x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE
|
Delaware
|
43-1930755
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification
Number)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Page Number
|
||
PART
I
|
||
Item
1.
|
Financial
Statements and Related Notes
|
2 -
17
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
18
– 25
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
25
- 26
|
Item
4.
|
Controls
and Procedures
|
27
|
PART
II
|
||
Item
1.
|
Legal
Proceedings
|
27
|
Item
1A.
|
Risk
Factors
|
27
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
27
|
Item
3.
|
Defaults
Upon Senior Securities
|
27
|
Item
4.
|
Reserved
|
27
|
Item
5.
|
Other
Information
|
27
|
Item
6.
|
Exhibits
|
27
|
Form
10-Q Signature Page
|
28
|
(Dollars in thousands)
|
March 31,
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 10,338 | $ | 12,379 | ||||
Investment
securities:
|
||||||||
Available-for-sale,
at fair value
|
160,673 | 161,628 | ||||||
Other
securities
|
8,031 | 7,991 | ||||||
Loans,
net
|
343,978 | 342,738 | ||||||
Loans
held for sale
|
6,064 | 4,703 | ||||||
Premises
and equipment, net
|
15,658 | 15,877 | ||||||
Goodwill
|
12,894 | 12,894 | ||||||
Other
intangible assets, net
|
2,328 | 2,481 | ||||||
Bank
owned life insurance
|
12,670 | 12,548 | ||||||
Real
estate owned
|
3,083 | 1,129 | ||||||
Accrued
interest and other assets
|
10,332 | 9,799 | ||||||
Total
assets
|
$ | 586,049 | $ | 584,167 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing demand
|
$ | 56,089 | $ | 54,799 | ||||
Money
market and NOW
|
168,791 | 162,449 | ||||||
Savings
|
31,609 | 29,010 | ||||||
Time,
$100,000 and greater
|
50,446 | 48,422 | ||||||
Time,
other
|
139,647 | 143,915 | ||||||
Total
deposits
|
446,582 | 438,595 | ||||||
Federal
Home Loan Bank borrowings
|
50,947 | 56,004 | ||||||
Other
borrowings
|
26,684 | 26,179 | ||||||
Accrued
interest, taxes, and other liabilities
|
7,372 | 9,494 | ||||||
Total
liabilities
|
531,585 | 530,272 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity:
|
||||||||
Preferred
stock, $0.01 par, 200,000 shares authorized; none issued
|
- | - | ||||||
Common
stock, $0.01 par, 7,500,000 shares authorized; 2,504,265 and 2,489,779
shares issued at March 31, 2010 and December 31, 2009,
respectively
|
25 | 25 | ||||||
Additional
paid-in capital
|
25,057 | 24,844 | ||||||
Retained
earnings
|
28,191 | 27,523 | ||||||
Accumulated
other comprehensive income
|
1,191 | 1,503 | ||||||
Total
stockholders’ equity
|
54,464 | 53,895 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 586,049 | $ | 584,167 |
(Dollars in thousands, except per share amounts)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Interest
income:
|
||||||||
Loans:
|
||||||||
Taxable
|
$ | 4,792 | $ | 5,133 | ||||
Tax-exempt
|
78 | 49 | ||||||
Investment
securities:
|
||||||||
Taxable
|
794 | 1,116 | ||||||
Tax-exempt
|
627 | 609 | ||||||
Other
|
1 | 3 | ||||||
Total
interest income
|
6,292 | 6,910 | ||||||
Interest
expense:
|
||||||||
Deposits
|
1,039 | 1,639 | ||||||
Borrowings
|
685 | 879 | ||||||
Total
interest expense
|
1,724 | 2,518 | ||||||
Net
interest income
|
4,568 | 4,392 | ||||||
Provision
for loan losses
|
700 | 300 | ||||||
Net
interest income after provision for loan losses
|
3,868 | 4,092 | ||||||
Non-interest
income:
|
||||||||
Fees
and service charges
|
1,005 | 956 | ||||||
Gains
on sales of loans, net
|
511 | 708 | ||||||
Bank
owned life insurance
|
124 | 123 | ||||||
Other
|
125 | 113 | ||||||
Total
non-interest income
|
1,765 | 1,900 | ||||||
Investment
securities gains (losses), net:
|
||||||||
Impairment
losses on investment securities
|
- | (850 | ) | |||||
Less
noncredit-related losses
|
- | 523 | ||||||
Net
impairment losses
|
- | (327 | ) | |||||
Gains
on sales of investment securities
|
563 | - | ||||||
Investment
securities gains (losses), net
|
563 | (327 | ) | |||||
Non-interest
expense:
|
||||||||
Compensation
and benefits
|
2,324 | 2,177 | ||||||
Occupancy
and equipment
|
719 | 651 | ||||||
Federal
deposit insurance premiums
|
179 | 33 | ||||||
Data
processing
|
208 | 190 | ||||||
