x | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | | 52-1974638 |
(State or Other Jurisdiction of | | (I.R.S. Employer |
Incorporation or Organization) | | Identification No.) |
28969 Information Lane, Easton, Maryland | | 21601 |
(Address of Principal Executive Offices) | | (Zip Code) |
| Large accelerated filer | ¨ | Accelerated filer | ¨ |
| Non-accelerated filer | ¨ | Smaller reporting company | þ |
| (Do not check if a smaller reporting company) | | |
| | Page |
| | |
Part I. Financial Information | | 2 |
| | |
Item 1. Financial Statements | | 2 |
| | |
Consolidated Balance Sheets - | | |
June 30, 2013 (unaudited) and December 31, 2012 | | 2 |
| | |
Consolidated Statements of Operations - | | |
For the three and six months ended June 30, 2013 and 2012 (unaudited) | | 3 |
| | |
Consolidated Statements of Comprehensive Income (Loss) - | | |
For the three and six months ended June 30, 2013 and 2012 (unaudited) | | 4 |
| | |
Consolidated Statements of Changes in Stockholders’ Equity - | | |
For the six months ended June 30, 2013 and 2012 (unaudited) | | 5 |
| | |
Consolidated Statements of Cash Flows - | | |
For the six months ended June 30, 2013 and 2012 (unaudited) | | 6 |
| | |
Notes to Consolidated Financial Statements (unaudited) | | 7 |
| | |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | | 27 |
| | |
Item 3. Quantitative and Qualitative Disclosures about Market Risk | | 40 |
| | |
Item 4. Controls and Procedures | | 40 |
| | |
Part II. Other Information | | 41 |
| | |
Item 1. Legal Proceedings | | 41 |
| | |
Item 1A. Risk Factors | | 41 |
| | |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | | 41 |
| | |
Item 3. Defaults Upon Senior Securities | | 41 |
| | |
Item 4. Mine Safety Disclosures | | 41 |
| | |
Item 5. Other Information | | 41 |
| | |
Item 6. Exhibits | | 41 |
| | |
Signatures | | 41 |
| | |
Exhibit Index | | 42 |
| | June 30, | | December 31, | | ||
| | 2013 | | 2012 | | ||
| | (Unaudited) | | | | | |
ASSETS | | | | | | | |
Cash and due from banks | | $ | 22,607 | | $ | 26,579 | |
Interest-bearing deposits with other banks | | | 99,332 | | | 164,864 | |
Federal funds sold | | | 2,567 | | | 8,750 | |
Investment securities: | | | | | | | |
Available for sale, at fair value | | | 95,336 | | | 145,508 | |
Held to maturity, at amortized cost fair value of $2,748 (2013) and $2,884 (2012) | | | 2,591 | | | 2,657 | |
| | | | | | | |
Loans | | | 782,188 | | | 785,082 | |
Less: allowance for credit losses | | | (15,723) | | | (15,991) | |
Loans, net | | | 766,465 | | | 769,091 | |
| | | | | | | |
Premises and equipment, net | | | 15,315 | | | 15,593 | |
Goodwill | | | 12,454 | | | 12,454 | |
Other intangible assets, net | | | 3,668 | | | 3,816 | |
Other real estate and other assets owned, net | | | 6,408 | | | 7,659 | |
Other assets | | | 27,534 | | | 28,836 | |
TOTAL ASSETS | | $ | 1,054,277 | | $ | 1,185,807 | |
| | | | | | | |
LIABILITIES | | | | | | | |
Deposits: | | | | | | | |
Noninterest-bearing | | $ | 158,562 | | $ | 153,992 | |
Interest-bearing | | | 763,545 | | | 895,281 | |
Total deposits | | | 922,107 | | | 1,049,273 | |
| | | | | | | |
Short-term borrowings | | | 10,095 | | | 13,761 | |
Other liabilities | | | 8,481 | | | 8,747 | |
TOTAL LIABILITIES | | | 940,683 | | | 1,071,781 | |
| | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | |
Common stock, par value $.01 per share; shares authorized 35,000,000; shares issued and outstanding 8,461,289 (2013) and 8,457,359 (2012) | | | 85 | | | 85 | |
Additional paid in capital | | | 32,169 | | | 32,155 | |
Retained earnings | | | 81,661 | | | 81,078 | |
Accumulated other comprehensive (loss) income | | | (321) | | | 708 | |
TOTAL STOCKHOLDERS’ EQUITY | | | 113,594 | | | 114,026 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 1,054,277 | | $ | 1,185,807 | |
| | For the Three Months Ended | | For the Six Months Ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
INTEREST INCOME | | | | | | | | | | | | | |
Interest and fees on loans | | $ | 10,142 | | $ | 10,890 | | $ | 20,049 | | $ | 21,901 | |
Interest and dividends on investment securities: | | | | | | | | | | | | | |
Taxable | | | 568 | | | 707 | | | 1,211 | | | 1,464 | |
Tax-exempt | | | 4 | | | 32 | | | 9 | | | 70 | |
Interest on federal funds sold | | | 1 | | | 2 | | | 3 | | | 4 | |
Interest on deposits with other banks | | | 40 | | | 61 | | | 90 | | | 109 | |
Total interest income | | | 10,755 | | | 11,692 | | | 21,362 | | | 23,548 | |
| | | | | | | | | | | | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Interest on deposits | | | 1,748 | | | 2,643 | | | 3,870 | | | 5,284 | |
Interest on short-term borrowings | | | 6 | | | 11 | | | 14 | | | 26 | |
Interest on long-term debt | | | - | | | 5 | | | - | | | 10 | |
Total interest expense | | | 1,754 | | | 2,659 | | | 3,884 | | | 5,320 | |
| | | | | | | | | | | | | |
NET INTEREST INCOME | | | 9,001 | | | 9,033 | | | 17,478 | | | 18,228 | |
Provision for credit losses | | | 2,700 | | | 3,525 | | | 4,850 | | | 11,895 | |
| | | | | | | | | | | | | |
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | | | 6,301 | | | 5,508 | | | 12,628 | | | 6,333 | |
| | | | | | | | | | | | | |
NONINTEREST INCOME | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 600 | | | 622 | | | 1,172 | | | 1,270 | |
Trust and investment fee income | | | 393 | | | 446 | | | 783 | | | 869 | |
Gains on sales of investment securities | | | 913 | | | - | | | 913 | | | - | |
Insurance agency commissions | | | 2,633 | | | 2,406 | | | 5,446 | | | 5,095 | |
Loss on termination of cash flow hedge | | | (1,306) | | | - | | | (1,306) | | | - | |
Other noninterest income | | | 729 | | | 1,103 | | | 1,444 | | | 1,917 | |
Total noninterest income | | | 3,962 | | | 4,577 | | | 8,452 | | | 9,151 | |
| | | | | | | | | | | | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | |
Salaries and wages | | | 4,307 | | | 4,376 | | | 8,590 | | | 8,792 | |
Employee benefits | | | 1,006 | | | 956 | | | 2,140 | | | 2,126 | |
Occupancy expense | | | 612 | | | 638 | | | 1,209 | | | 1,325 | |
Furniture and equipment expense | | | 243 | | | 212 | | | 493 | | | 463 | |
Data processing | | | 706 | | | 694 | | | 1,409 | | | 1,360 | |
Directors’ fees | | | 55 | | | 127 | | | 176 | | | 236 | |
Amortization of other intangible assets | | | 74 | | | 96 | | | 148 | | | 222 | |
Insurance agency commissions expense | | | 458 | | | 344 | | | 919 | | | 729 | |
FDIC insurance premium expense | | | 367 | | | 344 | | | 733 | | | 617 | |
Write-downs of other real estate owned | | | 56 | | | 278 | | | 728 | | | 853 | |
Other noninterest expenses | | | 1,875 | | | 1,598 | | | 3,705 | | | 3,438 | |
Total noninterest expense | | | 9,759 | | | 9,663 | | | 20,250 | | | 20,161 | |
| | | | | | | | | | | | | |
INCOME (LOSS) BEFORE INCOME TAXES | | | 504 | | | 422 | | | 830 | | | (4,677) | |
Income tax expense (benefit) | | | 143 | | | 129 | | | 247 | | | (1,934) | |
| | | | | | | | | | | | | |
NET INCOME (LOSS) | | $ | 361 | | $ | 293 | | $ | 583 | | $ | (2,743) | |
