UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly period ended September 30, 2016
OR
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Commission file number 0-24047
GLEN BURNIE BANCORP
(Exact name of registrant as specified in its charter)
Maryland | 52-1782444 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
101 Crain Highway, S.E. | |
Glen Burnie, Maryland | 21061 |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (410) 766-3300
Inapplicable
(Former name, former address and former fiscal year if changed from last report.)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes x No ¨
Indicate by check mark if the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ Accelerated filer ¨ Non-Accelerated Filer ¨ Smaller Reporting Company x
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
At October 21, 2016, the number of shares outstanding of the registrant’s common stock was 2,783,111.
PART I - FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
GLEN BURNIE BANCORP AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands)
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
(unaudited) | (audited) | |||||||
ASSETS | ||||||||
Cash and due from banks | $ | 9,003 | $ | 7,493 | ||||
Interest-bearing deposits in other financial institutions | 825 | 2,308 | ||||||
Federal funds sold | 6,848 | 2,570 | ||||||
Cash and cash equivalents | 16,676 | 12,371 | ||||||
Investment securities available for sale, at fair value | 98,532 | 98,790 | ||||||
Federal Home Loan Bank stock, at cost | 1,200 | 1,203 | ||||||
Maryland Financial Bank stock | 30 | 30 | ||||||
Loans, less allowance for credit losses (September 30: $2,315; December 31: $3,150) | 257,779 | 259,637 | ||||||
Premises and equipment, at cost, less accumulated depreciation | 3,291 | 3,369 | ||||||
Other real estate owned | - | 74 | ||||||
Cash value of life insurance | 9,519 | 9,358 | ||||||
Other assets | 5,125 | 5,748 | ||||||
Total assets | $ | 392,152 | $ | 390,580 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Liabilities: | ||||||||
Deposits | $ | 335,669 | $ | 335,191 | ||||
Long-term borrowings | 20,000 | 20,000 | ||||||
Other liabilities | 1,522 | 1,213 | ||||||
Total liabilities | 357,191 | 356,404 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Common stock, par value $1, authorized 15,000,000 shares; issued and outstanding: September 30: 2,783,111 shares; December 31: 2,773,361 shares | 2,783 | 2,773 | ||||||
Surplus | 10,097 | 9,986 | ||||||
Retained earnings | 21,591 | 21,718 | ||||||
Accumulated other comprehensive income (loss), net of taxes | 490 | (301 | ) | |||||
Total stockholders’ equity | 34,961 | 34,176 | ||||||
Total liabilities and stockholders’ equity | $ | 392,152 | $ | 390,580 |
See accompanying notes to condensed consolidated financial statements.
- 3 - |
GLEN BURNIE BANCORP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in Thousands, Except Per Share Amounts)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Interest income on: | ||||||||||||||||
Loans, including fees | $ | 2,795 | $ | 2,894 | $ | 8,380 | $ | 8,701 | ||||||||
U.S. Treasury and U.S. Government agency securities | 256 | 211 | 792 | 636 | ||||||||||||
State and municipal securities | 236 | 260 | 675 | 836 | ||||||||||||
Other | 31 | 31 | 91 | 77 | ||||||||||||
Total interest income | 3,318 | 3,396 | 9,938 | 10,250 | ||||||||||||
Interest expense on: | ||||||||||||||||
Deposits | 364 | 427 | 1,133 | 1,336 | ||||||||||||
Long-term borrowings | 162 | 161 | 481 | 479 | ||||||||||||
Total interest expense | 526 | 588 | 1,614 | 1,815 | ||||||||||||
Net interest income | 2,792 | 2,808 | 8,324 | 8,435 | ||||||||||||
Provision for credit losses | 116 | 985 | 233 | 1,285 | ||||||||||||
Net interest income after provision for credit losses | 2,676 | 1,823 | 8,091 | 7,150 | ||||||||||||
Other income: | ||||||||||||||||
Service charges on deposit accounts | 83 | 113 | 247 | 320 | ||||||||||||
Other fees and commissions | 191 | 234 | 521 | 585 | ||||||||||||
Other non-interest income | 21 | 61 | 44 | 501 | ||||||||||||
Income on life insurance | 54 | 55 | 161 | 164 | ||||||||||||
Gains on investment securities | - | 200 | 1 | 669 | ||||||||||||
Total other income | 349 | 663 | 974 | 2,239 | ||||||||||||
Other expenses: | ||||||||||||||||
Salaries and employee benefits | 1,743 | 1,552 | 4,782 | 4,895 | ||||||||||||
Occupancy | 184 | 190 | 562 | 595 | ||||||||||||
Other expenses | 1,038 | 913 | 2,992 | 2,853 | ||||||||||||
Total other expenses | 2,965 | 2,655 | 8,336 | 8,343 | ||||||||||||
Income before income taxes | 60 | (169 | ) | 729 | 1,046 | |||||||||||
Income tax (benefit) expense | (55 | ) | (177 | ) | 23 | 140 | ||||||||||
Net income | $ | 115 | $ | 8 | $ | 706 | $ | 906 | ||||||||
Basic and diluted earnings per share of common stock | $ | 0.04 | $ | 0.00 | $ | 0.25 | $ | 0.33 | ||||||||
Weighted average shares of common stock outstanding | 2,782,923 | 2,770,897 | 2,781,371 | 2,770,644 | ||||||||||||
Dividends declared per share of common stock | $ | 0.10 | $ | 0.07 | $ | 0.20 | $ | 0.27 |
See accompanying notes to condensed consolidated financial statements.
- 4 - |
GLEN BURNIE BANCORP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in Thousands)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income | $ | 115 | $ | 8 | $ | 706 | $ | 906 | ||||||||
Other comprehensive income (losses), net of tax | ||||||||||||||||
Unrealized (losses) gains on securities: | ||||||||||||||||
Unrealized holding (losses) gains arising during the period | (304 | ) | 655 | 793 | 221 | |||||||||||
Reclassification adjustment for gains included in net income | - | (120 | ) | (1 | ) | (403 | ) | |||||||||
Comprehensive (losses) income | $ | (189 | ) | $ | 543 | $ | 1,498 | $ | 724 |
See accompanying notes to condensed consolidated financial statements.
- 5 - |
GLEN BURNIE BANCORP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
(Unaudited)
Nine Months Ended September 30, | ||||||||
2016 | 2015 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 706 | $ | 906 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation, amortization, and accretion | 902 | 920 | ||||||
Provision for credit losses | 233 | 1,285 | ||||||
Gains on disposals of assets, net | (2 | ) | (703 | ) | ||||
Provision on losses of other real estate owned | 36 | - | ||||||
Income on investment in life insurance | (161 | ) | (165 | ) | ||||
Changes in assets and liabilities: | ||||||||
Decrease (increase) in other assets | 103 | (372 | ) | |||||
Increase (decrease) in other liabilities | 309 | (320 | ) | |||||
Net cash provided by operating activities | 2,126 | 1,551 | ||||||
Cash flows from investing activities: | ||||||||
Maturities and proceeds of available for sale mortgage-backed securities | 13,524 | 15,463 | ||||||
Proceeds from maturities and sales of other investment securities | 3,767 | 22,454 | ||||||
Purchases of investment securities | (16,337 | ) | (44,131 | ) | ||||
Sale of Federal Home Loan Bank stock | 3 | 125 | ||||||
Decrease in loans, net | 1,498 | 7,396 | ||||||
Proceeds from sale of other real estate | 166 | 79 | ||||||
Purchases of premises and equipment | (207 | ) | (293 | ) | ||||
Net cash provided by investing activities | 2,414 | 1,093 | ||||||
Cash flows from financing activities: | ||||||||
Increase in deposits, net | 477 | 1,430 | ||||||
Dividends paid | (833 | ) | (915 | ) | ||||
Common stock dividends reinvested | 121 | 118 | ||||||
Net cash (used) provided by financing activities | (235 | ) | 633 | |||||
Increase in cash and cash equivalents | 4,305 | 3,277 | ||||||
Cash and cash equivalents, beginning of year | 12,371 | 13,280 | ||||||
Cash and cash equivalents, end of period | $ | 16,676 | $ | 16,557 |
- 6 - |
GLEN BURNIE BANCORP AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 - BASIS OF PRESENTATION
The accompanying condensed balance sheet as of December 31, 2015, which has been derived from audited financial statements, and the unaudited interim consolidated financial statements were prepared in accordance with instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include all information and notes necessary for a complete presentation of financial position, results of operations, changes in stockholders’ equity, and cash flows in conformity with accounting principles generally accepted in the United States of America. However, all adjustments (consisting only of normal recurring accruals) which, in the opinion of management, are necessary for a fair presentation of the unaudited consolidated financial statements have been included in the results of operations for the nine months ended September 30, 2016 and 2015.
Operating results for the nine months ended September 30, 2016 is not necessarily indicative of the results that may be expected for the year ending December 31, 2016.