Amortization
of intangibles
|
179 | 187 | ||||||
Professional
fees
|
134 | 172 | ||||||
Advertising
|
118 | 121 | ||||||
Other
|
947 | 924 | ||||||
Total
non-interest expense
|
4,808 | 4,455 | ||||||
Earnings
before income taxes
|
1,388 | 1,210 | ||||||
Income
tax expense
|
245 | 201 | ||||||
Net
earnings
|
$ | 1,143 | $ | 1,009 | ||||
Earnings
per share:
|
||||||||
Basic
|
$ | 0.46 | $ | 0.40 | ||||
Diluted
|
$ | 0.46 | $ | 0.40 | ||||
Dividends
per share
|
$ | 0.19 | $ | 0.18 |
(Dollars in thousands)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Net
cash used in operating activities
|
$ | (2,013 | ) | $ | (8,164 | ) | ||
Cash
flows from investing activities:
|
||||||||
Net
(increase) decrease in loans
|
(4,154 | ) | 9,811 | |||||
Maturities
and prepayments of investment securities
|
8,789 | 13,087 | ||||||
Purchases
of investment securities
|
(18,058 | ) | (25,919 | ) | ||||
Proceeds
from sale of investment securities
|
10,097 | - | ||||||
Proceeds
from sales of foreclosed assets
|
142 | 2 | ||||||
Purchases
of premises and equipment, net
|
(26 | ) | (78 | ) | ||||
Net
cash used in investing activities
|
(3,210 | ) | (3,097 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
increase in deposits
|
7,987 | 17,667 | ||||||
Federal
Home Loan Bank advance repayments
|
(5,009 | ) | (9 | ) | ||||
Change
in Federal Home Loan Bank line of credit, net
|
- | (6,000 | ) | |||||
Other
borrowings, net
|
505 | 632 | ||||||
Proceeds
from issuance of common stock under stock option plans
|
143 | - | ||||||
Excess
tax benefit related to stock option plans
|
31 | - | ||||||
Payment
of dividends
|
(475 | ) | (451 | ) | ||||
Purchase
of treasury stock
|
- | (12 | ) | |||||
Net
cash provided by financing activities
|
3,182 | 11,827 | ||||||
Net
(decrease) increase in cash and cash equivalents
|
(2,041 | ) | 566 | |||||
Cash
and cash equivalents at beginning of year
|
12,379 | 13,788 | ||||||
Cash
and cash equivalents at end of year
|
$ | 10,338 | $ | 14,354 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid during the year for income taxes
|
$ | 450 | $ | (13 | ) | |||
Cash
paid during the year for interest
|
1,838 | 2,498 | ||||||
Supplemental
schedule of noncash investing and financing activities:
|
||||||||
Transfer
of loans to real estate owned
|
$ | 2,095 | $ | 486 |
(Dollars in thousands, except per share amounts)
|
Common
stock
|
Additional
paid-in
capital
|
Retained
earnings
|
Treasury
stock
|
Accumulated other
comprehensive
income
|
Total
|
||||||||||||||||||
Balance
at December 31, 2008
|
$ | 24 | $ | 23,873 | $ | 27,819 | $ | (935 | ) | $ | 625 | $ | 51,406 | |||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
earnings
|
- | - | 1,009 | - | - | 1,009 | ||||||||||||||||||
Change
in fair value of investment securities available-for-sale, net of
tax
|
- | - | - | - | (180 | ) | (180 | ) | ||||||||||||||||
Total
comprehensive income
|
829 | |||||||||||||||||||||||
Dividends
paid ($0.18 per share)
|
- | - | (451 | ) | - | - | (451 | ) | ||||||||||||||||
Stock
based compensation
|
- | 39 | - | - | - | 39 | ||||||||||||||||||
Purchase
of 800 treasury shares
|
- | - | - | (12 | ) | - | (12 | ) | ||||||||||||||||
Balance
at March 31, 2009
|
$ | 24 | $ | 23,912 | $ | 28,377 | $ | (947 | ) | $ | 445 | $ | 51,811 | |||||||||||
Balance
at December 31, 2009
|
$ | 25 | $ | 24,844 | $ | 27,523 | $ | - | $ | 1,503 | $ | 53,895 | ||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
earnings
|
- | - | 1,143 | - | - | 1,143 | ||||||||||||||||||
Change
in fair value of investment securities available-for-sale, net of
tax
|
- | - | - | - | (312 | ) | (312 | ) | ||||||||||||||||
Total
comprehensive income
|
831 | |||||||||||||||||||||||
Dividends
paid ($0.19 per share)
|
- | - | (475 | ) | - | - | (475 | ) | ||||||||||||||||
Stock
based compensation
|
- | 39 | - | - | - | 39 | ||||||||||||||||||
Exercise
of stock options, 14,486 shares, including excess tax benefit of
$31
|
- | 174 | - | - | - | 174 | ||||||||||||||||||
Balance
at March 31, 2010
|
$ | 25 | $ | 25,057 | $ | 28,191 | $ | - | $ | 1,191 | $ | 54,464 |
1.
