
|
|
|
|
|
(1,243,563 |
) |
|
|
|
|
|
179,214 |
|
| |
|
Cash flows from investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net (purchases) redemptions of certificates of deposit |
|
|
|
|
2,250,000 |
|
|
|
|
|
(1,000,000 |
) |
|
|
|
|
|
(1,750,000 |
) |
|
|
|
|
|
(3,000,000 |
) |
|
| |
|
Proceeds from maturities of held-to-maturity securities |
|
|
|
|
— |
|
|
|
|
|
1,500,000 |
|
|
|
|
|
2,500,000 |
|
|
|
|
|
4,500,000 |
|
| ||||
|
Proceeds from maturities of available-for-sale securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,000,000 |
|
| ||||
|
Purchases of held-to-maturity securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,033,139 |
) |
|
|
|
|
|
— |
|
| |||
|
Net decrease in loans receivable |
|
|
|
|
2,343,001 |
|
|
|
|
|
1,915,172 |
|
|
|
|
|
6,001,400 |
|
|
|
|
|
5,672,962 |
|
| ||||
|
Proceeds from sales of foreclosed real estate |
|
|
|
|
2,559,297 |
|
|
|
|
|
861,354 |
|
|
|
|
|
861,354 |
|
|
|
|
|
— |
|
| ||||
|
Purchases of furniture and equipment |
|
|
|
|
(6,404 |
) |
|
|
|
|
|
(11,226 |
) |
|
|
|
|
|
(17,168 |
) |
|
|
|
|
|
(12,771 |
) |
|
|
|
Redemption of FHLBB Stock |
|
|
|
|
133,900 |
|
|
|
|
|
139,300 |
|
|
|
|
|
139,300 |
|
|
|
|
|
— |
|
| ||||
|
Net cash provided by investing activities |
|
|
|
|
7,279,794 |
|
|
|
|
|
3,404,600 |
|
|
|
|
|
6,701,747 |
|
|
|
|
|
8,160,191 |
|
| ||||
|
Cash flows from financing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net increase (decrease) in demand, savings and money market deposits |
|
|
|
|
(3,313,869 |
) |
|
|
|
|
|
(3,392,815 |
) |
|
|
|
|
|
1,289,165 |
|
|
|
|
|
(1,760,853 |
) |
|
| |
|
Net increase (decrease) in time certificates of deposit |
|
|
|
|
(1,873,320 |
) |
|
|
|
|
|
327,175 |
|
|
|
|
|
144,457 |
|
|
|
|
|
(2,773,951 |
) |
|
| ||
|
Net cash (used) provided in financing activities |
|
|
|
|
(5,187,189 |
) |
|
|
|
|
|
(3,065,640 |
) |
|
|
|
|
|
1,433,622 |
|
|
|
|
|
(4,534,804 |
) |
|
| |
|
Net increase in cash and cash equivalents |
|
|
|
|
911,415 |
|
|
|
|
|
(690,556 |
) |
|
|
|
|
|
6,891,806 |
|
|
|
|
|
3,804,601 |
|
| |||
|
Cash and cash equivalents |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning of the year |
|
|
|
|
28,374,762 |
|
|
|
|
|
21,482,956 |
|
|
|
|
|
21,482,956 |
|
|
|
|
|
17,678,355 |
|
| ||||
|
End of the year |
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
20,792,400 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
21,482,956 |
|
| ||||
|
Supplemental disclosures of cash flow information: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash paid for: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest |
|
|
|
$ |
122,518 |
|
|
|
|
$ |
135,993 |
|
|
|
|
$ |
180,109 |
|
|
|
|
$ |
276,487 |
|
| ||||
|
Income taxes |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Noncash investing and financing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transfer of loans to foreclosed real estate |
|
|
|
|
1,225,000 |
|
|
|
|
|
1,480,986 |
|
|
|
|
|
1,480,986 |
|
|
|
|
|
1,435,180 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized Gains |
|
|
Gross Unrealized Losses |
|
|
Fair Value |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government agency obligations Due from one through five years |
|
|
|
$ |
1,023,934 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2,524 |
) |
|
|
|
|
$ |
1,021,410 |
|
| |||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government agency obligations Due from one through five years |
|
|
|
$ |
1,032,219 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2,839 |
) |
|
|
|
|
$ |
1,029,380 |
|
| |||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government agency obligations Due within one year |
|
|
|
$ |
2,499,457 |
|
|
|
|
$ |
12,103 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,511,560 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Length of Time in Continuous Unrealized Loss Position |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
| ||||||||||||||||||||||||
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||||||
