West Virginia
|
20-0034461
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
MVB Financial Corp.
|
|
The unaudited interim consolidated financial statements of MVB Financial Corp. and Subsidiaries (MVB or “the Company”) listed below are included on pages 2-18 of this report.
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations is included on pages 19-30 of this report.
|
|
September 30
|
December 31
|
|||||||
2011
|
2010
|
|||||||
(Unaudited)
|
(Note 1)
|
|||||||
Assets
|
||||||||
Cash and due from banks
|
$ | 10,667 | $ | 3,713 | ||||
Interest bearing balances
|
6,962 | 10,091 | ||||||
Certificates of deposits in other banks
|
9,918 | 17,734 | ||||||
Investment securities:
|
||||||||
Securities held-to-maturity, at cost
|
10,168 | 7,460 | ||||||
Securities available-for-sale, at approximate fair value
|
102,292 | 61,824 | ||||||
Loans:
|
357,830 | 294,044 | ||||||
Less: Allowance for loan losses
|
(2,676 | ) | (2,478 | ) | ||||
Net loans
|
355,154 | 291,566 | ||||||
Loans held for sale
|
3,352 | 1,839 | ||||||
Bank premises, furniture and equipment, net
|
7,673 | 7,579 | ||||||
Accrued interest receivable and other assets
|
13,993 | 12,461 | ||||||
Total assets
|
$ | 520,179 | $ | 414,267 | ||||
Liabilities
|
||||||||
Deposits
|
||||||||
Non-interest bearing
|
$ | 42,345 | $ | 28,449 | ||||
Interest bearing
|
335,540 | 271,985 | ||||||
Total deposits
|
377,885 | 300,434 | ||||||
Accrued interest, taxes and other liabilities
|
2,302 | 2,703 | ||||||
Repurchase agreements
|
77,826 | 47,623 | ||||||
Federal Home Loan Bank and other borrowings
|
9,823 | 28,614 | ||||||
Long-term debt
|
4,124 | 4,124 | ||||||
Total liabilities
|
471,960 | 383,498 | ||||||
Stockholders’ equity
|
||||||||
Preferred stock, $1,000 par value, 8,500 shares authorized and issued
|
8,500 | - | ||||||
Common stock, $1 par value, 4,000,000 authorized,
2,234,767 and 1,802,391 issued
|
2,235 | 1,802 | ||||||
Additional paid-in capital
|
32,574 | 23,864 | ||||||
Common stock paid for but not issued, par value $1; 90,560 shares
|
- | 1,729 | ||||||
Treasury stock, 51,077 and 47,218 shares, respectively
|
(1,084 | ) | (1,006 | ) | ||||
Retained earnings
|
5,792 | 4,643 | ||||||
Accumulated other comprehensive income/(loss)
|
202 | (263 | ) | |||||
Total stockholders’ equity
|
48,219 | 30,769 | ||||||
Total liabilities and stockholders’ equity
|
$ | 520,179 | $ | 414,267 |
Nine Months Ended
|
Three Months Ended
|
|||||||||||||||
September 30
|
September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Interest income
|
||||||||||||||||
Interest and fees on loans
|
$ | 12,043 | $ | 9,795 | $ | 4,306 | $ | 3,449 | ||||||||
Interest on deposits with other banks
|
60 | 501 | 11 | 115 | ||||||||||||
Interest on investment securities – taxable
|
1,101 | 1,071 | 393 | 401 | ||||||||||||
Interest on tax exempt loans and securities
|
625 | 586 | 211 | 224 | ||||||||||||
Total interest income
|
13,829 | 11,953 | 4,921 | 4,189 | ||||||||||||
Interest expense
|
||||||||||||||||
Deposits
|
2,909 | 3,379 | 969 | 1,105 | ||||||||||||
Repurchase agreements
|
358 | 338 | 125 | 115 | ||||||||||||
FHLB and other borrowings
|
349 | 385 | 114 | 123 | ||||||||||||
Long-term debt
|
60 | 62 | 20 | 23 | ||||||||||||
Total interest expense
|
3,676 | 4,164 | 1,228 | 1,366 | ||||||||||||
Net interest income
|
10,153 | 7,789 | 3,693 | 2,823 | ||||||||||||
Provision for loan losses
|
1,221 | 760 | 591 | 240 | ||||||||||||
Net interest income after
provision for loan losses
|
8,932 | 7,029 | 3,102 | 2,583 | ||||||||||||
Other income