| | | | | | | | | | | | | |
Basic net income (loss) per common share | | $ | 0.04 | | $ | 0.03 | | $ | 0.07 | | $ | (0.32) | |
Diluted net income (loss) per common share | | $ | 0.04 | | $ | 0.03 | | $ | 0.07 | | $ | (0.32) | |
Dividends paid per common share | | $ | - | | $ | - | | $ | - | | $ | 0.01 | |
| | For the Three Months Ended June 30, | | For the Six Months Ended June 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | | | | | | | | | | | | |
Net income (loss) | | $ | 361 | | $ | 293 | | $ | 583 | | $ | (2,743) | |
| | | | | | | | | | | | | |
Other comprehensive (loss) income | | | | | | | | | | | | | |
Securities available for sale: | | | | | | | | | | | | | |
Unrealized holding (losses) gains on available-for-sale securities | | | (2,560) | | | 534 | | | (2,800) | | | 915 | |
Tax effect | | | 1,034 | | | (216) | | | 1,130 | | | (369) | |
Reclassification of gains recognized in net income | | | (913) | | | - | | | (913) | | | - | |
Tax effect | | | 368 | | | - | | | 368 | | | - | |
Net of tax amount | | | (2,071) | | | 318 | | | (2,215) | | | 546 | |
| | | | | | | | | | | | | |
Cash flow hedging activities: | | | | | | | | | | | | | |
Unrealized holding gains on cash flow hedging activities | | | 265 | | | 421 | | | 681 | | | 780 | |
Tax effect | | | (106) | | | (170) | | | (274) | | | (315) | |
Reclassification of losses recognized in net income | | | 1,306 | | | - | | | 1,306 | | | - | |
Tax effect | | | (527) | | | - | | | (527) | | | - | |
Net of tax amount | | | 938 | | | 251 | | | 1,186 | | | 465 | |
Total other comprehensive (loss) income | | | (1,133) | | | 569 | | | (1,029) | | | 1,011 | |
Comprehensive (loss) income | | $ | (772) | | $ | 862 | | $ | (446) | | $ | (1,732) | |
| | | | | | | | | | | Accumulated | | | | | |
| | | | | Additional | | | | | Other | | Total | | |||
| | Common | | Paid in | | Retained | | Comprehensive | | Stockholders’ | | |||||
| | Stock | | Capital | | Earnings | | Income (Loss) | | Equity | | |||||
Balances, January 1, 2013 | | $ | 85 | | $ | 32,155 | | $ | 81,078 | | $ | 708 | | $ | 114,026 | |
Comprehensive loss: | | | | | | | | | | | | | | | | |
Net income | | | - | | | - | | | 583 | | | - | | | 583 | |
Unrealized losses on available-for-sale securities, net of reclassification adjustment, net of taxes | | | - | | | - | | | - | | | (2,215) | | | (2,215) | |
Unrealized gains on cash flow hedging activities, net of reclassification adjustment, net of taxes | | | - | | | - | | | - | | | 1,186 | | | 1,186 | |
Total comprehensive loss | | | | | | | | | | | | | | | (446) | |
| | | | | | | | | | | | | | | | |
Stock-based compensation | | | - | | | 14 | | | - | | | - | | | 14 | |
| | | | | | | | | | | | | | | | |
Balances, June 30, 2013 | | $ | 85 | | $ | 32,169 | | $ | 81,661 | | $ | (321) | | $ | 113,594 | |
| | | | | | | | | | | | | | | | |
Balances, January 1, 2012 | | $ | 85 | | $ | 32,052 | | $ | 90,801 | | $ | (1,689) | | $ | 121,249 | |
| | | | | | | | | | | | | | | | |
Comprehensive loss: | | | | | | | | | | | | | | | | |
Net loss | | | - | | | - | | | (2,743) | | | - | | | (2,743) | |
Unrealized gains on available-for-sale securities, net of taxes | | | - | | | - | | | - | | | 546 | | | 546 | |
Unrealized gains on cash flow hedging activities, net of taxes | | | - | | | - | | | - | | | 465 | | | 465 | |
Total comprehensive loss | | | | | | | | | | | | | | | (1,732) | |
| | | | | | | | | | | | | | | | |
Stock-based compensation | | | - | | | 35 | | | - | | | - | | | 35 | |
| | | | | | | | | | | | | | | | |
Cash dividends paid ($0.01 per share) | | | - | | | - | | | (85) | | | - | | | (85) | |
| | | | | | | | | | | | | | | | |
Balances, June 30, 2012 | | $ | 85 | | $ | 32,087 | | $ | 87,973 | | $ | (678) | | $ | 119,467 | |
| | For the Six Months Ended | | ||||
| | June 30, | | ||||
| | 2013 | | 2012 | | ||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | |
Net income (loss) | | $ | 583 | | $ | (2,743) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | |
Provision for credit losses | | | 4,850 | | | 11,895 | |
Depreciation and amortization | | | 1,246 | | | 1,324 | |
Discount accretion on debt securities | | | (21) | | | (39) | |
Stock-based compensation expense | | | 40 | | | 141 | |
Excess tax expense from stock-based arrangements | | | (26) | | | (106) | |
Deferred income tax (benefit) expense | | | (1,006) | | | 238 | |
Gains on sales of investment securities | | | (913) | | | - | |
Gains on disposals of premises and equipment | | | - | | | (226) | |
Losses on sales and write-downs of other real estate owned | | | 911 | | | 862 | |
Loss on termination of cash flow hedge | | | 1,306 | | | - | |
Net changes in: | | | | | | | |
Accrued interest receivable | | | (55) | | | 289 | |
Other assets | | | 3,493 | | | (972) | |
Accrued interest payable | | | (53) | | | 19 | |
Other liabilities | | | (256) | | | 110 | |
Net cash provided by operating activities | | | 10,099 | | | 10,792 | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | |
Proceeds from maturities and principal payments of investment securities available for sale | | | 18,612 | | | 21,308 | |
Proceeds from sales of investment securities available for sale | | | 40,351 | | | - | |
Purchases of investment securities available for sale | | | (12,048) | | | (24,238) | |
Proceeds from maturities and principal payments of investment securities held to maturity | | | 61 | | | 1,305 | |
Net change in loans | | | (4,680) | | | 13,529 | |
Purchases of premises and equipment | | | (203) | | | (1,381) | |
Proceeds from sales of premises and equipment | | | 4 | | | 307 | |
Proceeds from sales of other real estate owned | | | 2,838 | | | 1,395 | |
Return of investment in unconsolidated subsidiary | | | 85 | | | - | |
Net cash provided by investing activities | | | 45,020 | | | 12,225 | |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | |
Net changes in: | | | | | | | |
Noninterest-bearing deposits | | | 4,570 | | | 15,671 | |
Interest-bearing deposits | | | (131,736) | | | 7,113 | |
Short-term borrowings | | | (3,666) | | | (3,991) | |
Excess tax expense from stock-based arrangements | | | 26 | | | 106 | |
Common stock dividends paid | | | - | | | (85) | |
Net cash (used in) provided by financing activities | | | (130,806) | | | 18,814 | |
Net (decrease) increase in cash and cash equivalents | | | (75,687) | | | 41,831 | |
Cash and cash equivalents at beginning of period | | | 200,193 | | | 127,742 | |
Cash and cash equivalents at end of period | | $ | 124,506 | | $ | 169,573 | |
| | | | | | | |
Supplemental cash flows information: | | | | | | | |
Interest paid | | $ | 3,937 | | $ | 5,302 | |
Income taxes paid | | $ | 157 | | $ | 109 | |
Transfers from loans to other real estate owned | | $ | 2,456 | | $ | 4,371 | |
| | For the Three Months Ended | | For the Six Months Ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
(In thousands, except per share data) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net income (loss) | | $ | 361 | | $ | 293 | | $ | 583 | | $ | (2,743) | |
