|
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 March 31, 2011 |
or |
o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from____________to______________ |
|
Commission file number: 0-15536 |
|
CODORUS VALLEY BANCORP, INC. |
(Exact name of registrant as specified in its charter) |
|
|
|
|
|
|
|
|
Pennsylvania |
|
|
|
23-2428543 |
|
(State or other jurisdiction of |
|
(I.R.S. Employer |
||||
incorporation or organization) |
|
Identification No.) |
|
105 Leader Heights Road, P.O. Box 2887, York, Pennsylvania 17405 |
(Address of principal executive offices) (Zip code) |
|
717-747-1519 |
(Registrants telephone number, including area code) |
|
Not Applicable |
(Former name, former address and former fiscal year, if changed since the 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 o
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 o No o
|
|
|
|
Large accelerated filer o |
Accelerated filer o |
|
Non-accelerated filer o |
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 o No x
|
APPLICABLE ONLY TO CORPORATE ISSUERS |
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date. On May 4, 2011, 4,142,850 shares of common stock, par value $2.50, were outstanding. |
- 1 -
Codorus Valley Bancorp, Inc.
Form 10-Q Index
|
|
|
|
|
|
|
Page # |
|
|
||
|
|
|
|
|
|
||
|
|
3 |
|
|
|
4 |
|
|
|
5 |
|
|
|
6 |
|
|
|
7 |
|
|
|
|
|
Managements discussion and analysis of financial condition and results of operations |
|
27 |
|
|
|
|
|
|
41 |
||
|
|
|
|
|
41 |
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
41 |
||
|
|
|
|
|
41 |
||
|
|
|
|
|
41 |
||
|
|
|
|
|
41 |
||
|
|
|
|
|
41 |
||
|
|
|
|
|
41 |
||
|
|
|
|
|
42 |
||
|
|
|
|
|
43 |
- 2 -
|
|
Codorus Valley Bancorp, Inc. |
Unaudited |
|
|
|
|
|
|
|
|
(dollars in thousands, except share and per share data) |
|
March 31, |
|
December 31, |
|
||
Assets |
|
|
|
|
|
|
|
Interest bearing deposits with banks |
|
$ |
21,896 |
|
$ |
32,219 |
|
Cash and due from banks |
|
|
9,868 |
|
|
8,050 |
|
Federal funds sold |
|
|
|
|
3,000 |
|
|
Total cash and cash equivalents |
|
|
31,764 |
|
|
43,269 |
|
Securities, available-for-sale |
|
|
235,183 |
|
|
222,536 |
|
Restricted investment in bank stocks, at cost |
|
|
3,867 |
|
|
4,067 |
|
Loans held for sale |
|
|
1,090 |
|
|
4,990 |
|
Loans (net of deferred fees of $774 - 2011 and $713 - 2010) |
|
|
643,803 |
|
|
640,849 |
|
Less-allowance for loan losses |
|
(7,856 |
) |
|
(7,626 |
) |
|
Net loans |
|
|
635,947 |
|
|
633,223 |
|
Premises and equipment, net |
|
|
10,648 |
|
|
10,766 |
|
Other assets |
|
42,207 |
|
|
38,481 |
|
|
Total assets |
$ |
960,706 |
|
$ |
957,332 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
Noninterest bearing |
|
$ |
67,817 |
|
$ |
65,642 |
|
Interest bearing |
|
751,136 |
|
|
740,468 |
|
|
Total deposits |
|
|
818,953 |
|
|
806,110 |
|
Short-term borrowings |
|
|
10,365 |
|
|
6,763 |
|
Long-term debt |
|
|
34,082 |
|
|
51,732 |
|
Junior subordinated debt |
|
|
10,310 |
|
|
10,310 |
|
Other liabilities |
|
9,024 |
|
|
5,878 |
|
|
Total liabilities |
|
882,734 |
|
|
880,793 |
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
Preferred stock, par value $2.50 per share; $1,000 liquidation preference, 1,000,000 shares authorized; 16,500 shares issued and outstanding - 2011 and 2010 |
|
|
16,022 |
|
|
15,983 |
|
Common stock, par value $2.50 per share; 10,000,000 shares authorized; 4,142,850 shares issued and outstanding - 2011 and 4,131,802 - 2010 |
|
|
10,357 |
|
|
10,330 |
|
Additional paid-in capital |
|
|
37,463 |
|
|
37,290 |
|
Retained earnings |
|
|
11,734 |
|
|
10,798 |
|
Accumulated other comprehensive income |
|
2,396 |
|
|
2,138 |
|
|
Total shareholders equity |
|
77,972 |
|
|
76,539 |
|
|
Total liabilities and shareholders equity |
$ |
960,706 |
|
$ |
957,332 |
|
See accompanying notes.
- 3 -
|
Codorus Valley Bancorp, Inc. |
Unaudited |
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
||||
(dollars in thousands, except per share data) |
|
|
2011 |
|
|
2010 |
|
Interest income |
|
|
|
|
|
|
|
Loans, including fees |
|
$ |
9,312 |
|
$ |
9,130 |
|
Investment securities: |
|
|
|
|
|
|
|
Taxable |
|
|
942 |
|
|
829 |
|
Tax-exempt |
|
|
636 |
|
|
585 |
|
Dividends |
|
|
2 |
|
|
3 |
|
Other |
|
15 |
|
|
8 |
|
|
Total interest income |
|
10,907 |
|
|
10,555 |
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
Deposits |
|
|
2,835 |
|
|
2,829 |
|
Federal funds purchased and other short-term borrowings |
|
|
28 |
|
|
20 |
|
Long-term and junior subordinated debt |
|
280 |
|
|
468 |
|
|
Total interest expense |
|
3,143 |
|
|
3,317 |
|
|
Net interest income |
|
7,764 |
|
|
7,238 |
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
675 |
|
|
720 |
|
|
Net interest income after provision for loan losses |
|
7,089 |
|
|
6,518 |
|
|
|
|
|
|
|
|
|
|
Noninterest income |
|
|
|
|
|
|
|
Trust and investment services fees |
|
|
357 |
|
|
346 |
|
Income from mutual fund, annuity and insurance sales |
|
|
342 |
|
|
319 |
|
Service charges on deposit accounts |
|
|
601 |
|
|
562 |
|
Income from bank owned life insurance |
|
|
165 |
|
|
158 |
|
Other income |
|
|
141 |
|
|
154 |
|
Gain on sales of loans held for sale |
|
|
176 |
|
|
144 |
|
Loss on sales of securities |
|
(25 |
) |
|
|
|
|
Total noninterest income |
|
1,757 |
|
|
1,683 |
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
|
|
|
|
|
|
Personnel |
|
|
3,531 |
|
|
3,206 |
|
Occupancy of premises, net |
|
|
497 |
|
|
501 |
|
Furniture and equipment |
|
|
449 |
|
|
440 |
|
Postage, stationery and supplies |
|
|
140 |
|
|
115 |
|
Professional and legal |
|
|
102 |
|
|
106 |
|
Marketing and advertising |
|
|
150 |
|
|
127 |
|
FDIC insurance |
|
|
344 |
|
|
308 |
|
Debit card processing |
|
|
154 |
|
|
135 |
|
Charitable donations |
|
|
227 |
|
|
329 |
|
Telephone |
|
|
135 |
|
|
138 |
|
Foreclosed real estate including (gains) losses on sales |
|
|
485 |
|
|
73 |
|
Impaired loan carrying costs |
|
|
266 |
|
|
196 |
|
Other |
|
558 |
|
|
410 |
|
|
Total noninterest expense |
|
7,038 |
|
|
6,084 |
|
|
Income before income taxes |
|
|
1,808 |
|
|
2,117 |
|
Provision for income taxes |
|
297 |
|
|
406 |
|
|
Net income |
|
|
1,511 |
|
|
1,711 |
|
Preferred stock dividends and discount accretion |
|
245 |
|
|
245 |
|
|
Net income available to common shareholders |
$ |
1,266 |
|
$ |
1,466 |
|
|
Net income per common share, basic |
|
$ |
0.31 |
|
$ |
0.36 |
|
Net income per common share, diluted |
$ |
0.30 |
|
$ |
0.36 |
|
See accompanying notes.
- 4 -
|
Codorus Valley Bancorp, Inc. |
Unaudited |
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
||||
(dollars in thousands) |
|
|
2011 |
|
|
2010 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
Net income |
|
$ |
1,511 |
|
$ |
1,711 |
|
Adjustments to reconcile net income to net cash provided by operations: |
|
|
|
|
|
|
|
Depreciation/amortization |
|
|
331 |
|
|
345 |
|
Net amortization of securities |
|
|
395 |
|
|
229 |
|
Amortization of deferred loan origination fees and costs |
|
|
(68 |
) |
|
(86 |
) |
Amortization of intangible assets |
|
|
9 |
|
|
10 |
|
Provision for loan losses |
|
|
675 |
|
|
720 |
|
Deferred income tax benefit |
|
|
(21 |
) |
|
|
|
Amortization of investment in real estate partnership |
|
|
145 |
|
|
141 |
|
Increase in cash surrender value of life insurance investment |
|
|
(165 |
) |
|
(158 |
) |
Originations of loans held for sale |
|
|
(9,105 |
) |
|
(9,434 |
) |
Proceeds from sales of loans held for sale |
|
|
13,181 |
|
|
9,471 |
|
Gain on sales of loans held for sale |
|
|
(176 |
) |
|
(144 |
) |
Loss on disposal of premises and equipment |
|
|
1 |
|
|
|
|
Loss on sales of securities available-for-sale |
|
|
25 |
|
|
|
|
Gain on sales of held for sale assets |
|
|
|
|
|
(35 |
) |
Loss (gain) on sales of foreclosed real estate |
|
|
46 |
|
|
(122 |
) |
Stock-based compensation expense |
|
|
97 |
|
|
46 |
|
Decrease in accrued interest receivable |
|
|
109 |
|
|
102 |
|
Decrease (increase) in other assets |
|
|
130 |
|
|
(418 |
) |
(Decrease) increase in accrued interest payable |
|
|
(10 |
) |
|
20 |
|
Increase (decrease) in other liabilities |
|
3,158 |
|
|
(216 |
) |
|
Net cash provided by operating activities |
|
10,268 |
|
|
2,182 |
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
Securities, available-for-sale |
|
|
|
|
|
|
|
Purchases |
|
|
(28,767 |
) |
|
(3,488 |
) |
Maturities, repayments and calls |
|
|
10,014 |
|
|
7,569 |
|
Sales |
|
|
6,077 |
|
|
|
|
Redemption of restricted investment in bank stock |
|
|
200 |
|
|
|
|
Net increase in loans made to customers |
|
|
(5,024 |
) |
|
(6,755 |
) |
Purchases of premises and equipment |
|
|
(214 |
) |
|
(235 |
) |
Investment in foreclosed real estate |
|
|
(2,725 |
) |
|
(5 |
) |
Proceeds from sales of held for sale assets |
|
|
|
|
|
542 |
|
Proceeds from sales of foreclosed real estate |
|
304 |
|
|
5,966 |
|
|
Net cash (used in) provided by investing activities |
|
(20,135 |
) |
|
3,594 |
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
Net increase in demand and savings deposits |
|
|
12,791 |
|
|
13,845 |
|
Net increase in time deposits |
|
|
52 |
|
|
526 |
|
Net increase (decrease) in short-term borrowings |
|
|
3,602 |
|
|
(387 |
) |
Repayment of long-term debt |
|
|
(17,650 |
) |
|
(15,312 |
) |
Cash dividends paid to preferred shareholders |
|
|
(206 |
) |
|
(206 |
) |
Cash dividends paid to common shareholders |
|
|
(330 |
) |
|
(122 |
) |
Issuance of common stock |
|
103 |
|
|
27 |
|
|
Net cash used in financing activities |
|
(1,638 |
) |
|
(1,629 |
) |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(11,505 |
) |
|
4,147 |
|
Cash and cash equivalents at beginning of year |
|
43,269 |
|
|
26,179 |
|
|
Cash and cash equivalents at end of period |
$ |
31,764 |
|
$ |
30,326 |
|
See accompanying notes.
- 5 -
Codorus Valley Bancorp, Inc.
Consolidated Statements of
Changes in Shareholders Equity
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands, except per share data) |
|
Preferred |
|
Common |
|
Additional |
|
Retained |
|
Accumulated |
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2011 |
|
$ |
15,983 |
|
$ |
10,330 |
|
$ |
37,290 |
|
$ |
10,798 |
|
$ |
2,138 |
|
$ |
76,539 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
1,511 |
|
|
|
|
|
1,511 |
|
Other comprehensive gain, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains on securities, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258 |
|
|
258 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,769 |
|
Preferred stock discount accretion |
|
|
39 |
|
|
|
|
|
|
|
|
(39 |
) |
|
|
|
|
|
|
Common stock cash dividends ($0.08 per share) |
|
|
|
|
|
|
|
|
|
|
|
(330 |
) |
|
|
|
|
(330 |
) |
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
(206 |
) |
|
|
|
|
(206 |
) |
Stock-based compensation |
|
|
|
|
|
|
|
|
97 |
|
|
|
|
|
|
|
|
97 |
|
Issuance of common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,415 shares under dividend reinvestment and stock purchase plan |
|
|
|
|
|
16 |
|
|
51 |
|
|
|
|
|
|
|
|
67 |
|
4,800 shares under stock option plan |
|
|
|
|
11 |
|
|
25 |
|
|
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2011 |
$ |
16,022 |
|
$ |
10,357 |
|
$ |
37,463 |
|
$ |
11,734 |
|
$ |
2,396 |
|
$ |
77,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2010 |
|
$ |
15,828 |
|
$ |
10,187 |
|
$ |
37,004 |
|
$ |
6,592 |
|
$ |
2,401 |
|
$ |
72,012 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
1,711 |
|
|
|
|
|
1,711 |
|
Other comprehensive gain, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains on securities, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
457 |
|
|
457 |
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,168 |
|
Preferred stock discount accretion |
|
|
39 |
|
|
|
|
|
|
|
|
(39 |
) |
|
|
|
|
|
|
Common stock cash dividends ($0.03 per share) |
|
|
|
|
|
|
|
|
|
|
|
(122 |
) |
|
|
|
|
(122 |
) |
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
(206 |
) |
|
|
|
|
(206 |
) |
Stock-based compensation |
|
|
|
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
46 |
|
Issuance of common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,774 shares under dividend reinvestment and stock purchase plan |
|
|
|
|
12 |
|
|
15 |
|
|
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2010 |
$ |
15,867 |
|
$ |
10,199 |
|
$ |
37,065 |
|
$ |
7,936 |
|
$ |
2,858 |
|
$ |
73,925 |
|
See accompanying notes.