|
U.S. Government agency obligations |
|
|
|
$ |
1,021,410 |
|
|
|
|
$ |
(2,524 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,021,410 |
|
|
|
|
$ |
(2,524 |
) |
|
| ||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
U.S. Government agency obligations |
|
|
|
$ |
1,029,380 |
|
|
|
|
$ |
(2,839 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,029,380 |
|
|
|
|
$ |
(2,839 |
) |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
|
|
|
|
| ||||||||||||||
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Construction, development and land loans |
|
|
|
$ |
10,539,207 |
|
|
|
|
$ |
11,346,434 |
|
|
|
|
$ |
18,203,921 |
|
| |||
|
Loans secured by residential properties |
|
|
|
|
6,860,449 |
|
|
|
|
|
7,951,006 |
|
|
|
|
|
8,129,238 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
8,872,617 |
|
|
|
|
|
10,298,415 |
|
|
|
|
|
10,683,970 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
2,400,245 |
|
|
|
|
|
2,692,095 |
|
|
|
|
|
3,598,419 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
1,184,056 |
|
|
|
|
|
1,367,672 |
|
|
|
|
|
714,249 |
|
| |||
|
Total loans |
|
|
|
|
29,856,574 |
|
|
|
|
|
33,655,622 |
|
|
|
|
|
41,329,797 |
|
| |||
|
Deferred loan origination fees |
|
|
|
|
(35,985 |
) |
|
|
|
|
|
(47,270 |
) |
|
|
|
|
|
(64,770 |
) |
|
|
|
Allowance for loan losses |
|
|
|
|
(881,886 |
) |
|
|
|
|
|
(1,112,932 |
) |
|
|
|
|
|
(1,304,722 |
) |
|
|
|
Loans receivable, net |
|
|
|
$ |
28,938,703 |
|
|
|
|
$ |
32,495,420 |
|
|
|
|
$ |
39,960,305 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Allowance for Loan Losses |
| ||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Construction, Development and Land Loans |
|
|
Loans Secured by Residential Properties |
|
|
Loans Secured by Non- Residential Properties |
|
|
Commercial and Industrial Loans |
|
|
Consumer, Personal and Other Loans |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||
|
September 30, 2013 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(225 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(86 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(311 |
) |
|
| ||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
80 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
80 |
|
| |||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(113 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
140 |
|
|
|
|
|
64 |
|
|
|
|
|
(57 |
) |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
138 |
|
|
|
|
$ |
70 |
|
|
|
|
$ |
136 |
|
|
|
|
$ |
168 |
|
|
|
|
$ |
100 |
|
|
|
|
$ |
270 |
|
|
|
|
$ |
882 |
|
| |||||||
|
Ending loan balances individually evaluated for impairment |
|
|
|
$ |
4,797 |
|
|
|
|
$ |
1,398 |
|
|
|
|
$ |
502 |
|
|
|
|
$ |
651 |
|
|
|
|
$ |
332 |
|
|
|
|
|
— |
|
|
|
|
$ |
7,680 |
|
| |||||||
|
Ending loan balances collectively evaluated for impairment |
|
|
|
$ |
5,742 |
|
|
|
|
$ |
5,462 |
|
|
|
|
$ |
8,371 |
|
|
|
|
$ |
1,749 |
|
|
|
|
$ |
852 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
22,176 |
|
| |||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(89 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(193 |
) |
|
| |||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
| |||||||
|
Provisions |
|
|
|
|
(103 |
) |
|
|
|
|
|
(117 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Ending loan balances individually evaluated for impairment |
|
|
|
$ |
5,615 |
|
|
|
|
$ |
1,735 |
|
|
|
|
$ |
531 |
|
|
|
|
$ |
448 |
|
|
|
|
$ |
359 |
|
|
|
|
|
— |
|
|
|
|
$ |
8,688 |
|
| |||||||
|
Ending loan balances collectively evaluated for impairment |
|
|
|
$ |
5,732 |
|
|
|
|
$ |
6,216 |
|
|
|
|
$ |
9,767 |
|
|
|
|
$ |
2,244 |
|
|
|
|
$ |
1,009 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
24,968 |
|
| |||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
617 |
|
|
|
|
$ |
338 |
|
|
|
|
$ |
234 |
|
|
|
|
$ |
739 |
|
|
|
|
$ |
59 |
|
|
|
|
$ |
47 |
|
|
|
|
$ |
2,034 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(1,191 |
) |
|
|
|
|
|