Weighted average shares outstanding - Basic | | | 8,461 | | | 8,457 | | | 8,460 | | | 8,457 | |
Dilutive effect of common stock equivalents | | | 4 | | | - | | | - | | | - | |
Weighted average shares outstanding - Diluted | | | 8,465 | | | 8,457 | | | 8,460 | | | 8,457 | |
Earnings (loss) per common share - Basic | | $ | 0.04 | | $ | 0.03 | | $ | 0.07 | | $ | (0.32) | |
Earnings (loss) per common share - Diluted | | $ | 0.04 | | $ | 0.03 | | $ | 0.07 | | $ | (0.32) | |
| | | | | Gross | | Gross | | Estimated | | |||
| | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
(Dollars in thousands) | | Cost | | Gains | | Losses | | Value | | ||||
Available-for-sale securities: | | | | | | | | | | | | | |
June 30, 2013: | | | | | | | | | | | | | |
Obligations of U.S. Government agencies and corporations | | $ | 29,718 | | $ | 46 | | $ | 331 | | $ | 29,433 | |
Mortgage-backed securities | | | 65,553 | | | 477 | | | 731 | | | 65,299 | |
Equity securities | | | 603 | | | 1 | | | - | | | 604 | |
Total | | $ | 95,874 | | $ | 524 | | $ | 1,062 | | $ | 95,336 | |
| | | | | | | | | | | | | |
December 31, 2012: | | | | | | | | | | | | | |
Obligations of U.S. Government agencies and corporations | | $ | 35,213 | | $ | 903 | | $ | 9 | | $ | 36,107 | |
Mortgage-backed securities | | | 106,524 | | | 2,464 | | | 208 | | | 108,780 | |
Equity securities | | | 596 | | | 25 | | | - | | | 621 | |
Total | | $ | 142,333 | | $ | 3,392 | | $ | 217 | | $ | 145,508 | |
| | | | | | | | | | | | | |
Held-to-maturity securities: | | | | | | | | | | | | | |
June 30, 2013: | | | | | | | | | | | | | |
Obligations of states and political subdivisions | | $ | 2,591 | | $ | 157 | | $ | - | | $ | 2,748 | |
| | | | | | | | | | | | | |
December 31, 2012: | | | | | | | | | | | | | |
Obligations of states and political subdivisions | | $ | 2,657 | | $ | 227 | | $ | - | | $ | 2,884 | |
| | Less than 12 Months | | More than 12 Months | | Total | | ||||||||||||
(Dollars in thousands) | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | ||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | |
U.S. Gov’t. agencies and corporations | | $ | 26,712 | | $ | 331 | | $ | - | | $ | - | | $ | 26,712 | | $ | 331 | |
Mortgage-backed securities | | | 38,369 | | | 731 | | | - | | | - | | | 38,369 | | | 731 | |
Total | | $ | 65,081 | | $ | 1,062 | | $ | - | | $ | - | | $ | 65,081 | | $ | 1,062 | |
| | Available for sale | | Held to maturity | | ||||||||
| | Amortized | | Estimated | | Amortized | | Estimated | | ||||
(Dollars in thousands) | | Cost | | Fair Value | | Cost | | Fair Value | | ||||
Due in one year or less | | $ | 24 | | $ | 25 | | $ | 145 | | $ | 145 | |
Due after one year through five years | | | 26,102 | | | 25,911 | | | 936 | | | 972 | |
Due after five years through ten years | | | 1,507 | | | 1,537 | | | 1,007 | | | 1,098 | |
Due after ten years | | | 67,638 | | | 67,259 | | | 503 | | | 533 | |
| | | 95,271 | | | 94,732 | | | 2,591 | | | 2,748 | |
Equity securities | | | 603 | | | 604 | | | - | | | - | |
Total | | $ | 95,874 | | $ | 95,336 | | $ | 2,591 | | $ | 2,748 | |
(Dollars in thousands) | | June 30, 2013 | | December 31, 2012 | | ||
Construction | | $ | 104,516 | | $ | 108,051 | |
Residential real estate | | | 288,494 | | | 288,011 | |
Commercial real estate | | | 321,191 | | | 314,941 | |
Commercial | | | 56,448 | | | 60,786 | |
Consumer | | | 11,539 | | | 13,293 | |
Total loans | | | 782,188 | | | 785,082 | |
Allowance for credit losses | | | (15,723) | | | (15,991) | |
Total loans, net | | $ | 766,465 | | $ | 769,091 | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Unallocated | | Total | | |||||||
June 30, 2013 | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 34,638 | | $ | 22,438 | | $ | 27,258 | | $ | 711 | | $ | 51 | | $ | - | | $ | 85,096 | |
Loans collectively evaluated for impairment | | | 69,878 | | | 266,056 | | | 293,933 | | | 55,737 | | | 11,488 | | | - | | | 697,092 | |
Total loans | | $ | 104,516 | | $ | 288,494 | | $ | 321,191 | | $ | 56,448 | | $ | 11,539 | | $ | - | | $ | 782,188 | |
| | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses allocated to: | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 717 | | $ | 377 | | $ | 2,189 | | $ | 29 | | $ | - | | $ | - | | $ | 3,312 | |
Loans collectively evaluated for impairment | | | 3,629 | | | 3,882 | | | 3,325 | | | 1,187 | | | 301 | | | 87 | | | 12,411 | |
Total allowance for credit losses | | $ | 4,346 | | $ | 4,259 | | $ | 5,514 | | $ | 1,216 | | $ | 301 | | $ | 87 | | $ | 15,723 | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Unallocated | | Total | | |||||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 37,029 | | $ | 18,549 | | $ | 32,447 | | $ | 715 | | $ | 87 | | $ | - | | $ | 88,827 | |
Loans collectively evaluated for impairment | | | 71,022 | | | 269,462 | | | 282,494 | | | 60,071 | | | 13,206 | | | - | | | 696,255 | |
Total loans | | $ | 108,051 | | $ | 288,011 | | $ | 314,941 | | $ | 60,786 | | $ | 13,293 | | $ | - | | $ | 785,082 | |
| | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses allocated to: | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 941 | | $ | 598 | | $ | 614 | | $ | - | | $ | 48 | | $ | - | | $ | 2,201 | |
Loans collectively evaluated for impairment | | | 3,446 | | | 4,596 | | | 3,520 | | | 1,682 | | | 359 | | | 187 | | | 13,790 | |
Total allowance for credit losses | | $ | 4,387 | | $ | 5,194 | | $ | 4,134 | | $ | 1,682 | | $ | 407 | | $ | 187 | | $ | 15,991 | |
(Dollars in thousands) | | Unpaid principal balance | | Recorded investment with no allowance | | Recorded investment with an allowance | | Related allowance | | Quarter-to- date average recorded investment | | Year-to-date average recorded investment | | ||||||
June 30, 2013 | | | | | | | | | | | | | | | | | | | |
Impaired nonaccrual loans: | | | | | | | | | | | | | | | | | | | |
Construction | | $ | 10,961 | | $ | 3,751 | | $ | 3,744 | | $ | 600 | | $ | 7,080 | | $ | 7,401 | |
Residential real estate | | | 22,890 | | | 14,948 | | | 1,085 | | | 301 | | | 12,883 | | | 11,920 | |
Commercial real estate | | | 13,876 | | | 8,135 | | | 2,502 | | | 650 | | | 9,784 | | | 10,824 | |
Commercial | | | 1,611 | | | 573 | | | 29 | | | 29 | | | 531 | | | 537 | |
Consumer | | | 58 | | | 51 | | | - | | | - | | | 51 | | | 49 | |
Total | | | 49,396 | | | 27,458 | | | 7,360 | | | 1,580 | | | 30,329 | | | 30,731 | |
| | | | | | | | | | | | | | | | | | | |
Impaired accruing restructured loans: | | | | | | | | | | | | | | | | | | | |
Construction | | | 27,143 | | | 23,091 | | | 4,052 | | | 117 | | | 27,052 | | | 27,146 | |
Residential real estate | | | 6,405 | | | 4,554 | | | 1,851 | | | 76 | | | 6,814 | | | 6,882 | |
Commercial real estate | | | 16,621 | | | 10,503 | | | 6,118 | | | 1,539 | | | 16,414 | | | 16,903 | |
Commercial | | | 109 | | | 109 | | | - | | | - | | | 112 | | | 115 | |
Consumer | | | - | | | - | | | - | | | - | | | - | | | - | |
Total | | | 50,278 | | | 38,257 | | | 12,021 | | | 1,732 | | | 50,392 | | | 51,046 | |
| | | | | | | | | | | | | | | | | | | |