- 6 -
Notes to Consolidated Financial Statements (Unaudited)
Note 1Basis of Presentation
The accompanying consolidated balance sheet at December 31, 2010 has been derived from audited financial statements, and the unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information, the instructions to Form 10-Q, and FASB Accounting Standards Codification (ASC) 270. Accordingly, the interim financial statements do not include all of the financial information and notes required by generally accepted accounting principles for complete financial statements. In the opinion of management, the interim consolidated financial statements include all adjustments necessary to present fairly the financial condition and results of operations for the reported periods, and are of a normal and recurring nature.
These statements should be read in conjunction with the notes to the audited consolidated financial statements contained in the Corporations Annual Report on Form 10-K for the year ended December 31, 2010.
The consolidated financial statements include the accounts of Codorus Valley Bancorp, Inc. and its wholly owned bank subsidiary, PeoplesBank, A Codorus Valley Company (PeoplesBank), and its wholly owned nonbank subsidiary, SYC Realty Company, Inc. (collectively referred to as Codorus Valley or the Corporation). PeoplesBank has five wholly-owned subsidiaries, Codorus Valley Financial Advisors, Inc. and SYC Settlement Services, Inc. and three subsidiaries whose purpose is to temporarily hold foreclosed properties pending eventual liquidation. All significant intercompany account balances and transactions have been eliminated in consolidation. The combined results of operations of the nonbank subsidiaries are not material to the consolidated financial statements.
The results of operations for the three-month period ended March 31, 2011 are not necessarily indicative of the results to be expected for the full year.
In accordance with FASB ASC 855, the Corporation evaluated the events and transactions that occurred after the balance sheet date of March 31, 2011, and through the date these financial statements were issued for potential recognition or disclosure.
Note 2Significant Accounting Policies
Loans
Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff, are stated at their outstanding unpaid principal balances less amounts charged off, net of an allowance for loan losses and any deferred fees or costs. Interest income is accrued on the unpaid principal balance. Generally, loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield (interest income) over the contractual life of the loan. The loans receivable portfolio is segmented into commercial and consumer loans. Commercial loans consist of the following industry classes: builder & developer, commercial real estate investor, residential real estate investor, hotel/motel, wholesale & retail, agriculture, manufacturing and all other. Consumer loans consist of the following classes: residential mortgage, home equity and all other.
For all classes of loans receivable, the accrual of interest is discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectability of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in prior years is charged against the allowance for loan losses. Interest received on nonaccrual loans, including impaired loans, generally is either applied against principal or reported as interest income, according to the Corporations judgment as to the collectability of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time, generally six months, and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans receivable is determined based on contractual due dates for loan payments.
- 7 -
Allowance for Loan Losses
The allowance for loan losses represents our estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the principal balance is unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan losses.
The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. The Corporation performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Corporations past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.
The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as impaired, generally substandard and nonaccrual loans. For loans that are classified as impaired, an allowance is established when the collateral value (or discounted cash flows or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers pools of loans by loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate, home equity and other consumer loans. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these classes of loans, adjusted for qualitative (environmental) risk factors. Historical loss rates are based on a two year rolling average of net charge-offs. Qualitative risk factors that supplement historical losses in the evaluation of loan pools include:
|
|
|
|
|
Changes in national and local economies and business conditions |
|
|
Changes in the value of collateral for collateral dependent loans |
|
|
Changes in the level of concentrations of credit |
|
|
Changes in the volume and severity of classified and past due loans |
|
|
Changes in the nature and volume of the portfolio |
|
|
Changes in collection, charge-off, and recovery procedures |
|
|
Changes in underwriting standards and loan terms |
|
|
Changes in the quality of the loan review system |
|
|
Changes in the experience/ability of lending management and key lending staff |
|
|
Regulatory and legal regulations that could affect the level of credit losses |
|
|
Other pertinent environmental factors |
Each factor is assigned a value to reflect improving, stable or declining conditions based on the Corporations best judgment using relevant information available at the time of the evaluation. An unallocated component is maintained to cover uncertainties that could affect the Corporations estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the loan portfolio.
- 8 -
As disclosed in Note 5-Loans, the Corporation engages in commercial and consumer lending. Loans are made within the Corporations primary market area and surrounding areas, and include the purchase of whole loans or participation interests in loans from other financial institutions. Commercial related loans, which pose the greatest risk of loss to the Corporation, whether originated or purchased, are generally secured by real estate. Within the broad commercial loan segment, the builder & developer and commercial real estate investor loan classes generally present a higher level of risk than other commercial loan classifications. This increased risk is due to several factors, including the concentration of principal in a limited number of loans and borrowers, the effect of general economic conditions on income producing properties, unstable real estate prices and the dependency upon successful construction and sale or operation of the real estate project.
A loan is considered impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered in determining impairment include payment status and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. The Corporation determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrowers prior payment record and the amount of the shortfall in relation to the principal and interest owed. Commercial loans, which are collateral dependent, that are deemed impaired are generally evaluated for impairment loss based on the fair value of the collateral. Commercial loans that are not collateral dependent will rely on the present value of expected future cash flows discounted at the loans effective interest rate to determine any impairment loss. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Corporation does not separately identify individual residential mortgage loans, home equity loans and other consumer loans for impairment disclosures, unless such loans are the subject of a troubled debt restructuring agreement.
An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value less estimated selling costs (i.e., net realizable value). For commercial loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are generally discounted to provide for selling costs and other factors to determine an estimate of the net realizable value of the property.
For commercial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrowers financial statements, inventory reports, accounts receivable aging or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.
Loans whose terms are modified are classified as troubled debt restructurings if the Corporation grants borrowers experiencing financial difficulties concessions that it would not otherwise consider. Concessions granted under a troubled debt restructuring may involve a reduction of the debt, accrued interest or interest rate, or extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk. Non-accrual troubled debt restructurings are restored to accrual status if principal and interest payments, under the modified terms, are current for a reasonable period of time, generally six consecutive months after modification. Loans classified as troubled debt restructurings are designated as impaired.
- 9 -
Federal regulatory agencies, as an integral part of their examination process, periodically review the Corporations allowance for loan losses and may require the Corporation to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to the Corporation. Based on a comprehensive analysis of the loan portfolio, the Corporation believes that the current level of the allowance for loan losses is adequate.
Foreclosed Real Estate
Foreclosed real estate, included in other assets, is comprised of property acquired through a foreclosure proceeding, property that is acquired through acceptance of a deed-in-lieu of foreclosure and property that has not yet been acquired but which is classified as an insubstance foreclosure. Foreclosed real estate is initially recorded at fair value minus estimated costs to sell at the date of foreclosure, establishing a new cost basis. Appraisals are generally used to determine fair value. After foreclosure, management reviews valuations at least quarterly and adjusts the asset to the lower of cost or fair value minus estimated costs to sell through a valuation allowance. Costs related to the improvement of foreclosed real estate are generally capitalized until the real estate reaches a saleable condition. Revenue and expense from operations and changes in the valuation allowance are included in expense. When a foreclosed real estate asset is ultimately sold, any gain or loss on the sale is included in the income statement as a component of noninterest expense. At March 31, 2011, foreclosed real estate, net of allowance was $14,626,000, compared to $10,572,000 for December 31, 2010.
Per Common Share Computations
The weighted average number of shares of common stock outstanding used for basic and diluted calculations are provided below:
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
||||
(in thousands, except per share data) |
|
2011 |
|
2010 |
|
||
Net income available to common shareholders |
$ |
1,266 |
|
$ |
1,466 |
|
|
Weighted average shares outstanding (basic) |
|
|
4,138 |
|
|
4,077 |
|
Effect of dilutive stock options |
|
46 |
|
|
|
|
|
Weighted average shares outstanding (diluted) |
|
|
4,184 |
|
|
4,077 |
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.31 |
|
$ |
0.36 |
|
Diluted earnings per common share |
|
$ |
0.30 |
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
Anti-dilutive stock options and common stock warrants excluded from the computation of earnings per share |
|
|
130 |
|
|
486 |
|
- 10 -
Comprehensive Income
Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income. The components of other comprehensive income and related tax effects are presented in the following table:
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
||||
(dollars in thousands) |
|
2011 |
|
2010 |
|
||
Unrealized holding gains arising during the period |
|
$ |
366 |
|
$ |
692 |
|
Reclassification adjustment for losses included in net income |
|
25 |
|
|
|
|
|
Net unrealized gains |
|
|
391 |
|
|
692 |
|
Tax effect |
|
(133 |
) |
|
(235 |
) |
|
Net of tax amount |
$ |
258 |
|
$ |
457 |
|
Cash Flow Information
For purposes of the statements of cash flows, the Corporation considers interest bearing deposits with banks, cash and due from banks, and federal funds sold to be cash and cash equivalents. Noncash items for the three-month period ended March 31, 2011 and March 31, 2010 consisted of the transfer of loans to foreclosed real estate in the amount of $1,693,000 and $3,298,000, respectively. The increase in other liabilities included pre-funded client ACH disbursements of $2,191,000 and accounts payable for investment in foreclosed real estate of $1,112,000.
Recent Accounting Pronouncements
The FASB issued ASU No. 2011-02, Receivables (Topic 310) A Creditors Determination of Whether a Restructuring Is a Troubled Debt Restructuring in April 2011 to clarify the accounting principles applied to loan modifications as defined by FASB ASC Subtopic 310-40, Receivables Troubled Debt Restructurings by Creditors. This guidance was prompted by the increased volume in loan modifications prompted by the recent economic downturn. The Update clarifies guidance on a creditors evaluation of whether or not a concession has been granted, with an emphasis on evaluating all aspects of the modification rather than a focus on specific criteria, such as the effective interest rate test, to determine a concession. The Update goes on to provide guidance on specific types of modifications such as changes in the interest rate of the borrowing, and insignificant delays in payments, as well as guidance on the creditors evaluation of whether or not a debtor is experiencing financial difficulties.
For public entities, the amendments in the Update are effective for the first interim or annual periods beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. The entity should also disclose related information required by ASU 2010-20 discussed below. The requirements of this ASU will expand disclosures related to troubled debt restructurings and is not expected to have a material impact on the Corporations financial position, results of operations or cash flow.
- 11 -
The FASB issued ASU 2010-20, Receivables (Topic 310) Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses. This ASU requires more information about the credit quality of financing receivables in the disclosures to financial statements, such as aging information and credit quality indicators. Both new and existing disclosures must be disaggregated by portfolio segment or class. The disaggregation of information is based on how a company develops its allowance for credit losses and how it manages its credit exposure. The amendments in this Update apply to all public and nonpublic entities with financing receivables. Financing receivables include loans and trade accounts receivable. However, short-term trade accounts receivable, receivables measured at fair value or lower of cost or fair value, and debt securities are exempt from these disclosure amendments. For public companies, the amendments that require disclosures as of the end of a reporting period were effective for periods ending on or after December 15, 2010. The amendments that require disclosures about activity that occurs during a reporting period are effective for periods beginning on or after December 15, 2010. The Corporation has adopted all provisions of this Update, which only increased the related disclosures, and had no impact on the Corporations financial position, results of operations or cash flow.
In November 2008, the Securities and Exchange Commission (SEC) released a proposed roadmap regarding the potential use by U.S. issuers of financial statements prepared in accordance with International Financial Reporting Standards (IFRS). IFRS is a comprehensive series of accounting standards published by the International Accounting Standards Board (IASB). Under the proposed roadmap, the Corporation may be required to prepare financial statements in accordance with IFRS as early as 2015. The SEC has indicated it will make a determination in 2011 regarding the mandatory adoption of IFRS. The Corporation is currently assessing the impact that this potential change would have on its consolidated financial statements, and it will continue to monitor the development of the potential implementation of IFRS.
Note 3-Securities
A summary of securities, available-for-sale at March 31, 2011 and December 31, 2010 is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
Gross Unrealized |
|
Estimated |
|
||||||
(dollars in thousands) |
|
Cost |
|
Gains |
|
Losses |
|
Value |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury notes |
|
$ |
10,008 |
|
$ |
98 |
|
$ |
(6 |
) |
$ |
10,100 |
|
U.S. agency |
|
|
27,644 |
|
|
131 |
|
|
(123 |
) |
|
27,652 |
|
U.S. agency mortgage-backed, residential |
|
|
109,808 |
|
|
2,311 |
|
|
(769 |
) |
|
111,350 |
|
State and municipal |
|
84,092 |
|
|
2,229 |
|
|
(240 |
) |
|
86,081 |
|
|
Total debt securities |
$ |
231,552 |
|
$ |
4,769 |
|
$ |
(1,138 |
) |
$ |
235,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury notes |
|
$ |
8,014 |
|
$ |
126 |
|
$ |
|
|
$ |
8,140 |
|
U.S. agency |
|
|
13,519 |
|
|
155 |
|
|
(31 |
) |
|
13,643 |
|
U.S. agency mortgage-backed, residential |
|
|
108,967 |
|
|
2,213 |
|
|
(827 |
) |
|
110,353 |
|
State and municipal |
|
88,796 |
|
|
2,079 |
|
|
(475 |
) |
|
90,400 |
|
|
Total debt securities |
$ |
219,296 |
|
$ |
4,573 |
|
$ |
(1,333 |
) |
$ |
222,536 |
|
The amortized cost and estimated fair value of debt securities at March 31, 2011 by contractual maturity are shown below. Actual maturities may differ from contractual maturities if call options on select debt issues are exercised in the future. Mortgage-backed securities are included in the maturity categories based on average expected life.
- 12 -
|
|
|
|
|
|
|
|
|
|
Available-for-sale |
|
||||
(dollars in thousands) |
|
Amortized |
|
Fair |
|
||
Due in one year or less |
|
$ |
7,083 |
|
$ |
7,127 |
|
Due after one year through five years |
|
|
137,332 |
|
|
141,034 |
|
Due after five years through ten years |
|
|
83,313 |
|
|
83,288 |
|
Due after ten years |
|
3,824 |
|
|
3,734 |
|
|
Total debt securities |
$ |
231,552 |
|
$ |
235,183 |
|
Gross losses realized from securities, available-for-sale were $25,000 for the three months ended March 31, 2011. No gains or losses were realized from the sale of securities, available-for-sale for the three month period ended March 31, 2010. Realized gains and losses from the sale of securities, available-for-sale are computed on the basis of specific identification of the adjusted cost of each security and are shown net as a separate line item in the income statement. Securities, issued by agencies of the federal government, with a carrying value of $120,724,000 and $125,785,000 on March 31, 2011 and December 31, 2010, respectively, were pledged to secure public and trust deposits, repurchase agreements, other short-term borrowings and Federal Home Loan Bank debt.