|
Interim
Financial Statements
|
2.
|
Goodwill
and Other Intangible Assets
|
Three months ended March 31,
|
||||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
||||||||||||||
Fair value at
acquisition
|
Accumulated
Amortization
|
Fair value at
acquisition
|
Accumulated
Amortization
|
|||||||||||||
Balance
at beginning of period
|
$ | 5,482 | $ | (3,767 | ) | $ | 5,396 | $ | (3,159 | ) | ||||||
Additions
|
- | - | - | - | ||||||||||||
Adjustments
to prior estimates
|
(37 | ) | - | - | - | |||||||||||
Amortization
|
- | (129 | ) | - | (155 | ) | ||||||||||
Balance
at end of period
|
$ | 5,445 | $ | (3,896 | ) | $ | 5,396 | $ | (3,314 | ) |
Three months ended March 31,
|
||||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
||||||||||||||
Cost
|
Accumulated
Amortization
|
Cost
|
Accumulated
Amortization
|
|||||||||||||
Balance
at beginning of period
|
$ | 1,447 | $ | (681 | ) | $ | 772 | $ | (602 | ) | ||||||
Additions
|
63 | - | 155 | - | ||||||||||||
Prepayments/maturities
|
(14 | ) | 14 | (34 | ) | 34 | ||||||||||
Amortization
|
- | (50 | ) | - | (32 | ) | ||||||||||
Balance
at end of period
|
$ | 1,496 | $ | (717 | ) | $ | 893 | $ | (600 | ) |
Year
|
Amount (in thousands)
|
|||
Remainder
of 2010
|
$ | 526 | ||
2011
|
610 | |||
2012
|
514 | |||
2013
|
430 | |||
2014
|
173 | |||
Thereafter
|
75 |
3.
|
Investments
|
As of March 31, 2010
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
(Dollars in thousands)
|
cost
|
gains
|
losses
|
fair value
|
||||||||||||
U.
S. federal agency obligations
|
$ | 25,616 | $ | 270 | $ | (20 | ) | $ | 25,866 | |||||||
Municipal
obligations, tax exempt
|
66,274 | 1,800 | (215 | ) | 67,859 | |||||||||||
Municipal
obligations, taxable
|
1,366 | - | (9 | ) | 1,357 | |||||||||||
Mortgage-backed
securities
|
51,256 | 1,043 | (58 | ) | 52,241 | |||||||||||
Common
stocks
|
762 | 287 | (10 | ) | 1,039 | |||||||||||
Pooled
trust preferred securities
|
1,524 | - | (1,210 | ) | 314 | |||||||||||
Certificates
of deposit
|
11,997 | - | - | 11,997 | ||||||||||||
Total
|
$ | 158,795 | $ | 3,400 | $ | (1,522 | ) | $ | 160,673 | |||||||
As of December 31, 2009
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
(Dollars
in thousands)
|
cost
|
gains
|
losses
|
fair value
|
||||||||||||
U.
S. federal agency obligations
|
$ | 18,734 | $ | 356 | $ | - | $ | 19,090 | ||||||||
Municipal
obligations, tax exempt
|
67,149 | 1,938 | (228 | ) | 68,859 | |||||||||||
Municipal
obligations, taxable
|
1,366 | - | (23 | ) | 1,343 | |||||||||||
Mortgage-backed
securities
|
63,265 | 1,532 | (102 | ) | 64,695 | |||||||||||
Common
stocks
|
693 | 191 | (19 | ) | 865 | |||||||||||
Pooled
trust preferred securities
|
1,528 | - | (1,267 | ) | 261 | |||||||||||
Certificates
of deposit
|
6,515 | - | - | 6,515 | ||||||||||||
Total
|
$ | 159,250 | $ | 4,017 | $ | (1,639 | ) | $ | 161,628 |
As of March 31, 2010
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
Less than 12 months
|
12 months or longer
|
Total
|
|||||||||||||||||||||||||
No. of
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||||||
securities
|
value
|
losses
|
value
|
losses
|
value
|
losses
|
||||||||||||||||||||||
U.S.
federal agency obligations
|
6 | $ | 10,415 | $ | (20 | ) | $ | - | $ | - | $ | 10,415 | $ | (20 | ) | |||||||||||||
Municipal
obligations, tax exempt
|
26 | 7,980 | (156 | ) | 721 | (59 | ) | 8,701 | (215 | ) | ||||||||||||||||||
Municipal
obligations, taxable
|
1 | 996 | (9 | ) | - | - | 996 | (9 | ) | |||||||||||||||||||
Mortgage-backed
securities
|
7 | 8,134 | (58 | ) | - | - | 8,134 | (58 | ) | |||||||||||||||||||
Common
stocks
|
3 | 25 | (2 | ) | 1 | (8 | ) | 26 | (10 | ) | ||||||||||||||||||
Pooled
trust preferred securities
|
2 | - | - | 314 | (1,210 | ) | 314 | (1,210 | ) | |||||||||||||||||||
Total
|
45 | $ | 27,550 | $ | (245 | ) | $ | 1,036 | $ | (1,277 | ) | $ | 28,586 | $ | (1,522 | ) | ||||||||||||
As
of December 31, 2009
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
Less
than 12 months
|
12
months or longer
|
Total
|
|||||||||||||||||||||||||
No.