NOTE 2 - EARNINGS PER SHARE
Basic earnings per share of common stock are computed by dividing net earnings by the weighted average number of common shares outstanding during the period. Diluted earnings per share are calculated by including the average dilutive common stock equivalents outstanding during the periods. Dilutive common equivalent shares consist of stock options, calculated using the treasury stock method.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Basic and diluted: | ||||||||||||||||
Net income | $ | 115,000 | $ | 8,000 | $ | 706,000 | $ | 906,000 | ||||||||
Weighted average common shares outstanding | 2,782,923 | 2,770,897 | 2,781,371 | 2,770,644 | ||||||||||||
Basic and dilutive net income per share | $ | 0.04 | $ | 0.00 | $ | 0.25 | $ | 0.33 |
Diluted earnings per share calculations were not required for the three and nine months ended September 30, 2016 and 2015, since there were no options outstanding.
NOTE 3 – LOANS AND ASSET QUALITY
Asset Quality. The following tables set forth the amount of the Bank’s current, past due, and non-accrual loans by categories of loans and restructured loans, at the dates indicated.
- 7 - |
At September 30, 2016 | 90 Days or | |||||||||||||||||||
(Dollars in Thousands) | 30-89 Days | More and | ||||||||||||||||||
Current | Past Due | Still Accruing | Nonaccrual | Total | ||||||||||||||||
Commercial and industrial | $ | 4,745 | $ | - | $ | - | $ | - | $ | 4,745 | ||||||||||
Commercial real estate | 63,917 | - | - | 615 | 64,532 | |||||||||||||||
Consumer and indirect | 78,875 | 892 | - | 408 | 80,175 | |||||||||||||||
Residential real estate | 109,433 | 712 | 170 | 1,335 | 111,650 | |||||||||||||||
$ | 256,970 | $ | 1,604 | $ | 170 | $ | 2,358 | $ | 261,102 | |||||||||||
At December 31, 2015 | 90 Days or | |||||||||||||||||||
(Dollars in Thousands) | 30-89 Days | More and | ||||||||||||||||||
Current | Past Due | Still Accruing | Nonaccrual | Total | ||||||||||||||||
Commercial and industrial | $ | 4,540 | $ | - | $ | - | $ | - | $ | 4,540 | ||||||||||
Commercial real estate | 64,270 | 2 | - | - | 64,272 | |||||||||||||||
Consumer and indirect | 73,568 | 1,122 | 16 | 597 | 75,303 | |||||||||||||||
Residential real estate | 115,715 | 806 | 39 | 3,183 | 119,743 | |||||||||||||||
$ | 258,093 | $ | 1,930 | $ | 55 | $ | 3,780 | $ | 263,858 |
The balances in the above charts have not been reduced by the allowance for loan loss and the unearned income on loans. For the period ending September 30, 2016, the allowance for loan loss is $2,315,000 and the unearned income is $1,008,000. For the period ending December 31, 2015, the allowance for loan loss is $3,150,000 and the unearned income is $1,071,000.
At | At | |||||||
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
(Dollars in Thousands) | ||||||||
Troubled debt restructured loans | $ | 318 | $ | 290 | ||||
Non-accrual and 90 days or more and still accruing loans to gross loans | 0.97 | % | 1.45 | % | ||||
Allowance for credit losses to non-accrual and 90 days or more and still accruing loans | 91.57 | % | 82.14 | % |
At September 30, 2016 there were three troubled debt restructured loans consisting of a commercial loan of $232,000, a residential real estate loan of $49,000 and a consumer loan of $37,000. The consumer loan was restructured during the quarter ended June 30, 2016 and is currently on nonaccrual. The commercial loan had a troubled debt restructured balance of $241,000 and the residential real estate loan had a balance of $49,000 at December 31, 2015.
At September 30, 2016, there was $1,185,000 in loans outstanding, included in the current and 30-89 days past due columns in the above table, as to which known information about possible credit problems of borrowers caused management to have doubts as to the ability of such borrowers to comply with present loan repayment terms. Such loans consist of loans which were not 90 days or more past due but where the borrower is in bankruptcy or has a history of delinquency, or the loan to value ratio is considered excessive due to deterioration of the collateral or other factors. The three loans outstanding, totaling $1,185,000, are as follows: $786,000 Commercial Real Estate loan where the guarantor is in bankruptcy and the loan has an accelerated payoff since we have an assignment of rents from the property which has a very long-term national tenant; $167,000 Home Equity Line of Credit which is paying as agreed, however the borrower has defaulted on other commercial loans which have been satisfied; and a $232,000 Commercial loan with a loan to value ratio which has deteriorated, which has a complete specific reserve of $232,000. All three of these loans are classified with a risk rating of Substandard.
- 8 - |
Non-accrual loans with specific reserves at September 30, 2016 are comprised of:
Consumer loans – Two loans to two borrowers in the amount of $134,000 with a specific reserve of $54,000 established for the loans.
Commercial Real Estate – One loan to a borrower in the amount of $290,000, secured by commercial and/or residential properties with a specific reserve of $109,000 established for the loan.
Residential Real Estate – Two loans to two borrowers in the amount of $79,000, secured by residential property with a specific reserve of $18,000 established for the loan.
Below is a summary of the recorded investment amount and related allowance for losses of the Bank’s impaired loans at September 30, 2016 and December 31, 2015.
(Dollars in thousands) | ||||||||||||||||||||
September 30, 2016 | Recorded Investment | Unpaid Principal Balance | Interest Income Recognized | Specific Reserve | Average Recorded Investment | |||||||||||||||
Impaired loans with specific reserves: | ||||||||||||||||||||
Real-estate - mortgage: | ||||||||||||||||||||
Residential | $ | 79 | 79 | - | 18 | 111 | ||||||||||||||
Commercial | 290 | 290 | - | 109 | 303 | |||||||||||||||
Consumer | 134 | 134 | - | 54 | 167 | |||||||||||||||
Installment | - | - | - | - | - | |||||||||||||||
Home Equity | - | - | - | - | - | |||||||||||||||
Commercial | 232 | 232 | 8 | 232 | 236 | |||||||||||||||
Total impaired loans with specific reserves | $ | 735 | 735 | 8 | 413 | 817 | ||||||||||||||
Impaired loans with no specific reserve: | ||||||||||||||||||||
Real-estate - mortgage: | ||||||||||||||||||||
Residential | $ | 1,538 | 2,318 | 16 | n/a | 2,482 | ||||||||||||||
Commercial | 1,111 | 1,111 | 28 | n/a | 1,136 | |||||||||||||||
Consumer | 139 | 139 | - | n/a | 174 | |||||||||||||||
Installment | 135 | 135 | - | n/a | 135 | |||||||||||||||
Home Equity | - | - | - | n/a | - | |||||||||||||||
Commercial | 2 | 2 | - | n/a | 3 | |||||||||||||||
Total impaired loans with no specific reserve | $ | 2,925 | 3,705 | 44 | - | 3,930 |
- 9 - |
(Dollars in thousands) | ||||||||||||||||||||
December 31, 2015 | Recorded Investment | Unpaid Principal Balance | Interest Income Recognized | Specific Reserve | Average Recorded Investment | |||||||||||||||
Impaired loans with specific reserves: | ||||||||||||||||||||
Real-estate - mortgage: | ||||||||||||||||||||
Residential | $ | 1,809 | 1,809 | 57 | 697 | 1,820 | ||||||||||||||
Commercial | 300 | 300 | - | 101 | 315 | |||||||||||||||
Consumer | 146 | 146 | - | 65 | 170 | |||||||||||||||
Installment | - | - | - | - | - | |||||||||||||||
Home Equity | - | - | - | - | - | |||||||||||||||
Commercial | 241 | 241 | 10 | 241 | 247 | |||||||||||||||
Total impaired loans with specific reserves | $ | 2,496 | 2,496 | 67 | 1,104 | 2,552 | ||||||||||||||
Impaired loans with no specific reserve: | ||||||||||||||||||||
Real-estate - mortgage: | ||||||||||||||||||||
Residential | $ | 983 | 1,116 | 14 | n/a | 1,171 | ||||||||||||||
Commercial | 843 | 843 | 38 | n/a | 876 | |||||||||||||||
Consumer | 365 | 449 | 2 | n/a | 453 | |||||||||||||||
Installment | 440 | 440 | - | n/a | - | |||||||||||||||
Home Equity | - | - | - | n/a | - | |||||||||||||||
Commercial | - | - | - | n/a | - | |||||||||||||||
Total impaired loans with no specific reserve | $ | 2,631 | 2,848 | 54 | - | 2,500 |
Credit Quality Information
The following tables represent credit exposures by creditworthiness category for the quarter ending September 30, 2016 and the year ended December 31, 2015. The use of creditworthiness categories to grade loans permits management to estimate a portion of credit risk. The Bank’s internal creditworthiness is based on experience with similarly graded credits. Loans that trend upward toward higher credit grades typically have less credit risk and loans that migrate downward typically have more credit risk.
The Bank’s internal risk ratings are as follows:
1 | Superior – minimal risk (normally supported by pledged deposits, United States government securities, etc.) |
2 | Above Average – low risk. (all of the risks associated with this credit based on each of the bank’s creditworthiness criteria are minimal) |
3 | Average – moderately low risk. (most of the risks associated with this credit based on each of the bank’s creditworthiness criteria are minimal) |
4 | Acceptable – moderate risk. (the weighted overall risk associated with this credit based on each of the bank’s creditworthiness criteria is acceptable) |
5 | Other Assets Especially Mentioned – moderately high risk. (possesses deficiencies which corrective action by the bank would remedy; potential watch list) |
6 | Substandard – (the bank is inadequately protected and there exists the distinct possibility of sustaining some loss if not corrected) |
7 | Doubtful – (weaknesses make collection or liquidation in full, based on currently existing facts, improbable) |
8 | Loss – (of little value; not warranted as a bankable asset) |
- 10 - |
Loans rated 1-4 are considered “Pass” for purposes of the risk rating chart below.