The table below shows gross unrealized losses and fair value, aggregated by investment category and length of time, for securities, available-for-sale that have been in a continuous unrealized loss position, at March 31, 2011 and December 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
12 months or more |
|
Total |
|
||||||||||||
(dollars in thousands) |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
||||||
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury notes |
|
$ |
1,990 |
|
$ |
6 |
|
$ |
|
|
$ |
|
|
$ |
1,990 |
|
$ |
6 |
|
U.S. agency |
|
|
20,506 |
|
|
123 |
|
|
|
|
|
|
|
|
20,506 |
|
|
123 |
|
U.S. agency mortgage-backed , residential |
|
|
44,952 |
|
|
769 |
|
|
|
|
|
|
|
|
44,952 |
|
|
769 |
|
State and municipal |
|
13,977 |
|
|
207 |
|
|
362 |
|
|
33 |
|
|
14,339 |
|
|
240 |
|
|
Total temporarily impaired debt securities |
$ |
81,425 |
|
$ |
1,105 |
|
$ |
362 |
|
$ |
33 |
|
$ |
81,787 |
|
$ |
1,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agencies |
|
$ |
4,969 |
|
$ |
31 |
|
$ |
|
|
$ |
|
|
$ |
4,969 |
|
$ |
31 |
|
U.S. agency mortgage-backed, residential |
|
|
50,982 |
|
|
827 |
|
|
|
|
|
|
|
|
50,982 |
|
|
827 |
|
State and municipal |
|
20,382 |
|
|
429 |
|
|
350 |
|
|
46 |
|
|
20,732 |
|
|
475 |
|
|
Total temporarily impaired debt securities |
$ |
76,333 |
|
$ |
1,287 |
|
$ |
350 |
|
$ |
46 |
|
$ |
76,683 |
|
$ |
1,333 |
|
At March 31, 2011, the unrealized losses within the less than 12 months category of $1,105,000 were attributable to forty-four different securities, primarily municipal and U.S. agency securities, and $33,000 in the 12 months or more category was attributed to one municipal security.
Securities, available-for-sale are analyzed quarterly for possible other-than-temporary impairment. The analysis considers, among other factors: 1) whether the Corporation has the intent to sell its securities prior to market recovery or maturity; 2) whether it is more likely than not that the Corporation will be required to sell its securities prior to market recovery or maturity; 3) default rates/history by security type; 4) third-party securities ratings; 5) third-party guarantees; 6) subordination; 7) payment delinquencies; 8) nature of the issuer; and 9) current financial news.
- 13 -
The Corporation believes that unrealized losses at March 31, 2011 were primarily the result of changes in market interest rates and that it has the ability to hold these investments for a time necessary to recover the amortized cost. To date, the Corporation has collected all interest and principal on its investment securities as scheduled. The Corporation believes that collection of the contractual principal and interest is probable and therefore, all impairment is considered to be temporary.
Note 4Restricted Investment in Bank Stocks
Restricted stock represents required investments in the common stock of correspondent banks, consisting primarily of the common stock of Federal Home Loan Bank of Pittsburgh (FHLB) and to a lesser degree Atlantic Central Bankers Bank (ACBB) and is carried at cost as of March 31, 2011 and December 31, 2010. Under the FHLBs Capital Plan, PeoplesBank is required to maintain a minimum member stock investment, both as a condition of becoming and remaining a member and as a condition of borrowing from the FHLB. In December 2008, the FHLB notified member banks that it was suspending dividend payments and the repurchase of capital stock as strategies to preserve its capital. During 2010, the FHLB partially lifted its restriction on capital stock repurchases.
We evaluate the restricted stock for impairment in accordance with FASB ASC Topic 942. Our determination of whether these investments are impaired is based on an assessment of the ultimate recoverability of their cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of their cost is influenced by criteria such as: (1) the significance of the decline in net assets of the issuer as compared to the capital stock amount for the issuer and the length of time this situation has persisted, (2) commitments by the issuer to make payments required by law or regulation and the level of such payments in relation to the operating performance of the issuer, and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the issuer. We believe that no impairment charge was necessary related to the restricted stock during the periods ended March 31, 2011 and 2010.
Note 5Loans
The table below provides the composition of the loan portfolio at March 31, 2011 and December 31, 2010. The portfolio is comprised of two segments, commercial and consumer loans. The commercial loan segment is disaggregated by industry class which allows us to monitor risk and performance. Those industries representing the largest dollar investment and most risk are listed separately. The other commercial loans category is comprised of a multitude of industries, including: health services, professional services, public administration, restaurant, service, transportation, finance, natural resources, recreation and religious organization. The consumer related segment is comprised of residential mortgages, home equity and other consumer loans. The Corporation has not engaged in sub-prime residential mortgage originations.
- 14 -
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
March 31, |
|
December 31, |
|
||
Builder & developer |
|
$ |
101,511 |
|
$ |
95,735 |
|
Commercial real estate investor |
|
|
93,747 |
|
|
95,281 |
|
Residential real estate investor |
|
|
56,309 |
|
|
55,930 |
|
Hotel/Motel |
|
|
49,494 |
|
|
48,041 |
|
Wholesale & retail |
|
|
45,046 |
|
|
44,963 |
|
Manufacturing |
|
|
24,946 |
|
|
24,989 |
|
Agriculture |
|
|
12,705 |
|
|
14,247 |
|
Other |
|
131,978 |
|
|
136,198 |
|
|
Total commercial related loans |
|
515,736 |
|
|
515,384 |
|
|
Residential mortgages |
|
|
21,964 |
|
|
20,357 |
|
Home equity |
|
|
57,295 |
|
|
56,294 |
|
Other |
|
48,808 |
|
|
48,814 |
|
|
Total consumer related loans |
|
128,067 |
|
|
125,465 |
|
|
Total loans |
$ |
643,803 |
|
$ |
640,849 |
|
Note 6 Loan Quality
The Corporations internal risk rating system follows regulatory guidance as to risk classifications and definitions. Every approved loan is assigned a risk rating. Generally, risk ratings for commercial related loans and residential mortgages held for investment are determined by a formal evaluation of risk factors performed by the Corporations underwriting staff. For consumer loans and small dollar commercial loans, the Corporation relies on third-party credit scoring software models for risk rating purposes. The loan portfolio is monitored on a continuous basis by loan officers, loan review personnel and senior management. Adjustments of loan risk ratings are generally performed by the Special Asset Committee, which includes senior management. The Committee, which meets monthly, makes changes, as appropriate, to risk ratings when it becomes aware of credit events such as payment delinquency, cessation of a business or project, bankruptcy or death of the borrower, or changes in collateral value.
The Corporation uses ten risk ratings to grade loans. The first seven ratings, representing the lowest risk, are combined and given a pass rating. A pass rating is a satisfactory credit rating, which applies to a loan that is expected to perform in accordance with the loan agreement and has a low probability of loss. A loan rated special mention has a potential weakness which may, if not corrected, weaken the loan or inadequately protect the Corporations position at some future date. A loan rated substandard is inadequately protected by the current net worth or paying capacity of the borrower or of the collateral pledged. A substandard loan has a well defined weakness or weaknesses that could jeopardize liquidation of the loan, which exposes the Corporation to loss if the deficiencies are not corrected. When circumstances indicate that collection of the loan is doubtful, the loan is risk rated nonaccrual and the accrual of interest income is discontinued, and any unpaid interest previously credited to income is reversed. The table below does not include doubtful and loss risk ratings because the Corporation does not use these ratings. The Corporation promptly charges off loan losses which obviates the need for a loss risk rating.
- 15 -
The table below presents a summary of loan risk ratings by loan class at March 31, 2011 and December 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
Pass |
|
Special |
|
Substandard |
|
Nonaccrual |
|
Total |
|
|||||
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
91,669 |
|
$ |
2,837 |
|
$ |
448 |
|
$ |
6,557 |
|
$ |
101,511 |
|
Commercial real estate investor |
|
|
83,808 |
|
|
9,765 |
|
|
|
|
|
174 |
|
|
93,747 |
|
Residential real estate investor |
|
|
55,517 |
|
|
304 |
|
|
|
|
|
488 |
|
|
56,309 |
|
Hotel/Motel |
|
|
49,494 |
|
|
|
|
|
|
|
|
|
|
|
49,494 |
|
Wholesale & retail |
|
|
37,476 |
|
|
1,709 |
|
|
1,019 |
|
|
4,842 |
|
|
45,046 |
|
Manufacturing |
|
|
24,946 |
|
|
|
|
|
|
|
|
|
|
|
24,946 |
|
Agriculture |
|
|
12,205 |
|
|
|
|
|
500 |
|
|
|
|
|
12,705 |
|
Other |
|
|
120,007 |
|
|
6,022 |
|
|
1,945 |
|
|
4,004 |
|
|
131,978 |
|
Total commercial related loans |
|
|
475,122 |
|
|
20,637 |
|
|
3,912 |
|
|
16,065 |
|
|
515,736 |
|
Residential mortgage |
|
|
21,648 |
|
|
|
|
|
43 |
|
|
273 |
|
|
21,964 |
|
Home equity |
|
|
57,264 |
|
|
11 |
|
|
|
|
|
20 |
|
|
57,295 |
|
Other |
|
|
47,895 |
|
|
399 |
|
|
48 |
|
|
466 |
|
|
48,808 |
|
Total consumer related loans |
|
|
126,807 |
|
|
410 |
|
|
91 |
|
|
759 |
|
|
128,067 |
|
Total loans |
|
$ |
601,929 |
|
$ |
21,047 |
|
$ |
4,003 |
|
$ |
16,824 |
|
$ |
643,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
84,409 |
|
$ |
2,647 |
|
$ |
453 |
|
$ |
8,226 |
|
$ |
95,735 |
|
Commercial real estate investor |
|
|
85,420 |
|
|
9,534 |
|
|
148 |
|
|
179 |
|
|
95,281 |
|
Residential real estate investor |
|
|
55,346 |
|
|
94 |
|
|
|
|
|
490 |
|
|
55,930 |
|
Hotel/Motel |
|
|
48,041 |
|
|
|
|
|
|
|
|
|
|
|
48,041 |
|
Wholesale & retail |
|
|
37,252 |
|
|
1,850 |
|
|
1,019 |
|
|
4,842 |
|
|
44,963 |
|
Manufacturing |
|
|
24,989 |
|
|
|
|
|
|
|
|
|
|
|
24,989 |
|
Agriculture |
|
|
13,747 |
|
|
|
|
|
500 |
|
|
|
|
|
14,247 |
|
Other |
|
|
123,965 |
|
|
6,300 |
|
|
1,913 |
|
|
4,020 |
|
|
136,198 |
|
Total commercial related loans |
|
|
473,169 |
|
|
20,425 |
|
|
4,033 |
|
|
17,757 |
|
|
515,384 |
|
Residential mortgage |
|
|
20,109 |
|
|
|
|
|
43 |
|
|
205 |
|
|
20,357 |
|
Home equity |
|
|
56,183 |
|
|
12 |
|
|
|
|
|
99 |
|
|
56,294 |
|
Other |
|
|
47,933 |
|
|
418 |
|
|
|
|
|
463 |
|
|
48,814 |
|
Total consumer related loans |
|
|
124,225 |
|
|
430 |
|
|
43 |
|
|
767 |
|
|
125,465 |
|
Total loans |
|
$ |
597,394 |
|
$ |
20,855 |
|
$ |
4,076 |
|
$ |
18,524 |
|
$ |
640,849 |
|
- 16 -
The table below presents a summary of impaired loans at March 31, 2011 and December 31, 2010. Generally, impaired loans are loans risk rated substandard and nonaccrual. An allowance is established for those individual loans where the Corporation has doubt as to full recovery of the outstanding principal balance. The recorded investment represents outstanding unpaid principal loan balances adjusted for charge-offs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
December 31, 2010 |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Interest Income Recognized |
|
|
|
|
|
|
|
|||||||||||
(dollars in thousands) |
|
Recorded |
|
Unpaid |
|
Related |
|
Average |
|
Total |
|
Cash Basis |
|
Recorded |
|
Unpaid |
|
Related |
|
|||||||||
Impaired loans with no related allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
6,440 |
|
$ |
6,440 |
|
$ |
|
|
$ |
7,350 |
|
$ |
53 |
|
$ |
47 |
|
$ |
8,260 |
|
$ |
8,260 |
|
$ |
|
|
Commercial real estate investor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate investor |
|
|
393 |
|
|
393 |
|
|
|
|
|
394 |
|
|
|
|
|
|
|
|
394 |
|
|
394 |
|
|
|
|
Hotel/Motel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale & retail |
|
|
1,019 |
|
|
1,019 |
|
|
|
|
|
1,019 |
|
|
19 |
|
|
|
|
|
1,019 |
|
|
1,019 |
|
|
|
|