|
||||||||||||||||
Service charges on deposit accounts
|
471 | 498 | 178 | 143 | ||||||||||||
Income on bank owned life insurance
|
206 | 193 | 78 | 64 | ||||||||||||
Visa debit card income
|
309 | 263 | 106 | 93 | ||||||||||||
Income on loans held for sale
|
591 | 372 | 318 | 170 | ||||||||||||
Other operating income
|
401 | 311 | 170 | 95 | ||||||||||||
Gain on sale of securities
|
485 | 88 | 129 | 32 | ||||||||||||
Total other income
|
2,463 | 1,725 | 979 | 597 | ||||||||||||
Other expense
|
||||||||||||||||
Salary and employee benefits
|
4,816 | 3,501 | 1,725 | 1,267 | ||||||||||||
Occupancy expense
|
497 | 446 | 182 | 149 | ||||||||||||
Equipment expense
|
439 | 350 | 152 | 127 | ||||||||||||
Data processing
|
252 | 355 | 147 | 78 | ||||||||||||
Visa debit card expense
|
245 | 218 | 84 | 79 | ||||||||||||
Advertising
|
283 | 215 | 121 | 73 | ||||||||||||
Legal and accounting fees
|
292 | 122 | 151 | 42 | ||||||||||||
Printing, stationery and supplies
|
123 | 97 | 38 | 31 | ||||||||||||
Consulting fees
|
291 | 116 | 92 | 61 | ||||||||||||
FDIC insurance
|
322 | 395 | 79 | 129 | ||||||||||||
Other taxes
|
126 | 140 | 40 | 47 | ||||||||||||
Other operating expenses
|
967 | 709 | 341 | 252 | ||||||||||||
Total other expense
|
8,653 | 6,664 | 3,152 | 2,335 | ||||||||||||
Income before income taxes
|
2,742 | 2,090 | 929 | 845 | ||||||||||||
Income tax expense
|
767 | 535 | 256 | 225 | ||||||||||||
Net income
|
$ | 1,975 | $ | 1,555 | $ | 673 | $ | 620 | ||||||||
Basic net income per share
|
$ | 0.92 | $ | 0.97 | $ | 0.31 | $ | 0.39 | ||||||||
Diluted net income per share
|
$ | 0.91 | $ | 0.96 | $ | 0.30 | $ | 0.38 | ||||||||
Basic weighted average shares outstanding
|
2,135,826 | 1,599,382 | 2,185,703 | 1,593,629 | ||||||||||||
Diluted weighted average shares outstanding
|
2,171,967 | 1,624,241 | 2,221,844 | 1,618,488 |
Nine Months Ended
|
September 30
|
|||||||
2011
|
2010
|
|||||||
Operating activities
|
||||||||
Net income
|
$ | 1,975 | $ | 1,555 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Provision for loan losses
|
1,221 | 760 | ||||||
Deferred income tax expense/(benefit)
|
145 | (274 | ) | |||||
Depreciation
|
343 | 338 | ||||||
Stock based compensation
|
88 | 27 | ||||||
Loans originated for sale
|
(31,675 | ) | (27,717 | ) | ||||
Proceeds of loans sold
|
30,162 | 26,957 | ||||||
Proceeds from sale of other real estate owned
|
312 | 866 | ||||||
(Gain) on sale of other real estate owned
|
- | (61 | ) | |||||
(Gain) on sale of investment securities
|
(485 | ) | - | |||||
Amortization, net of accretion
|
613 | 331 | ||||||
(Increase) in interest receivable and other assets
|
(198 | ) | (4 | ) | ||||
(Decrease)/increase in accrued interest, taxes, and other liabilities
|
(401 | ) | 760 | |||||
Net cash provided by operating activities
|
2,100 | 3,538 | ||||||
Investing activities
|
||||||||
(Increase) in loans made to customers
|
(64,809 | ) | (46,939 | ) | ||||
Purchases of premises and equipment
|
(437 | ) | (196 | ) | ||||
Decrease/(increase) in interest bearing balances with banks, net
|
3,129 | (17,695 | ) | |||||
Purchases of certificates of deposit in other banks
|
(9,918 | ) | (16,321 | ) | ||||
Maturities of certificates of deposit in other banks
|
17,734 | 44,886 | ||||||
Purchases of investment securities available-for-sale
|
(215,143 | ) | (59,976 | ) | ||||
Proceeds from sales, maturities and calls of securities
|
||||||||
Available-for-sale
|
175,336 | 31,501 | ||||||
Proceeds from sales, maturities and calls of securities
|
||||||||
held to maturity