Risk ratings of loans by categories of loans are as follows:
Commercial | Consumer | |||||||||||||||||||
September 30, 2016 | and | Commercial | and | Residential | ||||||||||||||||
(Dollars in Thousands) | Industrial | Real Estate | Indirect | Real Estate | Total | |||||||||||||||
Pass | $ | 4,438 | $ | 58,772 | $ | 78,531 | $ | 108,704 | $ | 250,445 | ||||||||||
Special mention | 75 | 4,359 | 1,148 | 1,538 | 7,120 | |||||||||||||||
Substandard | 232 | 1,401 | 414 | 1,223 | 3,270 | |||||||||||||||
Doubtful | - | - | 82 | 185 | 267 | |||||||||||||||
Loss | - | - | - | - | - | |||||||||||||||
$ | 4,745 | $ | 64,532 | $ | 80,175 | $ | 111,650 | $ | 261,102 | |||||||||||
Non-accrual | - | 615 | 408 | 1,335 | 2,358 | |||||||||||||||
Troubled debt restructures | 232 | - | 37 | 49 | 318 | |||||||||||||||
Number of TDRs contracts | 1 | - | 1 | 1 | 3 | |||||||||||||||
Non-performing TDRs | - | - | - | - | - | |||||||||||||||
Number of TDR accounts | - | - | - | - | - |
Commercial | Consumer | |||||||||||||||||||
December 31, 2015 | and | Commercial | and | Residential | ||||||||||||||||
(Dollars in Thousands) | Industrial | Real Estate | Indirect | Real Estate | Total | |||||||||||||||
Pass | $ | 3,879 | $ | 58,706 | $ | 72,976 | $ | 116,596 | $ | 252,157 | ||||||||||
Special mention | 168 | 4,422 | 1,653 | 539 | 6,782 | |||||||||||||||
Substandard | 493 | 1,144 | 509 | 2,076 | 4,222 | |||||||||||||||
Doubtful | - | - | 165 | 532 | 697 | |||||||||||||||
Loss | - | - | - | - | - | |||||||||||||||
$ | 4,540 | $ | 64,272 | $ | 75,303 | $ | 119,743 | $ | 263,858 | |||||||||||
Non-accrual | - | - | 597 | 3,183 | 3,780 | |||||||||||||||
Troubled debt restructures | 241 | - | - | 49 | 290 | |||||||||||||||
Number of TDRs contracts | 1 | - | - | 1 | 2 | |||||||||||||||
Non-performing TDRs | - | - | - | - | - | |||||||||||||||
Number of TDR accounts | - | - | - | - | - |
NOTE 4 – FAIR VALUE
ASC 820-10 defines fair value, establishes a framework for measuring fair value and expands disclosure of fair value measurements.
Fair Value Hierarchy
ASC 820-10 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. In accordance with ASC 820-10, these inputs are summarized in the three broad levels listed below:
¨ Level 1 – Quoted prices in active markets for identical securities
¨ Level 2 – Other significant observable inputs (including quoted prices in active markets for similar securities)
¨ Level 3 – Significant unobservable inputs (including the Company’s own assumptions in determining the fair value of investments)
- 11 - |
In determining the appropriate levels, the Company performs a detailed analysis of the assets and liabilities that are subject to ASC 820-10.
The Company’s bond holdings in the investment securities portfolio are the only asset or liability subject to fair value measurements on a recurring basis. At September 30, 2016, these assets include 25 loans, excluding $408,000 of consumer and indirect loans, classified as impaired, which include nonaccrual, past due 90 days or more and still accruing, and a homogeneous pool of indirect loans all considered to be impaired loans, which are valued under Level 3 inputs. Loans which are deemed to be impaired ($3.7 million of loans with $413,000 of specific reserves as of September 30, 2016) and foreclosed real estate assets are primarily valued on a nonrecurring basis at the fair values of the underlying real estate collateral. The Company is predominantly a cash flow lender with real estate serving as collateral on a majority of loans ($3.0 million of the total impaired loans as of September 30, 2016). On a quarterly basis, the Company determines such fair values through a variety of data points and mostly rely on appraisals from independent appraisers. We obtain an appraisal on properties when they become impaired and have new appraisals at least every year. Typically, these appraisals do not include an inside inspection of the property as our loan documents do not require the borrower to allow access to the property. Therefore the most significant unobservable inputs is the details of the amenities included within the property and the condition of the property. Further, we cannot always accurately assess the amount of time it takes to gain ownership of our collateral through the foreclosure process and the damage, as well as potential looting, of the property further decreasing our value. Thus, in determining the fair values we discount the current independent appraisals, with a range from 0% to 16%, based on individual circumstances. The remaining impaired loans ($641,000 with $286,000 of specific reserves as of September 30, 2016) include mobile homes, commercial, consumer, and indirect auto loans, which are valued based on the value of the underlying collateral.
The changes in the assets subject to fair value measurements are summarized below by Level:
Fair | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Value | |||||||||||||
September 30, 2016 | ||||||||||||||||
Recurring: | ||||||||||||||||
Securities available for sale | ||||||||||||||||
U.S. Treasury | $ | - | $ | 3,028,230 | $ | - | $ | 3,028,230 | ||||||||
State and Municipal | - | 33,545,006 | - | 33,545,006 | ||||||||||||
Mortgaged-backed | - | 61,958,555 | - | 61,958,555 | ||||||||||||
Non-recurring: | ||||||||||||||||
Maryland Financial Bank stock | - | - | 30,000 | 30,000 | ||||||||||||
Impaired loans | - | - | 3,658,727 | 3,658,727 | ||||||||||||
OREO | - | - | - | - | ||||||||||||
$ | - | $ | 98,531,791 | $ | 3,688,727 | $ | 102,220,518 | |||||||||
December 31, 2015 | ||||||||||||||||
Recurring: | ||||||||||||||||
Securities available for sale | ||||||||||||||||
U.S. Treasury | $ | - | $ | 2,991,485 | $ | - | $ | 2,991,485 | ||||||||
State and Municipal | - | 29,996,099 | - | 29,996,099 | ||||||||||||
Mortgaged-backed | - | 65,802,426 | - | 65,802,426 | ||||||||||||
Non-recurring: | ||||||||||||||||
Maryland Financial Bank stock | - | - | 30,000 | 30,000 | ||||||||||||
Impaired loans | - | - | 4,023,092 | 4,023,092 | ||||||||||||
OREO | - | 74,400 | - | 74,400 | ||||||||||||
$ | - | $ | 98,864,410 | $ | 4,053,092 | $ | 102,917,502 |
The estimated fair values of the Company’s financial instruments at September 30, 2016 and December 31, 2015 are summarized below. The fair values of a significant portion of these financial instruments are estimates derived using present value techniques and may not be indicative of the net realizable or liquidation values. Also, the calculation of estimated fair values is based on market conditions at a specific point in time and may not reflect current or future fair values.
- 12 - |
September 30, 2016 | December 31, 2015 | |||||||||||||||
(In Thousands) | Carrying | Fair | Carrying | Fair | ||||||||||||
Amount | Value | Amount | Value | |||||||||||||
Financial assets: | ||||||||||||||||
Cash and due from banks | $ | 9,003 | $ | 9,003 | $ | 7,493 | $ | 7,493 | ||||||||
Interest-bearing deposits | 825 | 825 | 2,308 | 2,308 | ||||||||||||
Federal funds sold | 6,848 | 6,848 | 2,570 | 2,570 | ||||||||||||
Investment securities | 98,532 | 98,532 | 98,790 | 98,790 | ||||||||||||
Investments in restricted stock | 1,200 | 1,200 | 1,203 | 1,203 | ||||||||||||
Ground rents | 164 | 164 | 164 | 164 | ||||||||||||
Loans, net | 257,779 | 258,623 | 259,637 | 252,239 | ||||||||||||
Cash Value of life insurance | 9,519 | 9,519 | 9,358 | 9,358 | ||||||||||||
Accrued interest receivable | 1,100 | 1,100 | 1,121 | 1,121 | ||||||||||||
Financial liabilities: | ||||||||||||||||
Deposits | 335,669 | 326,125 | 335,191 | 307,924 | ||||||||||||
Long-term borrowings | 20,000 | 20,630 | 20,000 | 20,688 | ||||||||||||
Dividends payable | - | - | - | - | ||||||||||||
Accrued interest payable | 35 | 35 | 40 | 40 |
The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments.
Carrying | Fair | |||||||||||||||||||
September 30, 2016 | Amount | Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial instruments - Assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 16,675,962 | $ | 16,675,962 | $ | 16,675,962 | $ | - | $ | - | ||||||||||
Loans receivable, net | 257,778,938 | 258,623,000 | - | - | 258,623,000 | |||||||||||||||
Cash value of life insurance | 9,518,791 | 9,518,791 | - | 9,518,791 | - | |||||||||||||||
Financial instruments - Liabilities | ||||||||||||||||||||
Deposits | 335,668,874 | 326,125,000 | 217,284,000 | 108,841,000 | - | |||||||||||||||
Long-term debt | 20,000,000 | 20,630,000 | - | 20,630,000 | - |
Fair values are based on quoted market prices for similar instruments or estimated using discounted cash flows. The discounts used are estimated using comparable market rates for similar types of instruments adjusted to be commensurate with the credit risk, overhead costs and optionality of such instruments.