Total impaired loans: | | | | | | | | | | | | | | | | | | | |
Construction | | | 38,104 | | | 26,842 | | | 7,796 | | | 717 | | | 34,132 | | | 34,547 | |
Residential real estate | | | 29,295 | | | 19,502 | | | 2,936 | | | 377 | | | 19,697 | | | 18,802 | |
Commercial real estate | | | 30,497 | | | 18,638 | | | 8,620 | | | 2,189 | | | 26,198 | | | 27,727 | |
Commercial | | | 1,720 | | | 682 | | | 29 | | | 29 | | | 643 | | | 652 | |
Consumer | | | 58 | | | 51 | | | - | | | - | | | 51 | | | 49 | |
Total | | $ | 99,674 | | $ | 65,715 | | $ | 19,381 | | $ | 3,312 | | $ | 80,721 | | $ | 81,777 | |
(Dollars in thousands) | | Unpaid principal balance | | Recorded investment with no allowance | | Recorded investment with an allowance | | Related allowance | | Quarter-to- date average recorded investment | | Year-to-date average recorded investment | | ||||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | |
Impaired nonaccrual loans: | | | | | | | | | | | | | | | | | | | |
Construction | | $ | 14,288 | | $ | 3,371 | | $ | 6,323 | | $ | 941 | | $ | 10,600 | | $ | 12,428 | |
Residential real estate | | | 17,975 | | | 9,469 | | | 2,063 | | | 598 | | | 13,294 | | | 17,472 | |
Commercial real estate | | | 19,515 | | | 11,838 | | | 2,729 | | | 614 | | | 13,554 | | | 12,975 | |
Commercial | | | 1,556 | | | 594 | | | - | | | - | | | 1,126 | | | 1,538 | |
Consumer | | | 92 | | | 39 | | | 48 | | | 48 | | | 50 | | | 55 | |
Total | | | 53,426 | | | 25,311 | | | 11,163 | | | 2,201 | | | 38,624 | | | 44,468 | |
| | | | | | | | | | | | | | | | | | | |
Impaired accruing restructured loans: | | | | | | | | | | | | | | | | | | | |
Construction | | | 27,335 | | | 27,335 | | | - | | | - | | | 27,907 | | | 21,193 | |
Residential real estate | | | 7,017 | | | 7,017 | | | - | | | - | | | 6,124 | | | 5,064 | |
Commercial real estate | | | 17,880 | | | 17,880 | | | - | | | - | | | 17,433 | | | 16,252 | |
Commercial | | | 121 | | | 121 | | | - | | | - | | | 105 | | | 87 | |
Consumer | | | - | | | - | | | - | | | - | | | - | | | - | |
Total | | | 52,353 | | | 52,353 | | | - | | | - | | | 51,569 | | | 42,596 | |
| | | | | | | | | | | | | | | | | | | |
Total impaired loans: | | | | | | | | | | | | | | | | | | | |
Construction | | | 41,623 | | | 30,706 | | | 6,323 | | | 941 | | | 38,507 | | | 33,621 | |
Residential real estate | | | 24,992 | | | 16,486 | | | 2,063 | | | 598 | | | 19,418 | | | 22,536 | |
Commercial real estate | | | 37,395 | | | 29,718 | | | 2,729 | | | 614 | | | 30,987 | | | 29,227 | |
Commercial | | | 1,677 | | | 715 | | | - | | | - | | | 1,231 | | | 1,625 | |
Consumer | | | 92 | | | 39 | | | 48 | | | 48 | | | 50 | | | 55 | |
Total | | $ | 105,779 | | $ | 77,664 | | $ | 11,163 | | $ | 2,201 | | $ | 90,193 | | $ | 87,064 | |
(Dollars in thousands) | | Number of contracts | | Premodification outstanding recorded investment | | Postmodification outstanding recorded investment | | Related allowance | | ||||
Troubled debt restructurings: | | | | | | | | | | | | | |
For the six months ended June 30, 2013 | | | | | | | | | | | | | |
Construction | | | 2 | | $ | 123 | | $ | 123 | | $ | - | |
Residential real estate | | | 3 | | | 783 | | | 798 | | | 37 | |
Commercial real estate | | | 1 | | | 474 | | | 474 | | | - | |
Commercial | | | - | | | - | | | - | | | - | |
Consumer | | | - | | | - | | | - | | | - | |
Total | | | 6 | | $ | 1,380 | | $ | 1,395 | | $ | 37 | |
| | | | | | | | | | | | | |
For the six months ended June 30, 2012 | | | | | | | | | | | | | |
Construction | | | 7 | | $ | 5,943 | | $ | 5,963 | | $ | - | |
Residential real estate | | | 8 | | | 2,613 | | | 2,276 | | | - | |
Commercial real estate | | | 3 | | | 5,351 | | | 5,514 | | | - | |
Commercial | | | - | | | - | | | - | | | - | |
Consumer | | | - | | | - | | | - | | | - | |
Total | | | 18 | | $ | 13,907 | | $ | 13,753 | | $ | - | |
(Dollars in thousands) | | Number of contracts | | Recorded investment | | Related allowance | | |||
Troubled debt restructurings that subsequently defaulted (1): | | | | | | | | | | |
For the six months ended June 30, 2013 | | | | | | | | | | |
Construction | | | - | | $ | - | | $ | - | |
Residential real estate | | | 4 | | | 1,563 | | | - | |
Commercial real estate | | | 1 | | | 1,741 | | | 74 | |
Commercial | | | - | | | - | | | - | |
Consumer | | | - | | | - | | | - | |
Total | | | 5 | | $ | 3,304 | | $ | 74 | |
| | | | | | | | | | |
Troubled debt restructurings that subsequently defaulted (2): | | | | | | | | | | |
For the six months ended June 30, 2012 | | | | | | | | | | |
Construction | | | 1 | | $ | 666 | | $ | - | |
Residential real estate | | | 3 | | | 913 | | | - | |
Commercial real estate | | | - | | | - | | | - | |
Commercial | | | - | | | - | | | - | |
Consumer | | | - | | | - | | | - | |
Total | | | 4 | | $ | 1,579 | | $ | - | |
(Dollars in thousands) | | Pass/Performing | | Special mention | | Substandard | | Doubtful | | Nonaccrual | | Total | | ||||||
June 30, 2013 | | | | | | | | | | | | | | | | | | | |
Construction | | $ | 48,038 | | $ | 23,989 | | $ | 24,994 | | $ | - | | $ | 7,495 | | $ | 104,516 | |
Residential real estate | | | 235,008 | | | 24,055 | | | 13,398 | | | - | | | 16,033 | | | 288,494 | |
Commercial real estate | | | 268,053 | | | 23,752 | | | 18,749 | | | - | | | 10,637 | | | 321,191 | |
Commercial | | | 50,938 | | | 4,097 | | | 811 | | | - | | | 602 | | | 56,448 | |
Consumer | | | 11,433 | | | 52 | | | 3 | | | - | | | 51 | | | 11,539 | |
Total | | $ | 613,470 | | $ | 75,945 | | $ | 57,955 | | $ | - | | $ | 34,818 | | $ | 782,188 | |
(Dollars in thousands) | | Pass/Performing | | Special mention | | Substandard | | Doubtful | | Nonaccrual | | Total | | ||||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | |
Construction | | $ | 45,385 | | $ | 30,817 | | $ | 22,155 | | $ | - | | $ | 9,694 | | $ | 108,051 | |
Residential real estate | | | 237,299 | | | 23,657 | | | 15,090 | | | 433 | | | 11,532 | | | 288,011 | |
Commercial real estate | | | 257,418 | | | 21,554 | | | 21,402 | | | - | | | 14,567 | | | 314,941 | |
Commercial | | | 55,432 | | | 3,062 | | | 1,639 | | | 59 | | | 594 | | | 60,786 | |
Consumer | | | 13,147 | | | - | | | 59 | | | - | | | 87 | | | 13,293 | |
Total | | $ | 608,681 | | $ | 79,090 | | $ | 60,345 | | $ | 492 | | $ | 36,474 | | $ | 785,082 | |
| Accruing | | | | | | | | | | |||||||||||||||||
(Dollars in thousands) | Current | | | 30-59 days past due | | | 60-89 days past due | | | 90 days or more past due | | Total past due | | | Nonaccrual | | | Total | | ||||||||
June 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction | | $ | 97,021 | | | $ | - | | | $ | - | | | $ | - | | $ | - | | | $ | 7,495 | | | $ | 104,516 | |
Residential real estate | | | 270,575 | | | | 1,644 | | | | 242 | | | | - | | | 1,886 | | | | 16,033 | | | | 288,494 | |
Commercial real estate | | | 309,318 | | | | 769 | | | | 467 | | | | - | | | 1,236 | | | | 10,637 | | | | 321,191 | |
Commercial | | | 55,720 | | | | 112 | | | | 14 | | | | - | | | 126 | | | | 602 | | | | 56,448 | |