|
1,225 | 474 | ||||||
Purchases of investment securities held-to-maturity
|
(3,948 | ) | (985 | ) | ||||
Purchase of bank owned life insurance
|
(2,100 | ) | - | |||||
Net cash (used in) investing activities
|
(98,931 | ) | (65,251 | ) | ||||
Financing activities
|
||||||||
Net increase in deposits
|
77,451 | 52,465 | ||||||
Net increase in repurchase agreements
|
30,203 | 18,942 | ||||||
Proceeds from Federal Home Loan Bank borrowings
|
63,594 | 92,500 | ||||||
Principal payments on Federal Home Loan Bank borrowings
|
(82,385 | ) | (101,657 | ) | ||||
Purchase of treasury stock
|
(78 | ) | (304 | ) | ||||
Net proceeds of stock offering
|
6,500 | - | ||||||
Common stock options exercised
|
- | 38 | ||||||
Issuance of preferred stock
|
8,500 | - | ||||||
Net cash provided by financing activities
|
103,785 | 61,984 | ||||||
Increase in cash and cash equivalents
|
6,954 | 271 | ||||||
Cash and cash equivalents - beginning of period
|
3,713 | 2,321 | ||||||
Cash and cash equivalents - end of period
|
$ | 10,667 | $ | 2,592 | ||||
Cash payments for:
|
||||||||
Interest on deposits, repurchase agreements and borrowings
|
$ | 3,763 | $ | 4,296 | ||||
Income taxes
|
$ | 686 | $ | 516 |
Home
|
Credit
|
|||||||||||||||||||||||
Commercial
|
Residential
|
Equity
|
Installment
|
Card
|
Total
|
|||||||||||||||||||
ALL balance 12/31/10
|
$ | 1,517 | $ | 460 | $ | 207 | $ | 274 | $ | 20 | $ | 2,478 | ||||||||||||
Charge-offs
|
(554 | ) | (354 | ) | (114 | ) | (29 | ) | (3 | ) | (1,054 | ) | ||||||||||||
Recoveries
|
4 | - | 10 | 17 | - | 31 | ||||||||||||||||||
Provision
|
849 | 332 | 68 | (31 | ) | 3 | 1,221 | |||||||||||||||||
ALL balance 9/30/11
|
$ | 1,816 | $ | 438 | $ | 171 | $ | 231 | $ | 20 | $ | 2,676 | ||||||||||||
Individually evaluated for impairment
|
$ | 1,329 | $ | 95 | $ | 54 | $ | 104 | $ | 3 | $ | 1,585 | ||||||||||||
Collectively evaluated for impairment
|
$ | 487 | $ | 343 | $ | 117 | $ | 127 | $ | 17 | $ | 1,091 |
The allowance for loan losses is based on estimates, and actual losses will vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date.
|
Commercial
|
Residential
|
Home
Equity
|
Installment
|
Credit Cards
|
Total
|
|||||||||||||||||||
Sept. 30, 2011
|
||||||||||||||||||||||||
Total Loans
|
$ | 230,583 | $ | 99,578 | $ | 15,038 | $ | 12,045 | $ | 586 | $ | 357,830 | ||||||||||||
Individually evaluated for impairment
|
$ | 2,583 | $ | 77 | $ | 43 | $ | 8 | $ | - | $ | 2,711 | ||||||||||||
Collectively evaluated for impairment
|
$ | 228,000 | $ | 99,501 | $ | 14,995 | $ | 12,037 | $ | 586 | $ | 355,119 |
Commercial
|
Residential
|
Home
Equity
|
Installment
|
Credit Cards
|
Total
|
|||||||||||||||||||
December 31, 2010
|
||||||||||||||||||||||||
Total Loans
|
$ | 194,700 | $ | 71,686 | $ | 14,334 | $ | 12,830 | $ | 494 | $ | 294,044 | ||||||||||||
Individually evaluated for impairment
|
$ | 393 | $ | 197 | $ | 262 | $ | 0 | $ | 4 | $ | 856 | ||||||||||||
Collectively evaluated for impairment
|
$ | 194,307 | $ | 71,489 | $ | 14,072 | $ | 12,830 | $ | 490 | $ | 293,188 |
Management evaluates individual loans in all of the commercial segments for possible impairment. Loans are considered to be 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 by management in evaluating impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Management 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 borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed. The Corporation also separately evaluates individual consumer and residential mortgage loans for impairment.