The fair value of cash and due from banks, federal funds sold, investments in restricted stocks and accrued interest receivable are equal to the carrying amounts. The fair values of investment securities are determined using market quotations. The fair value of loans receivable is estimated using discounted cash flow analysis.
The fair value of non-interest bearing deposits, interest-bearing checking, savings, and money market deposit accounts, securities sold under agreements to repurchase, and accrued interest payable are equal to the carrying amounts. The fair value of fixed-maturity time deposits is estimated using discounted cash flow analysis.
- 13 - |
The gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2016 are as follows:
Securities available for sale: | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Loss | Value | Loss | Value | Loss | |||||||||||||||||||
Obligations of U.S. Govt Agencies | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
State and Municipal | 5,373 | 71 | 503 | 2 | 5,876 | 73 | ||||||||||||||||||
Corporate Trust Preferred | - | - | - | - | ||||||||||||||||||||
Mortgage Backed | 6,155 | 47 | 8,622 | 76 | 14,777 | 123 | ||||||||||||||||||
$ | 11,528 | $ | 118 | $ | 9,125 | $ | 78 | $ | 20,653 | $ | 196 |
Declines in the fair value of held to maturity and available for sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating other-than-temporary-impairment losses, management considers, among other things, (i) the length of time and the extent to which the fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer, and (iii) the intent and ability of the Company to retain it’s investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.
As of September 30, 2016, management had the ability and intent to hold the securities classified as available for sale for a period of time sufficient for a recovery of cost. On September 30, 2016, the Bank held 16 investment securities having continuous unrealized loss positions for more than 12 months. Management has determined that all unrealized losses are either due to increases in market interest rates over the yields available at the time the underlying securities were purchased, current call features that are nearing, and the effect the sub-prime market has had on all mortgage-backed securities. The Bank has no mortgage-backed securities collateralized by sub-prime mortgages. The fair value is expected to recover as the bonds approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Except as noted above, as of September 30, 2016, management believes the impairments detailed in the table above are temporary and no impairment loss has been recognized in the Company’s consolidated income statement.
A rollforward of the cumulative other-than-temporary credit losses recognized in earnings for all debt securities for which a portion of an other-than-temporary loss is recognized in accumulated other comprehensive loss is as follows:
At | At | |||||||
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
(Dollars in Thousands) | ||||||||
Estimated credit losses, beginning of year | $ | - | $ | 3,262 | ||||
Sales of securities with previous OTTI recognized | (3,262 | ) | ||||||
Credit losses - no previous OTTI recognized | - | - | ||||||
Credit losses - previous OTTI recognized | - | - | ||||||
Estimated credit losses, end of period | $ | - | $ | - |
NOTE 5 – RECENT ACCOUNTING PRONOUNCEMENTS
The FASB has issued several exposure drafts which, if adopted, would significantly alter the Company’s (and all other financial institutions’) method of accounting for, and reporting, its financial assets and some liabilities from a historical cost method to a fair value method of accounting as well as the reported amount of net interest income. The Company has not determined the extent of the possible changes at this time. The exposure drafts are in different stages of review, approval and possible adoption.
- 14 - |
In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” ASU 2014-09 implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU 2014-09 is effective for the Corporation on January 1, 2017. The Corporation is still evaluating the potential impact on the Corporation's financial statements.
In May 2014, the FASB and the International Accounting Standards Board (the "IASB") jointly issued a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under GAAP and International Financial Reporting Standards ("IFRS"). Previous revenue recognition guidance in GAAP comprised broad revenue recognition concepts together with numerous revenue requirements for particular industries or transactions, which sometimes resulted in different accounting for economically similar transactions. In contrast, IFRS provided limited revenue recognition guidance and, consequently, could be difficult to apply to complex transactions. Accordingly, the FASB and the IASB initiated a joint project to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS that would: (1) Remove inconsistencies and weaknesses in revenue requirements; (2) Provide a more robust framework for addressing revenue issues; (3) Improve comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets; (4) Provide more useful information to users of financial statements through improved disclosure requirements; and (5) Simplify the preparation of financial statements by reducing the number of requirements to which an entity must refer. To meet those objectives, the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers." The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies generally will be required to use more judgment and make more estimates than under current guidance. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. The standard is now effective for public entities for interim and annual periods beginning after December 15, 2017; early adoption is not permitted. For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standard is applied to all of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application. The Company is currently evaluating the provisions of ASU No. 2014-09 and will be closely monitoring developments and additional guidance to determine the potential impact the new standard will have on the Company's Consolidated Financial Statements.
In June 2014, the FASB issued ASU No. 2014-12, "Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period." The amendments in the ASU require that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. A reporting entity should apply existing guidance in Topic 718, Compensation - Stock Compensation, as it relates to awards with performance conditions that affect vesting to account for such awards. The performance target should not be reflected in estimating the grant-date fair value of the award. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. The requisite service period ends when the employee can cease rendering service and still be eligible to vest in the award if the performance target is achieved. The amendments in this ASU are effective for interim or annual reporting periods beginning after December 15, 2015; early adoption is permitted. Entities may apply the amendments in this ASU either: (1) prospectively to all awards granted or modified after the effective date; or (2) retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented in the financial statements and to all new or modified awards thereafter. As of June 30, 2014, the Company did not have any share-based payment awards that include performance targets that could be achieved after the requisite service period. As such, the adoption of ASU No. 2014-12 is not expected to have a material impact on the Company's Consolidated Financial Statements.
- 15 - |
In June 2014, the FASB issued ASU 2014-11, “Transfers and Servicing (Topic 860).” ASU 2014-11 requires that repurchase-to-maturity transactions be accounted for as secured borrowings consistent with the accounting for other repurchase agreements. In addition, ASU 2014-11 requires separate accounting for repurchase financings, which entails the transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty. ASU 2014-11 requires entities to disclose certain information about transfers accounted for as sales in transactions that are economically similar to repurchase agreements. In addition, ASU 2014-11 requires disclosures related to collateral, remaining contractual tenor and of the potential risks associated with repurchase agreements, securities lending transactions and repurchase-to-maturity transactions. ASU 2014-11 became effective for us on January 1, 2015 and did not have a significant impact on our financial statements.
In January 2015, the FASB issued ASU 2015-01, “Income Statement - Extraordinary and Unusual Items (Subtopic 225-20) – Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items.” ASU 2015-01 eliminates from U.S. GAAP the concept of extraordinary items, which, among other things, required an entity to segregate extraordinary items considered to be unusual and infrequent from the results of ordinary operations and show the item separately in the income statement, net of tax, after income from continuing operations. ASU 2015-01 is effective for us beginning January 1, 2016, though early adoption is permitted. ASU 2015-01 is not expected to have a significant impact on our financial statements.
In February 2015, the FASB issued ASU 2015-02, “Consolidation (Topic 810) – Amendments to the Consolidation Analysis.” ASU 2015-02 implements changes to both the variable interest consolidation model and the voting interest consolidation model. ASU 2015-02 (i) eliminates certain criteria that must be met when determining when fees paid to a decision maker or service provider do not represent a variable interest, (ii) amends the criteria for determining whether a limited partnership is a variable interest entity and (iii) eliminates the presumption that a general partner controls a limited partnership in the voting model. ASU 2015-02 will be effective for us on January 1, 2016 and is not expected to have a significant impact on our financial statements.
In April 2015, the FASB issued ASU 2015-03, “Interest - Imputation of Interest (Subtopic 835-30) – Simplifying the Presentation of Debt Issuance Costs.” ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in ASU 2015-03. ASU 2015-03 will be effective for us on January 1, 2016, though early adoption is permitted. ASU 2015-03 is not expected to have a significant impact on our financial statements.
In May 2015, the FASB issued ASU 2015-05, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40) – Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement.” ASU 2015-05 addresses accounting for fees paid by a customer in cloud computing arrangements such as (i) software as a service, (ii) platform as a service (iii) infrastructure as a service and (iv) other similar hosting arrangements. ASU 2015-05 provides guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. ASU 2015-05 will be effective for us on January 1, 2016 and is not expected to have a significant impact on our financial statements.
In May 2015, the FASB issued ASU 2015-09, “Financial Services-Insurance: Disclosures About Short-Duration Contracts.” ASU 2015-09 requires entities to provide additional disclosures about the liability for unpaid claims and claim adjustment expenses to increase the transparency of significant estimates. ASU 2015-09 also requires entities to disclose information about significant changes in methodologies and assumption used to calculate the liability for unpaid claims and claim adjustment expenses, including reasons for the change and the effects on the financial statements. ASU 2015-09 also requires entities to disclose a rollforward of the liability of unpaid claims and claim adjustment expense for annual and interim reporting periods. The effective date of ASU 2015-09 is for annual reporting periods beginning after December 15, 2015, and interim reporting periods within annual period beginning after December 15, 2016. ASU 2015-09 is not expected to have any impact on the Company’s financial position, cash flows or results of operations.