of
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||||||
securities
|
value
|
losses
|
value
|
losses
|
value
|
losses
|
||||||||||||||||||||||
Municipal
obligations, tax exempt
|
24 | $ | 7,765 | $ | (167 | ) | $ | 780 | $ | (61 | ) | $ | 8,545 | $ | (228 | ) | ||||||||||||
Municipal
obligations, taxable
|
2 | 1,233 | (23 | ) | - | - | 1,233 | (23 | ) | |||||||||||||||||||
Mortgage-backed
securities
|
6 | 8,140 | (101 | ) | 44 | (1 | ) | 8,184 | (102 | ) | ||||||||||||||||||
Common
stocks
|
4 | 59 | (19 | ) | - | - | 59 | (19 | ) | |||||||||||||||||||
Pooled
trust preferred securities
|
3 | - | - | 261 | (1,267 | ) | 261 | (1,267 | ) | |||||||||||||||||||
Total
|
39 | $ | 17,197 | $ | (310 | ) | $ | 1,085 | $ | (1,329 | ) | $ | 18,282 | $ | (1,639 | ) |
|
Three months ending March 31,
|
|||||||
(Dollars
in thousands)
|
2010
|
2009
|
||||||
Beginning
balance
|
$ | 961 | $ | - | ||||
Additional
credit losses:
|
||||||||
Securities
with no previous other than temporary impairment
|
- | 327 | ||||||
Securities
with previous other than temporary impairments
|
- | - | ||||||
Ending
balance
|
$ | 961 | $ | 327 |
(Dollars in thousands)
|
Amortized
|
Estimated
|
||||||
cost
|
fair value
|
|||||||
Due
in less than one year
|
$ | 27,831 | $ | 25,804 | ||||
Due
after one year but within five years
|
31,026 | 31,713 | ||||||
Due
after five years
|
47,920 | 49,876 | ||||||
Mortgage-backed
securities and common stocks
|
52,018 | 53,280 | ||||||
Total
|
$ | 158,795 | $ | 160,673 |
(Dollars in thousands)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Realized
gains
|
$ | 563 | $ | - | ||||
Realized
losses
|
- | - | ||||||
Total
|
$ | 563 | $ | - |
4.
|
Loans
and Allowance for Loan Losses
|
(Dollars in thousands)
|
March 31,
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Real
estate loans:
|
||||||||
One-to-four
family residential
|
$ | 97,762 | $ | 98,333 | ||||
Commercial
|
105,963 | 106,470 | ||||||
Construction
and land
|
34,190 | 36,864 | ||||||
Commercial
loans
|
104,439 | 98,213 | ||||||
Consumer
loans
|
7,261 | 7,884 | ||||||
Total
gross loans
|
349,615 | 347,764 | ||||||
Deferred
loan fees/(costs) and loans in process
|
400 | 442 | ||||||
Allowance
for loan losses
|
(6,037 | ) | (5,468 | ) | ||||
Loans,
net
|
$ | 343,978 | $ | 342,738 | ||||
Percent of total
|
||||||||
Real
estate loans:
|
||||||||
One-to-four
family residential
|
27.9 | % | 28.3 | % | ||||
Commercial
|
30.3 | % | 30.6 | % | ||||
Construction
and land
|
9.8 | % | 10.6 | % | ||||
Commercial
loans
|
29.9 | % | 28.2 | % | ||||
Consumer
loans
|
2.1 | % | 2.3 | % | ||||
Total
gross loans
|
100.0 | % | 100.0 | % |
(Dollars in thousands)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Beginning
balance
|
$ | 5,468 | $ | 3,871 | ||||
Provision
for loan losses
|
700 | 300 | ||||||
Charge-offs
|
(147 | ) | (82 | ) | ||||
Recoveries
|
16 | 218 | ||||||
Ending
balance
|
$ | 6,037 | $ | 4,307 |
(Dollars in thousands)
|
March 31
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Real
estate loans:
|
||||||||
One-to-four
family residential
|
$ | 970 | $ | 1,146 | ||||
Commercial
|
2,706 | 1,475 | ||||||
Construction
and land
|
5,241 | 6,402 | ||||||
Commercial
loans
|
2,822 | 2,785 | ||||||
Consumer
loans
|
36 | 22 | ||||||
Total
non-accrual loans
|
$ | 11,775 | $ | 11,830 |
March 31,
|
December 31,
|
|||||||
(Dollars
in thousands)
|
2010
|
2009
|
||||||
Total
non-accrual loans
|
$ | 11,775 | $ | 11,830 | ||||
Accruing
loans over 90 days past due
|
- | - | ||||||
Nonperforming
investments, at fair value
|
314 | 261 | ||||||
Real
estate owned
|
3,083 | 1,129 | ||||||
Total
nonperforming assets
|
$ | 15,172 | $ | 13,220 | ||||
Total
nonperforming loans to total loans, net
|
3.4 | % | 3.5 | % | ||||
Total
nonperforming assets to total assets
|
2.6 | % | 2.3 | % | ||||
Allowance
for loan losses to gross loans outstanding
|
1.7 | % | 1.6 | % | ||||
Allowance
for loan losses to nonperforming loans
|