|
Once the determination has been made that a loan is impaired, the determination of whether a specific allocation of the allowance is necessary is measured by comparing the recorded investment in the loan to the fair value of the loan using one of three methods: (a) the present value of expected future cash flows discounted at the loan's effective interest rate; (b) the loan's observable market price; or (c) the fair value of the collateral less selling costs. The method is selected on a loan-by-loan basis, with management primarily utilizing the fair value of collateral method. The evaluation of the need and amount of a specific allocation of the allowance and whether a loan can be removed from impairment status is made on a quarterly basis.
|
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of September 30, 2011 (in thousands):
|
Impaired
|
||||||||||||||||||||
Loans with
|
||||||||||||||||||||
Impaired Loans with
|
No Specific
|
|||||||||||||||||||
Specific Allowance
|
Allowance
|
Total Impaired Loans
|
||||||||||||||||||
Unpaid
|
||||||||||||||||||||
Recorded
|
Related
|
Recorded
|
Recorded
|
Principal
|
||||||||||||||||
Sept. 30, 2011
|
Investment
|
Allowance
|
Investment
|
Investment
|
Balance
|
|||||||||||||||
Commercial
|
$ | - | $ | - | $ | 2,583 | $ | 2,583 | $ | 2,583 | ||||||||||
Residential
|
77 | 77 | - | 77 | 77 | |||||||||||||||
Home Equity
|
43 | 43 | - | 43 | 43 | |||||||||||||||
Installment
|
8 | 8 | - | 8 | 8 | |||||||||||||||
Credit Card
|
- | - | - | - | - | |||||||||||||||
Total impaired loans
|
$ | 128 | $ | 128 | $ | 2,583 | $ | 2,711 | $ | 2,711 |
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of December 31, 2010 (in thousands):
|
Impaired
|
||||||||||||||||||||
Loans with
|
||||||||||||||||||||
Impaired Loans with
|
No Specific
|
|||||||||||||||||||
Specific Allowance
|
Allowance
|
Total Impaired Loans
|
||||||||||||||||||
Unpaid
|
||||||||||||||||||||
Recorded
|
Related
|
Recorded
|
Recorded
|
Principal
|
||||||||||||||||
Dec 31, 2010
|
Investment
|
Allowance
|
Investment
|
Investment
|
Balance
|
|||||||||||||||
Commercial
|
$ | 59 | $ | 20 | $ | 334 | $ | 393 | $ | 393 | ||||||||||
Residential
|
165 | 75 | 32 | 197 | 197 | |||||||||||||||
Home Equity
|
262 | 99 | 0 | 262 | 262 | |||||||||||||||
Installment
|
0 | 0 | 0 | 0 | 0 | |||||||||||||||
Credit Card
|
4 | 4 | 0 | 4 | 4 | |||||||||||||||
Total impaired loans
|
$ | 490 | $ | 198 | $ | 366 | $ | 856 | $ | 856 |
The following table presents the average recorded investment in impaired loans and related interest income recognized for the periods indicated (in thousands):
|
Sept.
|
||||||||
2011
|
2010
|
|||||||
Average investment in impaired loans
|
$ | 1,144 | $ | 1,220 | ||||
Interest income recognized on an accrual basis on impaired loans
|
$ | 47 | $ | 49 |
Management uses a nine point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized, and are aggregated as "Pass" rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. The portion of any loan that represents a specific allocation of the allowance for loan losses is placed in the Doubtful category. Any portion of a loan that has been charged off is placed in the Loss category.
|
To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as bankruptcy, repossession, or death occurs to raise awareness of a possible credit event. The Bank's Chief Credit Officer is responsible for the timely and accurate risk rating of the loans in the portfolio at origination and on an ongoing basis. The Credit Department performs an annual review of all commercial relationships $500,000 or greater. Confirmation of the appropriate risk grade is included in the review on an ongoing basis. The Bank has an experienced Credit Department that continually reviews and assesses loans within the portfolio. The Bank engages an external consultant to conduct loan reviews on at least an annual basis. Generally, the external consultant reviews larger commercial relationships or criticized relationships. The Credit Department compiles detailed reviews, including plans for resolution, on loans classified as Substandard on a quarterly basis. Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance.