In August 2015, the FASB issued ASU 2015-14, “Revenue from Contracts with Customers—Deferral of the Effective Date”. ASU 2015-14 defers the effective date of ASU 2014-09 “Revenue from Contracts with Customers which supersedes the revenue recognition requirements in Topic 605, Revenue Recognition” by one year. ASU 2014-09 is based on the principle that revenue is recognized to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2014-09 also requires additional disclosure about the nature, amount, timing, and uncertainty of revenue and cash flows arising from customer contracts. Under ASU 2015-14, ASU 2014-09 is now effective for annual periods beginning after December 15, 2017, and interim periods within those years. The Company is currently evaluating the effects of ASU 2014-09 on its financial statements and disclosures, if any.
- 16 - |
In August 2015, the FASB issued ASU 2015-15, “Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements”. ASU 2015-15 expands guidance provided in ASU 2015-03 and states that presentation of costs associated with securing a revolving line of credit as an asset is permitted, regardless of whether or not the line of credit is funded. ASU 2015-15 is effective for annual reporting periods, including interim reporting periods within those periods, beginning after December 15, 2015, and early adoption is permitted. The Company is currently evaluating the effects of ASU 2015-15 on its financial statements and disclosures, if any.
In September 2015, the FASB issued ASU 2015-16, “Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments”. ASU 2015-16 simplifies the accounting for measurement-period adjustments in a business combination by requiring the acquirer to recognize adjustments to provisional amounts identified during the measurement period in the reporting period in which the adjustments are determined, thereby eliminating the requirement to retrospectively account for those adjustments. The acquirer is also required to record in the reporting period in which the adjustments are determined the effect on earnings of changes in depreciation, amortization, and other items resulting from the change to the provisional amounts. ASU 2015-16 is effective for annual periods beginning after December 31, 2015, with early application permitted, and shall apply to adjustments to provisional amounts that occur after the effective date. ASU 2015-16 is not expected to have any significant impact on our financial statements.
In January 2016, the FASB issued ASU 2016-1, “No. 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. ASU 2016-1, among other things, (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income, (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet, (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (viii) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale. ASU 2016-1 will be effective for us on January 1, 2018 and is not expected to have a significant impact on our financial statements.
In February 2016, the FASB issued ASU 2016-02 “Leases (Topic 842).” ASU 2016-02 will, among other things, require lessees to recognize a lease liability, which is a lessee‘s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model and ASC Topic 606, “Revenue from Contracts with Customers.” ASU 2016-2 will be effective for us on January 1, 2019 and will require transition using a modified retrospective approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The Company is currently evaluating the potential impact of ASU 2016-02 on our financial statements.
In March 2016, the FASB issued ASU 2016-05 “Derivatives and Hedging (Topic 815) Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships.” ASU 2016-05 clarifies that a change in the counterparty to a derivative instrument that has been designated as the hedging instrument under ASC Topic 815 does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria continue to be met. ASU 2016-05 will be effective for us on January 1, 2017 and is not expected to have a significant impact on our financial statements.
In March 2016, the FASB issued ASU 2016-07, “Investments - Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting.” The amendments affect all entities that have an investment that becomes qualified for the equity method of accounting as a result of an increase in the level of ownership interest or degree of influence. ASU 2016-07 simplifies the transition to the equity method of accounting by eliminating retroactive adjustment of the investment when an investment qualifies for use of the equity method, among other things. ASU 2016-07 will be effective for us on January 1, 2017 and is not expected to have a significant impact on our financial statements.
- 17 - |
In March 2016, the FASB issued ASU 2016-08, “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net).” ASU 2016-08 was issued to clarify certain principal versus agent considerations within the implementation guidance of ASC Topic 606, “Revenue from Contracts with Customers.” The effective date and transition of ASU 2016-08 is the same as the effective date and transition of ASU 2014-09, Revenue from Contracts with Customers (Topic 606), as discussed above. The Company is currently evaluating the potential impact of ASU 2016-08 on our financial statements.
In March 2016, the FASB issued ASU 2016-09, “Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting.” Under ASU 2016-09 all excess tax benefits and tax deficiencies related to share-based payment awards should be recognized as income tax expense or benefit in the income statement during the period in which they occur. Previously, such amounts were recorded in the pool of excess tax benefits included in additional paid-in capital, if such pool was available. Because excess tax benefits are no longer recognized in additional paid-in capital, the assumed proceeds from applying the treasury stock method when computing earnings per share should exclude the amount of excess tax benefits that would have previously been recognized in additional paid-in capital. Additionally, excess tax benefits should be classified along with other income tax cash flows as an operating activity rather than a financing activity, as was previously the case. ASU 2016-09 also provides that an entity can make an entity-wide accounting policy election to either estimate the number of awards that are expected to vest (current GAAP) or account for forfeitures when they occur. ASU 2016-09 changes the threshold to qualify for equity classification (rather than as a liability) to permit withholding up to the maximum statutory tax rates (rather than the minimum as was previously the case) in the applicable jurisdictions. ASU 2016-09 will be effective on January 1, 2017 and is currently not expected to have a significant impact on our financial statements.
In April 2016, the FASB issued ASU No. 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing.” ASU 2016-10 was issued to clarify ASC Topic 606, “Revenue from Contracts with Customers” related to (i) identifying performance obligations; and (ii) the licensing implementation guidance. The effective date and transition of ASU 2016-10 is the same as the effective date and transition of ASU 2014-09, “Revenue from Contracts with Customers (Topic 606),” as discussed above. The Company is currently evaluating the potential impact of ASU 2016-10 on our financial statements.
In May 2016, the FASB issued ASU No. 2016-12, “Revenue From Contracts With Customers (Topic 606) Narrow-Scope and Practical Expedients” which updated guidance intended to clarify the guidance previously issued in May 2014 related to the recognition of revenue from contracts with customers. The updated guidance includes narrow-scope improvements intended to address implementation issues and to provide additional practical expedients in the guidance. The updated guidance is effective for interim and annual reporting periods beginning after December 15, 2017, with early adoption permitted for interim and annual reporting periods beginning after December 15, 2016. The Company does not expect the adoption of this guidance to have a material impact on its condensed consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments—Credit Losses (Topic 326) Measurement of Credit Losses on Financial Instruments” which updated guidance intended to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. The updated guidance replaces the current incurred loss impairment methodology with a methodology that reflects expected credit losses and requires the consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The updated guidance is effective for interim and annual reporting periods beginning after December 15, 2019, with early adoption permitted. The Company is currently assessing the impact of the new guidance on its condensed consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”). This Accounting Standards Update addresses the following eight specific cash flow issues: Debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (COLIs) (including bank-owned life insurance policies (BOLIs)); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. ASU 2016-15 is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early application is permitted, including adoption in an interim period. The Company does not expect the adoption of this guidance to have a material effect on the Company's consolidated financial statements.
- 18 - |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Forward-Looking Statements
When used in this discussion and elsewhere in this Form 10-Q, the words or phrases “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project” or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made, and readers are advised that various factors could affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from those anticipated or projected. While it is impossible to identify all such factors, such factors include, but are not limited to, those risks identified in the Company’s periodic reports filed with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K.
The Company does not undertake and specifically disclaims any obligation to update any forward-looking statements to reflect occurrence of anticipated or unanticipated events or circumstances after the date of such statements.
Overview
Glen Burnie Bancorp, a Maryland corporation (the “Company”), through its subsidiary, The Bank of Glen Burnie, a Maryland banking corporation (the “Bank”), operates a commercial bank with eight offices in Anne Arundel County Maryland. The Company had consolidated net income of $115,000 ($0.04 basic and diluted earnings per share) for the third quarter of 2016, compared to the third quarter of 2015 consolidated net income of $8,000 ($0.00 basic and diluted income per share), a 1,337.50% increase. Year-to-date net income was $706,000 ($0.25 basic and diluted earnings per share), compared to the 2015 consolidated net income of $906,000 ($0.33 basic and diluted income per share), a 22.08% decrease. Despite net interest income after provision for credit losses being better in the current year and maintaining level total operating expenses, net income declined in the current year because non-interest income, mostly non-recurring, was much greater in the prior comparable period. In the quarter ending June 30, 2015, the Company realized $430,000 on the redemption of insurance policies (recorded as “other non-interest income” in the Company’s Condensed Consolidated Statements of Income) and $469,000 on the sale of securities as compared to only $1,000 on the sale of securities in the current year. During the nine months ended September 30, 2016, deposits increased by $478,000 and net loans decreased by $1,858,000.
Results Of Operations
Net Interest Income. The Company’s consolidated net interest income prior to provision for credit losses for the three and nine months ended September 30, 2016 was $2,792,000 and $8,324,000, respectively, compared to $2,808,000 and $8,435,000, respectively, for the same period in 2015, a decrease of $16,000 (0.57%) for the three months and a decrease of $111,000 (1.32%) for the nine months.
Interest income for the third quarter decreased from $3,396,000 in 2015 to $3,318,000 in 2016, a 2.30% decrease. Interest income for the nine months decreased from $10,250,000 in 2015 to $9,938,000 in 2016, a 3.05% decrease. The primary reason for the decline in interest income for the 2016 period when compared to the 2015 period was the decline in loan income as both yields and balances declined and a decrease in interest income for state and municipal securities, partially offset by an increase in U.S. Treasury and U.S. Government agency securities.