Consumer | | | 11,414 | | | | 60 | | | | 11 | | | | 3 | | | 74 | | | | 51 | | | | 11,539 | |
Total | | $ | 744,048 | | | $ | 2,585 | | | $ | 734 | | | $ | 3 | | $ | 3,322 | | | $ | 34,818 | | | $ | 782,188 | |
Percent of total loans | | | 95.1 | % | | | 0.3 | % | | | 0.1 | % | | | - | | | 0.4 | % | | | 4.5 | % | | | | |
| | Accruing | | | | | | | | | | |||||||||||||||||
(Dollars in thousands) | | Current | | | 30-59 days past due | | | 60-89 days past due | | | 90 days or more past due | | | Total past due | | | Nonaccrual | | | Total | | |||||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction | | $ | 98,221 | | | $ | 136 | | | $ | - | | | $ | - | | | $ | 136 | | | $ | 9,694 | | | $ | 108,051 | |
Residential real estate | | | 272,311 | | | | 3,116 | | | | 762 | | | | 290 | | | | 4,168 | | | | 11,532 | | | | 288,011 | |
Commercial real estate | | | 298,522 | | | | 887 | | | | 800 | | | | 165 | | | | 1,852 | | | | 14,567 | | | | 314,941 | |
Commercial | | | 59,746 | | | | 380 | | | | 66 | | | | - | | | | 446 | | | | 594 | | | | 60,786 | |
Consumer | | | 13,125 | | | | 57 | | | | 19 | | | | 5 | | | | 81 | | | | 87 | | | | 13,293 | |
Total | | $ | 741,925 | | | $ | 4,576 | | | $ | 1,647 | | | $ | 460 | | | $ | 6,683 | | | $ | 36,474 | | | $ | 785,082 | |
Percent of total loans | | | 94.5 | % | | | 0.6 | % | | | 0.2 | % | | | 0.1 | % | | | 0.9 | % | | | 4.6 | % | | | | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Unallocated | | Total | | |||||||
For the three months ended June 30, 2013 | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 4,116 | | $ | 4,864 | | $ | 4,374 | | $ | 1,760 | | $ | 330 | | $ | 291 | | $ | 15,735 | |
| | | | | | | | | | | | | | | | | | | | | | |
Charge-offs | | | (802) | | | (1,096) | | | (872) | | | (136) | | | (13) | | | - | | | (2,919) | |
Recoveries | | | 1 | | | 59 | | | 90 | | | 50 | | | 7 | | | - | | | 207 | |
Net charge-offs | | | (801) | | | (1,037) | | | (782) | | | (86) | | | (6) | | | - | | | (2,712) | |
| | | | | | | | | | | | | | | | | | | | | | |
Provision | | | 1,031 | | | 432 | | | 1,922 | | | (458) | | | (23) | | | (204) | | | 2,700 | |
Ending balance | | $ | 4,346 | | $ | 4,259 | | $ | 5,514 | | $ | 1,216 | | $ | 301 | | $ | 87 | | $ | 15,723 | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Unallocated | | Total | | |||||||
For the three months ended June 30, 2012 | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,344 | | $ | 4,448 | | $ | 3,549 | | $ | 1,539 | | $ | 581 | | $ | 83 | | $ | 13,544 | |
| | | | | | | | | | | | | | | | | | | | | | |
Charge-offs | | | (714) | | | (1,554) | | | (745) | | | (1,085) | | | (162) | | | - | | | (4,260) | |
Recoveries | | | - | | | 43 | | | - | | | 133 | | | 5 | | | - | | | 181 | |
Net charge-offs | | | (714) | | | (1,511) | | | (745) | | | (952) | | | (157) | | | - | | | (4,079) | |
| | | | | | | | | | | | | | | | | | | | | | |
Provision | | | 215 | | | 1,300 | | | 1,148 | | | 476 | | | 61 | | | 325 | | | 3,525 | |
Ending balance | | $ | 2,845 | | $ | 4,237 | | $ | 3,952 | | $ | 1,063 | | $ | 485 | | $ | 408 | | $ | 12,990 | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Unallocated | | Total | | |||||||
For the six months ended June 30, 2013 | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 4,387 | | $ | 5,194 | | $ | 4,134 | | $ | 1,682 | | $ | 407 | | $ | 187 | | $ | 15,991 | |
| | | | | | | | | | | | | | | | | | | | | | |
Charge-offs | | | (1,509) | | | (1,889) | | | (1,947) | | | (223) | | | (62) | | | - | | | (5,630) | |
Recoveries | | | 2 | | | 298 | | | 93 | | | 102 | | | 17 | | | - | | | 512 | |
Net charge-offs | | | (1,507) | | | (1,591) | | | (1,854) | | | (121) | | | (45) | | | - | | | (5,118) | |
| | | | | | | | | | | | | | | | | | | | | | |
Provision | | | 1,466 | | | 656 | | | 3,234 | | | (345) | | | (61) | | | (100) | | | 4,850 | |
Ending balance | | $ | 4,346 | | $ | 4,259 | | $ | 5,514 | | $ | 1,216 | | $ | 301 | | $ | 87 | | $ | 15,723 | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Unallocated | | Total | | |||||||
For the six months ended June 30, 2012 | | | | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,745 | | $ | 5,014 | | $ | 3,415 | | $ | 1,498 | | $ | 594 | | $ | 22 | | $ | 14,288 | |
| | | | | | | | | | | | | | | | | | | | | | |
Charge-offs | | | (1,786) | | | (5,673) | | | (1,435) | | | (4,440) | | | (177) | | | - | | | (13,511) | |
Recoveries | | | - | | | 94 | | | 7 | | | 208 | | | 9 | | | - | | | 318 | |
Net charge-offs | | | (1,786) | | | (5,579) | | | (1,428) | | | (4,232) | | | (168) | | | - | | | (13,193) | |
| | | | | | | | | | | | | | | | | | | | | | |
Provision | | | 886 | | | 4,802 | | | 1,965 | | | 3,797 | | | 59 | | | 386 | | | 11,895 | |
Ending balance | | $ | 2,845 | | $ | 4,237 | | $ | 3,952 | | $ | 1,063 | | $ | 485 | | $ | 408 | | $ | 12,990 | |
(Dollars in thousands) | | June 30, 2013 | | December 31, 2012 | | ||
Nonmarketable investment securities | | $ | 2,286 | | $ | 2,750 | |
Accrued interest receivable | | | 2,851 | | | 2,796 | |
Insurance premiums receivable | | | 764 | | | 1,089 | |
Income taxes receivable | | | 3,885 | | | 5,160 | |
Deferred income taxes | | | 10,881 | | | 9,180 | |
Prepaid expenses | | | 1,254 | | | 2,227 | |
Other assets | | | 5,613 | | | 5,634 | |
Total | | $ | 27,534 | | $ | 28,836 | |
(Dollars in thousands) | | June 30, 2013 | | December 31, 2012 | | ||
Accrued interest payable | | $ | 286 | | $ | 339 | |
Other accounts payable | | | 3,747 | | | 3,657 | |
Deferred compensation liability | | | 2,467 | | | 2,431 | |
Other liabilities | | | 1,981 | | | 2,320 | |
Total | | $ | 8,481 | | $ | 8,747 | |
| | For the Three Months Ended | | For the Six Months Ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
(Dollars in thousands) | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Stock-based compensation expense | | $ | 18 | | $ | 44 | | $ | 40 | | $ | 141 | |
Excess tax expense related to stock-based compensation | | | - | | | 23 | | | 26 | | | 106 | |
| | June 30, | | ||||
(Dollars in thousands) | | 2013 | | 2012 | | ||
Unrecognized stock-based compensation expense | | $ | 130 | | $ | 211 | |
Weighted average period unrecognized expense is expected to be recognized | | | 1.9 years | | | 2.3 years | |
| | Number | | Weighted Average Grant | | ||
| | of Shares | | Date Fair Value | | ||
Nonvested at beginning of period | | | 6,548 | | $ | 14.89 | |
Granted | | | 3,930 | | | 6.81 | |
Vested | | | (6,548) | | | 14.89 | |
Cancelled | | | - | | | - | |
Nonvested at end of period | | | 3,930 | | $ | 6.81 | |
| | | | | Weighted | | Weighted Average | | ||
| | Number | | Average | | Grant Date | | |||
| | of Shares | | Exercise Price | | Fair Value | | |||
Outstanding at beginning of period | | | 54,216 | | $ | 6.64 | | $ | 3.44 | |
Granted | | | - | | | - | | | - | |
Exercised | | | - | | | - | | | - | |
Expired/Cancelled | | | - | | | - | | | - | |
Outstanding at end of period | | | 54,216 | | $ | 6.64 | | $ | 3.44 | |
| | | | | | | | | | |
Exercisable at end of period | | | - | | $ | - | | $ | - | |