|
The following table represents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of September 30, 2011 and December 31, 2010 (in thousands):
|
Special
|
||||||||||||||||||||
Sept. 30, 2011
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
Commercial
|
$ | 216,852 | $ | 6,830 | $ | 4,318 | $ | 2,583 | $ | 230,583 | ||||||||||
Residential
|
98,040 | 1,286 | 175 | 77 | 99,578 | |||||||||||||||
Home Equity
|
14,872 | 97 | 26 | 43 | 15,038 | |||||||||||||||
Installment
|
11,657 | 223 | 157 | 8 | 12,045 | |||||||||||||||
Credit Card
|
583 | - | 3 | - | 586 | |||||||||||||||
Total
|
$ | 342,004 | $ | 8,436 | $ | 4,679 | $ | 2,711 | $ | 357,830 | ||||||||||
Special
|
||||||||||||||||||||
December 31, 2010
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
Commercial
|
$ | 180,568 | $ | 8,294 | $ | 5,446 | $ | 392 | $ | 194,700 | ||||||||||
Residential
|
69,906 | 613 | 1,002 | 165 | 71,686 | |||||||||||||||
Home Equity
|
13,945 | 99 | 262 | 28 | 14,334 | |||||||||||||||
Installment
|
12,424 | 233 | 173 | - | 12,830 | |||||||||||||||
Credit Card
|
488 | - | 6 | - | 494 | |||||||||||||||
Total
|
$ | 277,331 | $ | 9,239 | $ | 6,889 | $ | 585 | $ | 294,044 |
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of September 30, 2011and December 31, 2010 (in thousands):
|
Current
|
30-59
Days
Past Due
|
60-89 Days
Past Due
|
90
Days
Past Due
|
Total
Past Due
|
Non-
Accrual
|
Total
Loans
|
||||||||||||||||||||||
Sept. 30, 2011
|
||||||||||||||||||||||||||||
Commercial
|
$ | 224,036 | $ | 341 | $ | 2,935 | $ | - | $ | 3,276 | $ | 3,271 | $ | 230,583 | ||||||||||||||
Residential
|
98,916 | 58 | 188 | 76 | 322 | 340 | 99,578 | |||||||||||||||||||||
Home Equity
|
14,896 | 75 | - | - | 75 | 67 | 15,038 | |||||||||||||||||||||
Installment
|
11,756 | 63 | 28 | 42 | 133 | 156 | 12,045 | |||||||||||||||||||||
Credit Card
|
586 | - | - | - | - | - | 586 | |||||||||||||||||||||
Total
|
$ | 350,190 | $ | 537 | $ | 3,151 | $ | 118 | $ | 3,806 | $ | 3,834 | $ | 357,830 |
30-59 | 60-89 | 90 | ||||||||||||||||||||||||||
Days
|
Days
|
Days
|
Total
|
Non-
|
Total
|
|||||||||||||||||||||||
Current
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Accrual
|
Loans
|
||||||||||||||||||||||
Dec 31, 2010
|
||||||||||||||||||||||||||||
Commercial
|
$ | 193,414 | $ | 241 | - | $ | 217 | $ | 458 | $ | 828 | $ | 194,700 | |||||||||||||||
Residential
|
68,529 | 1,761 | 272 | 143 | 2,176 | 981 | 71,686 | |||||||||||||||||||||
Home Equity
|
13,979 | 28 | 18 | 47 | 93 | 262 | 14,334 | |||||||||||||||||||||
Installment
|
12,222 | 141 | 158 | 155 | 454 | 154 | 12,830 | |||||||||||||||||||||
Credit Card
|
490 | - | - | - | - | 4 | 494 | |||||||||||||||||||||
Total
|
$ | 288,634 | $ | 2,171 | $ | 448 | 562 | $ | 3,181 | $ | 2,229 | $ | 294,044 |
An allowance for loan losses ("ALL") is maintained to absorb losses from the loan portfolio. The ALL is based on management's continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience, and the amount of non-performing loans.
|
The Bank's methodology for determining the ALL is based on the requirements of ASC Section 310-10-35 for loans individually evaluated for impairment (discussed above) and ASC Subtopic 450-20 for loans collectively evaluated for impairment, as well as the Interagency Policy Statements on the Allowance for Loan and Lease Losses and other bank regulatory guidance. The total of the two components represents the Bank's ALL.