51.3 | % | 46.2 | % |
(Dollars in thousands)
|
March 31,
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Real
estate loans:
|
||||||||
One-to-four
family residential
|
$ | 970 | $ | 1,146 | ||||
Commercial
|
2,706 | 1,475 | ||||||
Construction
and land
|
5,241 | 6,402 | ||||||
Commercial
loans
|
2,822 | 2,785 | ||||||
Consumer
loans
|
36 | 22 | ||||||
Total
impaired loans
|
$ | 11,775 | $ | 11,830 | ||||
Impaired
loans for which an allowance has been provided
|
$ | 9,046 | $ | 10,620 | ||||
Impaired
loans for which no allowance has been provided
|
2,729 | 1,210 | ||||||
Allowance
related to impaired loans
|
$ | 3,430 | $ | 2,770 |
5.
|
Earnings
per Share
|
(Dollars in thousands, except per share amounts)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Net
earnings available to common shareholders
|
$ | 1,143 | $ | 1,009 | ||||
Weighted
average common shares outstanding - basic
|
2,489,779 | 2,490,564 | ||||||
Assumed
exercise of stock options
|
2,163 | 5,352 | ||||||
Weighted
average common shares outstanding - diluted
|
2,491,942 | 2,495,916 | ||||||
Earnings
per share (1):
|
||||||||
Basic
|
$ | 0.46 | $ | 0.40 | ||||
Diluted
|
$ | 0.46 | $ | 0.40 |
6.
|
Comprehensive
Income
|
(Dollars in thousands)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Net
earnings
|
$ | 1,143 | $ | 1,009 | ||||
Unrealized
holding gains (losses) on available-for-sale securities for which a
portion of an other-than-temporary impairment has been recorded in
earnings
|
57 | (125 | ) | |||||
Net
unrealized holding gains (losses) on all other available-for-sale
securities
|
6 | (513 | ) | |||||
Less
reclassification adjustment for (gains) losses included in
earnings
|
(563 | ) | 327 | |||||
Net
unrealized losses
|
(500 | ) | (311 | ) | ||||
Income
tax benefit
|
(188 | ) | (131 | ) | ||||
Total
comprehensive income
|
$ | 831 | $ | 829 |
7.
|
Fair
Value of Financial Instruments and Fair Value
Measurements
|
|
•
Level 1: Unadjusted quoted prices in active markets that are
accessible at the measurement date for identical, unrestricted assets or
liabilities.
|
|
•
Level 2: Quoted prices for similar assets in active markets,
quoted prices in markets that are not active or quoted prices that contain
observable inputs such as yield curves, volatilities, prepayment speeds
and other inputs derived from market
data.
|
|
•
Level 3: Quoted prices or valuation techniques that require
inputs that are both significant to the fair value measurement and
unobservable.
|
(Dollars in thousands)
|
March 31, 2010
|
December 31, 2009
|
||||||||||||||
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
amount
|
fair value
|
amount
|
fair value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 10,338 | $ | 10,338 | $ | 12,379 | $ | 12,379 | ||||||||
Investment
securities:
|
||||||||||||||||
Available-for-sale
|
160,673 | 160,673 | 161,628 | 161,628 | ||||||||||||
Other
securities
|
8,031 | 8,031 | 7,991 | 7,991 | ||||||||||||
Loans,
net
|
343,978 | 345,806 | 342,738 | 343,671 | ||||||||||||
Loans
held for sale
|
6,064 | 6,189 | 4,703 | 4,718 | ||||||||||||
Mortgage
servicing rights
|
779 | 2,362 | 766 | 2,188 | ||||||||||||
Accrued
interest receivable
|
$ | 2,893 | $ | 2,893 | $ | 2,702 | $ | 2,702 | ||||||||
Financial
liabilities:
|
||||||||||||||||
Non-maturity
deposits
|
$ | 256,489 | $ | 256,489 | $ | 246,258 | $ | 246,258 | ||||||||
Time
deposits
|
190,093 | 191,264 | 192,337 | 193,707 | ||||||||||||
FHLB
borrowings
|
50,947 | 53,086 | 56,004 | 58,174 | ||||||||||||
Other
borrowings
|
26,684 | 25,025 | 26,179 | 24,537 | ||||||||||||
Derivative
financial instruments
|
23 | 23 | 84 | 84 | ||||||||||||
Accrued
interest payable
|
$ | 914 | $ | 914 | $ | 1,028 | $ | 1,028 |
(Dollars
in thousands)
|
As of March 31, 2010
|
|||||||||||||||
Fair value hierarchy
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 10,338 | $ | 10,338 | $ | - | $ | - | ||||||||
Available-for-sale
securities
|
||||||||||||||||
U.