Dividend yield | | 0.60 | % |
Expected volatility | | 58.65 | % |
Risk-free interest rate | | 1.69 | % |
Expected contract life (in years) | | 5.83 | |
(Dollars in thousands) | | Unrealized holding gains (losses) on available for sale securities | | Unrealized holding gains (losses) on cash flow hedging activities | | Accumulated other comprehensive income (loss) | | |||
Balance, December 31, 2012 | | $ | 1,894 | | $ | (1,186) | | $ | 708 | |
Unrealized holding gains (losses) | | | (1,670) | | | 407 | | | (1,263) | |
Reclassification of (gains) losses recognized | | | (545) | | | 779 | | | 234 | |
Balance, June 30, 2013 | | $ | (321) | | $ | - | | $ | (321) | |
| | | | | | | | | | |
Balance, December 31, 2011 | | $ | 1,370 | | $ | (3,059) | | $ | (1,689) | |
Unrealized holding gains | | | 546 | | | 465 | | | 1,011 | |
Balance, June 30, 2012 | | $ | 1,916 | | $ | (2,594) | | $ | (678) | |
| | | | | | | | Significant | | | | | |
| | | | | | | | Other | | Significant | | ||
| | | | | Quoted | | Observable | | Unobservable | | |||
| | | | | Prices | | Inputs | | Inputs | | |||
(Dollars in thousands) | | Fair Value | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
June 30, 2013 | | | | | | | | | | | | | |
Securities available for sale: | | | | | | | | | | | | | |
U.S. Government agencies | | $ | 29,433 | | $ | - | | $ | 29,433 | | $ | - | |
Mortgage-backed securities | | | 65,299 | | | - | | | 65,299 | | | - | |
Other equity securities | | | 604 | | | - | | | 604 | | | - | |
Total | | $ | 95,336 | | $ | - | | $ | 95,336 | | $ | - | |
| | | | | | | | | | | | | |
Interest rate caps | | $ | - | | $ | - | | $ | - | | $ | - | |
| | | | | | | | Significant | | | | | |
| | | | | | | | Other | | Significant | | ||
| | | | | Quoted | | Observable | | Unobservable | | |||
| | | | | Prices | | Inputs | | Inputs | | |||
(Dollars in thousands) | | Fair Value | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
December 31, 2012 | | | | | | | | | | | | | |
Securities available for sale: | | | | | | | | | | | | | |
U.S. Government agencies | | $ | 36,107 | | $ | - | | $ | 36,107 | | $ | - | |
Mortgage-backed securities | | | 108,780 | | | - | | | 108,780 | | | - | |
Other equity securities | | | 621 | | | - | | | 621 | | | - | |
Total | | $ | 145,508 | | $ | - | | $ | 145,508 | | $ | - | |
| | | | | | | | | | | | | |
Interest rate caps | | $ | 14 | | $ | - | | $ | 14 | | $ | - | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Total | | ||||||
For the six months ended June 30, 2013 | | | | | | | | | | | | | | | | | | | |
Impaired loans: | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 36,088 | | $ | 17,951 | | $ | 31,833 | | $ | 715 | | $ | 39 | | $ | 86,626 | |
Charge-offs | | | (1,509) | | | (1,830) | | | (1,660) | | | (61) | | | (38) | | | (5,098) | |
Payments | | | (1,135) | | | (1,323) | | | (2,945) | | | (12) | | | (9) | | | (5,424) | |
Transfers to other real estate owned | | | (205) | | | (592) | | | (1,601) | | | - | | | - | | | (2,398) | |
Returned to performing status | | | - | | | (380) | | | - | | | - | | | - | | | (380) | |
Changed to nonaccrual status | | | - | | | (1,626) | | | (1,741) | | | - | | | - | | | (3,367) | |
Additions | | | 458 | | | 9,640 | | | 2,758 | | | 69 | | | 11 | | | 12,936 | |
Changes in allowance | | | 224 | | | 221 | | | (1,575) | | | (29) | | | 48 | | | (1,111) | |
Ending balance | | $ | 33,921 | | $ | 22,061 | | $ | 25,069 | | $ | 682 | | $ | 51 | | $ | 81,784 | |
(Dollars in thousands) | | Construction | | Residential real estate | | Commercial real estate | | Commercial | | Consumer | | Total | | ||||||
For the six months ended June 30, 2012 | | | | | | | | | | | | | | | | | | | |
Impaired loans: | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 27,166 | | $ | 22,602 | | $ | 23,578 | | $ | 1,738 | | $ | 28 | | $ | 75,112 | |
Charge-offs | | | (1,775) | | | (5,356) | | | (1,435) | | | (1,264) | | | - | | | (9,830) | |
Payments | | | (715) | | | (3,185) | | | (1,375) | | | (80) | | | (3) | | | (5,358) | |
Transfers to other real estate owned | | | (1,620) | | | (763) | | | (1,334) | | | (30) | | | - | | | (3,747) | |
Returned to performing status | | | - | | | - | | | - | | | - | | | - | | | - | |
Changed to nonaccrual status | | | (666) | | | (786) | | | - | | | - | | | - | | | (1,452) | |
Additions | | | 8,776 | | | 11,600 | | | 7,279 | | | 1,313 | | | 30 | | | 28,998 | |
Changes in allowance | | | 90 | | | 876 | | | (500) | | | (30) | | | - | | | 436 | |
Ending balance | | $ | 31,256 | | $ | 24,988 | | $ | 26,213 | | $ | 1,647 | | $ | 55 | | $ | 84,159 | |
| | For the Six Months Ended | | ||||
(Dollars in thousands) | | June 30, | | ||||
| | 2013 | | 2012 | | ||
Other real estate owned: | | | | | | | |
Beginning balance | | $ | 7,659 | | $ | 9,385 | |
Sales | | | (2,979) | | | (1,404) | |
Write-downs | | | (728) | | | (853) | |
Additions | | | 2,456 | | | 4,371 | |
Ending balance | | $ | 6,408 | | $ | 11,499 | |
| | June 30, 2013 | | December 31, 2012 | | ||||||||
| | | | Estimated | | | | Estimated | | ||||
| | Carrying | | Fair | | Carrying | | Fair | | ||||
(Dollars in thousands) | | Amount | | Value | | Amount | | Value | | ||||
Financial assets | | | | | | | | | | | | | |
Level 2 inputs | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 124,506 | | $ | 124,506 | | $ | 200,193 | | $ | 200,193 | |
Investment securities held to maturity | | | 2,591 | | | 2,748 | | | 2,657 | | | 2,884 | |
Level 3 inputs | | | | | | | | | | | | | |
Loans, net | | | 766,465 | | | 792,199 | | | 769,091 | | | 798,381 | |
| | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | |
Level 2 inputs | | | | | | | | | | | | | |
Deposits | | $ | 922,107 | | $ | 924,284 | | $ | 1,049,273 | | $ | 1,052,382 | |
Short-term borrowings | | | 10,095 | | | 10,095 | | | 13,761 | | | 13,761 | |
(Dollars in thousands) | | June 30, 2013 | | December 31, 2012 | | ||
Commitments to extend credit | | $ | 118,287 | | $ | 141,518 | |
Letters of credit | | | 12,621 | | | 12,817 | |
Total | | $ | 130,908 | | $ | 154,335 | |
| | Community | | Insurance Products | | Parent | | Consolidated | | ||||
(Dollars in thousands) | | Banking | | and Services | | Company | | Total | | ||||
2013 | | | | | | | | | | | | | |
Interest income | | $ | 21,331 | | $ | 31 | | $ | - | | $ | 21,362 | |
Interest expense | | | (3,884) | | | - | | | - | | | (3,884) | |
Provision for credit losses | | | (4,850) | | | - | | | - | | | (4,850) | |
Noninterest income | | | 2,619 | | | 5,841 | | | (8) | | | 8,452 | |
Noninterest expense | | | (11,672) | | | (5,031) | | | (3,547) | | | (20,250) | |
Net intersegment (expense) income | | | (2,588) | | | (358) | | | 2,946 | | | - | |
Income (loss) before taxes | | | 956 | | | 483 | | | (609) | | | 830 | |
Income tax (expense) benefit | | | (284) | | | (144) | | | 181 | | | (247) | |
Net income (loss) | | $ | 672 | | $ | 339 | | $ | (428) | | $ | 583 | |
| | | | | | | | | | | | | |
Total assets | | $ | 1,035,452 | | $ | 15,924 | | $ | 2,901 | | $ | 1,054,277 | |
| | | | | | | | | | | | | |