Manufacturing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other commercial |
|
|
5,241 |
|
|
5,241 |
|
|
|
|
|
5,230 |
|
|
123 |
|
|
109 |
|
|
5,219 |
|
|
5,219 |
|
|
|
|
Residential mortgage |
|
|
316 |
|
|
387 |
|
|
|
|
|
282 |
|
|
6 |
|
|
6 |
|
|
248 |
|
|
294 |
|
|
|
|
Home equity |
|
|
20 |
|
|
20 |
|
|
|
|
|
60 |
|
|
|
|
|
|
|
|
99 |
|
|
99 |
|
|
|
|
Other consumer |
|
|
514 |
|
|
514 |
|
|
|
|
|
488 |
|
|
8 |
|
|
7 |
|
|
463 |
|
|
463 |
|
|
|
|
Total impaired loans with no related allowance |
|
$ |
13,943 |
|
$ |
14,014 |
|
$ |
|
|
$ |
14,823 |
|
$ |
209 |
|
$ |
169 |
|
$ |
15,702 |
|
$ |
15,748 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans with a related allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
565 |
|
$ |
565 |
|
$ |
172 |
|
$ |
492 |
|
$ |
5 |
|
$ |
5 |
|
$ |
419 |
|
$ |
419 |
|
$ |
25 |
|
Commercial real estate investor |
|
|
174 |
|
|
274 |
|
|
85 |
|
|
251 |
|
|
|
|
|
|
|
|
327 |
|
|
427 |
|
|
185 |
|
Residential real estate investor |
|
|
95 |
|
|
95 |
|
|
10 |
|
|
96 |
|
|
|
|
|
|
|
|
96 |
|
|
96 |
|
|
10 |
|
Hotel/Motel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale & retail |
|
|
4,842 |
|
|
4,842 |
|
|
675 |
|
|
4,842 |
|
|
|
|
|
|
|
|
4,842 |
|
|
4,842 |
|
|
675 |
|
Manufacturing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture |
|
|
500 |
|
|
500 |
|
|
100 |
|
|
500 |
|
|
9 |
|
|
|
|
|
500 |
|
|
500 |
|
|
100 |
|
Other commercial |
|
|
708 |
|
|
708 |
|
|
200 |
|
|
711 |
|
|
7 |
|
|
|
|
|
714 |
|
|
714 |
|
|
200 |
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans with a related allowance |
|
$ |
6,884 |
|
$ |
6,984 |
|
$ |
1,242 |
|
$ |
6,892 |
|
$ |
21 |
|
$ |
5 |
|
$ |
6,898 |
|
$ |
6,998 |
|
$ |
1,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
7,005 |
|
$ |
7,005 |
|
$ |
172 |
|
$ |
7,842 |
|
$ |
58 |
|
$ |
52 |
|
$ |
8,679 |
|
$ |
8,679 |
|
$ |
25 |
|
Commercial real estate investor |
|
|
174 |
|
|
274 |
|
|
85 |
|
|
251 |
|
|
|
|
|
|
|
|
327 |
|
|
427 |
|
|
185 |
|
Residential real estate investor |
|
|
488 |
|
|
488 |
|
|
10 |
|
|
490 |
|
|
|
|
|
|
|
|
490 |
|
|
490 |
|
|
10 |
|
Hotel/Motel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale & retail |
|
|
5,861 |
|
|
5,861 |
|
|
675 |
|
|
5,861 |
|
|
19 |
|
|
|
|
|
5,861 |
|
|
5,861 |
|
|
675 |
|
Manufacturing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture |
|
|
500 |
|
|
500 |
|
|
100 |
|
|
500 |
|
|
9 |
|
|
|
|
|
500 |
|
|
500 |
|
|
100 |
|
Other commercial |
|
|
5,949 |
|
|
5,949 |
|
|
200 |
|
|
5,941 |
|
|
130 |
|
|
109 |
|
|
5,933 |
|
|
5,933 |
|
|
200 |
|
Residential mortgage |
|
|
316 |
|
|
387 |
|
|
|
|
|
282 |
|
|
6 |
|
|
6 |
|
|
248 |
|
|
294 |
|
|
|
|
Home equity |
|
|
20 |
|
|
20 |
|
|
|
|
|
60 |
|
|
|
|
|
|
|
|
99 |
|
|
99 |
|
|
|
|
Other consumer |
|
|
514 |
|
|
514 |
|
|
|
|
|
488 |
|
|
8 |
|
|
7 |
|
|
463 |
|
|
463 |
|
|
|
|
Total impaired loans |
|
$ |
20,827 |
|
$ |
20,998 |
|
$ |
1,242 |
|
$ |
21,715 |
|
$ |
230 |
|
$ |
174 |
|
$ |
22,600 |
|
$ |
22,746 |
|
$ |
1,195 |
|
- 17 -
The performance and credit quality of the loan portfolio is also monitored by using an aging schedule which shows the length of time a loan is past due. The table below presents a summary of past due loans, current loans and nonaccrual loans by loan segment and class at March 31, 2011 and December 31, 2010. Both periods include one troubled debt restructuring which is included in nonaccrual loans within the other commercial related loans class.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
30-59 |
|
60-89 |
|
Greater |
|
Total Past |
|
Nonaccrual |
|
Current |
|
Total Loans |
|
|||||||
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
660 |
|
$ |
153 |
|
$ |
|
|
$ |
813 |
|
$ |
6,557 |
|
$ |
94,141 |
|
$ |
101,511 |
|
Commercial real estate investor |
|
|
1,322 |
|
|
|
|
|
|
|
|
1,322 |
|
|
174 |
|
|
92,251 |
|
|
93,747 |
|
Residential real estate investor |
|
|
586 |
|
|
|
|
|
|
|
|
586 |
|
|
488 |
|
|
55,235 |
|
|
56,309 |
|
Hotel/Motel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,494 |
|
|
49,494 |
|
Wholesale & retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,842 |
|
|
40,204 |
|
|
45,046 |
|
Manufacturing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,946 |
|
|
24,946 |
|
Agriculture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,705 |
|
|
12,705 |
|
Other |
|
|
1,034 |
|
|
26 |
|
|
84 |
|
|
1,144 |
|
|
4,004 |
|
|
126,830 |
|
|
131,978 |
|
Total commercial related loans |
|
|
3,602 |
|
|
179 |
|
|
84 |
|
|
3,865 |
|
|
16,065 |
|
|
495,806 |
|
|
515,736 |
|
Residential mortgage |
|
|
73 |
|
|
|
|
|
|
|
|
73 |
|
|
273 |
|
|
21,618 |
|
|
21,964 |
|
Home equity |
|
|
215 |
|
|
|
|
|
|
|
|
215 |
|
|
20 |
|
|
57,060 |
|
|
57,295 |
|
Other |
|
|
59 |
|
|
1 |
|
|
|
|
|
60 |
|
|
466 |
|
|
48,282 |
|
|
48,808 |
|
Total consumer related loans |
|
|
347 |
|
|
1 |
|
|
|
|
|
348 |
|
|
759 |
|
|
126,960 |
|
|
128,067 |
|
Total loans |
|
$ |
3,949 |
|
$ |
180 |
|
$ |
84 |
|
$ |
4,213 |
|
$ |
16,824 |
|
$ |
622,766 |
|
$ |
643,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Builder & developer |
|
$ |
33 |
|
$ |
370 |
|
$ |
|
|
$ |
403 |
|
$ |
8,226 |
|
$ |
87,106 |
|
$ |
95,735 |
|
Commercial real estate investor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
179 |
|
|
95,102 |
|
|
95,281 |
|
Residential real estate investor |
|
|
212 |
|
|
|
|
|
|
|
|
212 |
|
|
490 |
|
|
55,228 |
|
|
55,930 |
|
Hotel/Motel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,041 |
|
|
48,041 |
|
Wholesale & retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,842 |
|
|
40,121 |
|
|
44,963 |
|
Manufacturing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,989 |
|
|
24,989 |
|
Agriculture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,247 |
|
|
14,247 |
|
Other |
|
|
|
|
|
392 |
|
|
|
|
|
392 |
|
|
4,020 |
|
|
131,786 |
|
|
136,198 |
|
Total commercial related loans |
|
|
245 |
|
|
762 |
|
|
|
|
|
1,007 |
|
|
17,757 |
|
|
496,620 |
|
|
515,384 |
|
Residential mortgage |
|
|
|
|
|
409 |
|
|
|
|
|
409 |
|
|
205 |
|
|
19,743 |
|
|
20,357 |
|
Home equity |
|
|
264 |
|
|
50 |
|
|
|
|
|
314 |
|
|
99 |
|
|
55,881 |
|
|
56,294 |
|
Other |
|
|
304 |
|
|
43 |
|
|
197 |
|
|
544 |
|
|
463 |
|
|
47,807 |
|
|
48,814 |
|
Total consumer related loans |
|
|
568 |
|
|
502 |
|
|
197 |
|
|
1,267 |
|
|
767 |
|
|
123,431 |
|
|
125,465 |
|
Total loans |
|
$ |
813 |
|
$ |
1,264 |
|
$ |
197 |
|
$ |
2,274 |
|
$ |
18,524 |
|
$ |
620,051 |
|
$ |
640,849 |
|
- 18 -
The table below shows the activity in and the composition of the allowance for loan losses by loan segment and class detail as of and for the period ended March 31, 2011 and in summary fashion for March 31, 2010. The table also shows the allowance amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
Builder
& |
|
Commercial |
|
Residential |
|
Hotel/Motel |
|
Wholesale |
|
Manufacturing |
|
Agriculture |
|
Other |
|
Total |
|
|||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, |
|
$ |
1,561 |
|
$ |
1,887 |
|
$ |
698 |
|
$ |
345 |
|
$ |
843 |
|
$ |
155 |
|
$ |
175 |
|
$ |
1,123 |
|
$ |
6,787 |
|
Charge-offs |
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
(146 |
) |
|
|
|
|
|
|
|
(39 |
) |
|
(193 |
) |
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions |
|
|
248 |
|
|
(182 |
) |
|
2 |
|
|
|
|
|
314 |
|
|
(5 |
) |
|
(8 |
) |
|
(70 |
) |
|
299 |
|
Balance, March 31, |
|
$ |
1,801 |
|
$ |
1,705 |
|
$ |
700 |
|
$ |
345 |
|
$ |
1,011 |
|
$ |
150 |
|
$ |
167 |
|
$ |
1,014 |
|
$ |
6,893 |
|
Individually evaluated for impairment |
|
$ |
172 |
|
$ |
85 |
|
$ |
10 |
|
$ |
|
|
$ |
675 |
|
$ |
|
|
$ |
100 |
|
$ |
200 |
|
$ |
1,242 |
|
Collectively evaluated for impairment |
|
$ |
1,629 |
|
$ |
1,620 |
|
$ |
690 |
|
$ |
345 |
|
$ |
336 |
|
$ |
150 |
|
$ |
67 |
|
$ |
814 |
|
$ |
5,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, |
|
$ |
101,511 |
|
$ |
93,747 |
|
$ |
56,309 |
|
$ |
49,494 |
|
$ |
45,046 |
|
$ |
24,946 |
|
$ |
12,705 |
|
$ |
131,978 |
|
$ |
515,736 |
|
Individually evaluated for impairment |
|
$ |
7,005 |
|
$ |
174 |
|
$ |
488 |
|
$ |
|
|
$ |
5,861 |
|
$ |
|
|
$ |
500 |
|
$ |
5,949 |
|
$ |
19,977 |
|
Collectively evaluated for impairment |
|
$ |
94,506 |
|
$ |
93,573 |
|
$ |
55,821 |
|
$ |
49,494 |
|
$ |
39,185 |
|
$ |
24,946 |
|
$ |
12,205 |
|
$ |
126,029 |
|
$ |
495,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
Residential |
|
Home equity |
|
Other |
|
Total |
|
Unallocated |
|
2011 |
|
2010 |
|
|||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, |
|
$ |
30 |
|
$ |
83 |
|
$ |
201 |
|
$ |
314 |
|
$ |
525 |
|
$ |
7,626 |
|
$ |
7,175 |
|
Charge-offs |
|
|
(56 |
) |
|
(144 |
) |
|
(53 |
) |
|
(253 |
) |
|
|
|
|
(446 |
) |
|
(208 |
) |
Recoveries |
|
|
|
|
|
|
|
|
1 |
|
|
1 |
|
|
|
|
|
1 |
|
|
24 |
|
Provisions |
|
|
156 |
|
|
305 |
|
|
113 |
|
|
574 |
|
|
(198 |
) |
|
675 |
|
|
720 |
|
Balance, March 31, |
|
$ |
130 |
|
$ |
244 |
|
$ |
262 |
|
$ |
636 |
|
$ |
327 |
|
$ |
7,856 |
|
$ |
7,711 |
|
Individually evaluated for impairment |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
1,242 |
|
$ |
2,326 |
|
Collectively evaluated for impairment |
|
$ |
130 |
|
$ |
244 |
|
$ |
262 |
|
$ |
636 |
|
$ |
327 |
|
$ |
6,614 |
|
$ |
5,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, |
|
$ |
21,964 |
|
$ |
57,295 |
|
$ |
48,808 |
|
$ |
128,067 |
|
|
|
|
$ |
643,803 |
|
$ |
649,236 |
|
Individually evaluated for impairment |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
$ |
19,977 |
|
$ |
30,716 |
|
Collectively evaluated for impairment |
|
$ |
21,964 |
|
$ |
57,295 |
|
$ |
48,808 |
|
$ |
128,067 |
|
|
|
|
$ |
623,826 |
|
$ |
618,520 |
|
Note 7Deposits
The composition of deposits was as follows:
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
March 31, |
|
December 31, |
|
||
Noninterest bearing demand |
|
$ |
67,817 |
|
$ |
65,642 |
|
NOW |
|
|
67,097 |
|
|
61,398 |
|
Money market |
|
|
222,935 |
|
|
220,923 |
|
Savings |
|
|
29,942 |
|
|
27,037 |
|
Time deposits less than $100,000 |
|
|
253,343 |
|
|
255,674 |
|
Time deposits $100,000 or more |
|
|
177,819 |
|
|
175,436 |
|
Total deposits |
|
$ |
818,953 |
|
$ |
806,110 |
|
- 19 -
Note 8Long-term Debt
PeoplesBanks obligations to the FHLB are primarily fixed rate instruments. A summary of long-term debt at March 31, 2011 and December 31, 2010, is provided below:
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
March 31, |
|
December 31, |
|
||
PeoplesBanks obligations to FHLB: |
|
|
|
|
|
|
|
Due January 2011, 2.06% |
|
$ |
|
|
$ |
14,000 |
|
Due January 2011, 4.30%, amortizing |
|
|
|
|
|
3,401 |
|
Due August 2011, 2.42% |
|
|
12,000 |
|
|
12,000 |
|
Due January 2012, 2.34% |
|
|
10,000 |
|
|
10,000 |
|
Due June 2012, 4.25%, amortizing |
|
|
470 |
|
|
567 |
|
Due December 2012, 1.91% |
|
|
5,000 |
|
|
5,000 |
|
Due May 2013, 3.46%, amortizing |
|
|
1,234 |
|
|
1,371 |
|
Due December 2013, 2.39% |
|
|
5,000 |
|
|
5,000 |
|
|
|
|
33,704 |
|
|
51,339 |
|
Capital lease obligation |
|
|
378 |
|
|
393 |
|
Total long-term debt |
|
$ |
34,082 |
|
$ |
51,732 |
|
PeoplesBanks long-term debt obligations to FHLB are fixed rate instruments, which are secured by FHLB stock, U.S. agency mortgage backed securities and under a blanket collateral agreement, qualifying loan receivables, principally mortgage loans.
Note 9Regulatory Matters
Codorus Valley and PeoplesBank are subject to various regulatory capital requirements administered by banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a material effect on Codorus Valleys financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, Codorus Valley and PeoplesBank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classifications are also subject to qualitative judgments by the regulators.
Quantitative measures established by regulators to ensure capital adequacy require Codorus Valley and PeoplesBank to maintain minimum ratios, as set forth below, to total and Tier 1 capital as a percentage of risk-weighted assets, and of Tier 1 capital to quarter-to-date average assets (leverage ratio). Management believes that Codorus Valley and PeoplesBank were well capitalized on March 31, 2011 based on regulatory capital guidelines.