S. federal agency obligations
|
25,866 | - | 25,866 | - | ||||||||||||
Municipal
obligations, tax exempt
|
67,859 | - | 67,859 | - | ||||||||||||
Municipal
obligations, taxable
|
1,357 | - | 1,357 | - | ||||||||||||
Mortgage-backed
securities
|
52,241 | - | 52,241 | - | ||||||||||||
Common
stocks
|
1,039 | 979 | 60 | - | ||||||||||||
Pooled
trust preferred securities
|
314 | - | - | 314 | ||||||||||||
Certificates
of deposit
|
11,997 | - | 11,997 | - | ||||||||||||
Liabilities:
|
||||||||||||||||
Derivative
financial instruments
|
$ | 23 | $ | - | $ | - | $ | 23 | ||||||||
As of December 31, 2009
|
||||||||||||||||
Fair value hierarchy
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 12,379 | $ | 12,379 | $ | - | $ | - | ||||||||
Available-for-sale
securities
|
||||||||||||||||
U.
S. federal agency obligations
|
19,090 | - | 19,090 | - | ||||||||||||
Municipal
obligations, tax exempt
|
68,859 | - | 68,859 | - | ||||||||||||
Municipal
obligations, taxable
|
1,343 | - | 1,343 | - | ||||||||||||
Mortgage-backed
securities
|
64,695 | - | 64,695 | - | ||||||||||||
Common
stocks
|
865 | 805 | 60 | - | ||||||||||||
Pooled
trust preferred securities
|
261 | - | - | 261 | ||||||||||||
Certificates
of deposit
|
6,515 | - | 6,515 | - | ||||||||||||
Liabilities:
|
||||||||||||||||
Derivative
financial instruments
|
$ | 84 | $ | - | $ | - | $ | 84 |
(Dollars in thousands)
|
Derivative
|
|||||||
Available-for
|
financial
|
|||||||
sale-securities
|
instruments
|
|||||||
Level
3 asset (liability) fair value at December 31, 2009
|
$ | 261 | $ | (84 | ) | |||
Transfers
into Level 3
|
- | - | ||||||
Payments
applied to reduce carrying value
|
(4 | ) | - | |||||
Total
gains (losses):
|
||||||||
Included
in earnings
|
- | 61 | ||||||
Included
in other comprehensive income
|
57 | - | ||||||
Level
3 asset (liability) fair value at March 31, 2010
|
$ | 314 | $ | (23 | ) |
(Dollars in thousands)
|
As of March 31 ,2010
|
|||||||||||||||||||
Fair value hierarchy
|
Total gains
|
|||||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
/ (losses)
|
||||||||||||||||
Assets:
|
||||||||||||||||||||
Other
investment securities
|
$ | 8,031 | $ | - | $ | - | $ | 8,031 | $ | - | ||||||||||
Impaired
loans
|
8,345 | - | - | 8,345 | (698 | ) | ||||||||||||||
Loans
held for sale
|
6,189 | - | 6,189 | - | - | |||||||||||||||
Mortgage
servicing rights
|
2,362 | - | - | 2,362 | - | |||||||||||||||
Other
real estate owned
|
$ | 3,083 | $ | - | $ | - | $ | 3,083 | $ | - | ||||||||||
(Dollars
in thousands)
|
As of December 31 ,2009
|
|||||||||||||||||||
Fair value hierarchy
|
Total
gains
|
|||||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
/ (losses)
|
||||||||||||||||
Assets:
|
||||||||||||||||||||
Other
investment securities
|
$ | 7,991 | $ | - | $ | - | $ | 7,991 | $ | - | ||||||||||
Impaired
loans
|
9,060 | - | - | 9,060 | (2,770 | ) | ||||||||||||||
Loans
held for sale
|
4,718 | - | 4,718 | - | - | |||||||||||||||
Mortgage
servicing rights
|
2,188 | - | - | 2,188 | - | |||||||||||||||
Other
real estate owned
|
$ | 1,129 | $ | - | $ | - | $ | 1,129 | $ | (100 | ) |
8.