Interest expense for the third quarter decreased from $588,000 in 2015 to $526,000 in 2016, a 10.55% decrease. Interest expense for the nine months decreased from $1,815,000 in 2015 to $1,614,000 in 2016, an 11.08% decrease. Interest expense for the third quarter and nine months of year 2016 was lower than the comparable periods of 2015 primarily due to the decrease in rates paid on our deposits.
Net interest margins on a tax equivalent basis for the three and nine months ended September 30, 2016 was 3.17% and 3.15%, compared to 3.23% and 3.22% for the three and nine months ended September 30, 2015. The decrease of the net interest margin for both periods was primarily due to declining yields on earning assets, as loan balances and yields have continued to decline and the balances of lower yielding investment securities have continued to increase within the portfolio.
- 19 - |
Provision for Credit Losses. The Company made a provision for credit losses of $116,000 and $233,000 during the three and nine month periods ending September 30, 2016, and $985,000 and $1,285,000 during the three and nine month periods ending September 30, 2015. As of September 30, 2016, the allowance for credit losses equaled 91.57% of non-accrual and past due loans compared to 82.14% at December 31, 2015 and 68.81% at September 30, 2015. During the three and nine month periods ended September 30, 2016, the Company recorded net charge-offs of $93,000 and $1,070,000, of which $685,000 was held as specific reserves at December 31, 2015, compared to net charge-offs of $1,166,000 and $1,310,00 during the corresponding period of the prior year. The majority of the $1,070,000 of charge-offs during the nine months ending September 30, 2016 was to one relationship, pertaining to nine loans, which were performing loans (less than 90 days delinquent) and classified as “Substandard” as of December 31, 2015 with $685,000 of specific reserves. As of September 30, 2016, the loans included in this relationship remained in non-accrual status and classified as “Substandard”.
Other Income. Other income decreased from $663,000 for the three month period ended September 30, 2015, to $349,000 for the corresponding 2016 period, a $314,000 (47.36%) decrease. Other income decreased from $2,239,000 for the nine month period ended September 30, 2015, to $974,000 for the corresponding 2016 period, a $1,265,000 (56.50%) decrease. The decrease for the three and nine month periods was primarily due to a decrease in gains on investment securities, with lesser decreases in service charges and other fees. The decrease of the nine months was also due to a non-recurring gain on the redemption of insurance policies of $421,000 taken during the second quarter of 2015.
Other Expenses. Other expenses increased from $2,655,000 for the three month period ended September 30, 2015, to $2,965,000 for the corresponding 2016 period, a $310,000 (11.68%) increase. The increase for the three month period was due to severance costs related to the elimination of the Chief Operating Officer position and other expenses. Other expenses decreased from $8,343,000 for the nine month period ended September 30, 2015, to $8,336,000 for the corresponding 2016 period, a $7,000 (0.09%) decrease. The decrease for the nine month period was due mainly to a decrease in salaries and employee benefits (salaries decreased even with the severance costs noted above), offset by an increase in other expenses.
Income Taxes. During the three and nine months ended September 30, 2016, the Company recorded an income tax (benefit) expense of ($55,000) and $23,000, respectively, compared to income tax (benefit) expense of ($177,000) and $140,000 for the same respective periods in 2015. The Company’s effective tax rate for the three and nine month periods in 2016 was (91.67%) and 3.16%, respectively, compared to (104.73%) and 13.39%, respectively, for the prior year period. The decreases in the effective tax rate for the three and nine month periods were due to higher 2015 period income from gains on investment securities and non-recurring redemptions of insurance policies. Income tax expense for 2015 was further increased by the payment of an additional $66,000 to the Comptroller of Maryland for unentitled refunds from 2004 and 2007.
Comprehensive Income. In accordance with regulatory requirements, the Company reports comprehensive income in its financial statements. Comprehensive income consists of the Company’s net income, adjusted for unrealized gains and losses on the Bank’s investment portfolio of investment securities. For the third quarter of 2016, comprehensive losses, net of tax, totaled ($189,000), compared to the September 30, 2015 comprehensive income, net of tax benefit, of $543,000. Year-to-date, comprehensive income, net of tax, totaled $1,498,000, compared to the September 30, 2015 comprehensive income, net of tax, of $724,000. The decrease for the three month period was due to the third quarter having a decrease in the unrealized holding gains from the second quarter. The increase for the nine month period was due to an increase in the gains on the securities in the portfolio.
Financial Condition
General. The Company’s assets increased to $392,152,000 at September 30, 2016 from $390,580,000 at December 31, 2015, primarily due to an increase in cash and cash equivalents, offset by a decrease in loans. The Bank’s net loans totaled $257,779,000 at September 30, 2016, compared to $259,637,000 at December 31, 2015, a decrease of $1,858,000 (0.72%), primarily attributable to a decrease in refinance loans, purchase money mortgage, business installment secured loans and smaller decreases in various other loan categories. These decreases were partially offset by increases in indirect, SBA loans and various other loan categories.
The Company’s total investment securities portfolio (investment securities available for sale) totaled $98,532,000 at September 30, 2016, a $258,000 (0.27%) decrease from $98,790,000 at December 31, 2015. The Bank’s cash and due from banks (cash due from banks, interest-bearing deposits in other financial institutions, and federal funds sold), as of September 30, 2016, totaled $16,676,000, an increase of $4,305,000 (34.80%) from the December 31, 2015 total of $12,371,000. The increase in investment securities was funded by the decrease in loans and increase in deposits.
Deposits as of September 30, 2016 totaled $335,669,000, which is an increase of $478,000 (0.14%) from $335,191,000 at December 31, 2015. Demand deposits as of September 30, 2016, totaled $100,634,000, which is an increase of $7,049,000 (7.53%) from $93,585,000 at December 31, 2015. NOW accounts as of September 30, 2016, totaled $29,791,000, which is an increase of $2,289,000 (8.32%) from $27,502,000 at December 31, 2015. Money market accounts as of September 30, 2016, totaled $17,922,000, which is a decrease of $1,158,000 (6.07%), from $19,080,000 at December 31, 2015. Savings deposits as of September 30, 2016, totaled $79,322,000, which is an increase of $1,214,000 (1.55%) from $78,108,000 at December 31, 2015. Certificates of deposit over $100,000 totaled $31,678,000 on September 30, 2016, which is a decrease of $2,561,000 (7.48%) from $34,239,000 at December 31, 2015. Other time deposits (made up of certificates of deposit less than $100,000 and individual retirement accounts) totaled $76,321,000 on September 30, 2016, which is a $6,357,000 (7.69%) decrease from the $82,678,000 total at December 31, 2015.
- 20 - |
Loans. The following tables set forth the amount of the Bank’s loans by categories at the dates indicated.
September 30, | December 31, | |||||||||||||||
2016 | 2015 | |||||||||||||||
(Dollars in Thousands) | $ | % | $ | % | ||||||||||||
Mortgage: | ||||||||||||||||
Residential | $ | 109,260 | 41.85 | % | $ | 116,027 | 43.97 | % | ||||||||
Commercial | 63,150 | 24.19 | 62,469 | 23.68 | ||||||||||||
Construction and land development | 4,601 | 1.76 | 5,519 | 2.09 | ||||||||||||
Consumer: | ||||||||||||||||
Installment | 13,559 | 5.19 | 14,577 | 5.52 | ||||||||||||
Personal unsecured lines | 102 | 0.04 | 119 | 0.05 | ||||||||||||
Indirect automobile | 65,685 | 25.16 | 60,607 | 22.97 | ||||||||||||
Commercial | 4,745 | 1.82 | 4,540 | 1.72 | ||||||||||||
Gross loan | 261,102 | 100.00 | % | 263,858 | 100.00 | % | ||||||||||
Unearned income on loans | (1,008 | ) | (1,071 | ) | ||||||||||||
Gross loans net of unearned income | 260,094 | 262,787 | ||||||||||||||
Allowance for credit losses | (2,315 | ) | (3,150 | ) | ||||||||||||
Loans, net | $ | 257,779 | $ | 259,637 |
The Bank’s net loans totaled $257,779,000 at September 30, 2016, compared to $259,637,000 at December 31, 2015, a decrease of $1,858,000 (0.72%). Residential real estate loans declined from $116.0 million to $109.3 million ($6.7 million or 5.78%) primarily due to loans refinancing to lower their current interest rates. Commercial real estate loans increased from $62.5 million to $63.2 million ($682,000 or 1.09%) as the loan originations outpaced the loans paying off.
Other Real Estate Owned. At September 30, 2016, the Company had $0 in real estate acquired in partial or total satisfaction of debt, compared to $74,400 at December 31, 2015. All such properties are recorded at the lower of cost or fair value (net realizable value) at the date acquired and carried on the balance sheet as other real estate owned. Losses arising at the date of acquisition are charged against the allowance for credit losses. Subsequent write-downs that may be required and expense of operation are included in non-interest expense. Gains and losses realized from the sale of other real estate owned are included in non-interest income or expense.