(55 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(388 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,634 |
) |
|
| |||
|
Recoveries |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3 |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
| |||||||
|
Provisions |
|
|
|
|
1,048 |
|
|
|
|
|
(39 |
) |
|
|
|
|
|
34 |
|
|
|
|
|
(167 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
55 |
|
|
|
|
|
900 |
|
| ||||
|
Ending balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Ending loan balances individually evaluated for impairment |
|
|
|
$ |
11,023 |
|
|
|
|
$ |
1,550 |
|
|
|
|
$ |
613 |
|
|
|
|
$ |
357 |
|
|
|
|
$ |
6 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
13,549 |
|
| |||||||
|
Ending loan balances collectively evaluated for impairment |
|
|
|
$ |
7,181 |
|
|
|
|
$ |
6,579 |
|
|
|
|
$ |
10,071 |
|
|
|
|
$ |
3,241 |
|
|
|
|
$ |
709 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
27,781 |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Construction, Development and Land Loans |
|
|
Loans Secured by Residential Properties |
|
|
Loans Secured by Non- Residential Properties |
|
|
Commercial and Industrial Loans |
|
|
Consumer, Personal and Other Loans |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | ||||
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pass |
|
|
|
$ |
4,151 |
|
|
|
|
$ |
4,607 |
|
|
|
|
$ |
7,604 |
|
|
|
|
$ |
1,517 |
|
|
|
|
$ |
606 |
|
| |||||
|
Watch |
|
|
|
|
— |
|
|
|
|
|
761 |
|
|
|
|
|
767 |
|
|
|
|
|
114 |
|
|
|
|
|
505 |
|
| |||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Substandard |
|
|
|
|
6,388 |
|
|
|
|
|
1,493 |
|
|
|
|
|
502 |
|
|
|
|
|
769 |
|
|
|
|
|
73 |
|
| |||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
|
|
|
|
$ |
10,539 |
|
|
|
|
$ |
6,861 |
|
|
|
|
$ |
8,873 |
|
|
|
|
$ |
2,400 |
|
|
|
|
$ |
1,184 |
|
| |||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pass |
|
|
|
$ |
4,912 |
|
|
|
|
$ |
5,444 |
|
|
|
|
$ |
9,179 |
|
|
|
|
$ |
1,582 |
|
|
|
|
$ |
920 |
|
| |||||
|
Watch |
|
|
|
|
25 |
|
|
|
|
|
577 |
|
|
|
|
|
588 |
|
|
|
|
|
25 |
|
|
|
|
|
69 |
|
| |||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,085 |
|
|
|
|
|
278 |
|
| |||||
|
Substandard |
|
|
|
|
6,410 |
|
|
|
|
|
1,930 |
|
|
|
|
|
531 |
|
|
|
|
|
— |
|
|
|
|
|
101 |
|
| |||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
|
|
|
|
$ |
11,347 |
|
|
|
|
$ |
7,951 |
|
|
|
|
$ |
10,298 |
|
|
|
|
$ |
2,692 |
|
|
|
|
$ |
1,368 |
|
| |||||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pass |
|
|
|
$ |
5,181 |
|
|
|
|
$ |
5,643 |
|
|
|
|
$ |
10,018 |
|
|
|
|
$ |
2,632 |
|
|
|
|
$ |
589 |
|
| |||||
|
Watch |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
92 |
|
|
|
|
|
77 |
|
| |||||
|
Special mention |
|
|
|
|
2,000 |
|
|
|
|
|
128 |
|
|
|
|
|
— |
|
|
|
|
|
93 |
|
|
|
|
|
— |
|
| |||||
|
Substandard |
|
|
|
|
10,779 |
|
|
|
|
|
2,358 |
|
|
|
|
|
666 |
|
|
|
|
|
782 |
|
|
|
|
|
48 |
|
| |||||
|
Doubtful |
|
|
|
|
244 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
|
|
|
|
$ |
18,204 |
|
|
|
|
$ |
8,129 |
|
|
|
|
$ |
10,684 |
|
|
|
|
$ |
3,599 |
|
|
|
|
$ |
714 |
|
| |||||
| | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater > Than 90 Days and Nonaccrual Status |
|
|
Total Past Due Loans |
|
|
Total Current Loans |
|
|
Loans > 90 Days and Accruing |
| ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,746 |
|
|
|
|
$ |
1,746 |
|
|
|
|
$ |
8,793 |
|
|
|
|
$ |
— |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
779 |
|
|
|
|
|
779 |
|
|
|
|
|
6,081 |
|
|
|
|
|
— |
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
435 |
|
|
|
|
|
435 |
|
|
|
|
|
8,438 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
280 |
|
|
|
|
|
280 |
|
|
|
|
|
2,120 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
7 |
|
|
|
|
|
— |
|
|
|
|
|
73 |
|
|
|
|
|
80 |
|
|
|
|
|
1,104 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
7 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,313 |
|
|
|
|
$ |
3,320 |
|
|
|
|
$ |
26,536 |
|
|
|
|
$ |
— |
|