- 20 -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
Minimum for |
|
Well Capitalized |
|
||||||||||||
(dollars in thousands) |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
||||||
Codorus Valley Bancorp, Inc. (consolidated ) |
|
|
|
|
|
|
|
|
|
|
|||||||||
at March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk based |
|
$ |
85,300 |
|
|
12.56 |
% |
$ |
27,161 |
|
|
4.00 |
% |
|
n/a |
|
|
n/a |
|
Total risk based |
|
|
93,156 |
|
|
13.72 |
|
|
54,321 |
|
|
8.00 |
|
|
n/a |
|
|
n/a |
|
Leverage |
|
|
85,300 |
|
|
8.95 |
|
|
38,137 |
|
|
4.00 |
|
|
n/a |
|
|
n/a |
|
at December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk based |
|
$ |
84,116 |
|
|
12.51 |
% |
$ |
26,905 |
|
|
4.00 |
% |
|
n/a |
|
|
n/a |
|
Total risk based |
|
|
91,742 |
|
|
13.64 |
|
|
53,811 |
|
|
8.00 |
|
|
n/a |
|
|
n/a |
|
Leverage |
|
|
84,116 |
|
|
8.81 |
|
|
38,194 |
|
|
4.00 |
|
|
n/a |
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PeoplesBank, A Codorus Valley Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
at March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk based |
|
$ |
82,439 |
|
|
12.19 |
% |
$ |
27,057 |
|
|
4.00 |
% |
$ |
40,585 |
|
|
6.00 |
% |
Total risk based |
|
|
90,295 |
|
|
13.35 |
|
|
54,114 |
|
|
8.00 |
|
|
67,642 |
|
|
10.00 |
|
Leverage |
|
|
82,439 |
|
|
8.67 |
|
|
38,034 |
|
|
4.00 |
|
|
47,543 |
|
|
5.00 |
|
at December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk based |
|
$ |
81,292 |
|
|
12.13 |
% |
$ |
26,805 |
|
|
4.00 |
% |
$ |
40,207 |
|
|
6.00 |
% |
Total risk based |
|
|
88,918 |
|
|
13.27 |
|
|
53,610 |
|
|
8.00 |
|
|
67,012 |
|
|
10.00 |
|
Leverage |
|
|
81,292 |
|
|
8.54 |
|
|
38,079 |
|
|
4.00 |
|
|
47,599 |
|
|
5.00 |
|
Note 10Shareholders Equity
Preferred Stock Issued to the United States Department of the Treasury
In connection with the Emergency Economic Stabilization Act of 2008 (EESA), the U.S. Treasury Department (Treasury) initiated a Capital Purchase Program (CPP) which allowed for qualifying financial institutions to issue preferred stock to the Treasury, subject to certain limitations and terms. The EESA was developed to attract broad participation by strong financial institutions, to stabilize the financial system and increase lending to benefit the national economy and citizens of the United States.
On January 9, 2009, the Corporation entered into a Securities Purchase Agreement with the Treasury pursuant to which the Corporation sold to the Treasury, for an aggregate purchase price of $16.5 million, 16,500 shares of non-voting cumulative perpetual preferred stock, $1,000 liquidation value, $2.50 par value, and warrants to purchase up to 263,859 shares of common stock, par value $2.50 per share, with an exercise price of $9.38 per share. As a condition under the CPP, without the consent of the Treasury, the Corporations share repurchases are limited to purchases in connection with the administration of any employee benefit plan, including purchases to offset share dilution in connection with any such plans. This restriction is effective until January 9, 2012 or until the Treasury no longer owns any of the Corporations preferred shares issued under the CPP. The Corporations preferred stock is included as a component of Tier 1 capital in accordance with regulatory capital requirements. See Note 9, Regulatory Matters for details of the Corporations regulatory capital.
- 21 -
The preferred stock ranks senior to the Corporations common shares and pays a compounded cumulative dividend at a rate of 5 percent per year for the first five years, and 9 percent per year thereafter. Dividends are payable quarterly on February 15th, May 15th, August 15th and November 15th. The Corporation is prohibited from paying any dividend with respect to shares of common stock or repurchasing or redeeming any shares of the Corporations common shares in any quarter unless all accrued and unpaid dividends are paid on the preferred stock for all past dividend periods (including the latest completed dividend period), subject to certain limited exceptions. In addition, without the prior consent of the Treasury, the Corporation is prohibited from declaring or paying quarterly cash dividends on common shares in excess of $0.12 per share, which was the last quarterly cash dividend per share declared prior to October 14, 2008. The CPP also places restrictions on incentive compensation to senior executives. The preferred stock is non-voting, other than class voting rights on matters that could adversely affect the preferred stock, and is generally redeemable at the liquidation value at any time in whole or in part (i.e., a minimum of 25 percent of the issue price) with regulatory permission.
Common Stock Warrants
The 263,859 shares of common stock warrants issued to the Treasury have a term of 10 years (expiring January 9, 2019) and are exercisable at any time, in whole or in part, at an exercise price of $9.38 per share (subject to certain anti-dilution adjustments). The $16.5 million of proceeds was allocated to the preferred stock and the warrants based on their relative fair values at issuance ($15.7 million was allocated to the preferred stock and $783,000 to the warrants). The fair value of the preferred stock was based on a 10 percent assumed market discount rate. The fair value of the stock warrants was calculated by a third-party software model based on many financial assumptions, including market price of the stock, stock price volatility and risk free interest rate. The difference between the initial value allocated to the preferred stock of approximately $15.7 million and the liquidation value of $16.5 million, i.e., the preferred stock discount, will be charged to retained earnings over the first five years of the life of the preferred stock as an adjustment to the dividend yield using the effective yield method.
Note 11Contingent Liabilities
The Corporation is not aware of any material contingent liabilities as of March 31, 2011.
Note 12Guarantees
Codorus Valley does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Standby letters of credit are written conditional commitments issued by PeoplesBank to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Corporation generally holds collateral and/or personal guarantees supporting these commitments. The Corporation had $11,059,000 of standby letters of credit outstanding on March 31, 2011, compared to $8,793,000 on December 31, 2010. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding letters of credit. The amount of the liability as of March 31, 2011 and December 31, 2010, for guarantees under standby letters of credit issued, was not material. Many of the commitments are expected to expire without being drawn upon and therefore, generally do not present significant liquidity risk to the Corporation or PeoplesBank.
Note 13Fair Value Measurements and Fair Values of Financial Instruments
The Corporation uses its best judgment in estimating the fair value of the Corporations assets and liabilities; however, there are inherent weaknesses in any estimation technique. Therefore, the fair value estimates herein are not necessarily indicative of the amounts that could be realized in sales transactions on the dates indicated. The estimated fair value amounts have been measured as of their respective period-ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair values subsequent to the respective reporting dates may be different than the amounts reported at each period end.
- 22 -
Fair value measurement guidance defines fair value as the price that would be received to sell the asset or transfer the liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. Additional guidance is provided on determining when the volume and level of activity for the asset or liability has significantly decreased and on identifying circumstances when a transaction may not be considered orderly.
Fair value measurement and disclosure guidance provides a list of factors that a reporting entity should evaluate to determine whether there has been a significant decrease in the volume and level of activity for the asset or liability in relation to normal market activity for the asset or liability. When the reporting entity concludes there has been a significant decrease in the volume and level of activity for the asset or liability, further analysis of the information from that market is needed, and significant adjustments to the related prices may be necessary to estimate fair value in accordance with fair value measurement and disclosure guidance.
This guidance further clarifies that, when there has been a significant decrease in the volume and level of activity for the asset or liability, some transactions may not be orderly. In those situations, the entity must evaluate the weight of the evidence to determine whether the transaction is orderly. The guidance provides a list of circumstances that may indicate that a transaction is not orderly. A transaction price that is not associated with an orderly transaction is given little, if any, weight when estimating fair value.
Fair value and disclosure guidance establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
|
|
|
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
|
|
|
Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. |
|
|
|
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity). |
An assets or liabilitys level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
- 23 -
For financial assets measured at fair value, the fair value measurements by level within the fair value hierarchy are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
Total |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
||||
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Measured at fair value on a recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury notes |
|
$ |
10,100 |
|
$ |
10,100 |
|
$ |
|
|
$ |
|
|
U.S. agency |
|
|
27,652 |
|
|
|
|
|
27,652 |
|
|
|
|
U.S. agency mortgage-backed, residential |
|
|
111,350 |
|
|
|
|
|
111,350 |
|
|
|
|
State and municipal |
|
|
86,081 |
|
|
|
|
|
86,081 |
|
|
|
|
Measured at fair value on a nonrecurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
5,642 |
|
|
|
|
|
|
|
|
5,642 |
|
Foreclosed real estate |
|
|
4,447 |
|
|
|
|
|
|
|
|
4,447 |
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Measured at fair value on a recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury notes |
|
$ |
8,140 |
|
$ |
8,140 |
|
$ |
|
|
$ |
|
|
U.S. agency |
|
|
13,643 |
|
|
|
|
|
13,643 |
|
|
|
|
U.S. agency mortgage-backed, residential |
|
|
110,353 |
|
|
|
|
|
110,353 |
|
|
|
|
State and municipal |
|
|
90,400 |
|
|
|
|
|
90,400 |
|
|
|
|
Measured at fair value on a nonrecurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
5,703 |
|
|
|
|
|
|
|
|
5,703 |
|
Foreclosed real estate |
|
|
4,447 |
|
|
|
|
|
|
|
|
4,447 |
|
The following information should not be interpreted as an estimate of the fair value of the entire Corporation since a fair value calculation is only provided for a limited portion of the Corporations assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Corporations disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of certain assets and liabilities at March 31, 2011 and December 31, 2010:
Cash and cash equivalents (carried
at cost)
The carrying amounts reported in the balance sheet for cash and
short-term instruments approximate those assets fair values.
Securities, available-for-sale (carried
at fair value)
The fair values of securities available-for-sale are determined by
obtaining quoted market prices on nationally recognized securities exchanges
(Level 1), or matrix pricing (Level 2), which is a mathematical technique used
widely in the industry to value debt securities without relying exclusively on
quoted market prices for the specific securities but rather by relying on the
securities relationship to other benchmark quoted prices.
- 24 -
Restricted investment in bank stocks
(carried at cost)
The carrying amount of restricted investment in bank stocks approximates fair
value, and considers the limited marketability of such securities.
Loans held for sale (carried
at lower of cost or fair value)
The fair value of loans held for sale is determined, when possible, using
quoted secondary-market prices. If no such quoted prices exist, the fair value
of a loan is determined using quoted prices for a similar loan or loans,
adjusted for the specific attributes of that loan. At March 31, 2011 and
December 31, 2010, the fair value of loans held for sale exceeded their cost
basis.
Loans (carried at
cost)
Generally, for variable and adjustable rate loans that reprice frequently and
with no significant change in credit risk, fair value is based on carrying
value. Fair values for other loans in the portfolio are estimated using
discounted cash flow analyses, using market rates at the balance sheet date
that reflect the credit and interest rate-risk inherent in the loans. Projected
future cash flows are calculated based upon contractual maturity or call dates,
projected repayments and prepayments of principal.
Impaired loans (generally
carried at fair value)
Impaired loans are those that are accounted for under FASB ASC Topic 310, in
which the Corporation has measured impairment generally based on the fair value
of the loans collateral. Fair value is generally determined based upon
independent third-party appraisals of the properties, or discounted cash flows
based upon the expected proceeds. A portion of the allowance for loan losses is
allocated to impaired loans if the value of the collateral supporting such
loans is deemed to be less than the unpaid balance. If these allocations cause
the allowance for loan losses to require an increase, such increase is reported
as a component of the provision for loan losses. Loan losses are charged
against the allowance when it is believed that the uncollectability of a loan
is confirmed. These loans are included as Level 3 fair values, based on the
lowest level of input that is significant to the fair value measurements. At
March 31, 2011, the fair value of loan balances with a specific reserve
allowance was $6,884,000, net of a valuation allowance of $1,242,000, compared
to $6,898,000, net of a valuation allowance of $1,195,000 at December 31, 2010.
Foreclosed Real Estate (carried
at lower of cost or fair value)
Other real estate property acquired through foreclosure is initially recorded
at fair value of the property at the transfer date less estimated selling cost
which becomes the cost basis. Subsequently, other real estate owned is carried
at the lower of its carrying value or the fair value less estimated selling
cost. Fair value is usually determined based upon an independent third-party
appraisal of the property or occasionally upon a recent sales offer. At March
31, 2011 and December 31, 2010, the carrying value of other real estate owned
with a valuation allowance was $4,447,000 ($6,013,000 less a $1,566,000 allowance).
Interest receivable and payable (carried
at cost)
The carrying amount of interest receivable and interest payable approximates
its fair value.
Deposit liabilities (carried
at cost)
The fair values disclosed for demand deposits (e.g., noninterest and interest
bearing checking, money market and savings accounts) are, by definition, equal
to the amount payable on demand at the reporting date (i.e., their carrying
amounts). Fair values for variable rate time deposits that reprice frequently
are based on carrying value. Fair values for fixed rate time deposits are
estimated using a discounted cash flow calculation that applies interest rates
currently being offered in the market on certificates to a schedule of
aggregated expected monthly maturities of time deposits.
Short-term borrowings
(carried at cost)
The carrying amount of short-term borrowings approximates their fair value.
- 25 -
Long-term debt
(carried at cost)
Fair values of FHLB advances are estimated using discounted cash flow analysis,
based on quoted prices for new FHLB advances with similar credit risk
characteristics, terms and remaining maturity. These prices are obtained from
this active market and represent a market value that is deemed to represent the
transfer price if the liability were assumed by a third party.
Junior subordinated debt (carried
at cost)
The fair value of junior subordinated debt is estimated using discounted cash
flow analysis, based on market rates and spread characteristics currently
offered on such debt with similar credit risk characteristics, terms and
remaining maturity.
Off-balance sheet financial instruments
(disclosed at cost)
Fair values for the Corporations off-balance sheet financial instruments
(lending commitments and letters of credit) are based on fees currently charged
in the market to enter into similar agreements, taking into account the
remaining terms of the agreements and the counterparties credit standing.
These amounts were not considered to be material at March 31, 2011 and December
31, 2010.
The estimated fair values of the Corporations financial instruments were as follows at March 31, 2011 and December 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
December 31, 2010 |
|
||||||||
(dollars in thousands) |
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
31,764 |
|
$ |
31,764 |
|
$ |
43,269 |
|
$ |
43,269 |
|
Securities, available-for-sale |
|
|
235,183 |
|
|
235,183 |
|
|
222,536 |
|
|
222,536 |
|
Restricted investment in bank stocks |
|
|
3,867 |
|
|
3,867 |
|
|
4,067 |
|
|
4,067 |
|
Loans held for sale |
|
|
1,090 |
|
|
1,107 |
|
|
4,990 |
|
|
5,054 |
|
Loans, net |
|
|
635,947 |
|
|
644,218 |
|
|
633,223 |
|
|
637,896 |
|
Interest receivable |
|
|
3,481 |
|
|
3,481 |
|
|
3,590 |
|
|
3,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing demand, NOW, money market and savings deposits |
|
$ |
387,791 |
|
$ |
387,791 |
|
$ |
375,000 |
|
$ |
375,000 |
|
Time deposits |
|
|
431,162 |
|
|
437,518 |
|
|
431,110 |
|
|
438,907 |
|
Short-term borrowings |
|
|
10,365 |
|
|
10,365 |
|
|
6,763 |
|
|
6,763 |
|
Long-term debt |
|
|
34,082 |
|
|
34,494 |
|
|
51,732 |
|
|
52,294 |
|
Junior subordinated debt |
|
|
10,310 |
|
|
4,421 |
|
|
10,310 |
|
|
4,330 |
|
Interest payable |
|
|
677 |
|
|
677 |
|
|
687 |
|
|
687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
- 26 -
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Managements discussion and analysis of the significant changes in the results of operations, capital resources and liquidity presented in the accompanying consolidated financial statements for Codorus Valley Bancorp, Inc. (Codorus Valley or the Corporation), a bank holding company, and its wholly owned subsidiary, PeoplesBank, A Codorus Valley Company (PeoplesBank), are provided below. Codorus Valleys consolidated financial condition and results of operations consist almost entirely of PeoplesBanks financial condition and results of operations. Current performance does not guarantee, and may not be indicative of, similar performance in the future.