2012 | | | | | | | | | | | | | |
Interest income | | $ | 23,509 | | $ | 39 | | $ | - | | $ | 23,548 | |
Interest expense | | | (5,309) | | | - | | | (11) | | | (5,320) | |
Provision for credit losses | | | (11,895) | | | - | | | - | | | (11,895) | |
Noninterest income | | | 3,706 | | | 5,395 | | | 50 | | | 9,151 | |
Noninterest expense | | | (12,157) | | | (4,967) | | | (3,037) | | | (20,161) | |
Net intersegment (expense) income | | | (2,687) | | | (257) | | | 2,944 | | | - | |
(Loss) income before taxes | | | (4,833) | | | 210 | | | (54) | | | (4,677) | |
Income tax benefit (expense) | | | 2,001 | | | (89) | | | 22 | | | 1,934 | |
Net (loss) income | | $ | (2,832) | | $ | 121 | | $ | (32) | | $ | (2,743) | |
| | | | | | | | | | | | | |
Total assets | | $ | 1,156,644 | | $ | 16,903 | | $ | 1,786 | | $ | 1,175,333 | |
| | For the Three Months Ended | | | For the Three Months Ended | | ||||||||||||||
| | June 30, 2013 | | | June 30, 2012 | | ||||||||||||||
| | Average | | Income(1)/ | | Yield/ | | | Average | | Income(1)/ | | Yield/ | | ||||||
(Dollars in thousands) | | Balance | | Expense | | Rate | | | Balance | | Expense | | Rate | | ||||||
Earning assets | | | | | | | | | | | | | | | | | | | | |
Loans (2), (3) | | $ | 785,442 | | $ | 10,166 | | | 5.19 | % | | $ | 816,553 | | $ | 10,917 | | | 5.38 | % |
Investment securities | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 140,614 | | | 568 | | | 1.62 | | | | 130,528 | | | 707 | | | 2.18 | |
Tax-exempt | | | 579 | | | 7 | | | 4.81 | | | | 3,771 | | | 49 | | | 5.32 | |
Federal funds sold | | | 2,992 | | | 1 | | | 0.10 | | | | 11,200 | | | 2 | | | 0.10 | |
Interest-bearing deposits | | | 75,847 | | | 40 | | | 0.21 | | | | 124,171 | | | 61 | | | 0.20 | |
Total earning assets | | | 1,005,474 | | | 10,782 | | | 4.30 | % | | | 1,086,223 | | | 11,736 | | | 4.35 | % |
Cash and due from banks | | | 22,510 | | | | | | | | | | 21,424 | | | | | | | |
Other assets | | | 66,967 | | | | | | | | | | 70,458 | | | | | | | |
Allowance for credit losses | | | (17,099) | | | | | | | | | | (14,507) | | | | | | | |
Total assets | | $ | 1,077,852 | | | | | | | | | $ | 1,163,598 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | $ | 162,589 | | | 61 | | | 0.15 | % | | $ | 152,685 | | | 68 | | | 0.18 | % |
Money market and savings deposits (4) | | | 225,117 | | | 376 | | | 0.67 | | | | 276,527 | | | 813 | | | 1.18 | |
Certificates of deposit $100,000 or more | | | 203,641 | | | 670 | | | 1.32 | | | | 242,662 | | | 880 | | | 1.46 | |
Other time deposits | | | 197,644 | | | 641 | | | 1.30 | | | | 205,046 | | | 882 | | | 1.73 | |
Interest-bearing deposits | | | 788,991 | | | 1,748 | | | 0.89 | | | | 876,920 | | | 2,643 | | | 1.21 | |
Short-term borrowings | | | 10,752 | | | 6 | | | 0.24 | | | | 13,818 | | | 11 | | | 0.31 | |
Long-term debt | | | - | | | - | | | - | | | | 455 | | | 5 | | | 4.63 | |
Total interest-bearing liabilities | | | 799,743 | | | 1,754 | | | 0.88 | % | | | 891,193 | | | 2,659 | | | 1.20 | % |
Noninterest-bearing deposits | | | 154,586 | | | | | | | | | | 144,210 | | | | | | | |
Other liabilities | | | 9,315 | | | | | | | | | | 9,421 | | | | | | | |
Stockholders’ equity | | | 114,208 | | | | | | | | | | 118,774 | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 1,077,852 | | | | | | | | | $ | 1,163,598 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net interest spread | | | | | $ | 9,028 | | | 3.42 | % | | | | | $ | 9,077 | | | 3.15 | % |
Net interest margin | | | | | | | | | 3.60 | % | | | | | | | | | 3.36 | % |
| | | | | | | | | | | | | | | | | | | | |
Tax-equivalent adjustment | | | | | | | | | | | | | | | | | | | | |
Loans | | | | | $ | 24 | | | | | | | | | $ | 27 | | | | |
Investment securities | | | | | | 3 | | | | | | | | | | 17 | | | | |
Total | | | | | $ | 27 | | | | | | | | | $ | 44 | | | | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 34.0% for 2013 and 2012 exclusive of the alternative minimum tax rate and nondeductible interest expense. |
(2) | Average loan balances include nonaccrual loans. |
(3) | Interest income on loans includes amortized loan fees, net of costs, and all are included in the yield calculations. |
(4) | Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged deposits associated with them. This adjustment increased interest expense by $279 thousand for the second quarter of 2013 and $502 thousand for the second quarter of 2012. The interest rate caps were terminated in June of 2013. |
| | For the Six Months Ended | | | For the Six Months Ended | | ||||||||||||||
| | June 30, 2013 | | | June 30, 2012 | | ||||||||||||||
| | Average | | Income(1)/ | | Yield/ | | | Average | | Income(1)/ | | Yield/ | | ||||||
(Dollars in thousands) | | Balance | | Expense | | Rate | | | Balance | | Expense | | Rate | | ||||||
Earning assets | | | | | | | | | | | | | | | | | | | | |
Loans (2), (3) | | $ | 784,604 | | $ | 20,098 | | | 5.17 | % | | $ | 824,569 | | $ | 21,957 | | | 5.35 | % |
Investment securities | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 143,380 | | | 1,211 | | | 1.70 | | | | 130,148 | | | 1,464 | | | 2.26 | |
Tax-exempt | | | 580 | | | 14 | | | 4.83 | | | | 4,020 | | | 106 | | | 5.34 | |
Federal funds sold | | | 5,573 | | | 3 | | | 0.11 | | | | 10,497 | | | 4 | | | 0.08 | |
Interest-bearing deposits | | | 90,869 | | | 90 | | | 0.20 | | | | 117,931 | | | 109 | | | 0.19 | |
Total earning assets | | | 1,025,006 | | | 21,416 | | | 4.21 | % | | | 1,087,165 | | | 23,640 | | | 4.37 | % |
Cash and due from banks | | | 23,731 | | | | | | | | | | 19,799 | | | | | | | |
Other assets | | | 68,070 | | | | | | | | | | 69,310 | | | | | | | |
Allowance for credit losses | | | (16,849) | | | | | | | | | | (14,692) | | | | | | | |
Total assets | | $ | 1,099,958 | | | | | | | | | $ | 1,161,582 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | $ | 168,120 | | | 132 | | | 0.16 | % | | $ | 152,988 | | | 142 | | | 0.19 | % |
Money market and savings deposits (4) | | | 234,597 | | | 959 | | | 0.82 | | | | 277,941 | | | 1,591 | | | 1.15 | |
Certificates of deposit $100,000 or more | | | 209,929 | | | 1,410 | | | 1.35 | | | | 241,591 | | | 1,751 | | | 1.46 | |
Other time deposits | | | 199,399 | | | 1,369 | | | 1.38 | | | | 203,394 | | | 1,800 | | | 1.78 | |
Interest-bearing deposits | | | 812,045 | | | 3,870 | | | 0.96 | | | | 875,914 | | | 5,284 | | | 1.21 | |
Short-term borrowings | | | 11,366 | | | 14 | | | 0.25 | | | | 15,720 | | | 26 | | | 0.33 | |
Long-term debt | | | - | | | - | | | - | | | | 455 | | | 10 | | | 4.63 | |
Total interest-bearing liabilities | | | 823,411 | | | 3,884 | | | 0.95 | % | | | 892,089 | | | 5,320 | | | 1.20 | % |
Noninterest-bearing deposits | | | 153,285 | | | | | | | | | | 140,235 | | | | | | | |
Other liabilities | | | 9,033 | | | | | | | | | | 9,042 | | | | | | | |
Stockholders’ equity | | | 114,229 | | | | | | | | | | 120,216 | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 1,099,958 | | | | | | | | | $ | 1,161,582 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net interest spread | | | | | $ | 17,532 | | | 3.26 | % | | | | | $ | 18,320 | | | 3.17 | % |