|
Impact
of Recent Accounting Pronouncements
|
(Dollars in thousands)
|
Three months ended March 31,
|
|||||||
2010
|
2009
|
|||||||
Net
earnings:
|
||||||||
Net
earnings
|
$ | 1,143 | $ | 1,009 | ||||
Basic
earnings per share
|
$ | 0.46 | $ | 0.40 | ||||
Diluted
earnings per share
|
$ | 0.46 | $ | 0.40 | ||||
Earnings
ratios:
|
||||||||
Return
on average assets (1)
|
0.79 | % | 0.67 | % | ||||
Return
on average equity (1)
|
8.50 | % | 7.90 | % | ||||
Equity
to total assets
|
9.29 | % | 8.39 | % | ||||
Net
interest margin (1) (2)
|
3.81 | % | 3.46 | % | ||||
Dividend
payout ratio
|
41.30 | % | 45.24 | % |
To be well-capitalized
|
||||||||||||||||||||||||
under prompt
|
||||||||||||||||||||||||
(Dollars in thousands)
|
For capital
|
corrective
|
||||||||||||||||||||||
Actual
|
adequacy purposes
|
action provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As of March 31, 2010
|
||||||||||||||||||||||||
Leverage
|
$ | 55,403 | 9.7 | % | $ | 22,946 | 4.0 | % | $ | 28,683 | 5.0 | % | ||||||||||||
Tier
1 Capital
|
$ | 55,403 | 13.9 | % | $ | 15,915 | 4.0 | % | $ | 23,873 | 6.0 | % | ||||||||||||
Total
Risk Based Capital
|
$ | 60,514 | 15.2 | % | $ | 31,830 | 8.0 | % | $ | 39,788 | 10.0 | % |
To be well-capitalized
|
||||||||||||||||||||||||
under prompt
|
||||||||||||||||||||||||
(Dollars in thousands)
|
For capital
|
corrective
|
||||||||||||||||||||||
Actual
|
adequacy purposes
|
action provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As of March 31, 2010
|
||||||||||||||||||||||||
Leverage
|
$ | 59,045 | 10.3 | % | $ | 22,868 | 4.0 | % | $ | 28,585 | 5.0 | % | ||||||||||||
Tier
1 Capital
|
$ | 59,045 | 14.9 | % | $ | 15,852 | 4.0 | % | $ | 23,778 | 6.0 | % | ||||||||||||
Total
Risk Based Capital
|
$ | 63,969 | 16.1 | % | $ | 31,704 | 8.0 | % | $ | 39,630 | 10.0 | % |
Quarter ended March 31, 2010
|
Quarter ended March 31, 2009
|
|||||||||||||||||||||||
Average
balance
|
Interest
|
Average
yield/rate
|
Average
balance
|
Interest
|
Average
yield/rate
|
|||||||||||||||||||
|
(Dollars
in thousands)
|
|||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Investment
securities (1)
|
$ | 174,998 | $ | 1,724 | 4.00 | % | $ | 182,023 | $ | 2,014 | 4.49 | % | ||||||||||||
Loans
receivable, net (2)
|
347,499 | 4,908 | 5.73 | % | 368,417 | 5,206 | 5.73 | % | ||||||||||||||||
Total
interest-earning assets
|
522,497 | 6,632 | 5.15 | % | 550,440 | 7,220 | 5.32 | % | ||||||||||||||||
Non-interest-earning
assets
|
65,028 | 59,975 | ||||||||||||||||||||||
Total
|
$ | 587,525 | $ | 610,415 | ||||||||||||||||||||
Liabilities
and Stockholders' Equity
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Certificates
of deposit
|
$ | 191,885 | $ | 891 | 1.88 | % | $ | 216,704 | $ | 1,436 | 2.69 | % | ||||||||||||
Money
market and NOW accounts
|
164,797 | 129 | 0.32 | % | 156,380 | 183 | 0.47 | % | ||||||||||||||||
Savings
accounts
|
30,500 | 19 | 0.25 | % | 27,500 | 20 | 0.29 | % | ||||||||||||||||
Total
deposits
|
387,182 | 1,039 | 1.09 | % | 400,584 | 1,639 | 1.66 | % | ||||||||||||||||
FHLB
advances and other borrowings
|
82,322 | 685 | 3.37 | % | 99,578 | 879 | 3.58 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
469,504 | 1,724 | 1.49 | % | 500,162 | 2,518 | 2.04 | % | ||||||||||||||||
Non-interest-bearing
liabilities
|
63,491 | 58,426 | ||||||||||||||||||||||
Stockholders'
equity
|
54,530 | 51,827 | ||||||||||||||||||||||
Total
|
$ | 587,525 | $ | 610,415 | ||||||||||||||||||||
Interest
rate spread (3)
|
3.66 | % | 3.28 | % | ||||||||||||||||||||
Net
interest margin (4)
|
$ | 4,908 | 3.81 | % | $ | 4,702 | 3.46 | % | ||||||||||||||||
Tax
equivalent interest - imputed
|
340 | 310 | ||||||||||||||||||||||
Net
interest income
|
$ | 4,568 | $ | 4,392 | ||||||||||||||||||||
Ratio
of average interest-earning assets to average interest-bearing
liabilities
|
111.3 | % | 110.1 | % |
|
(1)
|
Income
on investment securities includes all securities, including interest
bearing deposits in other financial institutions. Income on tax
exempt securities is presented on a fully taxable equivalent basis, using
a 34% federal tax rate.