Forward-looking statements
Management of the Corporation has made forward-looking statements in this Form 10-Q. These forward-looking statements are subject to risks and uncertainties. Forward-looking statements include information concerning possible or assumed future results of operations of the Corporation and its subsidiaries. When words such as believes, expects, anticipates or similar expressions occur in the Form 10-Q, management is making forward-looking statements.
Note that many factors, some of which are discussed elsewhere in this report and in the documents that are incorporated by reference, could affect the future financial results of the Corporation and its subsidiaries, both individually and collectively, and could cause those results to differ materially from those expressed in the forward-looking statements contained or incorporated by reference in this Form 10-Q. These factors include, but are not limited to, the following:
|
|
|
operating, legal and regulatory risks; |
|
enacted financial reform legislation, e.g., Dodd-Frank Wall Street Reform and Consumer Protection Act, which may have a significant impact on the Corporations business and results of operations; |
|
a prolonged economic downturn; |
|
an increase in nonperforming assets requiring loss provisions and the incurrence of carrying costs related to nonperforming assets; |
|
declines in the market value of investment securities considered to be other than temporary; |
|
the effects of and changes in the rate of FDIC premiums, including special assessments; |
|
interest rate fluctuations which could increase our cost of funds or decrease our yield on earning assets and therefore reduce our net interest income; |
|
future legislative or administrative changes to U.S. governmental capital programs; |
|
unavailability of capital when needed or, availability at less than favorable terms; |
|
political and competitive forces affecting banking, securities, asset management and credit services businesses; and |
|
the risk that managements analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful. |
The Corporation undertakes no obligation to publicly revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this report.
Critical accounting policies
We have identified critical accounting policies for the Corporation to include allowance for loan losses, valuation of foreclosed real estate and evaluation of other than temporary impairment losses of securities. There were no material changes made to the critical accounting policies disclosed in the 2010 Annual Report on Form 10-K in regards to application or related judgments and estimates used. A detailed disclosure pertaining to critical accounting policies is provided in Item 7 of the Corporations 2010 Annual Report on Form 10-K.
- 27 -
Three months ended March 31, 2011,
compared to three months ended March 31, 2010
FINANCIAL HIGHLIGHTS
The Corporation earned net income available to common shareholders of $1,266,000 or $0.31 per share ($0.30 diluted) for the three-month period ended March 31, 2011, compared to $1,466,000 or $0.36 per share, basic and diluted, for the same period of 2010. The $200,000 or 14 percent decrease in net income available to common shareholders was primarily the result of an increase in noninterest expense, which more than offset increases in net interest income and noninterest income and lower provisions for loan losses and income tax expense.
The $526,000 or 7 percent increase in net interest income for the current three month period, compared to the same quarter of 2010, was primarily the result of an increase in the average volume of earning assets, principally investment securities, and a decrease in the average rates paid on deposit products, which reflected record low short-term market interest rates. The net interest margin was 3.66 percent for the current quarter, compared to 3.69 percent for the first quarter of 2010.
The provision for loan losses for the current three month period totaled $675,000, representing a $45,000 or 6 percent decrease, compared to 2010. The current period provision remained elevated in comparison to the Corporations historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of employment and erosion of real estate values.
The $74,000 or 4 percent increase in noninterest income for the current quarter compared to the first quarter of 2010 was attributable to increases in service fees on deposits, gain on sales of loans held for sale and income from mutual fund, annuity and insurance sales.
The $954,000 or 16 percent increase in noninterest expense for the current quarter compared to the first quarter of 2010 was primarily attributable to a $482,000 increase in carrying costs for impaired loans and foreclosed real estate. The incurrence of carrying costs is necessary to protect the Corporations interest in its loans and their related collateral and to prepare foreclosed real estate for sale. An increase in personnel expense due to normal business growth and increased health care insurance premiums also contributed to the increase in noninterest expense.
The $109,000 or 27 percent decrease in the provision for income tax expense for the current three month period compared to 2010 was primarily the result of the decrease in income before income taxes.
Total assets were approximately $961 million on March 31, 2011, an increase of $67 million or 8 percent above March 31, 2010. Asset growth during the twelve month period occurred primarily in the investment securities portfolio. Loan demand remained sluggish during the current quarter in response to the prolonged economic slowdown and the relatively high rate of unemployment. In contrast, deposit growth has remained steady due in part to customer preference for the liquidity and safety of FDIC insured deposit products.
Net income as a percentage of average shareholders equity (ROE) was 7.78 percent for the first three months (annualized) of 2011, compared to 9.33 percent for the same period of 2010. Net income as a percentage of average total assets (ROA) was 0.63 percent for the first three months (annualized) of 2011, compared to 0.77 percent for the same period of 2010. The decrease in both ratios for 2011 reflects the decrease in earnings. The efficiency ratio (noninterest expense as a percentage of net interest income plus noninterest income on a tax equivalent basis) was 70.1 percent for the first three months of 2011, compared to 64.9 percent for the same period of 2010. The increase in the efficiency ratio during the current period reflects the increase in noninterest expense.
- 28 -
On March 31, 2011, the nonperforming assets ratio was 4.79 percent, compared to 4.50 percent for December 31, 2010 and 4.30 percent for March 31, 2010. Net loan charge-offs for the current three month period totaled $445,000, compared to $184,000 for the first quarter of 2010. The Corporations annualized net loan charge-offs ratio was 0.28 percent at March 31, 2011, compared to 0.11 percent at March 31, 2010. Information regarding nonperforming assets is provided in the Risk Management section of this report, including Table 5Nonperforming Assets. Based on a comprehensive analysis of the loan portfolio, we believe that the current level of the allowance for loan losses is adequate at March 31, 2011. An analysis of the allowance is provided in Table 6Analysis of Allowance for Loan Losses.
Throughout the current period, Codorus Valley maintained a capital level well above minimum regulatory quantitative requirements. Currently, there are three federal regulatory definitions of capital that take the form of minimum ratios. As set forth in Note 9Regulatory Matters, the Corporation and PeoplesBank were well capitalized on March 31, 2011.
A more detailed analysis of the factors and trends affecting corporate earnings follows.
INCOME STATEMENT ANALYSIS
Net interest income
Net interest income for the three-month period ended March 31, 2011, was $7,764,000, an increase of $526,000 or 7 percent above the first quarter of 2010. The increase was primarily the result of an increase in the average volume of earning assets and a decrease in the average rates paid on deposit products. An increase in yield on floating rate commercial loans, due to the aggregate impact of minimum rates, also contributed to the increase in noninterest income. The net interest margin was 3.66 percent for the first quarter of this year, compared to 3.69 percent for the first quarter of 2010.
For the first quarter of 2011, total interest income increased $352,000 or 3 percent above 2010 due primarily to an increase in the average volume of earning assets and an increase in yield on floating rate commercial loans as described earlier. Earning assets averaged $901 million and yielded 5.08 percent (tax equivalent basis) for the current quarter, compared to $832 million and 5.31 percent, respectively, for the first quarter of 2010. The $69 million or 8 percent increase in average earning assets was due primarily to an increase in investment securities. With the exception of mortgage refinancing, the demand for commercial and consumer loans has remained low in response to the prolonged economic slowdown, depressed real estate markets and the relatively high rate of unemployment.
For the first quarter of 2011, total interest expense decreased $174,000 or 5 percent below the first quarter of 2010 due primarily to a decrease in the average rates paid on deposits, which reflected record low short-term market interest rates. The decrease in the average volume of long-term debt, which resulted from maturing Federal Home Loan Bank loans that were not refinanced, also contributed to the decrease in interest expense. Total interest bearing liabilities averaged $807 million at an average rate of 1.58 percent for the current quarter, compared to $756 million and 1.78 percent, respectively, for the first quarter of 2010. The $51 million or 7 percent increase in average interest bearing liabilities reflected growth in all deposit categories. Deposit growth reflected our competitive rates and customer preference for the liquidity and safety of FDIC insured deposit products.
- 29 -
|
Table 1-Average Balances and Interest Rates (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
||||||||||||||||
|
|
2011 |
|
2010 |
|
||||||||||||||
(dollars in thousands) |
|
Average |
|
Interest |
|
Yield/ |
|
Average |
|
Interest |
|
Yield/ |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits with banks |
|
$ |
25,938 |
|
$ |
14 |
|
|
0.22 |
% |
$ |
11,074 |
|
$ |
6 |
|
|
0.22 |
% |
Federal funds sold |
|
|
2,733 |
|
|
1 |
|
|
0.15 |
|
|
2,733 |
|
|
2 |
|
|
0.30 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
147,857 |
|
|
944 |
|
|
2.59 |
|
|
102,588 |
|
|
832 |
|
|
3.29 |
|
Tax-exempt |
|
|
83,091 |
|
|
936 |
|
|
4.57 |
|
|
69,418 |
|
|
860 |
|
|
5.02 |
|
Total investment securities |
|
|
230,948 |
|
|
1,880 |
|
|
3.30 |
|
|
172,006 |
|
|
1,692 |
|
|
3.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable (1) |
|
|
626,374 |
|
|
9,159 |
|
|
5.93 |
|
|
632,988 |
|
|
8,984 |
|
|
5.76 |
|
Tax-exempt |
|
|
15,273 |
|
|
227 |
|
|
6.03 |
|
|
13,606 |
|
|
216 |
|
|
6.44 |
|
Total loans |
|
|
641,647 |
|
|
9,386 |
|
|
5.93 |
|
|
646,594 |
|
|
9,200 |
|
|
5.77 |
|
Total earning assets |
|
|
901,266 |
|
|
11,281 |
|
|
5.08 |
|
|
832,407 |
|
|
10,900 |
|
|
5.31 |
|
Other assets (2) |
|
|
54,865 |
|
|
|
|
|
|
|
|
55,586 |
|
|
|
|
|
|
|
Total assets |
|
$ |
956,131 |
|
|
|
|
|
|
|
$ |
887,993 |
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand |
|
$ |
286,609 |
|
|
479 |
|
|
0.68 |
% |
$ |
244,287 |
|
|
501 |
|
|
0.83 |
% |
Savings |
|
|
28,318 |
|
|
28 |
|
|
0.40 |
|
|
24,927 |
|
|
25 |
|
|
0.41 |
|
Time |
|
|
432,919 |
|
|
2,328 |
|
|
2.18 |
|
|
404,283 |
|
|
2,303 |
|
|
2.31 |
|
Total interest bearing deposits |
|
|
747,846 |
|
|
2,835 |
|
|
1.54 |
|
|
673,497 |
|
|
2,829 |
|
|
1.70 |
|
Short-term borrowings |
|
|
11,224 |
|
|
28 |
|
|
1.01 |
|
|
8,161 |
|
|
20 |
|
|
0.99 |
|
Long-term debt and junior subordinated debt |
|
|
47,710 |
|
|
280 |
|
|
2.38 |
|
|
74,308 |
|
|
468 |
|
|
2.55 |
|
Total interest bearing liabilities |
|
|
806,780 |
|
|
3,143 |
|
|
1.58 |
|
|
755,966 |
|
|
3,317 |
|
|
1.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing deposits |
|
|
65,991 |
|
|
|
|
|
|
|
|
53,688 |
|
|
|
|
|
|
|
Other liabilities |
|
|
5,663 |
|
|
|
|
|
|
|
|
5,007 |
|
|
|
|
|
|
|
Shareholders equity |
|
|
77,697 |
|
|
|
|
|
|
|
|
73,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
956,131 |
|
|
|
|
|
|
|
$ |
887,993 |
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
$ |
8,138 |
|
|
|
|
|
|
|
$ |
7,583 |
|
|
|
|
Net interest margin (3) |
|
|
|
|
|
|
|
|
3.66 |
% |
|
|
|
|
|
|
|
3.69 |
% |
|
|
(1) |
Average balance includes average nonperforming loans of $17,882,000 for 2011 and $22,144,000 for 2010. Interest includes net loan fees of $232,000 for 2011 and $235,000 for 2010. |
(2) |
Average balance includes average bank owned life insurance, foreclosed real estate and unrealized holding gains (losses) on investment securities. |
- 30 -
|
Table 2-Rate/Volume Analysis of Changes in Net Interest Income (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
|||||||
|
|
Increase (decrease) due to change in |
|
|||||||
(dollars in thousands) |
|
Volume |
|
Rate |
|
Net |
|
|||
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits with banks |
|
$ |
8 |
|
$ |
|
|
$ |
8 |
|
Federal funds sold |
|
|
|
|
|
(1 |
) |
|
(1 |
) |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
367 |
|
|
(255 |
) |
|
112 |
|
Tax-exempt |
|
|
169 |
|
|
(93 |
) |
|
76 |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
(94 |
) |
|
269 |
|
|
175 |
|
Tax-exempt |
|
|
26 |
|
|
(15 |
) |
|
11 |
|
Total interest income |
|
|
476 |
|
|
(95 |
) |
|
381 |
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
Interest bearing demand |
|
|
87 |
|
|
(109 |
) |
|
(22 |
) |
Savings |
|
|
3 |
|
|
|
|
|
3 |
|
Time |
|
|
163 |
|
|
(138 |
) |
|
25 |
|
Short-term borrowings |
|
|
8 |
|
|
|
|
|
8 |
|
Long-term debt |
|
|
(168 |
) |
|
(20 |
) |
|
(188 |
) |
Total interest expense |
|
|
93 |
|
|
(267 |
) |
|
(174 |
) |
Net interest income |
|
$ |
383 |
|
$ |
172 |
|
$ |
555 |
|
Changes which are due to both volume and rate are allocated in proportion to their relationship to the amount of change attributed directly to volume or rate.
Provision for loan losses
For the quarter ended March 31, 2011, the provision for loan losses was $675,000, compared to $720,000 for the first quarter of 2010. The current period provision remained elevated in comparison to the Corporations historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of employment and erosion of real estate values. These factors can adversely affect our borrowers ability to service their loans. Information about loan quality is provided in the Nonperforming Assets section of this report on page 36.