Allowance For Credit Losses. The allowance for credit losses is established through a provision for credit losses charged to expense. Loans are charged against the allowance for credit losses when management believes that the collectability of the principal is unlikely. The allowance, based on evaluations of the collectability of loans and prior loan loss experience, is an amount that management believes will be adequate to absorb possible losses on existing loans that may become uncollectible. The evaluations are performed for each class of loans and take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, value of collateral securing the loans and current economic conditions and trends that may affect the borrowers’ ability to pay. For example, delinquencies in unsecured loans and indirect automobile installment loans will be reserved for at significantly higher ratios than loans secured by real estate. Based on that analysis, the Bank deems its allowance for credit losses in proportion to the total non-accrual loans and past due loans to be sufficient.
- 21 - |
Transactions in the allowance for credit losses for the three months ended September 30, 2016 and the year ended December 31, 2015 were as follows:
Commercial | Consumer | |||||||||||||||||||||||
September 30, 2016 | and | Commercial | and | Residential | ||||||||||||||||||||
(Dollars in Thousands) | Industrial | Real Estate | Indirect | Real Estate | Unallocated | Total | ||||||||||||||||||
Balance, beginning of year | $ | 305 | $ | 262 | $ | 804 | $ | 1,631 | $ | 148 | $ | 3,150 | ||||||||||||
Provision for credit losses | (11 | ) | (13 | ) | 256 | 43 | (42 | ) | 233 | |||||||||||||||
Recoveries | 4 | - | 270 | 36 | - | 310 | ||||||||||||||||||
Loans charged off | - | - | (523 | ) | (855 | ) | - | (1,378 | ) | |||||||||||||||
Balance, end of quarter | $ | 298 | $ | 249 | $ | 807 | $ | 855 | $ | 106 | $ | 2,315 | ||||||||||||
Individually evaluated for impairment: | ||||||||||||||||||||||||
Balance in allowance | $ | 232 | $ | 109 | $ | 54 | $ | 18 | $ | - | $ | 413 | ||||||||||||
Related loan balance | 232 | 290 | 133 | 79 | - | 734 | ||||||||||||||||||
Collectively evaluated for impairment: | ||||||||||||||||||||||||
Balance in allowance | $ | 66 | $ | 140 | $ | 753 | $ | 837 | $ | 106 | $ | 1,902 | ||||||||||||
Related loan balance | 4,513 | 64,242 | 80,042 | 111,571 | - | 260,368 | ||||||||||||||||||
Commercial | Consumer | |||||||||||||||||||||||
December 31, 2015 | and | Commercial | and | Residential | ||||||||||||||||||||
(Dollars in Thousands) | Industrial | Real Estate | Indirect | Real Estate | Unallocated | Total | ||||||||||||||||||
Balance, beginning of year | $ | 386 | $ | 335 | $ | 1,281 | $ | 1,170 | $ | (54 | ) | $ | 3,118 | |||||||||||
Provision for credit losses | (79 | ) | (24 | ) | 297 | 1,299 | 202 | 1,695 | ||||||||||||||||
Recoveries | 1 | 14 | 487 | 10 | - | 512 | ||||||||||||||||||
Loans charged off | (3 | ) | (63 | ) | (1,261 | ) | (848 | ) | - | (2,175 | ) | |||||||||||||
Balance, end of year | $ | 305 | $ | 262 | $ | 804 | $ | 1,631 | $ | 148 | $ | 3,150 | ||||||||||||
Individually evaluated for impairment: | ||||||||||||||||||||||||
Balance in allowance | $ | 241 | $ | 101 | $ | 65 | $ | 697 | $ | - | $ | 1,104 | ||||||||||||
Related loan balance | 241 | 1,143 | 951 | 2,792 | - | 5,127 | ||||||||||||||||||
Collectively evaluated for impairment: | ||||||||||||||||||||||||
Balance in allowance | $ | 65 | $ | 161 | $ | 739 | $ | 934 | $ | 148 | $ | 2,047 | ||||||||||||
Related loan balance | 4,299 | 63,128 | 74,352 | 116,952 | - | 258,731 |
As of September 30, 2016 and December 31, 2015, the allowance for loan losses included an unallocated portion in the amount of $106,000 and $148,000, respectively. The unallocated portion of the allowance for credit losses is available to absorb further losses that may not necessarily be accounted for in the current model. Management believes the allowance for credit losses is at an appropriate level to absorb inherent probable losses in the portfolio.
At | At | |||||||
September 30, | September 30, | |||||||
2016 | 2015 | |||||||
(Dollars in Thousands) | ||||||||
Average loans | $ | 255,170 | $ | 267,863 | ||||
Net charge-offs to average loans (annualized) | 0.32 | % | 0.65 | % |
- 22 - |
During 2016, loans to 64 borrowers and related entities totaling approximately $1,378,000 were determined to be uncollectible and were charged off.
Reserve for Unfunded Commitments. As of September 30, 2016, the Bank had outstanding commitments totaling $26,651,000. These outstanding commitments consisted of letters of credit, undrawn lines of credit, and other loan commitments. The following table shows the Bank’s reserve for unfunded commitments arising from these transactions:
Nine Months | ||||||||
Ended September 30, | ||||||||
2016 | 2015 | |||||||
(Dollars in Thousands) | ||||||||
Beginning balance | $ | 12 | $ | 200 | ||||
Reduction of unfunded reserve | (6 | ) | - | |||||
Provisions charged to operations | 19 | - | ||||||
Ending balance | $ | 25 | $ | 200 |
Contractual Obligations and Commitments. No material changes, outside the normal course of business, have been made during the third quarter of 2016.
Market Risk and Interest Rate Sensitivity
Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to changes in interest rates, exchange rates or equity pricing. The Company’s principal market risk is interest rate risk that arises from its lending, investing and deposit taking activities. The Company’s profitability is dependent on the Bank’s net interest income. Interest rate risk can significantly affect net interest income to the degree that interest bearing liabilities mature or reprice at different intervals than interest earning assets. The Bank’s Asset/Liability and Risk Management Committee oversees the management of interest rate risk. The primary purpose of the committee is to manage the exposure of net interest margins to unexpected changes due to interest rate fluctuations. The Company does not utilize derivative financial or commodity instruments or hedging strategies in its management of interest rate risk. The primary tool used by the committee to monitor interest rate risk is a “gap” report which measures the dollar difference between the amount of interest bearing assets and interest bearing liabilities subject to repricing within a given time period. These efforts affect the loan pricing and deposit rate policies of the Company as well as the asset mix, volume guidelines, and liquidity and capital planning.
The following table sets forth the Company’s interest-rate sensitivity at September 30, 2016.
- 23 - |
Over 1 | ||||||||||||||||||||
Over 3 to | Through | Over | ||||||||||||||||||
0-3 Months | 12 Months | 5 Years | 5 Years | Total | ||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Cash and due from banks | $ | - | $ | - | $ | - | $ | - | $ | 9,003 | ||||||||||
Federal funds and overnight deposits | 7,673 | - | - | - | 7,673 | |||||||||||||||
Securities | - | 1,538 | 2,546 | 94,448 | 98,532 | |||||||||||||||
Loans | 18,454 | 8,763 | 64,278 | 166,284 | 257,779 | |||||||||||||||
Fixed assets | - | - | - | - | 3,291 | |||||||||||||||
Other assets | - | - | - | - | 15,874 | |||||||||||||||
Total assets | $ | 26,127 | $ | 10,301 | $ | 66,824 | $ | 260,732 | $ | 392,152 | ||||||||||
Liabilities: | ||||||||||||||||||||
Demand deposit accounts | $ | - | $ | - | $ | - | $ | - | $ | 100,635 | ||||||||||
NOW accounts | 29,791 | - | - | - | 29,791 | |||||||||||||||
Money market deposit accounts | 17,922 | - | - | - | 17,922 | |||||||||||||||
Savings accounts | 79,322 | - | - | - | 79,322 | |||||||||||||||
IRA accounts | 2,872 | 7,152 | 30,719 | 748 | 41,491 | |||||||||||||||
Certificates of deposit | 8,509 | 17,445 | 40,355 | 199 | 66,508 | |||||||||||||||
Long-term borrowings | - | - | 20,000 | - | 20,000 | |||||||||||||||
Other liabilities | - | - | - | - | 1,522 | |||||||||||||||
Stockholders’ equity: | - | - | - | - | 34,961 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 138,416 | $ | 24,597 | $ | 91,074 | $ | 947 | $ | 392,152 | ||||||||||
GAP | $ | (112,289 | ) | $ | (14,296 | ) | $ | (24,250 | ) | $ | 259,785 | |||||||||
Cumulative GAP | $ | (112,289 | ) | $ | (126,585 | ) | $ | (150,835 | ) | $ | 108,950 | |||||||||
Cumulative GAP as a % of total assets | -28.63 | % | -32.28 | % | -38.46 | % | 27.78 | % |
The foregoing analysis assumes that the Company’s assets and liabilities move with rates at their earliest repricing opportunities based on final maturity. Mortgage backed securities are assumed to mature during the period in which they are estimated to prepay and it is assumed that loans and other securities are not called prior to maturity. Certificates of deposit and IRA accounts are presumed to reprice at maturity. NOW savings accounts are assumed to reprice at within three months although it is the Company’s experience that such accounts may be less sensitive to changes in market rates.
In addition to GAP analysis, the Bank utilizes a simulation model to quantify the effect a hypothetical immediate plus or minus 200 basis point change in rates would have on net interest income and the economic value of equity. The model takes into consideration the effect of call features of investments as well as prepayments of loans in periods of declining rates. When actual changes in interest rates occur, the changes in interest earning assets and interest bearing liabilities may differ from the assumptions used in the model. As of September 30, 2016, the model produced the following sensitivity profile for net interest income and the economic value of equity.