|
Loans that are collectively evaluated for impairment are analyzed with general allowances being made as appropriate. For general allowances, historical loss trends are used in the estimation of losses in the current portfolio. These historical loss amounts are modified by other qualified factors.
|
The classes described above, which are based on the Federal call code assigned to each loan, provide the starting point for the ALL analysis. Management tracks the historical net charge-off activity at the call code level. A historical charge-off factor is calculated utilizing a defined number of consecutive historical quarters. Commercial, Mortgage and Consumer pools currently utilize a rolling 12 quarters.
|
"Pass" rated credits are segregated from "Criticized" credits for the application of qualitative factors. Loans in the criticized pools, which possess certain qualities or characteristics that may lead to collection and loss issues, are closely monitored by management and subject to additional qualitative factors.
|
Management has identified a number of additional qualitative factors which it uses to supplement the historical charge-off factor because these factors are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience. The additional factors that are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources are: national and local economic trends and conditions; levels of and trends in delinquency rates and non-accrual loans; trends in volume and terms of loans; effects of changes in lending policies; experience, ability, and depth of lending staff; value of underlying collateral; and concentrations of credit from a loan type, industry and/or geographic standpoint.
|
Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.
|
Historically, management has utilized an internally developed spreadsheet to track and apply the various components of the allowance.
|
New TDRs (1)
|
||||||||||||||||||||||||
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||||||||||
30-Sep-11
|
30-Sep-11
|
|||||||||||||||||||||||
(Unaudited, dollars in thousands)
|
Number
of
Contracts
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Post-
Modification
Outstanding
Recorded
Investment
|
Number
of
Contracts
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Post-
Modification
Outstanding
Recorded
Investment
|
||||||||||||||||||
Commercial real estate:
|
- | - | - | - | ||||||||||||||||||||
Land and construction
|
1 | 2,745 | 2,250 | 1 | 2,745 | 2,250 | ||||||||||||||||||
Other
|
- | - | - | - | ||||||||||||||||||||
Total commercial real estate
|
1 | (1) | 2,745 | 2,250 | 1 | 2,745 | 2,250 | |||||||||||||||||
Commercial and industrial
|
- | - | - | - | - | - | ||||||||||||||||||
Residential real estate
|
1 | 418 | 418 | 1 | 418 | 418 | ||||||||||||||||||
Home equity
|
- | - | - | - | - | - | ||||||||||||||||||
Consumer
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
2 | 3,163 | 2,668 | 2 | 3,163 | 2,668 |
Note 3. Borrowed Funds
The Company is a party to repurchase agreements with certain customers. As of September 30, 2011 and December 31, 2010, the Company had repurchase agreements of $77.8 million and $47.6 million.
The bank is a member of the Federal Home Loan Bank (“FHLB”) of Pittsburgh, Pennsylvania. Borrowings from the FHLB are secured by stock in the FHLB of Pittsburgh, qualifying first mortgage loans, mortgage-backed securities and certain investment securities. The remaining maximum borrowing capacity with the FHLB at September 30, 2011 was approximately $117.1 million.
|
Borrowings from the FHLB were as follows:
|
Sept 30
2011
|
Dec 31
2010
|
||||||
(dollars in thousands)
|
||||||||
Fixed interest rate note, originating April 1999, due April 2014, interest of 5.41% is payable monthly.
|
$ | 1,000 | $ | 1,000 | ||||
Fixed interest rate note, originating January 2005, due January 2020, interest of 5.14% is payable in monthly installments of $11.
|
872 | 933 | ||||||
Fixed interest rate note, originating April 2002, due May 2017, interest of 5.90% is payable monthly.
|
635 | 647 | ||||||
Fixed interest rate note, originating July 2006, due July 2016, interest of 4.50% is payable in monthly installments of $8.
|
1,311 | 1,341 | ||||||
Fixed interest rate note, originating October 2006, due October 2021, interest of 5.20% is payable in monthly installments of $6.
|
1,073 | 1,089 | ||||||
Fixed interest rate note, originating February 2007, due February 2022, interest of 5.22% is payable in monthly installments of $5.
|
901 | 913 | ||||||
Fixed interest rate note, originating April 2007, due April 2022, interest of 5.18% is payable in monthly installments of $6.