| ||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,248 |
|
|
|
|
$ |
2,248 |
|
|
|
|
$ |
9,099 |
|
|
|
|
$ |
— |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
748 |
|
|
|
|
|
748 |
|
|
|
|
|
7,203 |
|
|
|
|
|
— |
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,298 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
|
|
|
|
375 |
|
|
|
|
|
2,317 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
75 |
|
|
|
|
|
1,293 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
150 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,296 |
|
|
|
|
$ |
3,446 |
|
|
|
|
$ |
30,210 |
|
|
|
|
$ |
— |
|
| ||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
1,400 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
5,136 |
|
|
|
|
$ |
13,068 |
|
|
|
|
$ |
— |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
718 |
|
|
|
|
|
718 |
|
|
|
|
|
7,411 |
|
|
|
|
|
— |
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
53 |
|
|
|
|
|
103 |
|
|
|
|
|
— |
|
|
|
|
|
156 |
|
|
|
|
|
10,528 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
300 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
|
|
|
|
3,299 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
714 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
353 |
|
|
|
|
$ |
1,503 |
|
|
|
|
$ |
4,454 |
|
|
|
|
$ |
6,310 |
|
|
|
|
$ |
35,020 |
|
|
|
|
$ |
— |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
(In thousands) |
|
|
(Unaudited) |
| ||||||||||||||||||
|
Construction, development and land loans |
|
|
|
$ |
4,573 |
|
|
|
|
$ |
5,387 |
|
|
|
|
$ |
10,540 |
|
| |||
|
Loans secured by residential properties |
|
|
|
|
1,398 |
|
|
|
|
|
1,083 |
|
|
|
|
|
1,550 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
453 |
|
|
|
|
|
520 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
554 |
|
|
|
|
|
348 |
|
|
|
|
|
357 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
73 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total |
|
|
|
$ |
7,100 |
|
|
|
|
$ |
7,271 |
|
|
|
|
$ |
12,967 |
|
| |||
| | | | | | | | | | |
|
(In thousands) |
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans with no specific allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
4,797 |
|
|
|
|
$ |
5,264 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,770 |
|
|
|
|
$ |
61 |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
1,398 |
|
|
|
|
|
1,544 |
|
|
|
|
|
— |
|
|
|
|
|
1,198 |
|
|
|
|
|
12 |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
663 |
|
|
|
|
|
— |
|
|
|
|
|
512 |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
420 |
|
|
|
|
|
915 |
|
|
|
|
|
— |
|
|
|
|
|
442 |
|
|
|
|
|
5 |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
252 |
|
|
|
|
|
252 |
|
|
|
|
|
— |
|
|
|
|
|
265 |
|
|
|
|
|
16 |
|
| |||||
|
Total impaired loans with no specific allowance recorded |
|
|
|
$ |
7,369 |
|
|
|
|
$ |
8,638 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,187 |
|
|
|
|
$ |
94 |
|
| |||||
|
Impaired loans with an allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
231 |
|
|
|
|
|
240 |
|
|
|
|
|
114 |
|
|
|
|
|
236 |
|
|
|
|
|
1 |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
80 |
|
|
|
|
|
80 |
|
|
|
|
|
80 |
|
|
|
|
|
78 |
|
|
|
|
|
4 |
|
| |||||
|
Total impaired loans with an allowance recorded |
|
|
|
$ |
311 |
|
|
|
|
$ |
320 |
|
|
|
|
$ |
194 |
|
|
|
|
$ |
314 |
|
|
|
|
$ |
5 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
7,680 |
|
|
|
|
$ |
8,958 |
|
|
|
|
$ |
194 |
|
|
|
|
$ |
7,501 |
|
|
|
|
$ |
99 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans with no specific allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
4,266 |
|
|
|
|
$ |
4,769 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
5,987 |
|
|
|
|
$ |
82 |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
1,735 |
|
|
|
|
|
1,879 |
|
|
|
|
|
— |
|
|
|
|
|
1,761 |
|
|
|
|
|
49 |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
531 |
|
|
|
|
|
668 |
|
|
|
|
|
— |
|
|
|
|
|
570 |
|
|
|
|
|
7 |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