Immediate Change in Rates | ||||||||||||||||
-200 | -100 | +100 | +200 | |||||||||||||
Basis Points | Basis Points | Basis Points | Basis Points | |||||||||||||
% Change in Net Interest Income | -13.8 | % | -8.9 | % | 6.0 | % | 11.4 | % | ||||||||
% Change in Economic Value of Equity | -12.5 | % | -4.5 | % | 8.8 | % | 8.7 | % |
- 24 - |
Inasmuch as a large portion of the Company’s deposits are non-interest bearing in an increased interest rate environment the Company’s interest income increases at a proportionally greater rate than its total interest expense, thereby resulting in higher net interest income. Conversely, in a declining interest rate environment the decreases in the Company’s interest income will be greater than decreases in its already low interest expense, thereby resulting in lower net interest income.. The Company’s economic value of equity has a positive effect in an increased interest rate environment for shocks of 200 basis points and less because the increase in economic value of the Company’s liabilities is greater than the decline in value of the Company’s assets because the liabilities reprice much slower than our assets, especially considering our interest earning assets are much greater than our interest bearing liabilities. For an interest rate shock of 300 basis points economic and above produce results whereby the change in economic value of equity is worse. The Company’s economic value of equity worsens in declining interest rate environments as the majority of our liabilities cannot continue to decrease much from their current levels thus the economic value of our liabilities and our assets both worsen in a declining rate environment.
Liquidity and Capital Resources
The Company currently has no business other than that of the Bank and does not currently have any material funding commitments. The Company’s principal sources of liquidity are cash on hand and dividends received from the Bank. The Bank is subject to various regulatory restrictions on the payment of dividends.
The Bank’s principal sources of funds for investments and operations are net income, deposits from its primary market area, principal and interest payments on loans, interest received on investment securities and proceeds from maturing investment securities. Its principal funding commitments are for the origination or purchase of loans and the payment of maturing deposits. Deposits are considered a primary source of funds supporting the Bank’s lending and investment activities.
The Bank’s most liquid assets are cash and cash equivalents, which are cash on hand, amounts due from financial institutions, federal funds sold, certificates of deposit with other financial institutions that have an original maturity of three months or less and money market mutual funds. The levels of such assets are dependent on the Bank’s operating, financing and investment activities at any given time. The variations in levels of cash and cash equivalents are influenced by deposit flows and anticipated future deposit flows. The Bank’s cash and cash equivalents (cash due from banks, interest-bearing deposits in other financial institutions, and federal funds sold), as of September 30, 2016, totaled $16,676,000, an increase of $4,305,000 (34.80%) from the December 31, 2015 total of $12,371,000.
As of September 30, 2016, the Bank was permitted to draw on a $67,787,000 line of credit from the FHLB of Atlanta. Borrowings under the line are secured by a floating lien on the Bank’s residential mortgage loans. At September 30, 2016, there was nothing outstanding in short-term borrowings from FHLB. As of September 30, 2016, there were $20.0 million in long-term convertible advances outstanding with various monthly and quarterly call features and with final maturities through August 2018. In addition, the Bank has three unsecured federal funds lines of credit in the amount of $3.0 million, $5.0 million and $8.0 million, of which nothing was outstanding as of September 30, 2016.
The Company’s stockholders’ equity increased $785,000 (2.30%) during the nine months ended September 30, 2016, due mainly to an increase in accumulated other comprehensive income, net of taxes. The Company’s accumulated other comprehensive income (loss), net of taxes increased by $791,000 (262.79%) from ($301,000) at December 31, 2015 to $490,000 at September 30, 2016, as a result of an increase in the market value of securities classified as available for sale. Retained earnings decreased by $127,000 (0.58%) as the result of the Company’s net income for the nine months, offset by dividends.
The Federal Reserve Board and the FDIC have established guidelines with respect to the maintenance of appropriate levels of capital by bank holding companies and state non-member banks, respectively. The regulations impose two sets of capital adequacy requirements: minimum leverage rules, which require bank holding companies and banks to maintain a specified minimum ratio of capital to total assets, and risk-based capital rules, which require the maintenance of specified minimum ratios of capital to “risk-weighted” assets. At September 30, 2016, the Bank was in full compliance with these guidelines with a Tier 1 leverage ratio of 8.5831%, a Tier 1 risk-based capital ratio of 13.7423%, a common equity Tier 1 risk-based capital ratio of 13.7423%, and a total risk-based capital ratio of 14.6936%.
Current Outlook
The Bank’s results of operations continue to be affected by the low interest rate environment and slow recovering economy. As a result, net interest income for the periods ended September 30, 2016 is lower than net interest income for the comparable 2015 period. Future results of operation depend greatly on the overall economy, actions of the Federal Reserve Board and other factors beyond the Bank’s control, and the Bank cannot accurately forecast these factors.
- 25 - |
Critical Accounting Policies and Estimates
The Company’s accounting policies are more fully described in its Annual Report on Form 10-K for the fiscal year ended December 31, 2015 and are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. As discussed there, the preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Since future events and their effects cannot be determined with absolute certainty, the determination of estimates requires the exercise of judgment. Management has used the best information available to make the estimations necessary to value the related assets and liabilities based on historical experience and on various assumptions which are believed to be reasonable under the circumstances. Actual results could differ from those estimates, and such differences may be material to the financial statements. The Company reevaluates these variables as facts and circumstances change. Historically, actual results have not differed significantly from the Company’s estimates. The following is a summary of the more judgmental accounting estimates and principles involved in the preparation of the Company’s financial statements, including the identification of the variables most important in the estimation process:
Allowance for Credit Losses. The Bank’s allowance for credit losses is determined based upon estimates that can and do change when the actual events occur, including historical losses as an indicator of future losses, fair market value of collateral, and various general or industry or geographic specific economic events. The use of these estimates and values is inherently subjective and the actual losses could be greater or less than the estimates. For further information regarding the Bank’s allowance for credit losses, see “Allowance for Credit Losses”, above.
Accrued Taxes. Management estimates income tax expense based on the amount it expects to owe various tax authorities. Accrued taxes represent the net estimated amount due or to be received from taxing authorities. In estimating accrued taxes, management assesses the relative merits and risks of the appropriate tax treatment of transactions taking into account statutory, judicial and regulatory guidance in the context of the Company’s tax position.
ITEM 4. CONTROLS AND PROCEDURES
The Company maintains a system of disclosure controls and procedures that is designed to provide reasonable assurance that information, which is required to be disclosed by the Company in the reports that it files or submits under the Securities and Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and is accumulated and communicated to management in a timely manner. The Company’s Chief Executive Officer and Chief Financial Officer have evaluated this system of disclosure controls and procedures as of the end of the period covered by this quarterly report, and have concluded that the system is effective. There have been no changes in the Company’s internal control over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
- 26 - |
Exhibit No.
3.1 | Articles of Incorporation (incorporated by reference to Exhibit 3.1 to Amendment No. 1 to the Registrant’s Form 8-A filed December 27, 1999, File No. 0-24047) |
3.2 | Articles of Amendment, dated October 8, 2003 (incorporated by reference to Exhibit 3.2 to the Registrant’s Quarterly Report on Form 10-Q for the Quarter ended March 31, 2003, File No. 0-24047) |
3.3 | Articles Supplementary, dated November 16, 1999 (incorporated by reference to Exhibit 3.3 to the Registrant’s Current Report on Form 8-K filed December 8, 1999, File No. 0-24047) |
3.4 | By-Laws (incorporated by reference to Exhibit 3.4 to the Registrant’s Quarterly Report on Form 10-Q for the Quarter ended March 31, 2003, File No. 0-24047) |
10.1 | Glen Burnie Bancorp Director Stock Purchase Plan (incorporated by reference to Exhibit 99.1 to Post-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S-8, File No.33-62280) |
10.2 | The Bank of Glen Burnie Employee Stock Purchase Plan (incorporated by reference to Exhibit 99.1 to Post-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S-8, File No. 333-46943) |
10.3 | Amended and Restated Change-in-Control Severance Plan (incorporated by reference to Exhibit 3.2 to the Registrant’s Annual Report on Form 10-K for the Fiscal Year Ended December 31, 2001, File No. 0-24047) |
10.4 | Confidential Severance Agreement and General Release, dated September 1, 2016 by and between Edward Connelly and The Bank of Glen Burnie |
31.1 | Rule 15d-14(a) Certification of Chief Executive Officer |
31.2 | Rule 15d-14(a) Certification of Chief Financial Officer |
32.1 | Section 1350 Certifications |
101 | Interactive data files providing financial information from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 in XBRL (eXtensible Business Reporting Language) pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets, September 30, 2016 and December 31, 2015, (ii) Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2016 and 2015, (iii) Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2016 and 2015, (iv) Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and 2015, and (v) Notes to Unaudited Condensed Consolidated Financial Statements |
- 27 - |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GLEN BURNIE BANCORP | ||
(Registrant) | ||
Date: November 9, 2016 | By: | /s/ John D. Long |
John D. Long | ||
President, Chief Executive Officer | ||
By: | /s/ John Wright | |
John Wright | ||
Chief Financial Officer |
- 28 - |