- 31 -
Noninterest income
The following table presents the components of total noninterest income for the first quarter of 2011, compared to the first quarter of 2010. Total noninterest income for the current quarter was $1,757,000, an increase of $74,000 or 4 percent above the first quarter of 2010.
|
Table 3 - Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Change |
|
||||||||
(dollars in thousands) |
|
2011 |
|
2010 |
|
$ |
|
% |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Trust and investment services fees |
|
$ |
357 |
|
$ |
346 |
|
$ |
11 |
|
|
3 |
% |
Income from mutual fund, annuity and insurance sales |
|
|
342 |
|
|
319 |
|
|
23 |
|
|
7 |
|
Service charges on deposit accounts |
|
|
601 |
|
|
562 |
|
|
39 |
|
|
7 |
|
Income from bank owned life insurance |
|
|
165 |
|
|
158 |
|
|
7 |
|
|
4 |
|
Other income |
|
|
141 |
|
|
154 |
|
|
(13 |
) |
|
(8 |
) |
Gain on sales of loans held for sale |
|
|
176 |
|
|
144 |
|
|
32 |
|
|
22 |
|
Loss on sales of securities |
|
|
(25 |
) |
|
|
|
|
(25 |
) |
|
100 |
|
Total noninterest income |
|
$ |
1,757 |
|
$ |
1,683 |
|
$ |
74 |
|
|
4 |
% |
The discussion that follows addresses changes in selected categories of noninterest income.
Income from mutual fund, annuity and insurance salesThe increase in income from the sale of mutual funds, annuities and insurance products by Codorus Valley Financial Advisors (CVFA), a subsidiary of PeoplesBank, was a result of market appreciation, upon which some fees are based, and increased sales.
We anticipate that, in the near term, future revenue from this category may decline due to the resignation of four registered representatives who left CVFA in February 2011 to form their own company. The anticipated decrease in revenue will be largely offset by a decrease in operating expense, principally personnel costs. Accordingly, the net impact on CVFAs earnings is expected to be immaterial.
Service charges on deposit accountsThe increase was due primarily to an increase in debit card revenue, which reflected an increase in the volume of transactions.
Possible restrictions by the federal government under the Durbin Interchange Amendment may significantly reduce debit card revenue (i.e., interchange fees) in 2011. The banking industry, through the American Bankers Association, is waging a national campaign to contest this proposed governmental price control. Further, the Federal Deposit Insurance Corporation (FDIC) issued final guidance in November 2010 for automated overdraft payment programs. This guidance, effective July 1, 2011, recommends that financial institutions establish policies that, among other things, limit the number of daily overdraft fees per customer, set a de minimis limit whereby small dollar transactions that overdraw an account are not charged an overdraft fee, and to take meaningful steps to counsel customers that have more than six overdrafts in a rolling twelve month period about less costly alternatives to overdraft protection. Implementation of the FDIC guidance is expected to decrease service charge revenue from decreased overdraft fees.
Gains on sales of loans held for saleThe increase was due to an increase in the volume of mortgage loan sales.
- 32 -
Loss on sales of securitiesThe loss in the current quarter reflected the sale of approximately $6 million (par value) of municipal securities whose issuers did not have credit ratings on their own (i.e., the credit rating was based on an insurer) and that were located within various states experiencing well publicized financial difficulties. There was no comparable transaction in the first quarter of 2010.
Noninterest expense
The following table presents the components of total noninterest expense for the first quarter of 2011, compared to the first quarter of 2010. Total noninterest expense for the current quarter was $7,038,000, an increase of $954,000 or 16 percent above 2010 due primarily to increases in carrying costs for foreclosed real estate and impaired commercial loans and personnel costs.
Table 4 - Noninterest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Change |
|
||||||||
(dollars in thousands) |
|
2011 |
|
2010 |
|
$ |
|
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel |
|
$ |
3,531 |
|
$ |
3,206 |
|
$ |
325 |
|
|
10 |
% |
Occupancy of premises, net |
|
|
497 |
|
|
501 |
|
|
(4 |
) |
|
(1 |
) |
Furniture and equipment |
|
|
449 |
|
|
440 |
|
|
9 |
|
|
2 |
|
Postage, stationery and supplies |
|
|
140 |
|
|
115 |
|
|
25 |
|
|
22 |
|
Professional and legal |
|
|
102 |
|
|
106 |
|
|
(4 |
) |
|
(4 |
) |
Marketing and advertising |
|
|
150 |
|
|
127 |
|
|
23 |
|
|
18 |
|
FDIC insurance |
|
|
344 |
|
|
308 |
|
|
36 |
|
|
12 |
|
Debit card processing |
|
|
154 |
|
|
135 |
|
|
19 |
|
|
14 |
|
Charitable donations |
|
|
227 |
|
|
329 |
|
|
(102 |
) |
|
(31 |
) |
Telephone |
|
|
135 |
|
|
138 |
|
|
(3 |
) |
|
(2 |
) |
Foreclosed real estate including (gains) losses on sales |
|
|
485 |
|
|
73 |
|
|
412 |
|
|
564 |
|
Impaired loan carrying costs |
|
|
266 |
|
|
196 |
|
|
70 |
|
|
36 |
|
Other |
|
|
558 |
|
|
410 |
|
|
148 |
|
|
36 |
|
Total noninterest expense |
|
$ |
7,038 |
|
$ |
6,084 |
|
$ |
954 |
|
|
16 |
% |
The discussion that follows addresses changes in selected categories of noninterest expense.
PersonnelThe increase in personnel expense reflected an increase in employee health care insurance costs and normal business growth. Effective August 1, 2010, the Bank converted from a fully insured health care program to a self-insured program by joining a consortium of approximately 23 banks. For the first year under the new program the Bank will fund at the maximum liability based on pre-program claims experience, which is expected to result in an increase in health care costs. Thereafter, the benefits of the self-insured program are expected to contain future health care costs over the long term. Employees have customarily reimbursed the Corporation for approximately 30 percent of the cost of health insurance.
Postage, stationery and suppliesThe increase in postage, stationery and supplies expense was due to normal business growth.
Marketing and advertisingThe increase in marketing and advertising expense was due to a larger operating budget.
FDIC insuranceThe increase in FDIC insurance premiums was primarily the result of deposit growth, upon which premiums are presently based.
- 33 -
As required under the Dodd-Frank Wall Street Reform and Consumer Protection Act, the FDIC plans to change the quarterly assessment calculation for determining deposit insurance premiums effective April 1, 2011. At that time, the FDIC plans to lower assessment rates and apply them against average assets minus average tangible capital, instead of domestic deposits. We anticipate that this change will be favorable for PeoplesBank and will decrease its deposit insurance premium. A recalculation of premium for the first quarter of 2011 under the new assessment guidelines suggests an annual cost savings of approximately $500,000.
Charitable donationsCharitable donation expense was greater in the first quarter of 2010 because of more opportunities to make donations that qualified for state tax credits, which the Corporation uses to reduce Pennsylvania shares tax expense included in the Other expense category.
Foreclosed real estate including (gains) losses on salesThe increase in foreclosed real estate expense primarily reflected an increase in carrying costs associated with specific properties and a larger portfolio of real estate properties in general. Additionally, the first quarter of 2010 included a $122,000 gain from the sale of four unrelated properties. Typical carrying costs include insurance, maintenance and repairs, real estate taxes, appraisals and legal fees.
Impaired loan carrying costsThe increase reflected increased carrying expenses, particularly legal fees, associated with selected loans pursuant to the loan workout process.
OtherThe increase in other expense, which is comprised of many underlying expenses, was primarily the result of a $95,000 increase in Pennsylvania shares tax, and normal business growth. Shares tax expense was lower in the first quarter of 2010 due to the accrual of a greater level of state tax credits, which originated from an increase in tax credit qualifying charitable donations, as described above.
Income taxes
The provision for income taxes for the first quarter of 2011 was $297,000, compared to $406,000 for the same period in 2010. The decrease in income taxes was primarily the result of the decrease in income before income taxes. For both periods, the Corporations statutory federal income tax rate was 34 percent. The Corporations effective income tax rate was approximately 16 percent for the first quarter of 2011, compared to approximately 19 percent for the first quarter of 2010. The decrease in the effective rate reflected an increase in non-taxable income, principally from the purchase of municipal bonds. The effective tax rate differs from the statutory tax rate due to the impact of low-income housing credits and tax-exempt income, including income from bank owned life insurance.
BALANCE SHEET REVIEW
Overnight investments
Overnight investments, comprised of interest bearing deposits with banks and federal funds sold, totaled $22 million on March 31, 2011, compared to $35 million on December 31, 2010. The decrease in overnight investments reflected increased investment in the securities available-for-sale portfolio.
Securities available-for-sale
At March 31, 2011, the fair value of securities available-for-sale totaled $235 million, compared to $223 million at December 31, 2010. Because the demand for loans remained weak, available funds were invested in fixed income securities to provide a return that exceeded the historically low yield on overnight investments.
- 34 -
Loans
On March 31, 2011, total loans, net of deferred fees, totaled $644 million, which was $3 million above the level at year-end 2010. During the recent three month period, the demand for commercial loans remained sluggish as a result of uncertain economic and business conditions, including the relatively high level of unemployment. With the exception of mortgage refinancing, these same factors have continued to depress the demand for consumer loans as well. The composition of the Corporations loan portfolio at March 31, 2011, compared to December 31, 2010, is provided in Note 5Loans.
Deposits
On March 31, 2011, total deposits were $819 million, an increase of $13 million or 2 percent above year-end 2010, primarily reflecting an increase in demand and savings deposits. Deposit growth reflected our competitive rates and our clients apparent preference for the liquidity and safety of FDIC insured deposit products. The Corporation does not rely on brokered deposits to fund its operation. The composition of the Corporations deposit portfolio at March 31, 2011, is provided in Note 7Deposits.
Long-term debt
On March 31, 2011, long-term debt totaled $34 million, compared to $52 million at year-end 2010. The decrease reflected Federal Home Loan Bank of Pittsburgh advances that matured and were not refinanced. A listing of outstanding long-term debt obligations is provided in Note 8Long-term Debt.
Other liabilities
On March 31, 2011, other liabilities totaled approximately $9 million, compared to approximately $5.9 million at year-end 2010. The increase reflected an increase in accounts payable attributable to capital improvements to foreclosed real estate and pre-funded client ACH disbursements.
Shareholders equity and capital adequacy
Shareholders equity or capital enables Codorus Valley to maintain asset growth and absorb losses. Total shareholders equity was approximately $78 million on March 31, 2011, an increase of approximately $1.4 million or 2 percent above the level at December 31, 2010. The increase was caused primarily by an increase in retained earnings from profitable operations. An increase in accumulated other comprehensive income from unrealized gains, net of federal income tax, on securities available-for-sale also contributed to the increase in shareholders equity.
The Corporation typically pays cash dividends on a quarterly basis. The Board of Directors determines the dividend rate after considering the Corporations capital requirements, current and projected net income, and other factors. On April 12, 2011, the Board of Directors declared a quarterly cash dividend of $0.09 per common share payable on May 10, 2011, to shareholders of record on April 26, 2011. This dividend follows a $0.08 per share dividend paid in February. The Corporations participation in the U.S. Department of the Treasurys Capital Purchase Program (CPP) requires regulatory approval to increase quarterly cash dividends on common stock above the quarterly $0.12 per share level that was in effect at the time of the issuance of the preferred stock. More information about the Corporations participation in the CPP is provided in Note 10Shareholders Equity.
- 35 -
During March 2011, the Corporation applied for participation in the U.S. Treasurys Small Business Lending Fund (SBLF). A summary of the SBLF can be found in the Corporations Form 10-K for the period ended December 31, 2010 under the Supervision and Regulation section (reference the Small Business Jobs and Credit Act of 2010). Management requested $25 million of capital, of which $16.5 million would be used to refinance, with applicable regulatory approvals, all of the outstanding preferred stock issued under the Treasurys CPP. There are no immediate plans to repurchase the outstanding common stock warrant issued under the CPP. Funds from the SBLF would be used primarily to support increased lending to creditworthy small businesses. The SBLF provides an attractive opportunity to the Corporation to obtain Tier 1 capital, lower the preferred stock dividend rate and to remove restrictions associated with the CPP. There can be no assurance that the Corporations application to participate in the SBLF will be approved or, if approved, when the additional capital will be received.
Codorus Valley and PeoplesBank are subject to various regulatory capital requirements administered by banking regulators that involve quantitative guidelines and qualitative judgments. Quantitative measures established by regulators pertain to minimum capital ratios, as set forth in Note 9Regulatory Matters, to the financial statements. We believe that Codorus Valley and PeoplesBank were well capitalized on March 31, 2011, based on regulatory capital guidelines.
RISK MANAGEMENT
Credit risk management
The Credit Risk Management section included in our 2010 Form 10-K provides a general overview of the Corporations credit risk management process and loan concentrations. Credit risk represents the possibility that a loan client, counterparty or issuer may not perform in accordance with contractual terms, posing one of the most significant risks to the Corporation.
Nonperforming assets
The following table presents asset categories posing the greatest risk of loss and related ratios. We generally place a loan on nonaccrual status and cease accruing interest income, i.e., recognize interest income on a cash basis, when loan payment performance is unsatisfactory and the loan is past due 90 days or more. In these instances, interest income is recognized on a cash basis as long as the loan is sufficiently collateralized. Loans past due 90 days or more and still accruing interest represent loans that are contractually past due, but are well collateralized and in the process of collection. The final category, foreclosed real estate, is real estate acquired to satisfy debts owed to PeoplesBank. The paragraphs below explain significant changes in the aforementioned categories for March 31, 2011, compared to December 31, 2010.
Nonperforming assets are reviewed by management on a monthly basis. We generally rely on appraisals performed by independent licensed appraisers to determine the value of collateral for impaired collateral-dependent loans. Generally, an appraisal is performed when: an account reaches 60 days past due, unless a certified appraisal was completed within the past six months; market values have changed significantly; the condition of the property has changed significantly; or the existing appraisal is stale. In instances where the value of the collateral is less than the net carrying amount of the loan, a specific loss allowance is established for the difference by recording a loss provision to the income statement. When it is probable that some portion or all of the loan balance will not be collected, that amount is charged off as loss against the allowance. A loan is returned to interest accruing status when we determine that circumstances have improved to the extent that all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
- 36 -
Table 5-Nonperforming Assets
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
||
(dollars in thousands) |
|
2011 |
|
2010 |
|
||
|
|
|
|
|
|
|
|
Nonaccrual loans |
|
$ |
16,824 |
|
$ |
18,524 |
|
Accruing loans that are contractually past due 90 days or more as to principal or interest |
|
|
84 |
|
|
197 |
|
Foreclosed real estate, net of allowance |
|
|
14,626 |
|
|
10,572 |
|
Total nonperforming assets |
|
$ |
31,534 |
|
$ |
29,293 |
|
|
|
|
|
|
|
|
|
Total period-end loans, net of deferred fees |
|
$ |
643,803 |
|
$ |
640,849 |
|
Allowance for loan losses (ALL) |
|
$ |
7,856 |
|
$ |
7,626 |
|
ALL as a % of total period end loans |
|
|
1.22 |
% |
|
1.19 |
% |
Annualized net charge-offs as a % of average total loans |
|
|
0.28 |
% |
|
0.39 |
% |
ALL as a % of nonaccrual loans and past due 90 days or more |
|
|
46.46 |
% |
|
40.74 |
% |
Nonaccrual loans as a % of total period-end loans |
|
|
2.61 |
% |
|
2.89 |
% |
Nonperforming assets as a % of total period-end loans and net foreclosed real estate |
|
|
4.79 |
% |
|
4.50 |
% |
Nonperforming assets as a % of total period-end shareholders equity |
|
|
40.44 |
% |
|
38.27 |
% |
Allowance for loan losses as a multiple of nonaccrual loans |
|
|
.5 |
x |
|
.4 |
x |
The level of nonperforming assets was relatively high in comparison to the Corporations historic levels for both periods primarily as a result of prolonged weakened economic conditions and the corresponding effects it has had on our commercial borrowers.