448 |
|
|
|
|
|
921 |
|
|
|
|
|
— |
|
|
|
|
|
360 |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
353 |
|
|
|
|
|
353 |
|
|
|
|
|
— |
|
|
|
|
|
369 |
|
|
|
|
|
28 |
|
| |||||
|
Total impaired loans with no specific allowance recorded |
|
|
|
$ |
7,333 |
|
|
|
|
$ |
8,590 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
9,047 |
|
|
|
|
$ |
166 |
|
| |||||
|
Impaired loans with an allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
1,349 |
|
|
|
|
$ |
1,972 |
|
|
|
|
$ |
49 |
|
|
|
|
$ |
1,349 |
|
|
|
|
$ |
— |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
1 |
|
| |||||
|
Total impaired loans with an allowance recorded |
|
|
|
$ |
1,355 |
|
|
|
|
$ |
1,978 |
|
|
|
|
$ |
55 |
|
|
|
|
$ |
1,355 |
|
|
|
|
$ |
1 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
8,688 |
|
|
|
|
$ |
10,568 |
|
|
|
|
$ |
55 |
|
|
|
|
$ |
10,402 |
|
|
|
|
$ |
167 |
|
| |||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans with no specific allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
10,779 |
|
|
|
|
$ |
11,249 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
11,175 |
|
|
|
|
$ |
25 |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
1,550 |
|
|
|
|
|
1,655 |
|
|
|
|
|
— |
|
|
|
|
|
1,574 |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
613 |
|
|
|
|
|
700 |
|
|
|
|
|
— |
|
|
|
|
|
656 |
|
|
|
|
|
8 |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
357 |
|
|
|
|
|
437 |
|
|
|
|
|
— |
|
|
|
|
|
768 |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Total impaired loans with no specific allowance recorded |
|
|
|
$ |
13,299 |
|
|
|
|
$ |
14,041 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
14,173 |
|
|
|
|
$ |
33 |
|
| |||||
|
Impaired loans with an allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
244 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
122 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
— |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
1 |
|
| |||||
|
Total impaired loans with an allowance recorded |
|
|
|
$ |
250 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
128 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
1 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
13,549 |
|
|
|
|
$ |
14,291 |
|
|
|
|
$ |
128 |
|
|
|
|
$ |
14,423 |
|
|
|
|
$ |
34 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
(In thousands) |
|
|
(Unaudited) |
| ||||||||||||||||||
|
Construction, development and land loans |
|
|
|
$ |
3,262 |
|
|
|
|
$ |
3,373 |
|
|
|
|
$ |
7,287 |
|
| |||
|
Loans secured by residential properties |
|
|
|
|
1,336 |
|
|
|
|
|
1,395 |
|
|
|
|
|
786 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
531 |
|
|
|
|
|
511 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
219 |
|
|
|
|
|
148 |
|
|
|
|
|
57 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
252 |
|
|
|
|
|
278 |
|
|
|
|
|
— |
|
| |||
|
Total TDRs |
|
|
|
$ |
5,571 |
|
|
|
|
$ |
5,725 |
|
|
|
|
$ |
8,641 |
|
| |||
|
TDRs included in nonperforming loans and leases |
|
|
|
$ |
4,919 |
|
|
|
|
$ |
4,388 |
|
|
|
|
$ |
8,065 |
|
| |||
|
TDRs in compliance with modified terms |
|
|
|
$ |
652 |
|
|
|
|
$ |
1,337 |
|
|
|
|
$ |
576 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
Land and buildings |
|
|
|
$ |
4,994,694 |
|
|
|
|
$ |
4,990,319 |
|
|
|
|
$ |
4,980,967 |
|
| |||
|
Furniture and equipment |
|
|
|
|
511,846 |
|
|
|
|
|
509,818 |
|
|
|
|
|
502,002 |
|
| |||
|
Less accumulated depreciation and amortization |
|
|
|
|
(1,193,997 |
) |
|
|
|
|
|
(1,108,161 |
) |
|
|
|
|
|
(986,019 |
) |
|
|
|
Total premises and equipment |
|
|
|
$ |
4,312,543 |
|
|
|
|
$ |
4,391,976 |
|
|
|
|
$ |
4,496,950 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
Noninterest bearing demand deposits |
|
|
|
$ |
13,421,916 |
|
|
|
|
$ |
14,085,959 |
|
|
|
|
$ |
15,533,054 |
|
| |||
|
Interest bearing accounts: |
| | | | | | | | | | | | | | | | | | | | | |
|
NOW, money market and savings |
|
|
|
|
38,831,079 |
|
|
|
|
|
41,480,905 |
|
|
|
|
|
38,744,647 |
|
| |||