Net interest margin | | | | | | | | | 3.45 | % | | | | | | | | | 3.39 | % |
| | | | | | | | | | | | | | | | | | | | |
Tax-equivalent adjustment | | | | | | | | | | | | | | | | | | | | |
Loans | | | | | $ | 49 | | | | | | | | | $ | 56 | | | | |
Investment securities | | | | | | 5 | | | | | | | | | | 36 | | | | |
Total | | | | | $ | 54 | | | | | | | | | $ | 92 | | | | |
(1) | All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 34.0% for 2013 and 2012 exclusive of the alternative minimum tax rate and nondeductible interest expense. |
(2) | Average loan balances include nonaccrual loans. |
(3) | Interest income on loans includes amortized loan fees, net of costs, and all are included in the yield calculations. |
(4) | Interest on money market and savings deposits includes an adjustment to expense related to interest rate caps and the hedged deposits associated with them. This adjustment increased interest expense by $695 thousand for the first six months of 2013 and $962 thousand for the first six months of 2012. The interest rate caps were terminated in June of 2013. |
| | For the Three Months Ended | | For the Six Months Ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
(Dollars in thousands) | | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
Allowance balance beginning of period | | $ | 15,735 | | $ | 13,544 | | $ | 15,991 | | $ | 14,288 | |
Charge-offs: | | | | | | | | | | | | | |
Construction | | | (802) | | | (714) | | | (1,509) | | | (1,786) | |
Residential real estate | | | (1,096) | | | (1,554) | | | (1,889) | | | (5,673) | |
Commercial real estate | | | (872) | | | (745) | | | (1,947) | | | (1,435) | |
Commercial | | | (136) | | | (1,085) | | | (223) | | | (4,440) | |
Consumer | | | (13) | | | (162) | | | (62) | | | (177) | |
Totals | | | (2,919) | | | (4,260) | | | (5,630) | | | (13,511) | |
Recoveries: | | | | | | | | | | | | | |
Construction | | | 1 | | | - | | | 2 | | | - | |
Residential real estate | | | 59 | | | 43 | | | 298 | | | 94 | |
Commercial real estate | | | 90 | | | - | | | 93 | | | 7 | |
Commercial | | | 50 | | | 133 | | | 102 | | | 208 | |
Consumer | | | 7 | | | 5 | | | 17 | | | 9 | |
Totals | | | 207 | | | 181 | | | 512 | | | 318 | |
Net charge-offs | | | (2,712) | | | (4,079) | | | (5,118) | | | (13,193) | |
Provision for credit losses | | | 2,700 | | | 3,525 | | | 4,850 | | | 11,895 | |
Allowance balance end of period | | $ | 15,723 | | $ | 12,990 | | $ | 15,723 | | $ | 12,990 | |
| | | | | | | | | | | | | |
Average loans outstanding during the period | | $ | 785,442 | | $ | 816,553 | | $ | 784,604 | | $ | 824,569 | |
Net charge-offs (annualized) as a percentage of average loans outstanding during the period | | | 1.38 | % | | 2.01 | % | | 1.32 | % | | 3.22 | % |
Allowance for credit losses at period end as a percentage of average loans | | | 2.00 | % | | 1.59 | % | | 2.00 | % | | 1.58 | % |
| ⋅ | frequently contacting borrowers until the delinquency is cured or until an acceptable payment plan has been agreed upon; |
| | |
| ⋅ | obtaining updated appraisals; |
| | |
| ⋅ | provisioning for credit losses; |
| | |
| ⋅ | charging off loans; |
| | |
| ⋅ | transferring loans to other real estate owned; |
| | |
| ⋅ | aggressively marketing other real estate owned; and |
| | |
| ⋅ | potential sale of loans. |
| | June 30, | | December 31, | | ||
(Dollars in thousands) | | 2013 | | 2012 | | ||
Nonperforming assets | | | | | | | |
Nonaccrual loans | | | | | | | |
Construction | | $ | 7,495 | | $ | 9,694 | |
Residential real estate | | | 16,033 | | | 11,532 | |
Commercial real estate | | | 10,637 | | | 14,567 | |
Commercial | | | 602 | | | 594 | |
Consumer | | | 51 | | | 87 | |
Total nonaccrual loans | | | 34,818 | | | 36,474 | |
| | | | | | | |
Loans 90 days or more past due and still accruing | | | | | | | |
Construction | | | - | | | - | |
Residential real estate | | | - | | | 290 | |
Commercial real estate | | | - | | | 165 | |
Commercial | | | - | | | - | |
Consumer | | | 3 | | | 5 | |
Total loans 90 days or more past due and still accruing | | | 3 | | | 460 | |
| | | | | | | |
Accruing troubled debt restructurings | | | | | | | |
Construction | | | 27,143 | | | 27,335 | |
Residential real estate | | | 6,405 | | | 7,017 | |
Commercial real estate | | | 16,621 | | | 17,880 | |
Commercial | | | 109 | | | 121 | |
Consumer | | | - | | | - | |
Total accruing troubled debt restructurings | | | 50,278 | | | 52,353 | |
Total nonperforming loans | | | 85,099 | | | 89,287 | |
Other real estate owned | | | 6,408 | | | 7,659 | |
Total nonperforming assets | | $ | 91,507 | | $ | 96,946 | |
| | | | | | | |
As a percent of total loans: | | | | | | | |
Nonaccrual loans | | | 4.45 | % | | 4.65 | % |
Loans 90 days or more past due and still accruing | | | - | | | 0.06 | |
Accruing troubled debt restructurings | | | 6.43 | | | 6.67 | |
Total nonperforming loans | | | 10.88 | % | | 11.38 | % |
| | | | | | | |
Total nonperforming assets as a percent of total loans and other real estate owned | | | 11.60 | % | | 12.23 | % |
| | | | | | | |
As a percent of total assets: | | | | | | | |
Nonaccrual loans | | | 3.30 | % | | 3.08 | % |
Loans 90 days or more past due and still accruing | | | - | | | 0.04 | |
Accruing troubled debt restructurings | | | 4.77 | | | 4.41 | |
Total nonperforming loans | | | 8.07 | | | 7.53 | |
Other real estate owned | | | 0.61 | | | 0.65 | |
Total nonperforming assets | | | 8.68 | % | | 8.18 | % |
| | | | | | Minimum | |
| | June 30, | | December 31, | | Regulatory | |
| | 2013 | | 2012 | | Requirements | |
Tier 1 risk-based capital ratio | | 12.43 | % | 12.05 | % | 4.00 | % |
Total risk-based capital ratio | | 13.69 | % | 13.32 | % | 8.00 | % |
Leverage ratio | | 9.21 | % | 8.32 | % | 4.00 | % |
| SHORE BANCSHARES, INC. | |
| | |
Date: August 14, 2013 | By: | /s/ Lloyd L. Beatty, Jr. |
| | Lloyd L. Beatty, Jr. |
| | President & Chief Executive Officer |
| | (Principal Executive Officer) |
| | |
Date: August 14, 2013 | By: | /s/ George S. Rapp |
| | George S. Rapp |
| | Vice President & Chief Financial Officer |
| | (Principal Accounting Officer) |
Exhibit | | |
Number | | Description |
| | |
10.1 | | Stipulation and Consent to the Issuance of a Consent Order with the FDIC1 |
| | |
10.2 | | Stipulation and Consent to the Issuance of a Consent Order with the Maryland Commissioner of Financial Regulation1 |
| | |
10.3 | | Consent Order issued by the Federal Deposit Insurance Corporation1 |
| | |
10.4 | | Acknowledgement of Adoption of the Order by the Maryland Commissioner of Financial Regulation1 |
| | |
31.1 | | Certifications of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act (filed herewith). |
| | |
31.2 | | Certifications of the Principal Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act (filed herewith). |
| | |
32 | | Certification pursuant to Section 906 of the Sarbanes-Oxley Act (furnished herewith). |
| | |
101 | | Interactive Data File |