Nonaccrual loans
On March 31, 2011, nonaccrual loans consisted of collateralized commercial and residential mortgage loans, and consumer loans. The nonaccrual loan portfolio balance totaled $16,824,000 on March 31, 2011, a decrease of $1,700,000 or 9 percent, compared to year-end 2010. The decrease resulted primarily from the reclassification of a nonaccrual commercial loan to foreclosed real estate (property no. 4 below) and, to a lesser degree, payments by borrowers. On March 31, 2011, the nonaccrual loans portfolio was comprised of twenty unrelated accounts ranging in size from $18,000 to $4,842,000. Four unrelated commercial loan accounts, which represent 84 percent of the total nonaccrual loan portfolio balance, are described below.
We evaluate the adequacy of the allowance for loan losses at least quarterly and have established a loss allowance for selected accounts where the net realizable value of the collateral is insufficient to repay the loan. Collection efforts, including modification of contractual terms for individual accounts based on prevailing market conditions and liquidation of collateral assets, are being employed to maximize recovery. Further provisions for loan losses may be required on nonaccrual loans as additional information becomes available or conditions change or as required by bank regulators.
Loan no. 1PeoplesBank owns a 62.5 percent participation loan interest, and its share of the outstanding principal balance of the loan is $4,842,000. The collateral supporting this out of market loan is a 55 acre parcel of improved real estate, which is zoned commercial use. In December 2010, the borrower abruptly ceased operation and declared bankruptcy. As of December 31, 2010 we established a $675,000 loss allowance for this account based on the results of an independent appraisal of the primary property supporting this loan. We are presently in the process of evaluating the value of the remaining collateral, the repayment capacity of the guarantors, and our recovery options.
- 37 -
Loan no. 2 PeoplesBank owns a 27 percent participation loan interest, and its share of the outstanding principal balance of the loan is $4,285,000. The collateral supporting the loan is approximately 110 acres of undeveloped land, which is zoned mixed office. Based on a recent appraisal of the real estate, we believe that the loan is adequately collateralized. We may also rely on the personal guarantors of the loan, if necessary, for payment.
Loan no. 3 The outstanding principal loan balance is $3,664,000. This account is collateralized by three acres of improved real estate located in a major commercial district, a small parcel of improved real estate and the assignment of a personal loan from a third-party whose payments are current. Based on recent appraisals of the real estate, we believe that the loan is adequately collateralized. The borrower is presently operating under a troubled debt restructuring.
Loan no. 4PeoplesBank owns an approximately 29 percent participation loan interest and its share of the outstanding principal balance of the loan is $1,285,000. The original collateral supporting the loan was an 81 unit condominium building. As a result of unit sales, the borrower has reduced the principal amount of PeoplesBanks share of the loan by $229,000 since year-end 2010. The borrower is presently attempting to liquidate the remaining 17 units.
Foreclosed real estate
On March 31, 2011, foreclosed real estate, net of allowance, totaled $14,626,000, compared to $10,572,000 at December 31, 2010. The increase was due primarily to the significant capital improvements made to property no. 1, identified below, and the addition of property no. 4, identified below, which was reclassified from the nonaccrual loans category. On March 31, 2011, the portfolio was comprised of eight unrelated accounts ranging in size from $36,000 to $6,701,000, which we are actively attempting to liquidate. If a valuation allowance for possible loss was established for a particular property it is so noted in the property description below. Further valuation allowances may be required on any foreclosed property as additional information becomes available or conditions change. Foreclosed real estate is included in the other assets category on the Corporations balance sheet. Six unrelated foreclosed real estate properties, which represent 99 percent of the total foreclosed real estate portfolio balance, are described below.
Property no. 1The carrying amount of this office building property is $6,701,000, which includes $2,726,000 of capital improvement additions since year-end 2010. During the current quarter the Corporation incurred approximately $359,000 of pre-leasing expenses associated with project management, repairs, legal, architectural, insurance and taxes. A reputable tenant has signed a lease agreement to lease the majority of the building, and the lease agreement has been assigned to the Corporation. Shell and tenant improvements to the building are expected to be completed in the second quarter of this year. Future plans call for tenant stabilization and sale of the property.
Property no. 2 The carrying amount of this property is $2,423,000, which is net of a $292,000 allowance for probable loss based on an independent appraisal less estimated selling costs. This account is collateralized by 136 approved residential building lots. Of this total, 27 lots are improved. During 2010, we disbursed $1,145,000 to purchase the interest of a participating bank to gain control of the property.
Property no. 3 The carrying amount of this property is $2,024,000, which is net of a $1,274,000 allowance for probable loss based on an independent appraisal less estimated selling costs. This account is collateralized by 266 acres of unimproved land that is zoned for residential development.
- 38 -
Property no. 4The carrying amount of this property is $1,617,000, which is collateralized by the borrowers personal residence (presently listed for sale) and a 9.5 acre parcel of unimproved land (under contract of sale). Full recovery is expected to come from the sale of the properties.
Property no. 5 PeoplesBank has a 64 percent interest in 42 improved lots within a 20.6 acre established residential subdivision, which represents the original collateral. The carrying value of PeoplesBanks interest was $1,269,000 at March 31, 2011. During June 2010, a purchase agreement was executed which permits the buyer to develop and sell the lots over a two-year period. During the current quarter, PeoplesBank received $34,000 from the sale of one lot. The buyer has defaulted in its takedown requirements under the purchase agreement. Since inception, five lots have been sold.
Property no. 6PeoplesBank has an 80.4 percent interest in 1.2 acres of improved real estate, which is zoned commercial use. The carrying value of PeoplesBanks interest was $503,000 at March 31, 2011.
Allowance for loan losses
Although the Corporation maintains sound credit policies, certain loans deteriorate and must be charged off as losses. The allowance for loan losses is maintained to absorb losses inherent in the portfolio. The allowance is increased by provisions charged to expense and is reduced by loan charge offs, net of recoveries. The allowance is based upon managements continuous evaluation of the loan portfolio coupled with a formal review of adequacy on a quarterly basis, which is subject to review and approval by the Board.
The allowance for loan losses consists primarily of three components: specific allowances for individually impaired commercial loans, allowances calculated for pools of loans and an unallocated component, which reflects the margin of imprecision inherent in the assumptions that underlie the evaluation of the adequacy of the allowance. The Corporation uses an internal risk rating system to evaluate individual loans. Loans are segmented into industry groups or pools with similar characteristics and an allowance for loan losses is allocated to each segment based on quantitative factors such as recent loss history (2-year rolling average of net charge-offs) and qualitative factors, such as the results of internal and external credit reviews, changes in the size and composition of the loan portfolio, adequacy of collateral, general economic conditions and the local business outlook. Determining the level of the allowance for probable loan losses at any given period is difficult, particularly during deteriorating or uncertain economic periods. We must make estimates using assumptions and information which are often subjective and fluid. There is also the potential for adjustment to the allowance as a result of regulatory examinations.
The following table presents an analysis of the activity in the allowance for loan losses for the three months ended March 31, 2011 and 2010. The allowance was $7,856,000 or 1.22 percent of total loans, on March 31, 2011, compared to $7,711,000 or 1.19 percent, on March 31, 2010. During the current period, net charge-offs totaled $445,000, compared to $184,000 for the first three months of 2010. As a result of the increase in loan charge-offs for the current period, the annualized net charge-off ratio increased from 0.11 percent to 0.28 percent. The current period provision remained elevated in comparison to the Corporations historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of employment and erosion of real estate values. These factors can adversely affect our borrowers ability to service their loans. Based on a comprehensive analysis of the loan portfolio, we believe that the allowance for loan losses is adequate at March 31, 2011.
- 39 -
Table 6-Analysis of Allowance for Loan Losses
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
2011 |
|
2010 |
|
||
Balance-January 1, |
|
$ |
7,626 |
|
$ |
7,175 |
|
Provision charged to operating expense |
|
|
675 |
|
|
720 |
|
Loans charged off: |
|
|
|
|
|
|
|
Commercial, industrial and agricultural |
|
|
193 |
|
|
100 |
|
Real estate - residential and home equity |
|
|
179 |
|
|
|
|
Consumer |
|
|
74 |
|
|
108 |
|
Total loans charged off |
|
|
446 |
|
|
208 |
|
Recoveries: |
|
|
|
|
|
|
|
Commercial, industrial and agricultural |
|
|
|
|
|
3 |
|
Consumer |
|
|
1 |
|
|
21 |
|
Total recoveries |
|
|
1 |
|
|
24 |
|
Net charge-offs |
|
|
445 |
|
|
184 |
|
Balance-March 31, |
|
$ |
7,856 |
|
$ |
7,711 |
|
|
|
|
|
|
|
|
|
Ratios: |
|
|
|
|
|
|
|
Annualized net charge-offs as a % of average total loans |
|
|
0.28 |
% |
|
0.11 |
% |
Allowance for loan losses as a % of total loans at period-end |
|
|
1.22 |
% |
|
1.19 |
% |
Allowance for loan losses as a % of nonaccrual loans and loans past due 90 days or more |
|
|
46.5 |
% |
|
36.0 |
% |
Liquidity risk management
Maintaining adequate liquidity provides the Corporation with the ability to meet financial obligations to depositors, loan customers, employees, and shareholders on a timely and cost effective basis in the normal course of business. Additionally, it provides funds for growth and business opportunities as they arise. Liquidity is generated from transactions relating to both the Corporations assets and liabilities. The primary sources of asset liquidity are scheduled investment security maturities and cash inflows, funds received from customer loan payments, and asset sales. The primary sources of liability liquidity are deposit growth, short-term borrowings and long-term debt. The Consolidated Statements of Cash Flows, included in this report, present the changes in cash from operating, investing and financing activities. At March 31, 2011, we believe that liquidity was adequate based upon the potential liquidation of unpledged available-for-sale securities with a fair value totaling $111 million and available credit from the Federal Home Loan Bank of Pittsburgh totaling approximately $93 million. The Corporations loan-to-deposit ratio, which is used as a broad measure of liquidity, was approximately 79 percent at both March 31, 2011 and December 31, 2010.
Off-balance sheet arrangements
The Corporations financial statements do not reflect various commitments that are made in the normal course of business, which may involve some liquidity risk. These commitments consist primarily of commitments to grant new loans, unfunded commitments under existing loan facilities, and letters of credit issued under the same standards as on-balance sheet instruments. Unused commitments on March 31, 2011, totaled $215 million and consisted of $141 million in unfunded commitments under existing loan facilities, $63 million to grant new loans and $11 million in letters of credit. Normally these commitments have fixed expiration dates or termination clauses and are for specific purposes. Accordingly, many of the commitments are expected to expire without being drawn upon and therefore, generally do not present significant liquidity risk to the Corporation or PeoplesBank.
- 40 -
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable to smaller reporting companies.
Item 4. Controls and Procedures
The Corporation carried out an evaluation, under the supervision and with the participation of the Corporations management, including the Corporations Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures, as defined in Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon the evaluation, the Corporations Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2011, the Corporations disclosure controls and procedures are effective. The Corporations disclosure controls and procedures are designed to provide reasonable, not absolute, assurance that information required to be disclosed in the Corporations reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms. A control system, no matter how well conceived and operated, must reflect the fact that there are resource constraints, that the benefits of controls must be considered relative to their costs, and inherent limitations that may not prevent fraud, particularly by collusion of two or more people or by management override of a control.
There has been no change in the Corporations internal control over financial reporting that occurred during the quarter ended March 31, 2011, that has materially affected or is reasonably likely to materially affect, the Corporations internal control over financial reporting.
Item 1. Legal proceedings
There are no legal
proceedings pending against Codorus Valley Bancorp, Inc. or any of its
subsidiaries which are expected to have a material impact upon the financial
position and/or operating results of the Corporation. Management is not aware
of any proceedings known or contemplated by government authorities.
Item 1A. Risk factors
Not applicable to
smaller reporting companies.
Item 2. Unregistered sales of
equity securities and use of proceeds
Nothing to report.
Item 3. Defaults upon senior
securities
Nothing to report.
Item 5. Other information
Nothing to report.
- 41 -
|
|
|
|
Exhibit |
|
Description of Exhibit |
|
|
|
|
|
3.1 |
Amended Articles of Incorporation (Incorporated by reference to Exhibit 3(i) to the Registrants |
||
|
|
Quarterly Report on Form 10-Q for September 30, 2010, filed with the Commission on November 15, 2010) |
|
|
|
|
|
3.2 |
Amended By-laws (Incorporated by reference to Exhibit 3(ii) to the Registrants Current Report on Form 8-K, filed with the Commission on November 15, 2007) |
||
|
|
|
|
3.3 |
Certificate of Designations for the Series A Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Registrants Current Report on Form 8-K, filed with the Commission on January 15, 2009) |
||
|
|
|
|
4 |
Rights Agreement dated as of November 4, 2005 (Incorporated by reference to Exhibit 4 to the Registrants Quarterly Report on Form 10-Q for September 30, 2010, filed with Commission on November 15, 2010), as amended January 9, 2009 (Incorporated by reference to Exhibit 4.1 to the Registrants Quarterly Report on Form 10-Q for September 30, 2010, filed with the Commission on November 15, 2010) |
||
|
|
|
|
4.1 |
Securities Purchase Agreement dated as of January 9, 2009, between the Registrant and the United States Department of Treasury (Incorporated by reference to Exhibit 10.1 to the Registrants Current Report on Form 8-K, filed with the Commission on January 15, 2009) |
||
|
|
|
|
4.2 |
Warrant, dated January 9, 2009, to purchase shares of Common Stock of the Registrant (Incorporated by reference to Exhibit 4.1 to the Registrants Current Report on Form 8-K, filed with the Commission on January 15, 2009) |
||
|
|
|
|
31.1 |
Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
||
|
|
|
|
31.2 |
Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
||
|
|
|
|
32 |
Certification of Principal Executive Officer and Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
- 42 -
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 there unto duly authorized.
|
|
|
||
|
Codorus Valley Bancorp, Inc. |
|||
|
(Registrant) |
|||
|
|
|||
|
|
|||
May 11, 2011 |
/s/ Larry J. Miller |
|
||
Date |
Larry J. Miller |
|||
|
President & CEO |
|||
|
(Principal Executive Officer) |
|||
|
|
|||
May 11, 2011 |
/s/ Jann A. Weaver |
|
||
Date |
Jann A. Weaver |
|||
|
Treasurer & Assistant Secretary |
|||
|
(Principal Financial and Accounting Officer) |
- 43 -