|
Time certificates of deposit |
|
|
|
|
10,440,994 |
|
|
|
|
|
12,314,314 |
|
|
|
|
|
12,169,856 |
|
| |||
|
Total interest bearing |
|
|
|
|
49,272,073 |
|
|
|
|
|
53,795,219 |
|
|
|
|
|
50,914,503 |
|
| |||
|
Total deposits |
|
|
|
$ |
62,693,989 |
|
|
|
|
$ |
67,881,178 |
|
|
|
|
$ |
66,447,557 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
Less than one year |
|
|
|
$ |
9,607,058 |
|
|
|
|
$ |
11,196,559 |
|
|
|
|
$ |
10,676,597 |
|
| |||
|
One year to two years |
|
|
|
|
477,070 |
|
|
|
|
|
867,382 |
|
|
|
|
|
1,093,418 |
|
| |||
|
Two years to three years |
|
|
|
|
182,521 |
|
|
|
|
|
184,867 |
|
|
|
|
|
212,434 |
|
| |||
|
Three years to five years |
|
|
|
|
94,345 |
|
|
|
|
|
65,506 |
|
|
|
|
|
187,407 |
|
| |||
|
Greater than five years |
|
|
|
|
80,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total time certificates of deposit |
|
|
|
$ |
10,440,994 |
|
|
|
|
$ |
12,314,314 |
|
|
|
|
$ |
12,169,856 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, 2012 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(Unaudited) |
| |||||||||||
|
2013 |
|
|
|
$ |
20,994 |
|
|
|
|
$ |
83,972 |
|
| ||
|
2014 |
|
|
|
|
6,998 |
|
|
|
|
|
6,998 |
|
| ||
|
|
|
|
|
$ |
27,992 |
|
|
|
|
$ |
90,970 |
|
| ||
| | | | | | | |
|
|
|
|
For the Nine Months Ended September 30, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
|
|
|
|
| |||||||||||||||||||||
|
Current provision |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
18,299 |
|
| ||||
|
Deferred provision (benefit) |
|
|
|
|
(374,499 |
) |
|
|
|
|
|
(288,172 |
) |
|
|
|
|
|
(601,928 |
) |
|
|
|
|
|
(737,840 |
) |
|
|
|
Total provision (benefit) for taxes before change in valuation allowance |
|
|
|
|
(374,499 |
) |
|
|
|
|
|
(288,172 |
) |
|
|
|
|
|
(601,928 |
) |
|
|
|
|
|
(719,541 |
) |
|
|
|
Change in valuation allowance |
|
|
|
|
374,499 |
|
|
|
|
|
288,172 |
|
|
|
|
|
601,928 |
|
|
|
|
|
2,070,312 |
|
| ||||
|
Total provision for income taxes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,350,771 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
For the Nine Months Ended September 30, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
|
|
|
|
| |||||||||||||||||||||
|
Benefit for income taxes at statutory federal rate |
|
|
|
$ |
(327,817 |
) |
|
|
|
|
$ |
(252,354 |
) |
|
|
|
|
$ |
(592,501 |
) |
|
|
|
|
$ |
(652,442 |
) |
|
|
|
State taxes, net of federal benefit |
|
|
|
|
(47,196 |
) |
|
|
|
|
|
(36,332 |
) |
|
|
|
|
|
(73,837 |
) |
|
|
|
|
|
(95,704 |
) |
|
|
|
Valuation allowance on deferred tax assets |
|
|
|
|
374,499 |
|
|
|
|
|
288,172 |
|
|
|
|
|
601,928 |
|
|
|
|
|
2,070,312 |
|
| ||||
|
Non-deductible expenses |
|
|
|
|
514 |
|
|
|
|
|
514 |
|
|
|
|
|
1,028 |
|
|
|
|
|
1,946 |
|
| ||||
|
Other |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
63,382 |
|
|
|
|
|
26,659 |
|
| ||||
|
Total provision (benefit) for income taxes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,350,771 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Allowance for loan losses |
|
|
|
$ |
49,547 |
|
|
|
|
$ |
177,885 |
|
|
|
|
$ |
251,759 |
|
| |||
|
Deferred loan fees |
|
|
|
|
11,625 |
|
|
|
|
|
19,473 |
|
|
|
|
|
25,228 |
|
| |||
|
Net operating loss carryforwards |
|
|
|
|
2,696,044 |
|
|
|
|
|
2,464,815 |
|
|
|
|
|
2,166,140 |
|
| |||
|
Nonaccrual interest |
|
|
|
|
285,018 |
|
|
|
|
|
404,312 |
|
|
|
|
|
121,337 |
|
| |||
|
Other |
|
|
|
|
17,893 |
|
|
|
|
|
23,921 |
|
|
|
|
|
21,169 |
|
| |||
|
Gross deferred tax asset |
|
|
|
|
3,060,127 |
|
|
|
|
|
3,090,406 |
|
|
|
|
|
2,585,633 |
|
| |||
|
Valuation allowance |
|
|
|
|
(3,009,061 |
) |
|
|
|
|
|
(3,026,565 |
) |
|
|
|
|
|
(2,424,637 |
) |
|
|
|
Deferred tax asset, net of valuation allowance |
|
|
|
|
51,066 |
|
|
|
|
|
63,841 |
|
|
|
|
|
160,996 |
|
| |||
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Premises and equipment |
|
|
|
|
(3,614 |
) |
|
|
|
|
|
(11,236 |
) |
|
|
|
|
|
(27,283 |
) |
|
|
|
Prepaid expenses |
|
|
|
|
(47,452 |
) |
|
|
|
|
|
(52,605 |
) |
|
|
|
|
|