|
|
(2)
|
Includes
loans classified as non-accrual. Income on tax exempt loans is
presented on a fully taxable equivalent basis, using a 34% federal tax
rate.
|
|
(3)
|
Interest
rate spread represents the difference between the average yield on
interest-earning assets and the average cost of interest-bearing
liabilities.
|
|
(4)
|
Net
interest margin represents annualized net interest income divided by
average interest-earning
assets.
|
Quarters ended March 31,
|
||||||||||||
2010 vs 2009
|
||||||||||||
Increase/(decrease) attributable to
|
||||||||||||
Volume
|
Rate
|
Net
|
||||||||||
(Dollars in thousands)
|
||||||||||||
Interest income:
|
||||||||||||
Investment
securities
|
$ | (76 | ) | $ | (214 | ) | $ | (290 | ) | |||
Loans
|
(298 | ) | - | (298 | ) | |||||||
Total
|
(374 | ) | (214 | ) | (588 | ) | ||||||
Interest
expense:
|
||||||||||||
Deposits
|
(53 | ) | (547 | ) | (600 | ) | ||||||
Other
borrowings
|
(145 | ) | (49 | ) | (194 | ) | ||||||
Total
|
(198 | ) | (596 | ) | (794 | ) | ||||||
Net
interest income
|
$ | (176 | ) | $ | 382 | $ | 206 |
Dollar change in net
|
Percent change in
|
|||||||
Scenario
|
interest income ($000’s)
|
net interest income
|
||||||
200
basis point rising
|
$ | 1,607 | 8.4 | % | ||||
100
basis point rising
|
$ | 792 | 4.2 | % | ||||
100
basis point falling
|
$ | (546 | ) | (2.9 | )% |
|
·
|
The
strength of the United States economy in general and the strength of the
local economies in which we conduct our operations which may be less
favorable than expected and may result in, among other things, a
deterioration in the credit quality and value of our
assets.
|
|
·
|
The
effects of, and changes in, federal, state and local laws, regulations and
policies affecting banking, securities, insurance and monetary and
financial matters and the effects of further increases in FDIC
premiums.
|
|
·
|
The
effects of changes in interest rates (including the effects of changes in
the rate of prepayments of our assets) and the policies of the Board of
Governors of the Federal Reserve
System.
|
|
·
|
Our
ability to compete with other financial institutions as effectively as we
currently intend due to increases in competitive pressures in the
financial services sector.
|
|
·
|
Our
inability to obtain new customers and to retain existing
customers.
|
|
·
|
The
timely development and acceptance of products and services, including
products and services offered through alternative delivery channels such
as the Internet.
|
|
·
|
Technological
changes implemented by us and by other parties, including third party
vendors, which may be more difficult or more expensive than anticipated or
which may have unforeseen consequences to us and our
customers.
|
|
·
|
Our
ability to develop and maintain secure and reliable electronic
systems.
|
|
·
|
Our
ability to retain key executives and employees and the difficulty that we
may experience in replacing key executives and employees in an effective
manner.
|
|
·
|
Consumer
spending and saving habits which may change in a manner that affects our
business adversely.
|
|
·
|
Our
ability to successfully integrate acquired businesses and future
growth.
|
|
·
|
The
costs, effects and outcomes of existing or future
litigation.
|
|
·
|
Changes
in accounting policies and practices, as may be adopted by state and
federal regulatory agencies and the Financial Accounting Standards
Board.
|
|
·
|
The
economic impact of past and any future terrorist attacks, acts of war or
threats thereof, and the response of the United States to any such threats
and attacks.
|
|
·
|
Our
ability to effectively manage our credit
risk.
|
|
·
|
Our
ability to forecast probable loan losses and maintain an adequate
allowance for loan losses.
|
|
·
|
The
effects of declines in the value of our investment
portfolio.
|
|
·
|
Our
ability to raise additional capital if
needed.
|
|
·
|
The
effects of declines in real estate
markets.
|
|
Exhibit
31.1
|
Certificate
of Chief Executive Officer Pursuant to Rule
13a-14(a)/15d-14(a)
|
|
Exhibit
31.2
|
Certificate
of Chief Financial Officer Pursuant to Rule
13a-14(a)/15d-14(a)
|
|
Exhibit
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
Exhibit
32.2
|
Certification
of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
LANDMARK
BANCORP, INC.
|
Date:
May 14, 2010
|
/s/ Patrick L. Alexander
|
Patrick
L. Alexander
|
|
President
and Chief Executive Officer
|
|
Date:
May 14, 2010
|
/s/ Mark A. Herpich
|
Mark
A. Herpich
|
|
Vice
President, Secretary, Treasurer
|
|
and
Chief Financial Officer
|