|
1,019 | 1,034 | ||||||
Floating interest rate note, originating March 2003, due December 2011, interest of 0.68% payable monthly.
|
- | 14,126 | ||||||
Fixed interest rate note, originating December 2007, due December 2017, interest of 5.25% is payable in monthly installments of $7.
|
1,012 | 1,031 | ||||||
Fixed interest rate note originating March 2008, due March 2013, interest of 2.37% payable quarterly.
|
2,000 | 2,000 | ||||||
$ | 9,823 | $ | 24,114 |
(dollars in thousands)
|
||||
Year
|
Amount
|
|||
2011
|
$ | 56 | ||
2012
|
232 | |||
2013
|
2,244 | |||
2014
|
1,257 | |||
2015
|
271 | |||
Thereafter
|
9,887 | |||
|
$ | 13,947 |
(in thousands)
|
For the three months ended
Sept. 30,
|
For the nine months ended
Sept. 30,
|
||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Unrealized gain (loss) on securities
available for sale
|
$ | 156 | $ | 257 | $ | 774 | $ | 747 | ||||||||
Pension liability adjustment
|
- | - | - | (139 | ) | |||||||||||
Tax effect
|
(62 | ) | (103 | ) | (310 | ) | (243 | ) | ||||||||
Net of tax effect
|
94 | 154 | 464 | 365 | ||||||||||||
Net income as reported
|
673 | 620 | 1,975 | 1,555 | ||||||||||||
Total comprehensive income
|
$ | 767 | $ | 774 | $ | 2,439 | $ | 1,920 |
(In Thousands)
|
September 30, 2011
|
|||||||||||||||
Level I
|
Level II
|
Level III
|
Total
|
|||||||||||||
Assets:
|
||||||||||||||||
Investment securities, available for sale
|
- | 102,292 | - | 102,292 | ||||||||||||
Other Real Estate Owned
|
- | 270 | - | 270 | ||||||||||||
Impaired Loans
|
- | - | 2,711 | 2,711 |
(In Thousands)
|
December 31, 2010
|
|||||||||||||||
Level I
|
Level II
|
Level III
|
Total
|
|||||||||||||
Assets:
|
||||||||||||||||
Investment securities, available for sale
|
- | 61,824 | - | 61,824 | ||||||||||||
Other Real Estate Owned
|
- | 402 | - | 402 | ||||||||||||
Impaired Loans
|
- | - | 856 | 856 |
Sept. 30, 2011
|
||||||||
Carrying
Value
|
Estimated
Fair Value
|
|||||||
(Dollars in thousands)
|
||||||||
Financial assets:
|
||||||||
Cash and due from banks
|
10,667 | 10,667 | ||||||
Interest bearing balances
|
6,962 | 6,962 | ||||||
Securities available-for-sale
|
102,292 | 102,292 | ||||||
Securities held-to-maturity
|
10,168 | 10,524 | ||||||
Loans
|
357,830 | 371,070 | ||||||
Accrued interest receivable
|
1,639 | 1,639 | ||||||
$ | 489,558 | $ | 503,154 | |||||
Financial liabilities:
|
||||||||
Deposits
|
$ | 377,885 | $ | 397,082 | ||||
Repurchase agreements
|
77,826 | 77,826 | ||||||
Federal Home Loan Bank Borrowings
|
9,823 | 11,336 | ||||||
Accrued interest payable
|
291 | 291 | ||||||
Long-term debt
|
4,124 | 4,124 | ||||||
$ | 469,949 | 490,659 | ||||||
December 31, 2010
|
||||||||
Carrying
Value
|
Estimated
Fair Value
|
|||||||
(Dollars in thousands)
|
||||||||
Financial assets:
|
||||||||
Cash and due from banks
|
3,713 | 3,713 | ||||||
Interest bearing balances
|
27,825 | 27,878 | ||||||
Securities available-for-sale
|
61,824 | 61,824 | ||||||
Securities held-to-maturity
|
7,460 | 7,442 | ||||||
Loans
|
294,044 | 302,277 | ||||||
Accrued interest receivable
|
1,398 | 1,398 | ||||||
$ | 396,264 | $ | 404,532 | |||||
Financial liabilities:
|
||||||||
Deposits
|
$ | 300,434 | $ | 307,584 | ||||
Repurchase agreements
|
47,623 | 47,671 | ||||||
FHLB and other Borrowings
|
28,614 | 32,305 | ||||||
Accrued interest payable
|
378 | 378 | ||||||
Long-term debt
|
4,124 | 4,124 | ||||||
$ | 381,173 | 392,062 | ||||||
Amortized cost and approximate fair values of investment securities held-to-maturity at September 30, 2011, including gross unrealized gains and losses, are summarized as follows:
|
(Dollars in thousands)
|
||||||||||||||||
Approximate
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Value
|
|||||||||||||
Municipal securities
|
$ | 10,168 | $ | 446 | $ | - | $ | 10,614 | ||||||||
$ | 10,168 | $ | 446 | $ | - | $ | 10,614 |
Amortized cost and approximate fair values of investment securities held-to-maturity at December 31, 2010, including gross unrealized gains and losses, are summarized as follows:
|
(Dollars in thousands)
|
||||||||||||||||
Approximate
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Value
|
|||||||||||||
Municipal securities
|
$ | 6,460 | $ | 27 | $ | (62 | ) | $ | 6,425 | |||||||
U.S. Agency securities
|
1,000 | 17 | - | 1,017 | ||||||||||||
$ | 7,460 | $ | 44 | $ | (62 | ) | $ | 7,442 |
Amortized cost and approximate fair values of investment securities available-for-sale at September 30, 2011 are summarized as follows:
|
Approximate
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Value
|
|||||||||||||
U. S. Agency securities
|
$ | 64,250 | $ | 1,114 | $ | - | $ | 65,364 | ||||||||
Mortgage-backed securities
|
36,482 | 354 | (32 | ) | 36,804 | |||||||||||
Other securities
|
124 | - | - | 124 | ||||||||||||
$ | 100,856 | $ | 1,468 | $ | (32 | ) | $ | 102,292 | ||||||||
Amortized cost and approximate fair values of investment securities available-for-sale at December 31, 2010 are summarized as follows:
|
Approximate
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Value
|
|||||||||||||
U. S. Agency securities
|
$ | 34,903 | $ | 453 | $ | (76 | ) | $ | 35,280 | |||||||
Mortgage-backed securities
|
26,135 | 306 | (21 | ) | 26,420 | |||||||||||
Other securities
|
124 | - | - | 124 | ||||||||||||
$ | 61,162 | $ | 759 | $ | (97 | ) | 61,824 |
The following tables summarize amortized cost and approximate fair values of securities by maturity:
|
September 30, 2011
|
||||||||||||||||
Held to Maturity
|
Available for sale
|
|||||||||||||||
Approximate
|
Approximate
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
Within one year
|
$ | 115 | $ | 115 | $ | - | $ | - | ||||||||
After one year, but within five
|
- | - | 48,198 | 49,173 | ||||||||||||
After five years, but within ten
|
4,026 | 4,258 | 6,052 | 6,191 | ||||||||||||
After ten Years
|
6,027 | 6,241 | 46,606 | 46,928 | ||||||||||||
Total
|
$ | 10,168 | $ | 10,614 | $ | 100,856 | $ | 102,292 |
The following table discloses investments in an unrealized loss position:
|
At September 30, 2011, total temporary impairment totaled $32.
|
Description and number
|
Less than 12 months
|
12 months or more
|
||||||||||||||
of positions
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||
U.S. Agencies(-)
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Mortgage-backed securities(7) (11)
|
7,249 | (32 | ) | - | - | |||||||||||
Municipal securities(-)
|
- | - | - | |||||||||||||
$ | 7,249 | $ | (32 | ) | $ | - | $ | - |
Nine Months Ended
Sept. 30
|
Three Months Ended
Sept. 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net income to:
|
||||||||||||||||
Average assets
|
.58 | % | .54 | % | .55 | % | .62 | % | ||||||||
Average stockholders’ equity
|
6.94 | 7.58 | 6.63 | 8.83 | ||||||||||||
Net interest margin
|
3.17 | 2.88 | 3.23 | 3.01 | ||||||||||||
Average stockholders’ equity to average assets
|
8.37 | 7.15 | 8.30 | 7.08 | ||||||||||||
Total loans to total deposits (end of period)
|
94.69 | 88.18 | 94.69 | 88.18 | ||||||||||||
Allowance for loan losses to total loans (end of period)
|
0.75 | .99 | 0.75 | 0.99 | ||||||||||||
Efficiency ratio
|
68.59 | 70.04 | 67.47 |