(133,713 |
) |
|
|
|
Deferred tax liability |
|
|
|
|
(51,066 |
) |
|
|
|
|
|
(63,841 |
) |
|
|
|
|
|
(160,996 |
) |
|
|
|
Net deferred taxes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||
| | | | | | | | | | |
|
|
|
|
Net Loss |
|
|
Shares |
|
|
Per Share Amount |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.98 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.98 |
) |
|
| |
|
September 30, 2012 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.05 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.05 |
) |
|
| |
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(4.67 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(4.67 |
) |
|
| |
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(3,269,719 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(8.77 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(3,269,719 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(8.77 |
) |
|
| |
| | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(Unaudited) |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Number of Shares |
|
|
Weighted- Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted- Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted- Average Exercise Price |
| ||||||||||||||||||||||||
|
Outstanding at beginning of year |
|
|
|
|
200 |
|
|
|
|
$ |
56.05 |
|
|
|
|
|
200 |
|
|
|
|
$ |
56.05 |
|
|
|
|
|
400 |
|
|
|
|
$ |
48.29 |
|
| ||||||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | |||||
|
Exercised |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | |||||
|
Terminated |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(200 |
) |
|
|
|
|
|
40.54 |
|
| |||||
|
Outstanding and exercisable at end of period |
|
|
|
|
200 |
|
|
|
|
|
56.05 |
|
|
|
|
|
200 |
|
|
|
|
|
56.05 |
|
|
|
|
|
200 |
|
|
|
|
|
56.05 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Actual |
|
|
For Capital Adequacy Purposes |
|
|
To Be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
7,037 |
|
|
|
|
|
18.10 |
% |
|
|
|
|
$ |
3,110 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
3,888 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
6,546 |
|
|
|
|
|
16.84 |
% |
|
|
|
|
|
1,555 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
2,333 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier 1 Capital to Average Assets |
|
|
|
|
6,546 |
|
|
|
|
|
9.24 |
% |
|
|
|
|
|
2,834 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,542 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
8,583 |
|
|
|
|
|
19.70 |
% |
|
|
|
|
$ |
3,486 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
4,357 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
8,031 |
|
|
|
|
|
18.43 |
% |
|
|
|
|
|
1,743 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
2,614 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier 1 Capital to Average Assets |
|
|
|
|
8,031 |
|
|
|
|
|
10.81 |
% |
|
|
|
|
|
2,970 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,713 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
10,429 |
|
|
|
|
|
20.09 |
% |
|
|
|
|
$ |
4,153 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
5,192 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
9,772 |
|
|
|
|
|
18.82 |
% |
|
|
|
|
|
2,077 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,115 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier 1 Capital to Average Assets |
|
|
|
|
9,772 |
|
|
|
|
|
12.97 |
% |
|
|
|
|
|
3,014 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,768 |
|
|
|
|
|
5.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
(In thousands) |
|
|
(Unaudited) |
|
|
|
|
| ||||||||||||||
|
Commitments to extend credit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Undisbursed home equity lines of credit |
|
|
|
$ |
3,381 |
|
|
|
|
$ |
3,037 |
|
|
|
|
$ |
3,636 |
|
| |||
|
Undisbursed loans secured by real estate |
|
|
|
|
1,982 |
|
|
|
|
|
2,830 |
|
|
|
|
|
3,418 |
|
| |||
|
Future loan commitments |
|
|
|
|
481 |
|
|
|
|
|
2,710 |
|
|
|
|
|
377 |
|
| |||
|
Undisbursed commercial lines of credit |
|
|
|
|
1,699 |
|
|
|
|
|
1,912 |
|
|
|
|
|
2,718 |
|
| |||
|
Overdraft protection lines |
|
|
|
|
565 |
|
|
|
|
|
596 |
|
|
|
|
|
632 |
|
| |||
|
|
|
|
|
$ |
8,108 |
|
|
|
|
$ |
11,085 |
|
|
|
|
$ |
10,781 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 (Unaudited) |
|
|
December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Carrying Amounts |
|
|
Fair Value |
|
|
Carrying Amounts |
|
|
Fair Value |
|
|
Carrying Amounts |
|
|
Fair Value |
| ||||||||||||||||||||||||
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash and due from banks |
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
21,482,956 |
|
|
|
|
$ |
21,482,956 |
|
| ||||||
|
Certificates of deposit |
|
|
|
|
3,500,000 |
|
|
|
|
|
3,500,000 |
|
|
|
|
|
5,750,000 |
|
|
|
|
|
5,750,000 |
|
|
|
|
|
4,000,000 |
|
|
|
|
|
4,000,000 |
|
| ||||||
|
Held-to-maturity securities |
|
|
|
|
1,023,934 |
|
|
|
|
|
1,021,410 |
|
|
|
|
|
1,032,219 |
|
|
|
|
|
1,029,380 |
|
|
|
|
|
2,499,457 |
|
|
|
|
|
2,511,560 |
|
| ||||||
|
Loans receivable, net |
|
|
|
|
28,938,703 |
|
|
|
|
|
28,736,906 |
|
|
|
|
|
32,495,420 |
|
|
|
|
|
32,554,000 |
|
|
|
|
|
39,960,305 |
|
|
|
|
|
39,299,000 |
|
| ||||||
|
FHLBB stock |
|
|
|
|
257,600 |
|
|
|
|
|
257,600 |
|
|
|
|
|
391,500 |
|
|
|
|
|
391,500 |
|
|
|
|
|
530,800 |
|
|
|
|
|
530,800 |
|
| ||||||
|
Accrued interest receivable |
|
|
|
|
79,133 |
|
|
|
|
|
79,133 |
|
|
|
|
|
107,858 |
|
|
|
|
|
107,858 |
|
|
|
|
|
119,088 |
|
|
|
|
|
119,088 |
|
| ||||||
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Demand deposits |
|
|
|
|
13,421,916 |
|
|
|
|
|
13,421,916 |
|
|
|
|
|
14,085,959 |
|
|
|
|
|
14,085,959 |
|
|
|
|
|
15,533,054 |
|
|
|
|
|
15,533,054 |
|
| ||||||
|
NOW, money market and savings deposits |
|
|
|
|
38,831,079 |
|
|
|
|
|
38,831,079 |
|
|
|
|
|
41,480,905 |
|
|
|
|
|
41,480,905 |
|
|
|
|
|
38,744,647 |
|
|
|
|
|
38,744,647 |
|
| ||||||
|
Time deposits |
|
|
|
|
10,440,994 |
|
|
|
|
|
10,447,220 |
|
|
|
|
|
12,314,314 |
|
|
|
|
|
12,324,000 |
|
|
|
|
|
12,169,856 |
|
|
|
|
|
12,191,000 |
|
| ||||||
|
Accrued interest payable |
|
|
|
|
23,740 |
|
|
|
|
|
23,740 |
|
|
|
|
|
39,935 |
|
|
|
|
|
39,935 |
|
|
|
|
|
42,815 |
|
|
|
|
|
42,815 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Carrying Value |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
| ||||||||||||||||
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets measured at fair value on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,679,706 |
|
|
|
|
$ |
7,679,706 |
|
| ||||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,894,779 |
|
|
|
|
|
1,894,779 |
|
| ||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets measured at fair value on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,688,307 |
|
|
|
|
$ |
8,688,307 |
|
| ||||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,269,863 |
|
|
|
|
|
3,269,863 |
|
| ||||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets measured at fair value on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
13,549,406 |
|
|
|
|
$ |
13,549,406 |
|
| ||||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,868,547 |
|
|
|
|
|
2,868,547 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Fair Value |
|
|
Valuation Methodology |
|
|
Unobservable Input |
|
|
Range (Weighted Average) |
| ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Impaired loans |
|
|
|
$ |
7,680,000 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
6.75% – 23.75% |
| |
|
Foreclosed real estate |
|
|
|
$ |
1,894,779 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
7.30% – 10.00% |
| |
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Impaired loans |
|
|
|
$ |
8,688,307 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
6.75% – 40.00% |
| |
|
Foreclosed real estate |
|
|
|
$ |
3,269,863 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
7.30% – 10.00% |
| |
| | | | | | | | | | | | | | |
|
SANDLER O’NEILL + PARTNERS, L.P. |
|
|
Keefe, Bruyette & Woods A Stifel Company |
|
| | | |